[10-Q] FIRST HAWAIIAN, INC. Quarterly Earnings Report

Rhea-AI Filing Summary

First Hawaiian, Inc. (FHB) reported stronger Q3 2025 results. Net income was $73.8 million, up from $61.5 million a year ago, and diluted EPS rose to $0.59 from $0.48. Net interest income increased to $169.3 million from $156.7 million as interest expense declined, while the provision for credit losses eased to $4.5 million from $7.4 million.

Noninterest income was $57.1 million (vs. $53.3 million), with higher other service fees and bank‑owned life insurance. Noninterest expense held roughly flat at $125.7 million (vs. $126.1 million). As of September 30, 2025, assets were $24.10 billion, deposits totaled $20.73 billion, and net loans and leases were $13.96 billion.

The company declared a cash dividend of $0.26 per share in the quarter and repurchased 963,959 shares. Accumulated other comprehensive loss improved to $388.1 million (net) from $464.0 million at year‑end, contributing to total stockholders’ equity of $2.73 billion.

Insights

Bank earnings analyst

YoY profit improved on lower funding costs and steady expenses.

First Hawaiian lifted Q3 profitability as net interest income rose to $169.3M while total interest expense fell to $73.2M. Provision for credit losses declined to $4.5M, supporting earnings. Noninterest income broadened, and operating costs were essentially flat, preserving pre‑tax margins.

Balance sheet trends show deposits at $20.73B and net loans and leases at $13.96B as of Sept 30, 2025. Equity increased to $2.73B alongside an improvement in accumulated other comprehensive loss, indicating favorable marks in securities and hedges.

The quarterly dividend of $0.26 per share and buybacks (963,959 shares) signal ongoing capital returns. Actual trajectory will depend on future net interest margin and credit quality disclosures in subsequent filings.

http://fasb.org/us-gaap/2025#CostApproachValuationTechniqueMemberhttp://fasb.org/us-gaap/2025#ValuationTechniqueDiscountedCashFlowMemberhttp://fasb.org/us-gaap/2025#NoninterestIncomeOtherOperatingIncomehttp://fasb.org/us-gaap/2025#NoninterestIncomeOtherOperatingIncomehttp://fasb.org/us-gaap/2025#NoninterestIncomeOtherOperatingIncomehttp://fasb.org/us-gaap/2025#NoninterestIncomeOtherOperatingIncomehttp://fasb.org/us-gaap/2025#NoninterestIncomeOtherOperatingIncomehttp://fasb.org/us-gaap/2025#NoninterestIncomeOtherOperatingIncomehttp://fasb.org/us-gaap/2025#NoninterestIncomeOtherOperatingIncomehttp://fasb.org/us-gaap/2025#NoninterestIncomeOtherOperatingIncomehttp://fasb.org/us-gaap/2025#CostApproachValuationTechniqueMemberhttp://fasb.org/us-gaap/2025#ValuationTechniqueDiscountedCashFlowMember0000036377--12-312025Q3falsehttp://fasb.org/us-gaap/2025#IncomeTaxExpenseBenefithttp://fasb.org/us-gaap/2025#IncomeTaxExpenseBenefithttp://fasb.org/us-gaap/2025#IncomeTaxExpenseBenefithttp://fasb.org/us-gaap/2025#IncomeTaxExpenseBenefithttp://fasb.org/us-gaap/2025#OtherAssetshttp://fasb.org/us-gaap/2025#OtherAssetshttp://fasb.org/us-gaap/2025#ProfitLosshttp://fasb.org/us-gaap/2025#ProfitLosshttp://fasb.org/us-gaap/2025#ProfitLosshttp://fasb.org/us-gaap/2025#ProfitLosshttp://fasb.org/us-gaap/2025#IncomeTaxExpenseBenefithttp://fasb.org/us-gaap/2025#IncomeTaxExpenseBenefithttp://fasb.org/us-gaap/2025#IncomeTaxExpenseBenefithttp://fasb.org/us-gaap/2025#IncomeTaxExpenseBenefithttp://fasb.org/us-gaap/2025#OtherLiabilitieshttp://fasb.org/us-gaap/2025#OtherLiabilitieshttp://fasb.org/us-gaap/2025#OtherAssetshttp://fasb.org/us-gaap/2025#OtherAssets0000036377us-gaap:CommonStockMember2025-07-012025-09-300000036377us-gaap:CommonStockMember2024-07-012024-09-300000036377us-gaap:TreasuryStockCommonMember2025-09-300000036377us-gaap:RetainedEarningsMember2025-09-300000036377us-gaap:AdditionalPaidInCapitalMember2025-09-300000036377us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2025-09-300000036377us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2025-09-300000036377us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2025-09-300000036377fhb:HeldToMaturityInvestmentSecuritiesMember2025-09-300000036377us-gaap:TreasuryStockCommonMember2025-06-300000036377us-gaap:RetainedEarningsMember2025-06-300000036377us-gaap:AdditionalPaidInCapitalMember2025-06-300000036377us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2025-06-300000036377us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2025-06-300000036377us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2025-06-300000036377fhb:HeldToMaturityInvestmentSecuritiesMember2025-06-300000036377us-gaap:TreasuryStockCommonMember2024-12-310000036377us-gaap:RetainedEarningsMember2024-12-310000036377us-gaap:AdditionalPaidInCapitalMember2024-12-310000036377us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2024-12-310000036377us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2024-12-310000036377us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2024-12-310000036377fhb:HeldToMaturityInvestmentSecuritiesMember2024-12-310000036377us-gaap:TreasuryStockCommonMember2024-09-300000036377us-gaap:RetainedEarningsMember2024-09-300000036377us-gaap:AdditionalPaidInCapitalMember2024-09-300000036377us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2024-09-300000036377us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2024-09-300000036377us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2024-09-300000036377fhb:HeldToMaturityInvestmentSecuritiesMember2024-09-300000036377us-gaap:TreasuryStockCommonMember2024-06-300000036377us-gaap:RetainedEarningsMember2024-06-300000036377us-gaap:AdditionalPaidInCapitalMember2024-06-300000036377us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2024-06-300000036377us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2024-06-300000036377us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2024-06-300000036377fhb:HeldToMaturityInvestmentSecuritiesMember2024-06-300000036377us-gaap:TreasuryStockCommonMember2023-12-310000036377us-gaap:RetainedEarningsMember2023-12-310000036377us-gaap:AdditionalPaidInCapitalMember2023-12-310000036377us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2023-12-310000036377us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2023-12-310000036377us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2023-12-310000036377fhb:HeldToMaturityInvestmentSecuritiesMember2023-12-310000036377us-gaap:FederalHomeLoanBankAdvancesMember2024-09-300000036377us-gaap:TreasuryStockCommonMember2025-07-012025-09-300000036377us-gaap:FinancialServiceOtherMemberfhb:TreasuryAndOtherBusinessSegmentMember2025-07-012025-09-300000036377us-gaap:FinancialServiceOtherMemberfhb:RetailBankingBusinessSegmentMember2025-07-012025-09-300000036377us-gaap:FinancialServiceOtherMemberfhb:CommercialBankingBusinessSegmentMember2025-07-012025-09-300000036377us-gaap:FiduciaryAndTrustMemberfhb:RetailBankingBusinessSegmentMember2025-07-012025-09-300000036377us-gaap:DepositAccountMemberfhb:TreasuryAndOtherBusinessSegmentMember2025-07-012025-09-300000036377us-gaap:DepositAccountMemberfhb:RetailBankingBusinessSegmentMember2025-07-012025-09-300000036377us-gaap:DepositAccountMemberfhb:CommercialBankingBusinessSegmentMember2025-07-012025-09-300000036377us-gaap:CreditAndDebitCardMemberfhb:TreasuryAndOtherBusinessSegmentMember2025-07-012025-09-300000036377us-gaap:CreditAndDebitCardMemberfhb:CommercialBankingBusinessSegmentMember2025-07-012025-09-300000036377fhb:OtherProductsAndServicesMemberfhb:TreasuryAndOtherBusinessSegmentMember2025-07-012025-09-300000036377fhb:OtherProductsAndServicesMemberfhb:RetailBankingBusinessSegmentMember2025-07-012025-09-300000036377fhb:OtherProductsAndServicesMemberfhb:CommercialBankingBusinessSegmentMember2025-07-012025-09-300000036377us-gaap:FinancialServiceOtherMember2025-07-012025-09-300000036377us-gaap:FiduciaryAndTrustMember2025-07-012025-09-300000036377us-gaap:DepositAccountMember2025-07-012025-09-300000036377us-gaap:CreditAndDebitCardMember2025-07-012025-09-300000036377fhb:OtherProductsAndServicesMember2025-07-012025-09-300000036377us-gaap:FinancialServiceOtherMemberfhb:TreasuryAndOtherBusinessSegmentMember2025-01-012025-09-300000036377us-gaap:FinancialServiceOtherMemberfhb:RetailBankingBusinessSegmentMember2025-01-012025-09-300000036377us-gaap:FinancialServiceOtherMemberfhb:CommercialBankingBusinessSegmentMember2025-01-012025-09-300000036377us-gaap:FiduciaryAndTrustMemberfhb:RetailBankingBusinessSegmentMember2025-01-012025-09-300000036377us-gaap:DepositAccountMemberfhb:TreasuryAndOtherBusinessSegmentMember2025-01-012025-09-300000036377us-gaap:DepositAccountMemberfhb:RetailBankingBusinessSegmentMember2025-01-012025-09-300000036377us-gaap:DepositAccountMemberfhb:CommercialBankingBusinessSegmentMember2025-01-012025-09-300000036377us-gaap:CreditAndDebitCardMemberfhb:TreasuryAndOtherBusinessSegmentMember2025-01-012025-09-300000036377us-gaap:CreditAndDebitCardMemberfhb:CommercialBankingBusinessSegmentMember2025-01-012025-09-300000036377fhb:OtherProductsAndServicesMemberfhb:TreasuryAndOtherBusinessSegmentMember2025-01-012025-09-300000036377fhb:OtherProductsAndServicesMemberfhb:RetailBankingBusinessSegmentMember2025-01-012025-09-300000036377fhb:OtherProductsAndServicesMemberfhb:CommercialBankingBusinessSegmentMember2025-01-012025-09-300000036377us-gaap:FinancialServiceOtherMember2025-01-012025-09-300000036377us-gaap:FiduciaryAndTrustMember2025-01-012025-09-300000036377us-gaap:DepositAccountMember2025-01-012025-09-300000036377us-gaap:CreditAndDebitCardMember2025-01-012025-09-300000036377fhb:OtherProductsAndServicesMember2025-01-012025-09-300000036377us-gaap:FinancialServiceOtherMemberfhb:TreasuryAndOtherBusinessSegmentMember2024-07-012024-09-300000036377us-gaap:FinancialServiceOtherMemberfhb:RetailBankingBusinessSegmentMember2024-07-012024-09-300000036377us-gaap:FinancialServiceOtherMemberfhb:CommercialBankingBusinessSegmentMember2024-07-012024-09-300000036377us-gaap:FiduciaryAndTrustMemberfhb:RetailBankingBusinessSegmentMember2024-07-012024-09-300000036377us-gaap:DepositAccountMemberfhb:TreasuryAndOtherBusinessSegmentMember2024-07-012024-09-300000036377us-gaap:DepositAccountMemberfhb:RetailBankingBusinessSegmentMember2024-07-012024-09-300000036377us-gaap:DepositAccountMemberfhb:CommercialBankingBusinessSegmentMember2024-07-012024-09-300000036377us-gaap:CreditAndDebitCardMemberfhb:TreasuryAndOtherBusinessSegmentMember2024-07-012024-09-300000036377us-gaap:CreditAndDebitCardMemberfhb:CommercialBankingBusinessSegmentMember2024-07-012024-09-300000036377fhb:OtherProductsAndServicesMemberfhb:TreasuryAndOtherBusinessSegmentMember2024-07-012024-09-300000036377fhb:OtherProductsAndServicesMemberfhb:RetailBankingBusinessSegmentMember2024-07-012024-09-300000036377fhb:OtherProductsAndServicesMemberfhb:CommercialBankingBusinessSegmentMember2024-07-012024-09-300000036377us-gaap:FinancialServiceOtherMember2024-07-012024-09-300000036377us-gaap:FiduciaryAndTrustMember2024-07-012024-09-300000036377us-gaap:DepositAccountMember2024-07-012024-09-300000036377us-gaap:CreditAndDebitCardMember2024-07-012024-09-300000036377fhb:OtherProductsAndServicesMember2024-07-012024-09-300000036377us-gaap:FinancialServiceOtherMemberfhb:TreasuryAndOtherBusinessSegmentMember2024-01-012024-09-300000036377us-gaap:FinancialServiceOtherMemberfhb:RetailBankingBusinessSegmentMember2024-01-012024-09-300000036377us-gaap:FinancialServiceOtherMemberfhb:CommercialBankingBusinessSegmentMember2024-01-012024-09-300000036377us-gaap:FiduciaryAndTrustMemberfhb:RetailBankingBusinessSegmentMember2024-01-012024-09-300000036377us-gaap:DepositAccountMemberfhb:TreasuryAndOtherBusinessSegmentMember2024-01-012024-09-300000036377us-gaap:DepositAccountMemberfhb:RetailBankingBusinessSegmentMember2024-01-012024-09-300000036377us-gaap:DepositAccountMemberfhb:CommercialBankingBusinessSegmentMember2024-01-012024-09-300000036377us-gaap:CreditAndDebitCardMemberfhb:TreasuryAndOtherBusinessSegmentMember2024-01-012024-09-300000036377us-gaap:CreditAndDebitCardMemberfhb:CommercialBankingBusinessSegmentMember2024-01-012024-09-300000036377fhb:OtherProductsAndServicesMemberfhb:TreasuryAndOtherBusinessSegmentMember2024-01-012024-09-300000036377fhb:OtherProductsAndServicesMemberfhb:RetailBankingBusinessSegmentMember2024-01-012024-09-300000036377fhb:OtherProductsAndServicesMemberfhb:CommercialBankingBusinessSegmentMember2024-01-012024-09-300000036377us-gaap:FinancialServiceOtherMember2024-01-012024-09-300000036377us-gaap:FiduciaryAndTrustMember2024-01-012024-09-300000036377us-gaap:DepositAccountMember2024-01-012024-09-300000036377us-gaap:CreditAndDebitCardMember2024-01-012024-09-300000036377fhb:OtherProductsAndServicesMember2024-01-012024-09-300000036377fhb:AociAmortizationOfUnrealizedHoldingLossesDebtSecuritiesHeldToMaturitySecuritiesMember2025-07-012025-09-300000036377fhb:AociAmortizationOfUnrealizedHoldingLossesDebtSecuritiesHeldToMaturitySecuritiesMember2025-01-012025-09-300000036377fhb:AociAmortizationOfUnrealizedHoldingLossesDebtSecuritiesHeldToMaturitySecuritiesMember2024-07-012024-09-300000036377fhb:AociAmortizationOfUnrealizedHoldingLossesDebtSecuritiesHeldToMaturitySecuritiesMember2024-01-012024-09-300000036377us-gaap:RealEstateOtherMember2025-09-300000036377us-gaap:RealEstateOtherMember2024-12-310000036377us-gaap:VariableInterestEntityNotPrimaryBeneficiaryMemberus-gaap:OtherLiabilitiesMember2025-09-300000036377us-gaap:VariableInterestEntityNotPrimaryBeneficiaryMemberus-gaap:OtherLiabilitiesMember2024-12-310000036377us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-07-012025-09-300000036377us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2025-07-012025-09-300000036377fhb:HeldToMaturityInvestmentSecuritiesMember2025-07-012025-09-300000036377us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-01-012025-09-300000036377us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2025-01-012025-09-300000036377fhb:HeldToMaturityInvestmentSecuritiesMember2025-01-012025-09-300000036377us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-07-012024-09-300000036377us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2024-07-012024-09-300000036377fhb:HeldToMaturityInvestmentSecuritiesMember2024-07-012024-09-300000036377us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-01-012024-09-300000036377us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember2024-01-012024-09-300000036377fhb:HeldToMaturityInvestmentSecuritiesMember2024-01-012024-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2025-09-300000036377us-gaap:RealEstateLoanMemberus-gaap:UnfundedLoanCommitmentMember2025-09-300000036377us-gaap:HomeEquityLoanMemberus-gaap:UnfundedLoanCommitmentMember2025-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2025-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2025-09-300000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2025-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2025-09-300000036377us-gaap:UnfundedLoanCommitmentMember2025-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2025-06-300000036377us-gaap:HomeEquityLoanMemberus-gaap:UnfundedLoanCommitmentMember2025-06-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2025-06-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2025-06-300000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2025-06-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2025-06-300000036377us-gaap:UnfundedLoanCommitmentMember2025-06-300000036377us-gaap:RealEstateLoanMemberus-gaap:UnfundedLoanCommitmentMember2024-12-310000036377us-gaap:HomeEquityLoanMemberus-gaap:UnfundedLoanCommitmentMember2024-12-310000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-12-310000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-12-310000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-12-310000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-12-310000036377us-gaap:UnfundedLoanCommitmentMember2024-12-310000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-09-300000036377us-gaap:RealEstateLoanMemberus-gaap:UnfundedLoanCommitmentMember2024-09-300000036377us-gaap:HomeEquityLoanMemberus-gaap:UnfundedLoanCommitmentMember2024-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-09-300000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-09-300000036377us-gaap:UnfundedLoanCommitmentMember2024-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-06-300000036377us-gaap:HomeEquityLoanMemberus-gaap:UnfundedLoanCommitmentMember2024-06-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-06-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-06-300000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-06-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-06-300000036377us-gaap:UnfundedLoanCommitmentMember2024-06-300000036377us-gaap:RealEstateLoanMemberus-gaap:UnfundedLoanCommitmentMember2023-12-310000036377us-gaap:HomeEquityLoanMemberus-gaap:UnfundedLoanCommitmentMember2023-12-310000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2023-12-310000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2023-12-310000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2023-12-310000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2023-12-310000036377us-gaap:UnfundedLoanCommitmentMember2023-12-310000036377fhb:AccumulatedNetUnrealizedInvestmentGainLossAvailableForSaleAndHeldToMaturityMember2025-07-012025-09-300000036377fhb:AccumulatedNetUnrealizedInvestmentGainLossAvailableForSaleAndHeldToMaturityMember2025-01-012025-09-300000036377us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2024-07-012024-09-300000036377fhb:AccumulatedNetUnrealizedInvestmentGainLossAvailableForSaleAndHeldToMaturityMember2024-07-012024-09-300000036377us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2024-01-012024-09-300000036377fhb:AccumulatedNetUnrealizedInvestmentGainLossAvailableForSaleAndHeldToMaturityMember2024-01-012024-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:AssetPledgedAsCollateralMember2025-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:AssetPledgedAsCollateralMember2024-12-310000036377fhb:FirstHawaiianIncorporatedMember2025-09-300000036377us-gaap:FairValueInputsLevel3Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-09-300000036377us-gaap:FairValueInputsLevel3Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2024-12-310000036377fhb:TreasuryAndOtherBusinessSegmentMember2025-07-012025-09-300000036377fhb:RetailBankingBusinessSegmentMember2025-07-012025-09-300000036377fhb:CommercialBankingBusinessSegmentMember2025-07-012025-09-300000036377fhb:TreasuryAndOtherBusinessSegmentMember2025-01-012025-09-300000036377fhb:RetailBankingBusinessSegmentMember2025-01-012025-09-300000036377fhb:CommercialBankingBusinessSegmentMember2025-01-012025-09-300000036377fhb:TreasuryAndOtherBusinessSegmentMember2024-07-012024-09-300000036377fhb:RetailBankingBusinessSegmentMember2024-07-012024-09-300000036377fhb:CommercialBankingBusinessSegmentMember2024-07-012024-09-300000036377fhb:TreasuryAndOtherBusinessSegmentMember2024-01-012024-09-300000036377fhb:RetailBankingBusinessSegmentMember2024-01-012024-09-300000036377fhb:CommercialBankingBusinessSegmentMember2024-01-012024-09-300000036377us-gaap:ServicingContractsMember2025-09-300000036377us-gaap:ServicingContractsMember2024-12-310000036377fhb:HomeEquityLinePortfolioSegmentMember2025-09-300000036377us-gaap:ConstructionLoansMember2025-09-300000036377fhb:HomeEquityLinePortfolioSegmentMember2024-12-310000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:ExtendedMaturityMember2024-07-012024-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:HomeEquityLoanMember2025-01-012025-09-300000036377us-gaap:CommercialPortfolioSegmentMember2025-01-012025-09-300000036377fhb:CommercialResidentialAndConsumerFinancingReceivablesMember2025-01-012025-09-300000036377us-gaap:ConsumerPortfolioSegmentMember2024-01-012024-12-310000036377us-gaap:CommercialRealEstatePortfolioSegmentMember2024-01-012024-12-310000036377us-gaap:CommercialPortfolioSegmentMember2024-01-012024-12-310000036377fhb:CommercialResidentialAndConsumerFinancingReceivablesMember2024-01-012024-12-310000036377fhb:CommercialAndIndustrialPortfolioSegmentMember2024-01-012024-12-310000036377fhb:ResidentialRealEstateAndCommercialRealEstateLoansMemberus-gaap:AssetPledgedAsCollateralMemberus-gaap:FederalHomeLoanBankAdvancesMember2025-09-300000036377fhb:ConsumerCommercialAndIndustrialCommercialRealEstateAndResidentialRealEstateLoansMemberus-gaap:AssetPledgedAsCollateralMemberus-gaap:FederalReserveBankAdvancesMember2025-09-300000036377us-gaap:FederalReserveBankAdvancesMemberus-gaap:AssetPledgedAsCollateralMember2025-09-300000036377us-gaap:FederalHomeLoanBankAdvancesMemberus-gaap:AssetPledgedAsCollateralMember2025-09-300000036377us-gaap:DepositsMemberus-gaap:AssetPledgedAsCollateralWithRightMember2025-09-300000036377fhb:ResidentialRealEstateAndCommercialRealEstateLoansMemberus-gaap:AssetPledgedAsCollateralMemberus-gaap:FederalHomeLoanBankAdvancesMember2024-12-310000036377fhb:ConsumerCommercialAndIndustrialCommercialRealEstateAndResidentialRealEstateLoansMemberus-gaap:AssetPledgedAsCollateralMemberus-gaap:FederalReserveBankAdvancesMember2024-12-310000036377us-gaap:InterestRateSwapMemberus-gaap:AssetPledgedAsCollateralWithoutRightMember2024-12-310000036377us-gaap:FederalReserveBankAdvancesMemberus-gaap:AssetPledgedAsCollateralMember2024-12-310000036377us-gaap:FederalHomeLoanBankAdvancesMemberus-gaap:AssetPledgedAsCollateralMember2024-12-310000036377us-gaap:DepositsMemberus-gaap:AssetPledgedAsCollateralWithRightMember2024-12-310000036377us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2025-09-300000036377us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2025-09-300000036377us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2024-12-310000036377us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2024-12-310000036377fhb:ConversionRateSwapAgreementMemberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMember2025-09-300000036377fhb:ConversionRateSwapAgreementMemberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMember2025-06-300000036377fhb:ConversionRateSwapAgreementMemberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMember2024-12-310000036377fhb:ConversionRateSwapAgreementMemberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMember2024-09-300000036377fhb:ConversionRateSwapAgreementMemberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMember2024-06-300000036377fhb:ConversionRateSwapAgreementMemberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMember2023-12-310000036377fhb:ConversionRateSwapAgreementMemberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMember2025-07-012025-09-300000036377fhb:ConversionRateSwapAgreementMemberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMember2025-01-012025-09-300000036377fhb:ConversionRateSwapAgreementMemberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMember2024-07-012024-09-300000036377fhb:ConversionRateSwapAgreementMemberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMember2024-01-012024-09-300000036377us-gaap:LetterOfCreditMember2025-09-300000036377us-gaap:LetterOfCreditMember2024-12-310000036377us-gaap:FairValueInputsLevel3Member2025-09-300000036377us-gaap:FairValueInputsLevel3Member2024-12-310000036377fhb:PrivateEnterprisesIssuerMember2025-09-300000036377fhb:PrivateEnterprisesIssuerMember2024-12-310000036377fhb:O2025Q3DividendsMemberus-gaap:CommonStockMemberus-gaap:SubsequentEventMember2025-10-310000036377fhb:O2025Q3DividendsMemberus-gaap:CommonStockMemberus-gaap:SubsequentEventMember2025-10-012025-10-310000036377us-gaap:InterestRateFloorMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2025-09-300000036377us-gaap:ForeignExchangeContractMemberus-gaap:NondesignatedMember2025-09-300000036377us-gaap:InterestRateSwapMemberus-gaap:FairValueHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-12-310000036377us-gaap:ForeignExchangeContractMemberus-gaap:NondesignatedMember2024-12-310000036377us-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-09-300000036377us-gaap:FairValueInputsLevel3Memberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMemberus-gaap:FairValueMeasurementsRecurringMember2025-09-300000036377us-gaap:FairValueInputsLevel3Memberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMemberus-gaap:FairValueMeasurementsRecurringMember2024-12-310000036377fhb:ConversionRateSwapAgreementMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2025-09-300000036377fhb:ConversionRateSwapAgreementMemberus-gaap:NondesignatedMember2025-09-300000036377fhb:ConversionRateSwapAgreementMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2024-12-310000036377fhb:InterestRateCollarMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-12-310000036377fhb:ConversionRateSwapAgreementMemberus-gaap:NondesignatedMember2024-12-310000036377us-gaap:OtherComprehensiveIncomeMember2025-01-012025-09-300000036377fhb:ConversionRateSwapAgreementMemberus-gaap:NondesignatedMember2025-07-012025-09-300000036377fhb:ConversionRateSwapAgreementMemberus-gaap:NondesignatedMember2025-01-012025-09-300000036377fhb:ConversionRateSwapAgreementMemberus-gaap:NondesignatedMember2024-07-012024-09-300000036377fhb:ConversionRateSwapAgreementMemberus-gaap:NondesignatedMember2024-01-012024-09-300000036377srt:MinimumMemberus-gaap:InterestRateFloorMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2025-09-300000036377srt:MaximumMemberus-gaap:InterestRateFloorMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2025-09-300000036377fhb:InterestRateCollarMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-12-310000036377us-gaap:InterestRateSwapMemberus-gaap:FairValueHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2025-09-300000036377srt:MinimumMemberus-gaap:InterestRateSwapMemberus-gaap:NondesignatedMember2025-09-300000036377srt:MaximumMemberus-gaap:InterestRateSwapMemberus-gaap:NondesignatedMember2025-09-300000036377srt:MinimumMemberus-gaap:InterestRateSwapMemberus-gaap:NondesignatedMember2024-12-310000036377srt:MaximumMemberus-gaap:InterestRateSwapMemberus-gaap:NondesignatedMember2024-12-310000036377srt:MinimumMemberus-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-09-300000036377srt:MaximumMemberus-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-09-300000036377fhb:ConversionRateSwapAgreementMemberus-gaap:CommonClassBMember2025-09-300000036377fhb:ConversionRateSwapAgreementMemberus-gaap:CommonClassBMember2024-12-310000036377us-gaap:InterestRateSwapMemberus-gaap:NondesignatedMember2025-07-012025-09-300000036377us-gaap:InterestRateSwapMemberus-gaap:NondesignatedMember2025-01-012025-09-300000036377us-gaap:InterestRateSwapMemberus-gaap:NondesignatedMember2024-07-012024-09-300000036377us-gaap:InterestRateSwapMemberus-gaap:NondesignatedMember2024-01-012024-09-300000036377fhb:InterestRateCollarMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2025-09-300000036377srt:MinimumMemberfhb:InterestRateCollarMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-12-310000036377srt:MaximumMemberfhb:InterestRateCollarMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-12-310000036377us-gaap:InterestRateSwapMemberus-gaap:NondesignatedMemberfhb:CustomerSwapProgramMember2025-09-300000036377us-gaap:InterestRateSwapMemberus-gaap:NondesignatedMember2025-09-300000036377us-gaap:InterestRateSwapMemberus-gaap:DesignatedAsHedgingInstrumentMember2025-09-300000036377us-gaap:InterestRateFloorMemberus-gaap:DesignatedAsHedgingInstrumentMember2025-09-300000036377fhb:InterestRateCollarMemberus-gaap:DesignatedAsHedgingInstrumentMember2025-09-300000036377us-gaap:InterestRateSwapMemberus-gaap:NondesignatedMemberfhb:CustomerSwapProgramMember2024-12-310000036377us-gaap:InterestRateSwapMemberus-gaap:NondesignatedMember2024-12-310000036377us-gaap:InterestRateSwapMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-12-310000036377fhb:SalariesAndEmployeeBenefitsMemberus-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2025-07-012025-09-300000036377fhb:SalariesAndEmployeeBenefitsMemberus-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2025-01-012025-09-300000036377fhb:SalariesAndEmployeeBenefitsMemberus-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2024-07-012024-09-300000036377fhb:SalariesAndEmployeeBenefitsMemberus-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2024-01-012024-09-300000036377us-gaap:PensionPlansDefinedBenefitMember2025-07-012025-09-300000036377us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2025-07-012025-09-300000036377us-gaap:PensionPlansDefinedBenefitMember2025-01-012025-09-300000036377us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2025-01-012025-09-300000036377us-gaap:PensionPlansDefinedBenefitMember2024-07-012024-09-300000036377us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2024-07-012024-09-300000036377us-gaap:PensionPlansDefinedBenefitMember2024-01-012024-09-300000036377us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2024-01-012024-09-300000036377us-gaap:USStatesAndPoliticalSubdivisionsMember2025-09-300000036377us-gaap:USGovernmentAgenciesDebtSecuritiesMember2025-09-300000036377us-gaap:USStatesAndPoliticalSubdivisionsMember2024-12-310000036377us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:CollateralizedLoanObligationsMember2025-09-300000036377us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberfhb:ResidentialMortgageBackedSecuritiesGovernmentSponsoredEnterprisesMember2025-09-300000036377us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberfhb:MortgageBackedSecuritiesIssuedByUsGovernmentAgenciesMember2025-09-300000036377us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberfhb:MortgageBackedSecuritiesCommercialGovernmentAgencyMember2025-09-300000036377us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberfhb:CommercialNonGovernmentMortgageMember2025-09-300000036377us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberfhb:CommercialMortgageBackedSecuritiesByGovernmentSponsoredEnterprisesMember2025-09-300000036377us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberfhb:CollateralizedMortgageObligationsIssuedByUsGovernmentSponsoredEnterprisesMember2025-09-300000036377us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberfhb:CollateralizedMortgageObligationsIssuedByUsGovernmentAgenciesMember2025-09-300000036377us-gaap:FairValueMeasurementsRecurringMemberus-gaap:CollateralizedLoanObligationsMember2025-09-300000036377us-gaap:FairValueMeasurementsRecurringMemberfhb:ResidentialMortgageBackedSecuritiesGovernmentSponsoredEnterprisesMember2025-09-300000036377us-gaap:FairValueMeasurementsRecurringMemberfhb:MortgageBackedSecuritiesIssuedByUsGovernmentAgenciesMember2025-09-300000036377us-gaap:FairValueMeasurementsRecurringMemberfhb:MortgageBackedSecuritiesCommercialGovernmentAgencyMember2025-09-300000036377us-gaap:FairValueMeasurementsRecurringMemberfhb:CommercialNonGovernmentMortgageMember2025-09-300000036377us-gaap:FairValueMeasurementsRecurringMemberfhb:CommercialMortgageBackedSecuritiesByGovernmentSponsoredEnterprisesMember2025-09-300000036377us-gaap:FairValueMeasurementsRecurringMemberfhb:CollateralizedMortgageObligationsIssuedByUsGovernmentSponsoredEnterprisesMember2025-09-300000036377us-gaap:FairValueMeasurementsRecurringMemberfhb:CollateralizedMortgageObligationsIssuedByUsGovernmentAgenciesMember2025-09-300000036377us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2025-09-300000036377us-gaap:FairValueMeasurementsRecurringMember2025-09-300000036377us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:USGovernmentAgenciesDebtSecuritiesMember2024-12-310000036377us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:CollateralizedLoanObligationsMember2024-12-310000036377us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberfhb:ResidentialMortgageBackedSecuritiesGovernmentSponsoredEnterprisesMember2024-12-310000036377us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberfhb:MortgageBackedSecuritiesIssuedByUsGovernmentAgenciesMember2024-12-310000036377us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberfhb:MortgageBackedSecuritiesCommercialGovernmentAgencyMember2024-12-310000036377us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberfhb:CommercialNonGovernmentMortgageMember2024-12-310000036377us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberfhb:CommercialMortgageBackedSecuritiesByGovernmentSponsoredEnterprisesMember2024-12-310000036377us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberfhb:CollateralizedMortgageObligationsIssuedByUsGovernmentSponsoredEnterprisesMember2024-12-310000036377us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberfhb:CollateralizedMortgageObligationsIssuedByUsGovernmentAgenciesMember2024-12-310000036377us-gaap:FairValueMeasurementsRecurringMemberus-gaap:USGovernmentAgenciesDebtSecuritiesMember2024-12-310000036377us-gaap:FairValueMeasurementsRecurringMemberus-gaap:CollateralizedLoanObligationsMember2024-12-310000036377us-gaap:FairValueMeasurementsRecurringMemberfhb:ResidentialMortgageBackedSecuritiesGovernmentSponsoredEnterprisesMember2024-12-310000036377us-gaap:FairValueMeasurementsRecurringMemberfhb:MortgageBackedSecuritiesIssuedByUsGovernmentAgenciesMember2024-12-310000036377us-gaap:FairValueMeasurementsRecurringMemberfhb:MortgageBackedSecuritiesCommercialGovernmentAgencyMember2024-12-310000036377us-gaap:FairValueMeasurementsRecurringMemberfhb:CommercialNonGovernmentMortgageMember2024-12-310000036377us-gaap:FairValueMeasurementsRecurringMemberfhb:CommercialMortgageBackedSecuritiesByGovernmentSponsoredEnterprisesMember2024-12-310000036377us-gaap:FairValueMeasurementsRecurringMemberfhb:CollateralizedMortgageObligationsIssuedByUsGovernmentSponsoredEnterprisesMember2024-12-310000036377us-gaap:FairValueMeasurementsRecurringMemberfhb:CollateralizedMortgageObligationsIssuedByUsGovernmentAgenciesMember2024-12-310000036377us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2024-12-310000036377us-gaap:FairValueMeasurementsRecurringMember2024-12-310000036377us-gaap:AssetPledgedAsCollateralMemberus-gaap:DepositsMember2025-09-300000036377us-gaap:AssetPledgedAsCollateralMemberfhb:OtherFinancialTransactionsMember2025-09-300000036377us-gaap:AssetPledgedAsCollateralMemberfhb:BorrowingCapacityMember2025-09-300000036377us-gaap:AssetPledgedAsCollateralMember2025-09-300000036377us-gaap:AssetPledgedAsCollateralMemberus-gaap:DepositsMember2024-12-310000036377us-gaap:AssetPledgedAsCollateralMemberfhb:OtherFinancialTransactionsMember2024-12-310000036377us-gaap:AssetPledgedAsCollateralMemberfhb:BorrowingCapacityMember2024-12-310000036377us-gaap:AssetPledgedAsCollateralMember2024-12-310000036377us-gaap:FederalReserveBankAdvancesMember2025-09-300000036377us-gaap:FederalHomeLoanBankAdvancesMember2025-09-300000036377us-gaap:FederalReserveBankAdvancesMember2024-12-310000036377us-gaap:FederalHomeLoanBankAdvancesMember2024-12-310000036377srt:WeightedAverageMemberus-gaap:FairValueInputsLevel3Memberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MeasurementInputConversionPriceMemberus-gaap:ValuationTechniqueDiscountedCashFlowMember2025-09-300000036377srt:MinimumMemberus-gaap:FairValueInputsLevel3Memberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MeasurementInputConversionPriceMemberus-gaap:ValuationTechniqueDiscountedCashFlowMember2025-09-300000036377srt:MaximumMemberus-gaap:FairValueInputsLevel3Memberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MeasurementInputConversionPriceMemberus-gaap:ValuationTechniqueDiscountedCashFlowMember2025-09-300000036377srt:MinimumMemberfhb:CollateralDependentLoansMemberus-gaap:FairValueInputsLevel3Memberfhb:ValuationTechniqueFinancialStatementValuesMember2025-09-300000036377srt:MaximumMemberfhb:CollateralDependentLoansMemberus-gaap:FairValueInputsLevel3Memberfhb:ValuationTechniqueFinancialStatementValuesMember2025-09-300000036377srt:WeightedAverageMemberus-gaap:FairValueInputsLevel3Memberus-gaap:MeasurementInputExpectedTermMember2025-09-300000036377srt:WeightedAverageMemberus-gaap:FairValueInputsLevel3Memberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MeasurementInputConversionPriceMemberus-gaap:ValuationTechniqueDiscountedCashFlowMember2024-12-310000036377srt:MinimumMemberus-gaap:FairValueInputsLevel3Memberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MeasurementInputConversionPriceMemberus-gaap:ValuationTechniqueDiscountedCashFlowMember2024-12-310000036377srt:MaximumMemberus-gaap:FairValueInputsLevel3Memberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MeasurementInputConversionPriceMemberus-gaap:ValuationTechniqueDiscountedCashFlowMember2024-12-310000036377srt:MinimumMemberfhb:CollateralDependentLoansMemberus-gaap:FairValueInputsLevel3Memberfhb:ValuationTechniqueFinancialStatementValuesMember2024-12-310000036377srt:MaximumMemberfhb:CollateralDependentLoansMemberus-gaap:FairValueInputsLevel3Memberfhb:ValuationTechniqueFinancialStatementValuesMember2024-12-310000036377srt:WeightedAverageMemberus-gaap:FairValueInputsLevel3Memberus-gaap:MeasurementInputExpectedTermMember2024-12-310000036377us-gaap:FederalHomeLoanBankAdvancesMember2025-01-012025-09-300000036377us-gaap:FederalHomeLoanBankAdvancesMember2024-01-012024-09-300000036377us-gaap:CommonStockMember2025-09-300000036377us-gaap:CommonStockMember2025-06-300000036377us-gaap:CommonStockMember2024-12-310000036377us-gaap:CommonStockMember2024-09-300000036377us-gaap:CommonStockMember2024-06-300000036377us-gaap:CommonStockMember2023-12-310000036377fhb:HedgedItemMemberfhb:LoansAndLeaseFinancingMember2025-07-012025-09-300000036377fhb:HedgedItemMemberfhb:LoansAndLeaseFinancingMember2025-01-012025-09-300000036377fhb:HedgedItemMemberfhb:LoansAndLeaseFinancingMember2024-07-012024-09-300000036377fhb:HedgedItemMemberfhb:LoansAndLeaseFinancingMember2024-01-012024-09-300000036377us-gaap:InterestRateSwapMemberfhb:LoansAndLeaseFinancingMember2025-07-012025-09-300000036377us-gaap:InterestRateSwapMemberfhb:LoansAndLeaseFinancingMember2025-01-012025-09-300000036377us-gaap:InterestRateSwapMemberfhb:LoansAndLeaseFinancingMember2024-07-012024-09-300000036377us-gaap:InterestRateSwapMemberfhb:LoansAndLeaseFinancingMember2024-01-012024-09-300000036377us-gaap:FairValueInputsLevel2Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-09-300000036377us-gaap:FairValueInputsLevel1Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-09-300000036377us-gaap:EstimateOfFairValueFairValueDisclosureMember2025-09-300000036377us-gaap:CarryingReportedAmountFairValueDisclosureMember2025-09-300000036377us-gaap:FairValueInputsLevel2Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2024-12-310000036377us-gaap:FairValueInputsLevel1Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2024-12-310000036377us-gaap:EstimateOfFairValueFairValueDisclosureMember2024-12-310000036377us-gaap:CarryingReportedAmountFairValueDisclosureMember2024-12-310000036377fhb:FirstHawaiianBankMember2025-09-300000036377fhb:FirstHawaiianBankMember2024-12-310000036377us-gaap:StandardizedApproachMember2025-09-300000036377us-gaap:MortgageBackedSecuritiesMember2025-09-300000036377us-gaap:AssetBackedSecuritiesMember2025-09-300000036377us-gaap:CollateralizedLoanObligationsMember2025-09-300000036377us-gaap:CollateralizedLoanObligationsMember2024-12-310000036377fhb:CommercialNonAgencyMember2024-12-310000036377fhb:CollateralDependentLoansMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMember2025-09-300000036377fhb:CollateralDependentLoansMemberus-gaap:FairValueInputsLevel3Memberfhb:ValuationTechniqueFinancialStatementValuesMember2025-09-300000036377fhb:CollateralDependentLoansMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMember2024-12-310000036377fhb:CollateralDependentLoansMemberus-gaap:FairValueInputsLevel3Memberfhb:ValuationTechniqueFinancialStatementValuesMember2024-12-310000036377us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-09-300000036377us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-06-300000036377us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-12-310000036377us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-09-300000036377us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-06-300000036377us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-3100000363772025-01-310000036377us-gaap:StandbyLettersOfCreditMember2025-09-300000036377us-gaap:CommitmentsToExtendCreditMember2025-09-300000036377us-gaap:StandbyLettersOfCreditMember2024-12-310000036377us-gaap:CommitmentsToExtendCreditMember2024-12-310000036377fhb:TimeCertificatesOfDepositsBelowFdicInsuranceLimitMember2025-09-300000036377fhb:TimeCertificatesOfDepositsAtOrAboveFdicInsuranceLimitMember2025-09-300000036377us-gaap:RetainedEarningsMember2025-07-012025-09-300000036377us-gaap:AdditionalPaidInCapitalMember2025-07-012025-09-300000036377us-gaap:TreasuryStockCommonMember2025-01-012025-09-300000036377us-gaap:RetainedEarningsMember2025-01-012025-09-300000036377us-gaap:AdditionalPaidInCapitalMember2025-01-012025-09-300000036377us-gaap:TreasuryStockCommonMember2024-07-012024-09-300000036377us-gaap:RetainedEarningsMember2024-07-012024-09-300000036377us-gaap:AdditionalPaidInCapitalMember2024-07-012024-09-300000036377us-gaap:TreasuryStockCommonMember2024-01-012024-09-300000036377us-gaap:RetainedEarningsMember2024-01-012024-09-300000036377us-gaap:AdditionalPaidInCapitalMember2024-01-012024-09-300000036377us-gaap:CommonStockMember2025-01-012025-09-300000036377us-gaap:CommonStockMember2024-01-012024-09-300000036377srt:WeightedAverageMember2025-01-012025-09-300000036377srt:MinimumMember2025-01-012025-09-300000036377srt:MaximumMember2025-01-012025-09-300000036377srt:WeightedAverageMember2024-01-012024-12-310000036377srt:MinimumMember2024-01-012024-12-310000036377srt:MaximumMember2024-01-012024-12-310000036377fhb:ResidentialMortgageBackedSecuritiesGovernmentSponsoredEnterprisesMember2025-09-300000036377fhb:MortgageBackedSecuritiesIssuedByUsGovernmentAgenciesMember2025-09-300000036377fhb:MortgageBackedSecuritiesCommercialGovernmentAgencyMember2025-09-300000036377fhb:CommercialNonAgencyMember2025-09-300000036377fhb:CommercialMortgageBackedSecuritiesByGovernmentSponsoredEnterprisesMember2025-09-300000036377fhb:CollateralizedMortgageObligationsIssuedByUsGovernmentSponsoredEnterprisesMember2025-09-300000036377fhb:CollateralizedMortgageObligationsIssuedByUsGovernmentAgenciesMember2025-09-300000036377us-gaap:USGovernmentAgenciesDebtSecuritiesMember2024-12-310000036377fhb:ResidentialMortgageBackedSecuritiesGovernmentSponsoredEnterprisesMember2024-12-310000036377fhb:MortgageBackedSecuritiesIssuedByUsGovernmentAgenciesMember2024-12-310000036377fhb:MortgageBackedSecuritiesCommercialGovernmentAgencyMember2024-12-310000036377fhb:CommercialMortgageBackedSecuritiesByGovernmentSponsoredEnterprisesMember2024-12-310000036377fhb:CollateralizedMortgageObligationsIssuedByUsGovernmentSponsoredEnterprisesMember2024-12-310000036377fhb:CollateralizedMortgageObligationsIssuedByUsGovernmentAgenciesMember2024-12-3100000363772025-04-012025-06-3000000363772025-01-012025-06-300000036377fhb:InterestRateSwapCollarsAndFloorMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-07-012024-09-300000036377fhb:InterestRateSwapCollarsAndFloorMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-01-012024-09-300000036377fhb:InterestRateSwapCollarsAndFloorMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2025-07-012025-09-300000036377fhb:InterestRateSwapCollarsAndFloorMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2025-01-012025-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2025-07-012025-09-300000036377us-gaap:HomeEquityLoanMemberus-gaap:UnfundedLoanCommitmentMember2025-07-012025-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2025-07-012025-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2025-07-012025-09-300000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2025-07-012025-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2025-07-012025-09-300000036377us-gaap:UnfundedLoanCommitmentMember2025-07-012025-09-300000036377us-gaap:RealEstateLoanMemberus-gaap:UnfundedLoanCommitmentMember2025-01-012025-09-300000036377us-gaap:HomeEquityLoanMemberus-gaap:UnfundedLoanCommitmentMember2025-01-012025-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2025-01-012025-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2025-01-012025-09-300000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2025-01-012025-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2025-01-012025-09-300000036377us-gaap:UnfundedLoanCommitmentMember2025-01-012025-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-07-012024-09-300000036377us-gaap:HomeEquityLoanMemberus-gaap:UnfundedLoanCommitmentMember2024-07-012024-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-07-012024-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-07-012024-09-300000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-07-012024-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-07-012024-09-300000036377us-gaap:UnfundedLoanCommitmentMember2024-07-012024-09-300000036377us-gaap:RealEstateLoanMemberus-gaap:UnfundedLoanCommitmentMember2024-01-012024-09-300000036377us-gaap:HomeEquityLoanMemberus-gaap:UnfundedLoanCommitmentMember2024-01-012024-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-01-012024-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-01-012024-09-300000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-01-012024-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:UnfundedLoanCommitmentMember2024-01-012024-09-300000036377us-gaap:UnfundedLoanCommitmentMember2024-01-012024-09-300000036377us-gaap:InterestRateSwapMemberus-gaap:FairValueHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2025-01-012025-09-300000036377us-gaap:InterestRateSwapMemberus-gaap:FairValueHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-01-012024-12-310000036377fhb:VisaIncorporatedMemberus-gaap:CommonClassBMember2016-01-012016-12-310000036377us-gaap:IntersegmentEliminationMemberfhb:TreasuryAndOtherBusinessSegmentMember2025-07-012025-09-300000036377us-gaap:IntersegmentEliminationMemberfhb:RetailBankingBusinessSegmentMember2025-07-012025-09-300000036377us-gaap:IntersegmentEliminationMemberfhb:CommercialBankingBusinessSegmentMember2025-07-012025-09-300000036377us-gaap:IntersegmentEliminationMemberfhb:TreasuryAndOtherBusinessSegmentMember2025-01-012025-09-300000036377us-gaap:IntersegmentEliminationMemberfhb:RetailBankingBusinessSegmentMember2025-01-012025-09-300000036377us-gaap:IntersegmentEliminationMemberfhb:CommercialBankingBusinessSegmentMember2025-01-012025-09-300000036377us-gaap:IntersegmentEliminationMemberfhb:TreasuryAndOtherBusinessSegmentMember2024-07-012024-09-300000036377us-gaap:IntersegmentEliminationMemberfhb:RetailBankingBusinessSegmentMember2024-07-012024-09-300000036377us-gaap:IntersegmentEliminationMemberfhb:CommercialBankingBusinessSegmentMember2024-07-012024-09-300000036377us-gaap:IntersegmentEliminationMemberfhb:TreasuryAndOtherBusinessSegmentMember2024-01-012024-09-300000036377us-gaap:IntersegmentEliminationMemberfhb:RetailBankingBusinessSegmentMember2024-01-012024-09-300000036377us-gaap:IntersegmentEliminationMemberfhb:CommercialBankingBusinessSegmentMember2024-01-012024-09-3000000363772024-01-012024-12-310000036377fhb:ConversionRateSwapAgreementMemberus-gaap:CommonClassCMember2025-09-300000036377fhb:ConversionRateSwapAgreementMemberfhb:ClassB2RestrictedSharesMember2025-09-300000036377fhb:ConversionRateSwapAgreementMemberus-gaap:CommonClassBMember2023-12-310000036377fhb:ConversionRateSwapAgreementMemberus-gaap:CommonClassBMember2018-12-310000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:ExtendedMaturityMember2025-07-012025-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:ContractualInterestRateReductionMember2025-07-012025-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:ExtendedMaturityMember2025-07-012025-09-300000036377us-gaap:ExtendedMaturityMember2025-07-012025-09-300000036377us-gaap:ContractualInterestRateReductionMember2025-07-012025-09-300000036377fhb:OtherThanInsignificantPaymentDelayMember2025-07-012025-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2025-01-012025-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:FinancialAssetPastDueMember2025-01-012025-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2025-01-012025-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:ExtendedMaturityMember2025-01-012025-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2025-01-012025-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2025-01-012025-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2025-01-012025-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancialAssetPastDueMember2025-01-012025-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2025-01-012025-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:ExtendedMaturityMember2025-01-012025-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:ContractualInterestRateReductionMember2025-01-012025-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2025-01-012025-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:ExtendedMaturityMember2025-01-012025-09-300000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2025-01-012025-09-300000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:FinancialAssetPastDueMember2025-01-012025-09-300000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:ExtendedMaturityMember2025-01-012025-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2025-01-012025-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:ExtendedMaturityMember2025-01-012025-09-300000036377us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2025-01-012025-09-300000036377us-gaap:FinancingReceivables60To89DaysPastDueMember2025-01-012025-09-300000036377us-gaap:FinancingReceivables30To59DaysPastDueMember2025-01-012025-09-300000036377us-gaap:FinancialAssetPastDueMember2025-01-012025-09-300000036377us-gaap:FinancialAssetNotPastDueMember2025-01-012025-09-300000036377us-gaap:ExtendedMaturityMember2025-01-012025-09-300000036377us-gaap:ContractualInterestRateReductionMember2025-01-012025-09-300000036377fhb:OtherThanInsignificantPaymentDelayMember2025-01-012025-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:ExtendedMaturityMember2024-07-012024-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:ContractualInterestRateReductionMember2024-07-012024-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:ExtendedMaturityMember2024-07-012024-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:ExtendedMaturityMember2024-07-012024-09-300000036377us-gaap:ExtendedMaturityMember2024-07-012024-09-300000036377us-gaap:ContractualInterestRateReductionMember2024-07-012024-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-01-012024-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:FinancialAssetPastDueMember2024-01-012024-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2024-01-012024-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:ExtendedMaturityMember2024-01-012024-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-01-012024-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-01-012024-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-01-012024-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancialAssetPastDueMember2024-01-012024-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2024-01-012024-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:ExtendedMaturityMember2024-01-012024-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:ContractualInterestRateReductionMember2024-01-012024-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2024-01-012024-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:ExtendedMaturityMember2024-01-012024-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2024-01-012024-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:ExtendedMaturityMember2024-01-012024-09-300000036377us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-01-012024-09-300000036377us-gaap:FinancingReceivables60To89DaysPastDueMember2024-01-012024-09-300000036377us-gaap:FinancingReceivables30To59DaysPastDueMember2024-01-012024-09-300000036377us-gaap:FinancialAssetPastDueMember2024-01-012024-09-300000036377us-gaap:FinancialAssetNotPastDueMember2024-01-012024-09-300000036377us-gaap:ExtendedMaturityMember2024-01-012024-09-300000036377us-gaap:ContractualInterestRateReductionMember2024-01-012024-09-300000036377fhb:OtherThanInsignificantPaymentDelayMember2024-01-012024-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberfhb:OtherThanInsignificantPaymentDelayMember2025-07-012025-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberfhb:OtherThanInsignificantPaymentDelayMember2025-01-012025-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberfhb:OtherThanInsignificantPaymentDelayMember2025-01-012025-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberfhb:OtherThanInsignificantPaymentDelayMember2024-01-012024-09-300000036377us-gaap:ResidentialRealEstateMember2025-09-300000036377us-gaap:ResidentialRealEstateMember2024-12-310000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:RealEstateLoanMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2025-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:RealEstateLoanMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2025-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:RealEstateLoanMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2025-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:RealEstateLoanMemberus-gaap:FinancialAssetPastDueMember2025-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:RealEstateLoanMemberus-gaap:FinancialAssetNotPastDueMember2025-09-300000036377fhb:HomeEquityLinePortfolioSegmentMemberus-gaap:HomeEquityLoanMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2025-09-300000036377fhb:HomeEquityLinePortfolioSegmentMemberus-gaap:HomeEquityLoanMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2025-09-300000036377fhb:HomeEquityLinePortfolioSegmentMemberus-gaap:HomeEquityLoanMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2025-09-300000036377fhb:HomeEquityLinePortfolioSegmentMemberus-gaap:HomeEquityLoanMemberus-gaap:FinancialAssetPastDueMember2025-09-300000036377fhb:HomeEquityLinePortfolioSegmentMemberus-gaap:HomeEquityLoanMemberus-gaap:FinancialAssetNotPastDueMember2025-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:ResidentialRealEstateMember2025-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:RealEstateLoanMember2025-09-300000036377us-gaap:RealEstateMemberus-gaap:ConsumerPortfolioSegmentMember2025-09-300000036377us-gaap:RealEstateMemberus-gaap:ConstructionLoansMember2025-09-300000036377us-gaap:RealEstateMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2025-09-300000036377us-gaap:RealEstateMemberfhb:HomeEquityLinePortfolioSegmentMember2025-09-300000036377us-gaap:RealEstateMemberfhb:CommercialAndIndustrialPortfolioSegmentMember2025-09-300000036377us-gaap:FinanceLeasesPortfolioSegmentMemberus-gaap:SubstandardMember2025-09-300000036377us-gaap:FinanceLeasesPortfolioSegmentMemberus-gaap:SpecialMentionMember2025-09-300000036377us-gaap:FinanceLeasesPortfolioSegmentMemberus-gaap:PassMember2025-09-300000036377us-gaap:FinanceLeasesPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2025-09-300000036377us-gaap:FinanceLeasesPortfolioSegmentMemberus-gaap:FinancialAssetPastDueMember2025-09-300000036377us-gaap:FinanceLeasesPortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2025-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2025-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2025-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2025-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancialAssetPastDueMember2025-09-300000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2025-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:SubstandardMember2025-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:SpecialMentionMember2025-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:PassMember2025-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2025-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2025-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancialAssetPastDueMember2025-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2025-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberfhb:OtherIndicatorMember2025-09-300000036377fhb:NoFicoScoreMemberus-gaap:RealEstateLoanMember2025-09-300000036377fhb:NoFicoScoreMemberus-gaap:HomeEquityLoanMember2025-09-300000036377fhb:NoFicoScoreMemberus-gaap:ConsumerPortfolioSegmentMember2025-09-300000036377fhb:HomeEquityLinePortfolioSegmentMemberus-gaap:HomeEquityLoanMember2025-09-300000036377fhb:FicoScoreLessThan550Memberus-gaap:RealEstateLoanMember2025-09-300000036377fhb:FicoScoreLessThan550Memberus-gaap:HomeEquityLoanMember2025-09-300000036377fhb:FicoScoreLessThan550Memberus-gaap:ConsumerPortfolioSegmentMember2025-09-300000036377fhb:FicoScore740AndGreaterMemberus-gaap:RealEstateLoanMember2025-09-300000036377fhb:FicoScore740AndGreaterMemberus-gaap:HomeEquityLoanMember2025-09-300000036377fhb:FicoScore740AndGreaterMemberus-gaap:ConsumerPortfolioSegmentMember2025-09-300000036377fhb:FicoScore680To739Memberus-gaap:RealEstateLoanMember2025-09-300000036377fhb:FicoScore680To739Memberus-gaap:HomeEquityLoanMember2025-09-300000036377fhb:FicoScore680To739Memberus-gaap:ConsumerPortfolioSegmentMember2025-09-300000036377fhb:FicoScore620To679Memberus-gaap:RealEstateLoanMember2025-09-300000036377fhb:FicoScore620To679Memberus-gaap:HomeEquityLoanMember2025-09-300000036377fhb:FicoScore620To679Memberus-gaap:ConsumerPortfolioSegmentMember2025-09-300000036377fhb:FicoScore550To619Memberus-gaap:RealEstateLoanMember2025-09-300000036377fhb:FicoScore550To619Memberus-gaap:HomeEquityLoanMember2025-09-300000036377fhb:FicoScore550To619Memberus-gaap:ConsumerPortfolioSegmentMember2025-09-300000036377fhb:FicoOtherMemberus-gaap:RealEstateLoanMember2025-09-300000036377fhb:FicoOtherMemberus-gaap:ConsumerPortfolioSegmentMember2025-09-300000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:SubstandardMember2025-09-300000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:SpecialMentionMember2025-09-300000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:PassMember2025-09-300000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2025-09-300000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2025-09-300000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:FinancialAssetPastDueMember2025-09-300000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2025-09-300000036377fhb:ConstructionPortfolioSegmentMemberfhb:OtherIndicatorMember2025-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:SubstandardMember2025-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:SpecialMentionMember2025-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:PassMember2025-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2025-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2025-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2025-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancialAssetPastDueMember2025-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2025-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberfhb:OtherIndicatorMember2025-09-300000036377us-gaap:UnlikelyToBeCollectedFinancingReceivableMember2025-09-300000036377us-gaap:RealEstateMember2025-09-300000036377us-gaap:RealEstateLoanMember2025-09-300000036377us-gaap:HomeEquityLoanMember2025-09-300000036377us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2025-09-300000036377us-gaap:FinancingReceivables60To89DaysPastDueMember2025-09-300000036377us-gaap:FinancingReceivables30To59DaysPastDueMember2025-09-300000036377us-gaap:FinancialAssetPastDueMember2025-09-300000036377us-gaap:FinancialAssetNotPastDueMember2025-09-300000036377us-gaap:CommercialPortfolioSegmentMember2025-09-300000036377fhb:CommercialResidentialAndConsumerFinancingReceivablesMember2025-09-300000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:RealEstateLoanMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-12-310000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:RealEstateLoanMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-12-310000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:RealEstateLoanMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-12-310000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:RealEstateLoanMemberus-gaap:FinancialAssetPastDueMember2024-12-310000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:RealEstateLoanMemberus-gaap:FinancialAssetNotPastDueMember2024-12-310000036377fhb:HomeEquityLinePortfolioSegmentMemberus-gaap:HomeEquityLoanMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-12-310000036377fhb:HomeEquityLinePortfolioSegmentMemberus-gaap:HomeEquityLoanMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-12-310000036377fhb:HomeEquityLinePortfolioSegmentMemberus-gaap:HomeEquityLoanMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-12-310000036377fhb:HomeEquityLinePortfolioSegmentMemberus-gaap:HomeEquityLoanMemberus-gaap:FinancialAssetPastDueMember2024-12-310000036377fhb:HomeEquityLinePortfolioSegmentMemberus-gaap:HomeEquityLoanMemberus-gaap:FinancialAssetNotPastDueMember2024-12-310000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:ResidentialRealEstateMember2024-12-310000036377us-gaap:ResidentialPortfolioSegmentMemberus-gaap:RealEstateLoanMember2024-12-310000036377us-gaap:RealEstateMemberus-gaap:ConsumerPortfolioSegmentMember2024-12-310000036377us-gaap:RealEstateMemberus-gaap:ConstructionLoansMember2024-12-310000036377us-gaap:RealEstateMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2024-12-310000036377us-gaap:RealEstateMemberfhb:HomeEquityLinePortfolioSegmentMember2024-12-310000036377us-gaap:RealEstateMemberfhb:CommercialAndIndustrialPortfolioSegmentMember2024-12-310000036377us-gaap:FinanceLeasesPortfolioSegmentMemberus-gaap:SubstandardMember2024-12-310000036377us-gaap:FinanceLeasesPortfolioSegmentMemberus-gaap:SpecialMentionMember2024-12-310000036377us-gaap:FinanceLeasesPortfolioSegmentMemberus-gaap:PassMember2024-12-310000036377us-gaap:FinanceLeasesPortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2024-12-310000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-12-310000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-12-310000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-12-310000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancialAssetPastDueMember2024-12-310000036377us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2024-12-310000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:SubstandardMember2024-12-310000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:SpecialMentionMember2024-12-310000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:PassMember2024-12-310000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-12-310000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancialAssetPastDueMember2024-12-310000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2024-12-310000036377us-gaap:CommercialRealEstatePortfolioSegmentMemberfhb:OtherIndicatorMember2024-12-310000036377fhb:NoFicoScoreMemberus-gaap:RealEstateLoanMember2024-12-310000036377fhb:NoFicoScoreMemberus-gaap:HomeEquityLoanMember2024-12-310000036377fhb:NoFicoScoreMemberus-gaap:ConsumerPortfolioSegmentMember2024-12-310000036377fhb:HomeEquityLinePortfolioSegmentMemberus-gaap:HomeEquityLoanMember2024-12-310000036377fhb:FicoScoreLessThan550Memberus-gaap:RealEstateLoanMember2024-12-310000036377fhb:FicoScoreLessThan550Memberus-gaap:HomeEquityLoanMember2024-12-310000036377fhb:FicoScoreLessThan550Memberus-gaap:ConsumerPortfolioSegmentMember2024-12-310000036377fhb:FicoScore740AndGreaterMemberus-gaap:RealEstateLoanMember2024-12-310000036377fhb:FicoScore740AndGreaterMemberus-gaap:HomeEquityLoanMember2024-12-310000036377fhb:FicoScore740AndGreaterMemberus-gaap:ConsumerPortfolioSegmentMember2024-12-310000036377fhb:FicoScore680To739Memberus-gaap:RealEstateLoanMember2024-12-310000036377fhb:FicoScore680To739Memberus-gaap:HomeEquityLoanMember2024-12-310000036377fhb:FicoScore680To739Memberus-gaap:ConsumerPortfolioSegmentMember2024-12-310000036377fhb:FicoScore620To679Memberus-gaap:RealEstateLoanMember2024-12-310000036377fhb:FicoScore620To679Memberus-gaap:HomeEquityLoanMember2024-12-310000036377fhb:FicoScore620To679Memberus-gaap:ConsumerPortfolioSegmentMember2024-12-310000036377fhb:FicoScore550To619Memberus-gaap:RealEstateLoanMember2024-12-310000036377fhb:FicoScore550To619Memberus-gaap:HomeEquityLoanMember2024-12-310000036377fhb:FicoScore550To619Memberus-gaap:ConsumerPortfolioSegmentMember2024-12-310000036377fhb:FicoOtherMemberus-gaap:RealEstateLoanMember2024-12-310000036377fhb:FicoOtherMemberus-gaap:ConsumerPortfolioSegmentMember2024-12-310000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:SpecialMentionMember2024-12-310000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:PassMember2024-12-310000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-12-310000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-12-310000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-12-310000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:FinancialAssetPastDueMember2024-12-310000036377fhb:ConstructionPortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2024-12-310000036377fhb:ConstructionPortfolioSegmentMemberfhb:OtherIndicatorMember2024-12-310000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:SubstandardMember2024-12-310000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:SpecialMentionMember2024-12-310000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:PassMember2024-12-310000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-12-310000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2024-12-310000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancingReceivables30To59DaysPastDueMember2024-12-310000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancialAssetPastDueMember2024-12-310000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberus-gaap:FinancialAssetNotPastDueMember2024-12-310000036377fhb:CommercialAndIndustrialPortfolioSegmentMemberfhb:OtherIndicatorMember2024-12-310000036377us-gaap:UnlikelyToBeCollectedFinancingReceivableMember2024-12-310000036377us-gaap:ResidentialMortgageMember2024-12-310000036377us-gaap:RealEstateMember2024-12-310000036377us-gaap:RealEstateLoanMember2024-12-310000036377us-gaap:HomeEquityLoanMember2024-12-310000036377us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2024-12-310000036377us-gaap:FinancingReceivables60To89DaysPastDueMember2024-12-310000036377us-gaap:FinancingReceivables30To59DaysPastDueMember2024-12-310000036377us-gaap:FinancialAssetPastDueMember2024-12-310000036377us-gaap:FinancialAssetNotPastDueMember2024-12-310000036377us-gaap:CommercialPortfolioSegmentMember2024-12-310000036377fhb:CommercialResidentialAndConsumerFinancingReceivablesMember2024-12-310000036377us-gaap:ResidentialPortfolioSegmentMember2025-07-012025-09-300000036377us-gaap:HomeEquityLoanMember2025-07-012025-09-300000036377us-gaap:FinanceLeasesPortfolioSegmentMember2025-07-012025-09-300000036377us-gaap:ConsumerPortfolioSegmentMember2025-07-012025-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMember2025-07-012025-09-300000036377fhb:ConstructionPortfolioSegmentMember2025-07-012025-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMember2025-07-012025-09-300000036377us-gaap:ResidentialPortfolioSegmentMember2025-01-012025-09-300000036377us-gaap:HomeEquityLoanMember2025-01-012025-09-300000036377us-gaap:FinanceLeasesPortfolioSegmentMember2025-01-012025-09-300000036377us-gaap:ConsumerPortfolioSegmentMember2025-01-012025-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMember2025-01-012025-09-300000036377fhb:ConstructionPortfolioSegmentMember2025-01-012025-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMember2025-01-012025-09-300000036377us-gaap:ResidentialPortfolioSegmentMember2024-07-012024-09-300000036377us-gaap:HomeEquityLoanMember2024-07-012024-09-300000036377us-gaap:FinanceLeasesPortfolioSegmentMember2024-07-012024-09-300000036377us-gaap:ConsumerPortfolioSegmentMember2024-07-012024-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMember2024-07-012024-09-300000036377fhb:ConstructionPortfolioSegmentMember2024-07-012024-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMember2024-07-012024-09-300000036377us-gaap:ResidentialPortfolioSegmentMember2024-01-012024-09-300000036377us-gaap:HomeEquityLoanMember2024-01-012024-09-300000036377us-gaap:FinanceLeasesPortfolioSegmentMember2024-01-012024-09-300000036377us-gaap:ConsumerPortfolioSegmentMember2024-01-012024-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMember2024-01-012024-09-300000036377fhb:ConstructionPortfolioSegmentMember2024-01-012024-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMember2024-01-012024-09-300000036377us-gaap:ResidentialPortfolioSegmentMember2025-09-300000036377us-gaap:HomeEquityLoanMember2025-09-300000036377us-gaap:FinanceLeasesPortfolioSegmentMember2025-09-300000036377us-gaap:ConsumerPortfolioSegmentMember2025-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMember2025-09-300000036377fhb:ConstructionPortfolioSegmentMember2025-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMember2025-09-300000036377us-gaap:ResidentialPortfolioSegmentMember2025-06-300000036377us-gaap:HomeEquityLoanMember2025-06-300000036377us-gaap:FinanceLeasesPortfolioSegmentMember2025-06-300000036377us-gaap:ConsumerPortfolioSegmentMember2025-06-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMember2025-06-300000036377fhb:ConstructionPortfolioSegmentMember2025-06-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMember2025-06-3000000363772025-06-300000036377us-gaap:ResidentialPortfolioSegmentMember2024-12-310000036377us-gaap:HomeEquityLoanMember2024-12-310000036377us-gaap:FinanceLeasesPortfolioSegmentMember2024-12-310000036377us-gaap:ConsumerPortfolioSegmentMember2024-12-310000036377us-gaap:CommercialRealEstatePortfolioSegmentMember2024-12-310000036377fhb:ConstructionPortfolioSegmentMember2024-12-310000036377fhb:CommercialAndIndustrialPortfolioSegmentMember2024-12-310000036377us-gaap:ResidentialPortfolioSegmentMember2024-09-300000036377us-gaap:HomeEquityLoanMember2024-09-300000036377us-gaap:FinanceLeasesPortfolioSegmentMember2024-09-300000036377us-gaap:ConsumerPortfolioSegmentMember2024-09-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMember2024-09-300000036377fhb:ConstructionPortfolioSegmentMember2024-09-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMember2024-09-3000000363772024-09-300000036377us-gaap:ResidentialPortfolioSegmentMember2024-06-300000036377us-gaap:HomeEquityLoanMember2024-06-300000036377us-gaap:FinanceLeasesPortfolioSegmentMember2024-06-300000036377us-gaap:ConsumerPortfolioSegmentMember2024-06-300000036377us-gaap:CommercialRealEstatePortfolioSegmentMember2024-06-300000036377fhb:ConstructionPortfolioSegmentMember2024-06-300000036377fhb:CommercialAndIndustrialPortfolioSegmentMember2024-06-3000000363772024-06-300000036377us-gaap:ResidentialPortfolioSegmentMember2023-12-310000036377us-gaap:HomeEquityLoanMember2023-12-310000036377us-gaap:FinanceLeasesPortfolioSegmentMember2023-12-310000036377us-gaap:ConsumerPortfolioSegmentMember2023-12-310000036377us-gaap:CommercialRealEstatePortfolioSegmentMember2023-12-310000036377fhb:ConstructionPortfolioSegmentMember2023-12-310000036377fhb:CommercialAndIndustrialPortfolioSegmentMember2023-12-3100000363772023-12-310000036377us-gaap:InterestRateSwapMemberus-gaap:NondesignatedMemberfhb:CustomerSwapProgramMember2025-07-012025-09-300000036377us-gaap:InterestRateSwapMemberus-gaap:NondesignatedMemberfhb:CustomerSwapProgramMember2025-01-012025-09-300000036377us-gaap:InterestRateSwapMemberus-gaap:NondesignatedMemberfhb:CustomerSwapProgramMember2024-07-012024-09-300000036377us-gaap:InterestRateSwapMemberus-gaap:NondesignatedMemberfhb:CustomerSwapProgramMember2024-01-012024-09-300000036377srt:WeightedAverageMemberus-gaap:FairValueInputsLevel3Memberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MeasurementInputLongTermRevenueGrowthRateMemberus-gaap:ValuationTechniqueDiscountedCashFlowMember2025-01-012025-09-300000036377srt:MinimumMemberus-gaap:FairValueInputsLevel3Memberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MeasurementInputLongTermRevenueGrowthRateMemberus-gaap:ValuationTechniqueDiscountedCashFlowMember2025-01-012025-09-300000036377srt:MaximumMemberus-gaap:FairValueInputsLevel3Memberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MeasurementInputLongTermRevenueGrowthRateMemberus-gaap:ValuationTechniqueDiscountedCashFlowMember2025-01-012025-09-300000036377srt:WeightedAverageMemberus-gaap:FairValueInputsLevel3Memberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MeasurementInputLongTermRevenueGrowthRateMemberus-gaap:ValuationTechniqueDiscountedCashFlowMember2024-01-012024-12-310000036377srt:MinimumMemberus-gaap:FairValueInputsLevel3Memberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MeasurementInputLongTermRevenueGrowthRateMemberus-gaap:ValuationTechniqueDiscountedCashFlowMember2024-01-012024-12-310000036377srt:MaximumMemberus-gaap:FairValueInputsLevel3Memberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MeasurementInputLongTermRevenueGrowthRateMemberus-gaap:ValuationTechniqueDiscountedCashFlowMember2024-01-012024-12-310000036377fhb:CollateralDependentLoansMemberus-gaap:FairValueMeasurementsNonrecurringMember2025-07-012025-09-300000036377fhb:CollateralDependentLoansMemberus-gaap:FairValueMeasurementsNonrecurringMember2025-01-012025-09-300000036377fhb:CollateralDependentLoansMemberus-gaap:FairValueMeasurementsNonrecurringMember2024-07-012024-09-300000036377fhb:CollateralDependentLoansMemberus-gaap:FairValueMeasurementsNonrecurringMember2024-01-012024-09-300000036377us-gaap:OperatingSegmentsMemberfhb:TreasuryAndOtherBusinessSegmentMember2025-09-300000036377us-gaap:OperatingSegmentsMemberfhb:RetailBankingBusinessSegmentMember2025-09-300000036377us-gaap:OperatingSegmentsMemberfhb:CommercialBankingBusinessSegmentMember2025-09-300000036377us-gaap:OperatingSegmentsMember2025-09-300000036377us-gaap:OperatingSegmentsMemberfhb:TreasuryAndOtherBusinessSegmentMember2024-09-300000036377us-gaap:OperatingSegmentsMemberfhb:RetailBankingBusinessSegmentMember2024-09-300000036377us-gaap:OperatingSegmentsMemberfhb:CommercialBankingBusinessSegmentMember2024-09-300000036377us-gaap:OperatingSegmentsMember2024-09-300000036377fhb:CmecAndLchMember2025-09-300000036377fhb:CmecAndLchMember2024-12-310000036377us-gaap:OperatingSegmentsMemberfhb:TreasuryAndOtherBusinessSegmentMember2025-07-012025-09-300000036377us-gaap:OperatingSegmentsMemberfhb:RetailBankingBusinessSegmentMember2025-07-012025-09-300000036377us-gaap:OperatingSegmentsMemberfhb:CommercialBankingBusinessSegmentMember2025-07-012025-09-300000036377us-gaap:OperatingSegmentsMember2025-07-012025-09-300000036377us-gaap:OperatingSegmentsMemberfhb:TreasuryAndOtherBusinessSegmentMember2025-01-012025-09-300000036377us-gaap:OperatingSegmentsMemberfhb:RetailBankingBusinessSegmentMember2025-01-012025-09-300000036377us-gaap:OperatingSegmentsMemberfhb:CommercialBankingBusinessSegmentMember2025-01-012025-09-300000036377us-gaap:OperatingSegmentsMember2025-01-012025-09-300000036377us-gaap:OperatingSegmentsMemberfhb:TreasuryAndOtherBusinessSegmentMember2024-07-012024-09-300000036377us-gaap:OperatingSegmentsMemberfhb:RetailBankingBusinessSegmentMember2024-07-012024-09-300000036377us-gaap:OperatingSegmentsMemberfhb:CommercialBankingBusinessSegmentMember2024-07-012024-09-300000036377us-gaap:OperatingSegmentsMember2024-07-012024-09-300000036377us-gaap:OperatingSegmentsMemberfhb:TreasuryAndOtherBusinessSegmentMember2024-01-012024-09-300000036377us-gaap:OperatingSegmentsMemberfhb:RetailBankingBusinessSegmentMember2024-01-012024-09-300000036377us-gaap:OperatingSegmentsMemberfhb:CommercialBankingBusinessSegmentMember2024-01-012024-09-300000036377us-gaap:OperatingSegmentsMember2024-01-012024-09-300000036377us-gaap:InterestRateSwapMember2025-09-300000036377us-gaap:InterestRateSwapMember2024-12-3100000363772024-07-012024-09-3000000363772024-01-012024-09-300000036377us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2025-07-012025-09-300000036377us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2025-01-012025-09-3000000363772025-09-3000000363772024-12-3100000363772025-07-012025-09-3000000363772025-10-2400000363772025-01-012025-09-30fhb:segmentxbrli:sharesiso4217:USDxbrli:purefhb:locationfhb:derivativefhb:itemiso4217:USDxbrli:sharesfhb:Mfhb:security

Table of Contents

​

​

​

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

☑  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

​

For the quarterly period ended September 30, 2025

​

or

​

☐  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

​

For the transition period from               to               

​

Commission File Number  001-14585

​

FIRST HAWAIIAN, INC.

(Exact Name of Registrant as Specified in its Charter)

​

	​
Delaware	​	99-0156159
(State or Other Jurisdiction of Incorporation or Organization)	​	(I.R.S. Employer Identification No.)

​

​

	​
999 Bishop Street, 29th Floor Honolulu, HI	​	​ 96813
(Address of Principal Executive Offices)	​	(Zip Code)

​

(808) 525-7000

(Registrant’s telephone number, including area code)

​

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

​

Securities registered pursuant to Section 12(b) of the Act:

	​		​
Title of each class:	​	Trading Symbol(s)	​	Name of each exchange on which registered:
Common Stock, par value $0.01 per share	​	FHB	​	NASDAQ Global Select Market

​

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes ☒  No ☐.

​

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).  Yes ☒  No ☐.

​

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

	​
Large Accelerated Filer ☒	​	Accelerated filer ☐
Non-accelerated filer ☐ ​	​	Smaller reporting company ☐ Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

​

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes ☐  No ☒.

​

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 123,719,585 shares of Common Stock, par value $0.01 per share, were outstanding as of October 24, 2025.

​

​

​

​

Table of Contents

TABLE OF CONTENTS

​

FIRST HAWAIIAN, INC.

FORM 10-Q

INDEX

​

​				​		​
​				​		​
​				​		​
Part I Financial Information				Page No.
​	Item 1.		Financial Statements (unaudited)	​		2
​	​		Consolidated Statements of Income for the three and nine months ended September 30, 2025 and 2024	​		2
​	​		Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2025 and 2024	​		3
​	​		Consolidated Balance Sheets as of September 30, 2025 and December 31, 2024	​		4
​	​		Consolidated Statements of Stockholders' Equity for the three and nine months ended September 30, 2025 and 2024	​		5
​	​		Consolidated Statements of Cash Flows for the nine months ended September 30, 2025 and 2024	​		7
​	​		Notes to Consolidated Financial Statements (unaudited)	​		8
​	Item 2.		Management's Discussion and Analysis of Financial Condition and Results of Operations	​		55
​	Item 3.		Quantitative and Qualitative Disclosures about Market Risk	​		96
​	Item 4.		Controls and Procedures	​		96
Part II Other Information				​		96
​	Item 1.		Legal Proceedings	​		96
​	Item 1A.		Risk Factors	​		96
​	Item 5.		Other Information	​		97
​	Item 6.		Exhibits	​		98
​	Exhibit Index				​	98
​	Signatures				​	99

​

​

​

​

​

​

1

Table of Contents

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

​

FIRST HAWAIIAN, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

Nine Months Ended

​

​

​

September 30,

​

September 30,

​

(dollars in thousands, except per share amounts)

2025

2024

2025

2024

​

Interest income

​

​

​

​

​

​

​

​

​

​

​

​

​

Loans and lease financing

​

$

196,441

​

$

205,682

​

$

581,936

​

$

607,594

​

Available-for-sale investment securities

​

​

13,470

​

​

12,850

​

​

39,089

​

​

41,539

​

Held-to-maturity investment securities

​

​

15,920

​

​

16,937

​

​

48,866

​

​

52,305

​

Other

​

​

16,744

​

​

14,527

​

​

44,573

​

​

38,444

​

Total interest income

​

​

242,575

​

​

249,996

​

​

714,464

​

​

739,882

​

Interest expense

​

​

​

​

​

​

​

​

​

​

​

​

​

Deposits

​

​

70,851

​

​

87,500

​

​

212,849

​

​

257,252

​

Short-term borrowings

​

​

2,195

​

​

5,397

​

​

7,421

​

​

17,303

​

Other

​

​

198

​

​

392

​

​

754

​

​

1,342

​

Total interest expense

​

​

73,244

​

​

93,289

​

​

221,024

​

​

275,897

​

Net interest income

​

​

169,331

​

​

156,707

​

​

493,440

​

​

463,985

​

Provision for credit losses

​

​

4,500

​

​

7,400

​

​

19,500

​

​

15,500

​

Net interest income after provision for credit losses

​

​

164,831

​

​

149,307

​

​

473,940

​

​

448,485

​

Noninterest income

​

​

​

​

​

​

​

​

​

​

​

​

​

Service charges on deposit accounts

​

​

8,096

​

​

7,783

​

​

23,461

​

​

23,122

​

Credit and debit card fees

​

​

15,850

​

​

17,533

​

​

46,237

​

​

49,567

​

Other service charges and fees

​

​

13,807

​

​

11,790

​

​

39,324

​

​

32,730

​

Trust and investment services income

​

​

9,212

​

​

9,077

​

​

27,736

​

​

28,857

​

Bank-owned life insurance

​

​

6,314

​

​

4,502

​

​

15,409

​

​

12,148

​

Investment securities gains, net

​

​

—

​

​

—

​

​

37

​

​

—

​

Other

​

​

3,781

​

​

2,603

​

​

9,291

​

​

10,003

​

Total noninterest income

​

​

57,060

​

​

53,288

​

​

161,495

​

​

156,427

​

Noninterest expense

​

​

​

​

​

​

​

​

​

​

​

​

​

Salaries and employee benefits

​

​

61,533

​

​

59,563

​

​

181,138

​

​

176,562

​

Contracted services and professional fees

​

​

15,785

​

​

14,634

​

​

46,621

​

​

46,440

​

Occupancy

​

​

7,098

​

​

6,945

​

​

23,132

​

​

21,263

​

Equipment

​

​

13,834

​

​

13,078

​

​

41,742

​

​

39,687

​

Regulatory assessment and fees

​

​

3,294

​

​

3,412

​

​

10,876

​

​

15,346

​

Advertising and marketing

​

​

2,033

​

​

1,813

​

​

6,247

​

​

6,190

​

Card rewards program

​

​

8,694

​

​

8,678

​

​

25,019

​

​

25,905

​

Other

​

​

13,473

​

​

18,024

​

​

39,468

​

​

45,653

​

Total noninterest expense

​

​

125,744

​

​

126,147

​

​

374,243

​

​

377,046

​

Income before provision for income taxes

​

​

96,147

​

​

76,448

​

​

261,192

​

​

227,866

​

Provision for income taxes

​

​

22,307

​

​

14,956

​

​

54,857

​

​

50,233

​

Net income

​

$

73,840

​

$

61,492

​

$

206,335

​

$

177,633

​

Basic earnings per share

​

$

0.59

​

$

0.48

​

$

1.65

​

$

1.39

​

Diluted earnings per share

​

$

0.59

​

$

0.48

​

$

1.64

​

$

1.38

​

Basic weighted-average outstanding shares

​

​

124,267,090

​

​

127,886,167

​

​

125,282,792

​

​

127,820,737

​

Diluted weighted-average outstanding shares

​

​

124,970,898

​

​

128,504,035

​

​

125,977,271

​

​

128,362,433

​

​

The accompanying notes are an integral part of these unaudited interim consolidated financial statements.

​

​

2

Table of Contents

FIRST HAWAIIAN, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

Nine Months Ended

​

​

​

September 30,

​

September 30,

​

(dollars in thousands)

2025

2024

2025

2024

Net income

​

$

73,840

$

61,492

​

$

206,335

$

177,633

​

Other comprehensive income, net of tax:

​

​

​

​

​

​

​

​

​

​

​

​

​

Net change in investment securities

​

​

19,315

​

​

66,101

​

​

76,010

​

​

76,452

​

Net change in cash flow derivative hedges

​

​

(456)

​

​

373

​

​

(165)

​

​

1,100

​

Other comprehensive income

​

​

18,859

​

​

66,474

​

​

75,845

​

​

77,552

​

Total comprehensive income

​

$

92,699

​

$

127,966

​

$

282,180

​

$

255,185

​

​

The accompanying notes are an integral part of these unaudited interim consolidated financial statements.

​

3

Table of Contents

FIRST HAWAIIAN, INC. AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS

(Unaudited)

​

​	​	​	​	​	​	​
​	​	September 30,		​	December 31,
(dollars in thousands, except share amount)		2025			2024
Assets	​	​	​	​	​	​
Cash and due from banks	​	$	249,563	​	$	258,057
Interest-bearing deposits in other banks	​	​	1,606,080	​	​	912,133
Investment securities:	​	​	​	​	​	​
Available-for-sale, at fair value (amortized cost: $2,178,092 as of September 30, 2025 and $2,190,448 as of December 31, 2024)	​	​	1,986,717	​	​	1,926,516
Held-to-maturity, at amortized cost (fair value: $3,209,883 as of September 30, 2025 and $3,262,509 as of December 31, 2024)	​	​	3,594,188	​	​	3,790,650
Loans held for sale	​	​	468	​	​	—
Loans and leases	​	​	14,129,383	​	​	14,408,258
Less: allowance for credit losses	​	​	165,269	​	​	160,393
Net loans and leases	​	​	13,964,114	​	​	14,247,865
​	​	​	​	​	​	​
Premises and equipment, net	​	​	302,983	​	​	288,530
Accrued interest receivable	​	​	77,878	​	​	79,979
Bank-owned life insurance	​	​	507,950	​	​	491,890
Goodwill	​	​	995,492	​	​	995,492
Mortgage servicing rights	​	​	4,728	​	​	5,078
Other assets	​	​	808,567	​	​	831,996
Total assets	​	$	24,098,728	​	$	23,828,186
Liabilities and Stockholders' Equity	​	​	​	​	​	​
Deposits:	​	​	​	​	​	​
Interest-bearing	​	$	13,947,385	​	$	13,347,068
Noninterest-bearing	​	​	6,782,172	​	​	6,975,148
Total deposits	​	​	20,729,557	​	​	20,322,216
Short-term borrowings	​	​	—	​	​	250,000
Retirement benefits payable	​	​	94,504	​	​	97,135
Other liabilities	​	​	540,746	​	​	541,349
Total liabilities	​	​	21,364,807	​	​	21,210,700
​	​	​	​	​	​	​
Commitments and contingent liabilities (Note 12)	​	​	​	​	​	​
​	​	​	​	​	​	​
Stockholders' equity	​	​	​	​	​	​
Common stock ($0.01 par value; authorized 300,000,000 shares; issued/outstanding: 142,173,027 / 123,719,585 as of September 30, 2025; issued/outstanding: 141,748,847 / 126,422,898 as of December 31, 2024)	​	​	1,422	​	​	1,417
Additional paid-in capital	​	​	2,572,156	​	​	2,560,380
Retained earnings	​	​	1,041,573	​	​	934,048
Accumulated other comprehensive loss, net	​	​	(388,149)	​	​	(463,994)
Treasury stock (18,453,442 shares as of September 30, 2025 and 15,325,949 shares as of December 31, 2024)	​	​	(493,081)	​	​	(414,365)
Total stockholders' equity	​	​	2,733,921	​	​	2,617,486
Total liabilities and stockholders' equity	​	$	24,098,728	​	$	23,828,186

​

The accompanying notes are an integral part of these unaudited interim consolidated financial statements.

​

​

​

4

Table of Contents

FIRST HAWAIIAN, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(Unaudited)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended September 30, 2025

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Accumulated

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Additional

​

​

​

​

Other

​

​

​

​

​

​

​

​

​

Common Stock

​

Paid-In

​

Retained

​

Comprehensive

​

Treasury

​

​

​

​

(dollars in thousands, except share amounts)

Shares

Amount

Capital

Earnings

Income (Loss)

Stock

Total

Balance as of June 30, 2025

​

124,683,544

​

$

1,422

​

$

2,567,936

​

$

1,000,997

​

$

(407,008)

​

$

(468,802)

​

$

2,694,545

​

Net income

​

—

​

​

—

​

​

—

​

​

73,840

​

​

—

​

​

—

​

​

73,840

​

Cash dividends declared ($0.26 per share)

​

—

​

​

—

​

​

—

​

​

(32,308)

​

​

—

​

​

—

​

​

(32,308)

​

Common stock issued under Employee Stock Purchase Plan

​

—

​

​

—

​

​

130

​

​

—

​

​

—

​

​

—

​

​

130

​

Equity-based awards

​

—

​

​

—

​

​

4,090

​

​

(956)

​

​

—

​

​

—

​

​

3,134

​

Common stock repurchased

​

(963,959)

​

​

—

​

​

—

​

​

—

​

​

—

​

​

(24,041)

​

​

(24,041)

​

Stock repurchase excise tax

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

(238)

​

​

(238)

​

Other comprehensive income, net of tax

​

—

​

​

—

​

​

—

​

​

—

​

​

18,859

​

​

—

​

​

18,859

​

Balance as of September 30, 2025

​

123,719,585

​

$

1,422

​

$

2,572,156

​

$

1,041,573

​

$

(388,149)

​

$

(493,081)

​

$

2,733,921

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nine Months Ended September 30, 2025

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Accumulated

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Additional

​

​

​

​

Other

​

​

​

​

​

​

​

​

​

Common Stock

​

Paid-In

​

Retained

​

Comprehensive

​

Treasury

​

​

​

​

(dollars in thousands, except share amounts)

Shares

Amount

Capital

Earnings

Income (Loss)

Stock

Total

​

Balance as of December 31, 2024

126,422,898

​

$

1,417

$

2,560,380

$

934,048

$

(463,994)

$

(414,365)

$

2,617,486

​

Net income

​

—

​

​

—

​

​

—

​

​

206,335

​

​

—

​

​

—

​

​

206,335

​

Cash dividends declared ($0.78 per share)

​

—

​

​

—

​

​

—

​

​

(97,763)

​

​

—

​

​

—

​

​

(97,763)

​

Common stock issued under Employee Stock Purchase Plan

​

5,496

​

​

—

​

​

130

​

​

—

​

​

—

​

​

—

​

​

130

​

Equity-based awards

​

271,671

​

​

5

​

​

11,646

​

​

(1,047)

​

​

—

​

​

(4,011)

​

​

6,593

​

Common stock repurchased

​

(2,980,480)

​

​

—

​

​

—

​

​

—

​

​

—

​

​

(74,041)

​

​

(74,041)

​

Stock repurchase excise tax

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

(664)

​

​

(664)

​

Other comprehensive income, net of tax

​

—

​

​

—

​

​

—

​

​

—

​

​

75,845

​

​

—

​

​

75,845

​

Balance as of September 30, 2025

​

123,719,585

​

$

1,422

​

$

2,572,156

​

$

1,041,573

​

$

(388,149)

​

$

(493,081)

​

$

2,733,921

​

​

​

5

Table of Contents

FIRST HAWAIIAN, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (continued)

(Unaudited)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended September 30, 2024

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Accumulated

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Additional

​

​

​

​

Other

​

​

​

​

​

​

​

​

​

Common Stock

​

Paid-In

​

Retained

​

Comprehensive

​

Treasury

​

​

​

​

(dollars in thousands, except share amounts)

Shares

Amount

Capital

Earnings

Income (Loss)

Stock

Total

​

Balance as of June 30, 2024

​

127,879,012

​

$

1,417

​

$

2,554,795

​

$

887,176

​

$

(519,132)

​

$

(373,944)

​

$

2,550,312

​

Net income

​

—

​

​

—

​

​

—

​

​

61,492

​

​

—

​

​

—

​

​

61,492

​

Cash dividends declared ($0.26 per share)

​

—

​

​

—

​

​

—

​

​

(33,250)

​

​

—

​

​

—

​

​

(33,250)

​

Common stock issued under Employee Stock Purchase Plan

​

7,155

​

​

—

​

​

141

​

​

—

​

​

—

​

​

—

​

​

141

​

Equity-based awards

​

—

​

​

—

​

​

3,222

​

​

(356)

​

​

—

​

​

(1)

​

​

2,865

​

Other comprehensive income, net of tax

​

—

​

​

—

​

​

—

​

​

—

​

​

66,474

​

​

—

​

​

66,474

​

Balance as of September 30, 2024

​

127,886,167

​

$

1,417

​

$

2,558,158

​

$

915,062

​

$

(452,658)

​

$

(373,945)

​

$

2,648,034

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nine Months Ended September 30, 2024

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Accumulated

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Additional

​

​

​

​

Other

​

​

​

​

​

​

​

​

​

Common Stock

​

Paid-In

​

Retained

​

Comprehensive

​

Treasury

​

​

​

​

(dollars in thousands, except share amounts)

Shares

Amount

Capital

Earnings

Income (Loss)

Stock

Total

​

Balance as of December 31, 2023

​

127,618,761

​

$

1,413

​

$

2,548,250

​

$

837,859

​

$

(530,210)

​

$

(371,246)

​

$

2,486,066

​

Net income

​

—

​

​

—

​

​

—

​

​

177,633

​

​

—

​

​

—

​

​

177,633

​

Cash dividends declared ($0.78 per share)

​

—

​

​

—

​

​

—

​

​

(99,655)

​

​

—

​

​

—

​

​

(99,655)

​

Common stock issued under Employee Stock Purchase Plan

​

7,155

​

​

—

​

​

141

​

​

—

​

​

—

​

​

—

​

​

141

​

Equity-based awards

​

260,251

​

​

4

​

​

9,767

​

​

(775)

​

​

—

​

​

(2,699)

​

​

6,297

​

Other comprehensive income, net of tax

​

—

​

​

—

​

​

—

​

​

—

​

​

77,552

​

​

—

​

​

77,552

​

Balance as of September 30, 2024

​

127,886,167

​

$

1,417

​

$

2,558,158

​

$

915,062

​

$

(452,658)

​

$

(373,945)

​

$

2,648,034

​

​

The accompanying notes are an integral part of these unaudited interim consolidated financial statements.

​

​

​

​

6

Table of Contents

FIRST HAWAIIAN, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

​	​	​	​	​	​	​
​	​	Nine Months Ended
​	​	September 30,
(dollars in thousands)		2025			2024
Cash flows from operating activities	​	​	​	​	​	​
Net income	​	$	206,335	​	$	177,633
Adjustments to reconcile net income to net cash provided by operating activities:	​	​	​	​	​	​
Provision for credit losses	​	​	19,500	​	​	15,500
Depreciation, amortization and accretion, net	​	​	25,625	​	​	28,570
Deferred income tax provision (benefit)	​	​	2,153	​	​	(1,224)
Stock-based compensation	​	​	11,651	​	​	9,771
Gain on property insurance proceeds	​	​	—	​	​	(2,559)
Other gains	​	​	(44)	​	​	(566)
Originations of loans held for sale	​	​	(13,589)	​	​	(28,866)
Proceeds from sales of loans held for sale	​	​	13,029	​	​	28,572
Net gains on investment securities	​	​	(37)	​	​	—
Premiums paid on cash flow hedges	​	​	(2,914)	​	​	—
Amortization of premiums on cash flow hedges	​	​	200	​	​	—
Change in assets and liabilities:	​	​	​	​	​	​
Net decrease (increase) in other assets	​	​	2,566	​	​	(46,511)
Net (decrease) increase in other liabilities	​	​	(34,300)	​	​	23,368
Net cash provided by operating activities	​	​	230,175	​	​	203,688
Cash flows from investing activities	​	​	​	​	​	​
Available-for-sale securities:	​	​	​	​	​	​
Proceeds from maturities and principal repayments	​	​	210,983	​	​	222,716
Proceeds from calls and sales	​	​	67,434	​	​	41,350
Purchases	​	​	(266,554)	​	​	—
Held-to-maturity securities:	​	​	​	​	​	​
Proceeds from maturities and principal repayments	​	​	218,516	​	​	216,595
Proceeds from calls	​	​	4,223	​	​	1,615
Other investments:	​	​	​	​	​	​
Proceeds from sales	​	​	14,684	​	​	14,926
Purchases	​	​	(19,833)	​	​	(28,064)
Loans:	​	​	​	​	​	​
Net decrease in loans and leases resulting from originations and principal repayments	​	​	306,744	​	​	120,579
Proceeds from sales of loans originated for investment	​	​	—	​	​	27,526
Purchases of loans	​	​	(33,797)	​	​	(18,012)
Proceeds from bank-owned life insurance	​	​	1,475	​	​	1,920
Purchases of bank-owned life insurance	​	​	(2,000)	​	​	—
Proceeds from property insurance	​	​	—	​	​	2,559
Purchases of premises, equipment and software	​	​	(26,879)	​	​	(17,419)
Proceeds from sales of other real estate owned	​	​	—	​	​	104
Net cash provided by investing activities	​	​	474,996	​	​	586,395
Cash flows from financing activities	​	​	​	​	​	​
Net increase (decrease) in deposits	​	​	407,341	​	​	(1,104,955)
Proceeds from short-term borrowings	​	​	—	​	​	250,000
Repayment of short-term borrowings	​	​	(250,000)	​	​	(500,000)
Dividends paid	​	​	(98,796)	​	​	(99,655)
Stock tendered for payment of withholding taxes	​	​	(4,011)	​	​	(2,699)
Proceeds from employee stock purchase plan	​	​	130	​	​	141
Common stock repurchased	​	​	(74,041)	​	​	—
Stock repurchase excise tax paid in current period	​	​	(341)	​	​	—
Net cash used in financing activities	​	​	(19,718)	​	​	(1,457,168)
Net increase (decrease) in cash and cash equivalents	​	​	685,453	​	​	(667,085)
Cash and cash equivalents at beginning of period	​	​	1,170,190	​	​	1,739,897
Cash and cash equivalents at end of period	​	$	1,855,643	​	$	1,072,812
Supplemental disclosures	​	​	​	​	​	​
Interest paid	​	$	229,460	​	$	280,018
Income taxes paid, net of income tax refunds	​	​	38,872	​	​	39,568
Noncash investing and financing activities:	​	​	​	​	​	​
Operating lease right-of-use assets obtained in exchange for new lease obligations	​	​	2,988	​	​	3,372
Transfers to loans held for sale from loans and leases	​	​	—	​	​	27,096
Obligation to fund low-income housing partnerships	​	​	46,953	​	​	56,640
Stock repurchase excise tax settled in subsequent period	​	​	664	​	​	—

​

The accompanying notes are an integral part of these unaudited interim consolidated financial statements.

​

7

Table of Contents

FIRST HAWAIIAN, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

​

1. Organization and Basis of Presentation

​

First Hawaiian, Inc. (“FHI” or the “Parent”), a bank holding company, owns 100% of the outstanding common stock of First Hawaiian Bank (“FHB” or the “Bank”), its only direct, wholly owned subsidiary. FHB offers a comprehensive suite of banking services to consumer and commercial customers, including loans, deposit products, wealth management, insurance, trust, retirement planning, credit card and merchant processing services.

​

The accompanying unaudited interim consolidated financial statements of First Hawaiian, Inc. and Subsidiary (the “Company”) have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations.

​

The accompanying unaudited interim consolidated financial statements and notes thereto should be read in conjunction with the Company’s audited consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024.

​

In the opinion of management, all adjustments, which consist of normal recurring adjustments necessary for a fair presentation of the interim period consolidated financial information, have been made. Results of operations for interim periods are not necessarily indicative of results to be expected for the entire year. Intercompany account balances and transactions have been eliminated in consolidation.

​

Use of Estimates in the Preparation of Financial Statements

​

The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Management bases its estimates on historical experience and various other assumptions believed to be reasonable. Although these estimates are based on management’s best knowledge of current events, actual results may differ from these estimates.

​

Accounting Standards Adopted in 2025

​

In December 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2023-09, Income Taxes (Topic 740), Improvements to Income Tax Disclosures. This update includes amendments that further enhance the transparency and decision usefulness of income tax disclosures, primarily through standardizing and disaggregating rate reconciliation categories and income taxes paid by jurisdiction. This update is effective for the Company’s annual periods beginning January 1, 2025. The Company adopted the amendments of ASU No. 2023-09 effective January 1, 2025, and will include the required disclosures in its Annual Report on Form 10-K for the year ending December 31, 2025. The adoption of the provisions of ASU No. 2023-09 will impact the Company’s disclosures in its Income Taxes footnote but did not have a material impact on the Company’s consolidated financial statements.

​

8

Table of Contents

Recent Accounting Pronouncements

​

The following ASUs have been issued by the FASB and are applicable to the Company in future reporting periods.

​

In November 2024, the FASB issued ASU No. 2024-03, Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses. This ASU requires public companies to disclose, in the notes to financial statements, specified information about certain costs and expenses at each interim and annual reporting period which include, for example, employee compensation, depreciation, and intangible asset amortization. In addition, certain expense amounts already required to be disclosed under current GAAP will need to be presented within the same disclosure as the other disaggregation requirements prescribed by this ASU. Public entities will also be required to disclose: (1) a qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively and (2) the total amount of selling expenses and, in annual reporting periods, an entity’s definition of selling expenses. The FASB also issued ASU No. 2025-01 in January 2025 to clarify that the effective date of ASU No. 2024-03 for public entities is for annual reporting periods beginning after December 15, 2026, and interim periods within annual reporting periods beginning after December 15, 2027. Further, ASU No. 2024-03 is applied prospectively to financial statements issued for reporting periods beginning after the effective date, meaning that the disclosures required under ASU No. 2024-03 do not need to be included in the financial statements for reporting periods beginning before the effective date that are presented for comparative purposes. Early adoption is permitted. The Company is in the process of evaluating the impact that this new guidance may have on the Company’s consolidated financial statements.

​

In September 2025, the FASB issued ASU No. 2025-06, Intangibles – Goodwill and Other – Internal-Use Software (Subtopic 350-40): Targeted Improvements to the Accounting for Internal-Use Software. This ASU intends to improve the operability of internal-use software accounting guidance by removing all references to software development project stages so that the guidance is neutral to different software development methods. Under current accounting principles, entities are required to capitalize development costs incurred for internal-use software depending on the nature of the costs and the project stage during which they occur. With the removal of software development project stages, the amendments in this ASU require that an entity start capitalizing software costs when both of these conditions are met: (1) management has authorized and committed to funding the software project and (2) it is probable that the project will be completed and the software will be used to perform the function intended (referred to as the “probable-to-complete recognition threshold,” which also takes into consideration whether there is significant uncertainty associated with the development activities of the software (referred to as “significant development uncertainty”)). This ASU is effective for annual reporting periods beginning after December 15, 2027, and interim reporting periods within those annual reporting periods. Early adoption is permitted as of the beginning of an annual reporting period and application of the new guidance can be done prospectively, retrospectively, or through a modified prospective transition approach. The Company is in the process of evaluating the impact that this new guidance may have on the Company’s consolidated financial statements.  

9

Table of Contents

​

Impact of Recent Tax Reforms

​

Recent California Tax Legislation

On June 27, 2025 (the “enactment date”), California Governor Newsom signed a bill mandating that financial institutions adopt a single-sales-factor apportionment formula for California state income and franchise tax purposes retroactively for tax years beginning January 1, 2025. The shift to a single-factor apportionment from a previously three-factor formula alters the calculation of California taxable income and changes the marginal tax rate used by the Company for its estimates of the income tax provision, deferred taxes, and other comprehensive income. The Company has elected a “Beginning-of-Year Approach” to reflect the change in tax legislation, resulting in adjustments that include a remeasurement of the beginning of the year deferred taxes at the new rate. This remeasurement adjustment is recognized as a discrete item in the period including the enactment date. As this legislation was enacted in the second quarter, during the three and six months ended June 30, 2025, the Company recorded a net $5.1 million income tax benefit as a result of these adjustments.

​

One Big Beautiful Bill Act

On July 4, 2025, President Trump signed the One Big Beautiful Bill Act (“OBBBA”) and enacted into law a broad range of tax reform provisions affecting businesses, which include, but are not limited to, permanently extending and modifying certain key 2017 Tax Cuts and Jobs Act provisions and expanding, as well as accelerating the phase-out of, certain 2022 Inflation Reduction Act incentives. The Company is in the process of evaluating the impact that this new legislation may have on the Company’s financial position and results of operations, including but not limited to the reclassification of current and deferred income taxes due to the impact of bonus depreciation and domestic research and development (“R&D”) costs, as well as the future impact of any projected solar credits.

​

​

2. Investment Securities

​

As of September 30, 2025 and December 31, 2024, investment securities consisted predominantly of the following investment categories:

​

Debt securities – includes debt securities issued by U.S. government agencies.

​

Mortgage-backed securities – includes securities backed by notes or receivables secured by mortgage assets with cash flows based on actual or scheduled payments.

​

Collateralized mortgage obligations – includes securities backed by a pool of mortgages with cash flows distributed based on certain rules rather than pass through payments.

​

Collateralized loan obligations – includes structured debt securities backed by a pool of loans, consisting of primarily non-investment grade broadly syndicated corporate loans with additional credit enhancement. These are floating rate securities that have an investment grade rating of AA or better.

​

Debt securities issued by states and political subdivisions – includes general obligation bonds issued by state and local governments.

​

10

Table of Contents

As of September 30, 2025 and December 31, 2024, the Company’s investment securities were classified as either available-for-sale or held-to-maturity. Amortized cost, gross unrealized holding gains and losses and fair value of available-for-sale and held-to-maturity investment securities as of September 30, 2025 and December 31, 2024 were as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2025

​

December 31, 2024

​

​

Amortized

​

Unrealized

​

Unrealized

​

Fair

​

Amortized

​

Unrealized

​

Unrealized

​

Fair

(dollars in thousands)

Cost

Gains

Losses

Value

Cost

Gains

Losses

Value

Government agency debt securities

​

$

—

​

$

—

​

$

—

​

$

—

​

$

8,170

​

$

—

​

$

(23)

​

$

8,147

Mortgage-backed securities:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential - Government agency

​

​

32,641

​

​

279

​

​

(1,086)

​

​

31,834

​

​

37,473

​

​

—

​

​

(1,614)

​

​

35,859

Residential - Government-sponsored enterprises

​

​

840,130

​

​

1,564

​

​

(66,253)

​

​

775,441

​

​

840,836

​

​

—

​

​

(102,723)

​

​

738,113

Commercial - Government agency

​

​

239,479

​

​

—

​

​

(48,312)

​

​

191,167

​

​

249,348

​

​

—

​

​

(53,223)

​

​

196,125

Commercial - Government-sponsored enterprises

​

​

43,761

​

​

—

​

​

(1,548)

​

​

42,213

​

​

48,015

​

​

—

​

​

(3,107)

​

​

44,908

Commercial - Non-agency

​

​

120,793

​

​

641

​

​

(24)

​

​

121,410

​

​

22,000

​

​

83

​

​

—

​

​

22,083

Collateralized mortgage obligations:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Government agency

​

​

475,946

​

​

800

​

​

(40,455)

​

​

436,291

​

​

452,038

​

​

—

​

​

(54,914)

​

​

397,124

Government-sponsored enterprises

​

​

327,554

​

​

541

​

​

(37,675)

​

​

290,420

​

​

359,416

​

​

—

​

​

(48,734)

​

​

310,682

Collateralized loan obligations

​

​

97,788

​

​

153

​

​

—

​

​

97,941

​

​

173,152

​

​

323

​

​

—

​

​

173,475

Total available-for-sale securities

​

$

2,178,092

​

$

3,978

​

$

(195,353)

​

$

1,986,717

​

$

2,190,448

​

$

406

​

$

(264,338)

​

$

1,926,516

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Government agency debt securities

​

$

47,514

​

$

—

​

$

(3,557)

​

$

43,957

​

$

49,267

​

$

—

​

$

(5,398)

​

$

43,869

Mortgage-backed securities:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential - Government agency

​

​

37,979

​

​

—

​

​

(4,802)

​

​

33,177

​

​

40,888

​

​

—

​

​

(6,579)

​

​

34,309

Residential - Government-sponsored enterprises

​

​

88,255

​

​

—

​

​

(11,393)

​

​

76,862

​

​

92,573

​

​

—

​

​

(14,854)

​

​

77,719

Commercial - Government agency

​

​

30,817

​

​

—

​

​

(7,910)

​

​

22,907

​

​

31,009

​

​

—

​

​

(8,666)

​

​

22,343

Commercial - Government-sponsored enterprises

​

​

1,094,959

​

​

225

​

​

(110,402)

​

​

984,782

​

​

1,114,549

​

​

201

​

​

(149,244)

​

​

965,506

Collateralized mortgage obligations:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Government agency

​

​

842,658

​

​

—

​

​

(92,792)

​

​

749,866

​

​

907,565

​

​

—

​

​

(126,020)

​

​

781,545

Government-sponsored enterprises

​

​

1,397,112

​

​

—

​

​

(149,497)

​

​

1,247,615

​

​

1,500,212

​

​

—

​

​

(210,721)

​

​

1,289,491

Debt securities issued by states and political subdivisions

​

​

54,894

​

​

—

​

​

(4,177)

​

​

50,717

​

​

54,587

​

​

—

​

​

(6,860)

​

​

47,727

Total held-to-maturity securities

​

$

3,594,188

​

$

225

​

$

(384,530)

​

$

3,209,883

​

$

3,790,650

​

$

201

​

$

(528,342)

​

$

3,262,509

​

Accrued interest receivable related to available-for-sale investment securities was $5.0 million and $5.6 million as of September 30, 2025 and December 31, 2024, respectively. Accrued interest receivable related to held-to-maturity investment securities was $6.6 million as of both September 30, 2025 and December 31, 2024. Accrued interest receivable is recorded separately from the amortized cost basis of investment securities on the Company’s unaudited interim consolidated balance sheets.

​

Proceeds from calls and sales of investment securities were $30.7 million and nil, respectively, for the three months ended September 30, 2025, and $71.6 million and nil, respectively, for the nine months ended September 30, 2025. Proceeds from calls and sales of investment securities were $9.2 million and nil, respectively, for the three months ended September 30, 2024 and $43.0 million and nil, respectively, for the nine months ended September 30, 2024. The Company recorded gross realized gains of nil and gross realized losses of nil for the three and nine months ended September 30, 2025 and 2024. The income tax expense related to the Company’s net realized gain on the sale of investment securities was nil for the three and nine months ended September 30, 2025 and 2024. Gains and losses realized on sales of securities are determined using the specific identification method.

​

11

Table of Contents

Interest income from taxable investment securities was $26.3 million and $26.6 million, respectively, for the three months ended September 30, 2025 and 2024, and $78.7 million and $84.2 million, respectively, for the nine months ended September 30, 2025 and 2024. Interest income from non-taxable investment securities was $3.1 million and $3.2 million, respectively, for the three months ended September 30, 2025 and 2024, and $9.3 million and $9.6 million, respectively, for the nine months ended September 30, 2025 and 2024.

​

The amortized cost and fair value of debt securities issued by government agencies and states and political subdivisions, non-agency mortgage-backed securities and collateralized loan obligations as of September 30, 2025, by contractual maturity, are shown below. Mortgage-backed securities and collateralized mortgage obligations issued by government agencies and government-sponsored enterprises are disclosed separately in the table below as remaining expected maturities will differ from contractual maturities as borrowers have the right to prepay obligations.

​

​	​	​	​	​	​	​
​	​	September 30, 2025
​	​	Amortized		​	Fair
(dollars in thousands)		Cost			Value
Available-for-sale securities	​	​	​	​	​	​
Due in one year or less	​	$	—	​	$	—
Due after one year through five years	​	​	78,662	​	​	79,248
Due after five years through ten years	​	​	93,938	​	​	94,091
Due after ten years	​	​	45,981	​	​	46,012
​	​	​	218,581	​	​	219,351
​	​	​	​	​	​	​
Mortgage-backed securities:	​	​	​	​	​	​
Residential - Government agency	​	​	32,641	​	​	31,834
Residential - Government-sponsored enterprises	​	​	840,130	​	​	775,441
Commercial - Government agency	​	​	239,479	​	​	191,167
Commercial - Government-sponsored enterprises	​	​	43,761	​	​	42,213
Total mortgage-backed securities	​	​	1,156,011	​	​	1,040,655
Collateralized mortgage obligations:	​	​	​	​	​	​
Government agency	​	​	475,946	​	​	436,291
Government-sponsored enterprises	​	​	327,554	​	​	290,420
Total collateralized mortgage obligations	​	​	803,500	​	​	726,711
Total available-for-sale securities	​	$	2,178,092	​	$	1,986,717
​	​	​	​	​	​	​
Held-to-maturity securities	​	​	​	​	​	​
Due in one year or less	​	$	—	​	$	—
Due after one year through five years	​	​	—	​	​	—
Due after five years through ten years	​	​	51,958	​	​	48,993
Due after ten years	​	​	50,450	​	​	45,681
​	​	​	102,408	​	​	94,674
​	​	​	​	​	​	​
Mortgage-backed securities:	​	​	​	​	​	​
Residential - Government agency	​	​	37,979	​	​	33,177
Residential - Government-sponsored enterprises	​	​	88,255	​	​	76,862
Commercial - Government agency	​	​	30,817	​	​	22,907
Commercial - Government-sponsored enterprises	​	​	1,094,959	​	​	984,782
Total mortgage-backed securities	​	​	1,252,010	​	​	1,117,728
Collateralized mortgage obligations:	​	​	​	​	​	​
Government agency	​	​	842,658	​	​	749,866
Government-sponsored enterprises	​	​	1,397,112	​	​	1,247,615
Total collateralized mortgage obligations	​	​	2,239,770	​	​	1,997,481
Total held-to-maturity securities	​	$	3,594,188	​	$	3,209,883

​

12

Table of Contents

At September 30, 2025, pledged securities totaled $4.4 billion, of which $2.4 billion was pledged to secure borrowing capacity, $2.0 billion was pledged to secure public deposits and $49.5 million was pledged to secure other financial transactions. At December 31, 2024, pledged securities totaled $3.8 billion, of which $2.1 billion was pledged to secure borrowing capacity, $1.7 billion was pledged to secure public deposits and $19.3 million was pledged to secure other financial transactions.

​

The Company held no securities of any single issuer, other than debt securities issued by government agencies and government-sponsored enterprises, which were in excess of 10% of stockholders’ equity as of September 30, 2025 and December 31, 2024.

​

The following tables present the unrealized gross losses and fair values of securities in the available-for-sale portfolio by length of time that the 140 and 159 individual securities in each category have been in a continuous loss position as of September 30, 2025 and December 31, 2024, respectively. The unrealized losses on available-for-sale investment securities were attributable to changes in interest rates, relative to when the investment securities were purchased, and not due to the credit quality of the investment securities.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Time in Continuous Loss as of September 30, 2025

​

​

Less Than 12 Months

​

12 Months or More

​

Total

​

​

Unrealized

​

​

​

​

Unrealized

​

​

​

​

Unrealized

​

​

​

(dollars in thousands)

Losses

Fair Value

Losses

Fair Value

Losses

Fair Value

Mortgage-backed securities:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential - Government agency

​

$

—

​

$

—

​

$

(1,086)

​

$

8,395

​

$

(1,086)

​

$

8,395

Residential - Government-sponsored enterprises

​

​

(233)

​

​

51,145

​

​

(66,020)

​

​

572,041

​

​

(66,253)

​

​

623,186

Commercial - Government agency

​

​

—

​

​

—

​

​

(48,312)

​

​

191,167

​

​

(48,312)

​

​

191,167

Commercial - Government-sponsored enterprises

​

​

—

​

​

—

​

​

(1,548)

​

​

42,213

​

​

(1,548)

​

​

42,213

Commercial - Non-agency

​

​

(24)

​

​

7,020

​

​

—

​

​

—

​

​

(24)

​

​

7,020

Collateralized mortgage obligations:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Government agency

​

​

(18)

​

​

16,203

​

​

(40,437)

​

​

292,492

​

​

(40,455)

​

​

308,695

Government-sponsored enterprises

​

​

—

​

​

—

​

​

(37,675)

​

​

236,744

​

​

(37,675)

​

​

236,744

Total available-for-sale securities with unrealized losses

​

$

(275)

​

$

74,368

​

$

(195,078)

​

$

1,343,052

​

$

(195,353)

​

$

1,417,420

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Time in Continuous Loss as of December 31, 2024

​

​

Less Than 12 Months

​

12 Months or More

​

Total

​

​

Unrealized

​

​

​

​

Unrealized

​

​

​

​

Unrealized

​

​

​

(dollars in thousands)

Losses

Fair Value

Losses

Fair Value

Losses

Fair Value

Government agency debt securities

​

$

—

​

$

—

​

$

(23)

​

$

8,147

​

$

(23)

​

$

8,147

Mortgage-backed securities:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential - Government agency

​

​

(154)

​

​

27,127

​

​

(1,460)

​

​

8,732

​

​

(1,614)

​

​

35,859

Residential - Government-sponsored enterprises

​

​

(2,997)

​

​

116,084

​

​

(99,726)

​

​

622,029

​

​

(102,723)

​

​

738,113

Commercial - Government agency

​

​

—

​

​

—

​

​

(53,223)

​

​

196,125

​

​

(53,223)

​

​

196,125

Commercial - Government-sponsored enterprises

​

​

—

​

​

—

​

​

(3,107)

​

​

44,908

​

​

(3,107)

​

​

44,908

Collateralized mortgage obligations:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Government agency

​

​

(712)

​

​

76,968

​

​

(54,202)

​

​

310,171

​

​

(54,914)

​

​

387,139

Government-sponsored enterprises

​

​

(912)

​

​

57,509

​

​

(47,822)

​

​

253,173

​

​

(48,734)

​

​

310,682

Total available-for-sale securities with unrealized losses

​

$

(4,775)

​

$

277,688

​

$

(259,563)

​

$

1,443,285

​

$

(264,338)

​

$

1,720,973

​

At September 30, 2025 and December 31, 2024, the Company did not have any available-for-sale securities with the intent to sell and determined it was more likely than not that the Company would not be required to sell the securities prior to recovery of the amortized cost basis. As the Company had the intent and ability to hold the remaining available-for-sale securities in an unrealized loss position as of September 30, 2025 and December 31, 2024, each security with an unrealized loss position in the above tables has been further assessed to determine if a credit loss exists. As of September 30, 2025 and December 31, 2024, the Company did not expect any credit losses in its available-for-sale debt securities and no credit losses were recognized on available-for-sale securities during the three and nine months ended September 30, 2025 and for the year ended December 31, 2024.

​

13

Table of Contents

As of September 30, 2025 and December 31, 2024, the Company’s investment securities were comprised primarily of debt securities, mortgage-backed securities and collateralized mortgage obligations issued by U.S. government agencies and government-sponsored enterprises, with under 5% of the investment securities comprised of collateralized loan obligations rated AA or better, obligations issued by local state and political subdivisions rated AA or better and non-agency commercial mortgage-backed securities rated AAA. For investment securities issued by the U.S. Government, its agencies and government-sponsored enterprises, management has concluded that the long history with no credit losses from these issuers indicates an expectation that nonpayment of the amortized cost basis is zero, and these securities are explicitly or implicitly fully guaranteed by the U.S. government. The U.S. government can print its own currency and its currency is routinely held by central banks and other major financial institutions. The dollar is used in international commerce, and commonly is viewed as a reserve currency, all of which qualitatively indicates that historical credit loss information should be minimally affected by current conditions and reasonable and supportable forecasts. For collateralized loan obligations, debt securities issued by local state and political subdivisions and non-agency commercial mortgage-backed securities, these securities are investment grade and highly rated and carry either sufficient credit enhancement or days cash on hand to support timely payments of principal and interest. As a result, the Company does not expect any future payment defaults and has not recorded an allowance for credit losses for its available-for-sale and held-to-maturity debt securities as of September 30, 2025 or December 31, 2024.

​

3. Loans and Leases

​

As of September 30, 2025 and December 31, 2024, loans and leases were comprised of the following:

​

​	​	​	​	​	​	​
​	​	September 30,		​	December 31,
(dollars in thousands)		2025			2024
Commercial and industrial	​	$	2,027,504	​	$	2,247,428
Commercial real estate	​	​	4,513,706	​	​	4,463,992
Construction	​	​	881,462	​	​	918,326
Residential:	​	​	​	​	​	​
Residential mortgage	​	​	4,077,946	​		4,168,154
Home equity line	​	​	1,170,822	​	​	1,151,739
Total residential	​		5,248,768	​	​	5,319,893
Consumer	​	​	1,013,663	​	​	1,023,969
Lease financing	​	​	444,280	​	​	434,650
Total loans and leases	​	$	14,129,383	​	$	14,408,258

​

Outstanding loan balances are reported net of deferred loan costs and fees of $54.4 million and $53.2 million at September 30, 2025 and December 31, 2024, respectively.

​

Accrued interest receivable related to loans and leases was $66.2 million and $67.7 million as of September 30, 2025 and December 31, 2024, respectively, and is recorded separately from the amortized cost basis of loans and leases on the Company’s unaudited interim consolidated balance sheets.

​

As of September 30, 2025, residential real estate loans and commercial real estate loans totaling $4.9 billion were pledged to collateralize the Company’s borrowing capacity at the Federal Home Loan Bank of Des Moines (“FHLB”), and consumer, commercial and industrial, commercial real estate, residential real estate loans and pledged securities totaling $4.0 billion were pledged to collateralize the borrowing capacity at the Federal Reserve Bank of San Francisco (“FRB”). As of December 31, 2024, residential real estate loans and commercial real estate loans totaling $5.0 billion were pledged to collateralize the Company’s borrowing capacity at the FHLB, and consumer, commercial and industrial, commercial real estate, residential real estate loans and pledged securities totaling $3.6 billion were pledged to collateralize the borrowing capacity at the FRB. Residential real estate loans collateralized by properties that were in the process of foreclosure totaled $4.6 million and $5.9 million as of September 30, 2025 and December 31, 2024, respectively.

14

Table of Contents

​

In the course of evaluating the credit risk presented by a customer and the pricing that will adequately compensate the Company for assuming that risk, management may require a certain amount of collateral support. The type of collateral held varies, but may include accounts receivable, inventory, land, buildings, equipment, income-producing commercial properties and residential real estate. The Company applies the same collateral policy for loans whether they are funded immediately or on a delayed basis. The loan and lease portfolio is principally located in Hawaii and, to a lesser extent, on the U.S. Mainland, Guam and Saipan. The risk inherent in the portfolio depends upon both the economic stability of the state or territories, which affects property values, and the financial strength and creditworthiness of the borrowers.

​

4. Allowance for Credit Losses

​

The Company maintains the allowance for credit losses for loans and leases (the “ACL”) that is deducted from the amortized cost basis of loans and leases to present the net carrying value of loans and leases expected to be collected. The measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectibility of the reported amount of loans and leases. While management utilizes its best judgment and information available, the ultimate appropriateness of the ACL is dependent upon a variety of factors beyond the Company’s control, including the performance of the Company’s loan portfolio, the economy, changes in interest rates and the view of the regulatory authorities toward loan classifications.

​

The Company also maintains an estimated reserve for unfunded commitments included in other liabilities on the unaudited interim consolidated balance sheets. The reserve for unfunded commitments is reduced in the period in which the off-balance sheet financial instruments expire, loan funding occurs, or is otherwise settled.

​

The Company’s methodology is more fully described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, which should be read in conjunction with these unaudited interim consolidated financial statements as of and for the three and nine months ended September 30, 2025.

​

Rollforward of the Allowance for Credit Losses

​

The following presents the activity in the ACL by class of loans and leases for the three and nine months ended September 30, 2025 and 2024:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended September 30, 2025

​

​

Commercial Lending

​

Residential Lending

​

​

​

​

​

​

​

​

Commercial

​

Commercial

​

​

​

​

​

​

​

Home

​

​

​

​

​

​

​

​

and

​

Real

​

​

​

Lease

​

Residential

​

Equity

​

​

​

​

​

​

(dollars in thousands)

Industrial

Estate

Construction

Financing

Mortgage

Line

Consumer

Total

Allowance for credit losses:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at beginning of period

​

$

20,061

​

$

39,264

​

$

8,945

​

$

2,343

​

$

37,965

​

$

11,190

​

$

48,057

​

$

167,825

Charge-offs

​

​

(1,106)

​

​

—

​

​

—

​

​

(580)

​

​

—

​

​

—

​

​

(4,719)

​

​

(6,405)

Recoveries

​

​

410

​

​

—

​

​

—

​

​

—

​

​

14

​

​

26

​

​

1,749

​

​

2,199

Provision (benefit)

​

​

(281)

​

​

(424)

​

​

(557)

​

​

752

​

​

(248)

​

​

168

​

​

2,240

​

​

1,650

Balance at end of period

​

$

19,084

​

$

38,840

​

$

8,388

​

$

2,515

​

$

37,731

​

$

11,384

​

$

47,327

​

$

165,269

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nine Months Ended September 30, 2025

​

​

Commercial Lending

​

Residential Lending

​

​

​

​

​

​

​

​

Commercial

​

Commercial

​

​

​

​

​

​

​

Home

​

​

​

​

​

​

​

​

and

​

Real

​

​

​

Lease

​

Residential

​

Equity

​

​

​

​

​

​

(dollars in thousands)

Industrial

Estate

Construction

Financing

Mortgage

Line

Consumer

Total

Allowance for credit losses:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at beginning of period

​

$

16,332

​

$

40,624

​

$

8,570

​

$

2,269

​

$

39,230

​

$

10,205

​

$

43,163

​

$

160,393

Charge-offs

​

​

(3,253)

​

​

—

​

​

—

​

​

(662)

​

​

—

​

​

(30)

​

​

(14,287)

​

​

(18,232)

Recoveries

​

​

1,009

​

​

251

​

​

—

​

​

—

​

​

143

​

​

122

​

​

5,433

​

​

6,958

Provision (benefit)

​

​

4,996

​

​

(2,035)

​

​

(182)

​

​

908

​

​

(1,642)

​

​

1,087

​

​

13,018

​

​

16,150

Balance at end of period

​

$

19,084

​

$

38,840

​

$

8,388

​

$

2,515

​

$

37,731

​

$

11,384

​

$

47,327

​

$

165,269

​

​

​

​

​

​

​

​

15

Table of Contents

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended September 30, 2024

​

​

Commercial Lending

​

Residential Lending

​

​

​

​

​

​

​

​

Commercial

​

Commercial

​

​

​

​

​

​

​

Home

​

​

​

​

​

​

​

​

and

​

Real

​

​

​

Lease

​

Residential

​

Equity

​

​

​

​

​

​

(dollars in thousands)

Industrial

Estate

Construction

Financing

Mortgage

Line

Consumer

Total

Allowance for credit losses:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at beginning of period

​

$

14,713

​

$

44,412

​

$

9,331

​

$

2,352

​

$

46,152

​

$

9,183

​

$

34,374

​

$

160,517

Charge-offs

​

​

(1,178)

​

​

(400)

​

​

—

​

​

—

​

​

—

​

​

—

​

​

(4,192)

​

​

(5,770)

Recoveries

​

​

160

​

​

—

​

​

—

​

​

—

​

​

31

​

​

86

​

​

1,560

​

​

1,837

Provision (benefit)

​

​

(470)

​

​

1

​

​

481

​

​

(62)

​

​

(3,287)

​

​

1,268

​

​

9,185

​

​

7,116

Balance at end of period

​

$

13,225

​

$

44,013

​

$

9,812

​

$

2,290

​

$

42,896

​

$

10,537

​

$

40,927

​

$

163,700

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nine Months Ended September 30, 2024

​

​

Commercial Lending

​

Residential Lending

​

​

​

​

​

​

​

​

Commercial

​

Commercial

​

​

​

​

​

​

​

Home

​

​

​

​

​

​

​

​

and

​

Real

​

​

​

Lease

​

Residential

​

Equity

​

​

​

​

​

​

(dollars in thousands)

Industrial

Estate

Construction

Financing

Mortgage

Line

Consumer

Total

Allowance for credit losses:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at beginning of period

​

$

14,956

​

$

43,944

​

$

10,392

​

$

1,754

​

$

36,880

​

$

11,728

​

$

36,879

​

$

156,533

Charge-offs

​

​

(2,764)

​

​

(400)

​

​

—

​

​

—

​

​

—

​

​

—

​

​

(13,228)

​

​

(16,392)

Recoveries

​

​

621

​

​

—

​

​

—

​

​

—

​

​

89

​

​

242

​

​

5,199

​

​

6,151

Provision (benefit)

​

​

412

​

​

469

​

​

(580)

​

​

536

​

​

5,927

​

​

(1,433)

​

​

12,077

​

​

17,408

Balance at end of period

​

$

13,225

​

$

44,013

​

$

9,812

​

$

2,290

​

$

42,896

​

$

10,537

​

$

40,927

​

$

163,700

​

Rollforward of the Reserve for Unfunded Commitments

​

The following presents the activity in the Reserve for Unfunded Commitments for the three and nine months ended September 30, 2025 and 2024:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended September 30, 2025

​

​

Commercial Lending

​

Residential Lending

​

​

​

​

​

​

​

​

Commercial

​

Commercial

​

​

​

​

​

​

​

Home

​

​

​

​

​

​

​

​

and

​

Real

​

​

​

Lease

​

Residential

​

Equity

​

​

​

​

​

​

(dollars in thousands)

Industrial

Estate

Construction

Financing

Mortgage

Line

Consumer

Total

Reserve for unfunded commitments:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at beginning of period

​

$

8,492

​

$

1,003

​

$

7,403

​

$

—

​

$

21

​

$

16,405

​

$

23

​

$

33,347

Provision (benefit)

​

​

(383)

​

​

106

​

​

2,474

​

​

—

​

​

16

​

​

624

​

​

13

​

​

2,850

Balance at end of period

​

$

8,109

​

$

1,109

​

$

9,877

​

$

—

​

$

37

​

$

17,029

​

$

36

​

$

36,197

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nine Months Ended September 30, 2025

​

​

Commercial Lending

​

Residential Lending

​

​

​

​

​

​

​

​

Commercial

​

Commercial

​

​

​

​

​

​

​

Home

​

​

​

​

​

​

​

​

and

​

Real

​

​

​

Lease

​

Residential

​

Equity

​

​

​

​

​

​

(dollars in thousands)

Industrial

Estate

Construction

Financing

Mortgage

Line

Consumer

Total

Reserve for unfunded commitments:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at beginning of period

​

$

8,112

​

$

1,003

​

$

7,818

​

$

—

​

$

3

​

$

15,893

​

$

18

​

$

32,847

Provision (benefit)

​

​

(3)

​

​

106

​

​

2,059

​

​

—

​

​

34

​

​

1,136

​

​

18

​

​

3,350

Balance at end of period

​

$

8,109

​

$

1,109

​

$

9,877

​

$

—

​

$

37

​

$

17,029

​

$

36

​

$

36,197

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended September 30, 2024

​

​

Commercial Lending

​

Residential Lending

​

​

​

​

​

​

​

​

Commercial

​

Commercial

​

​

​

​

​

​

​

Home

​

​

​

​

​

​

​

​

and

​

Real

​

​

​

Lease

​

Residential

​

Equity

​

​

​

​

​

​

(dollars in thousands)

Industrial

Estate

Construction

Financing

Mortgage

Line

Consumer

Total

Reserve for unfunded commitments:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at beginning of period

​

$

7,947

​

$

1,435

​

$

7,122

​

$

—

​

$

8

​

$

16,879

​

$

22

​

$

33,413

Provision (benefit)

​

​

104

​

​

(262)

​

​

643

​

​

—

​

​

14

​

​

(240)

​

​

25

​

​

284

Balance at end of period

​

$

8,051

​

$

1,173

​

$

7,765

​

$

—

​

$

22

​

$

16,639

​

$

47

​

$

33,697

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nine Months Ended September 30, 2024

​

​

Commercial Lending

​

Residential Lending

​

​

​

​

​

​

​

​

Commercial

​

Commercial

​

​

​

​

​

​

​

Home

​

​

​

​

​

​

​

​

and

​

Real

​

​

​

Lease

​

Residential

​

Equity

​

​

​

​

​

​

(dollars in thousands)

Industrial

Estate

Construction

Financing

Mortgage

Line

Consumer

Total

Reserve for unfunded commitments:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at beginning of period

​

$

9,116

​

$

1,787

​

$

8,048

​

$

—

​

$

24

​

$

16,589

​

$

41

​

$

35,605

Provision (benefit)

​

​

(1,065)

​

​

(614)

​

​

(283)

​

​

—

​

​

(2)

​

​

50

​

​

6

​

​

(1,908)

Balance at end of period

​

$

8,051

​

$

1,173

​

$

7,765

​

$

—

​

$

22

​

$

16,639

​

$

47

​

$

33,697

​

16

Table of Contents

Credit Quality Information

​

The Company performs an internal loan review and grading or scoring procedures on an ongoing basis. The review provides management with periodic information as to the quality of the loan portfolio and effectiveness of the Company’s lending policies and procedures. The objective of the loan review and grading or scoring procedures is to identify, in a timely manner, existing or emerging credit quality issues so that appropriate steps can be initiated to avoid or minimize future losses.

​

Loans and leases subject to grading primarily include: commercial and industrial loans, commercial real estate loans, construction loans and lease financing. Other loans subject to grading include installment loans to businesses or individuals for business and commercial purposes, overdraft lines of credit, commercial credit cards, and other credits as may be determined. Credit quality indicators for internally graded loans and leases are generally updated on an annual basis or on a quarterly basis for those loans and leases deemed to be of potentially higher risk.

​

An internal credit risk rating system is used to determine loan grade and is based on borrower credit risk and transactional risk. The loan grading process is a mechanism used to determine the risk of a particular borrower and is based on the following factors of a borrower: character, earnings and operating cash flow, asset and liability structure, debt capacity, management and controls, borrowing entity, and industry and operating environment.

​

Pass – “Pass” (uncriticized) loans and leases, are not considered to carry greater than normal risk. The borrower has the apparent ability to satisfy obligations to the Company, and therefore no loss in ultimate collection is anticipated.

​

Special Mention – Loans and leases that have potential weaknesses deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for assets or in the institution’s credit position at some future date. Special mention assets are not adversely classified and do not expose an institution to sufficient risk to warrant adverse classification.

​

Substandard – Loans and leases that are inadequately protected by the current financial condition and paying capacity of the obligor or by any collateral pledged. Loans and leases so classified must have a well-defined weakness or weaknesses that jeopardize the collection of the debt. They are characterized by the distinct possibility that the bank may sustain some loss if the deficiencies are not corrected.

​

Doubtful – Loans and leases that have weaknesses found in substandard borrowers with the added provision that the weaknesses make collection of debt in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

​

Loss – Loans and leases classified as loss are considered uncollectible and of such little value that their continuance as an asset is not warranted. This classification does not mean that the loan or lease has absolutely no recovery or salvage value, but rather that it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be effected in the future.

​

Loans that are primarily monitored for credit quality using FICO scores include: residential mortgage loans, home equity lines and consumer loans. FICO scores are calculated primarily based on a consideration of payment history, the current amount of debt, the length of credit history available, a recent history of new sources of credit and the mix of credit type. FICO scores are updated on a monthly, quarterly or bi-annual basis, depending on the product type.

​

17

Table of Contents

The amortized cost basis by year of origination and credit quality indicator of the Company’s loans and leases as of September 30, 2025 was as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Revolving

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Converted

​

​

​

​

​

Term Loans

​

Revolving

​

to Term

​

​

​

​

​

Amortized Cost Basis by Origination Year

​

Loans

​

Loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Amortized

​

Amortized

​

​

​

(dollars in thousands)

​

2025

​

2024

​

2023

​

2022

​

2021

​

Prior

​

Cost Basis

​

Cost Basis

​

Total

Commercial Lending

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial and Industrial

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Risk rating:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

164,270

​

$

126,437

​

$

58,184

​

$

113,813

​

$

154,746

​

$

235,902

​

$

986,942

​

$

13,454

​

$

1,853,748

Special Mention

​

​

369

​

​

873

​

​

1,975

​

​

1,552

​

​

460

​

​

951

​

​

4,901

​

​

—

​

​

11,081

Substandard

​

​

522

​

​

—

​

​

553

​

​

10,315

​

​

29

​

​

21,031

​

​

46,247

​

​

—

​

​

78,697

Other (1)

​

​

14,325

​

​

10,217

​

​

5,859

​

​

4,180

​

​

1,493

​

​

1,370

​

​

46,534

​

​

—

​

​

83,978

Total Commercial and Industrial

​

​

179,486

​

​

137,527

​

​

66,571

​

​

129,860

​

​

156,728

​

​

259,254

​

​

1,084,624

​

​

13,454

​

​

2,027,504

Current period gross charge-offs

​

​

1

​

​

60

​

​

224

​

​

528

​

​

356

​

​

2,054

​

​

30

​

​

—

​

​

3,253

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial Real Estate

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Risk rating:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

​

487,374

​

​

289,898

​

​

374,448

​

​

768,901

​

​

680,910

​

​

1,622,149

​

​

77,525

​

​

7,513

​

​

4,308,718

Special Mention

​

​

—

​

​

3,336

​

​

1,675

​

​

45,579

​

​

41,394

​

​

20,943

​

​

11,007

​

​

—

​

​

123,934

Substandard

​

​

—

​

​

5,581

​

​

535

​

​

57,334

​

​

999

​

​

15,776

​

​

704

​

​

—

​

​

80,929

Other (1)

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

125

​

​

—

​

​

—

​

​

125

Total Commercial Real Estate

​

​

487,374

​

​

298,815

​

​

376,658

​

​

871,814

​

​

723,303

​

​

1,658,993

​

​

89,236

​

​

7,513

​

​

4,513,706

Current period gross charge-offs

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Risk rating:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

​

40,387

​

​

174,819

​

​

211,886

​

​

234,984

​

​

88,827

​

​

47,257

​

​

23,417

​

​

—

​

​

821,577

Special Mention

​

​

—

​

​

—

​

​

—

​

​

27,965

​

​

—

​

​

130

​

​

—

​

​

—

​

​

28,095

Substandard

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

904

​

​

—

​

​

—

​

​

904

Other (1)

​

​

4,934

​

​

12,062

​

​

5,738

​

​

4,712

​

​

948

​

​

1,801

​

​

691

​

​

—

​

​

30,886

Total Construction

​

​

45,321

​

​

186,881

​

​

217,624

​

​

267,661

​

​

89,775

​

​

50,092

​

​

24,108

​

​

—

​

​

881,462

Current period gross charge-offs

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Lease Financing

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Risk rating:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

​

106,920

​

​

83,244

​

​

94,376

​

​

47,063

​

​

11,403

​

​

95,610

​

​

—

​

​

—

​

​

438,616

Special Mention

​

​

—

​

​

—

​

​

191

​

​

—

​

​

143

​

​

—

​

​

—

​

​

—

​

​

334

Substandard

​

​

—

​

​

4,643

​

​

448

​

​

239

​

​

—

​

​

—

​

​

—

​

​

—

​

​

5,330

Total Lease Financing

​

​

106,920

​

​

87,887

​

​

95,015

​

​

47,302

​

​

11,546

​

​

95,610

​

​

—

​

​

—

​

​

444,280

Current period gross charge-offs

​

​

—

​

​

662

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

662

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Commercial Lending

​

$

819,101

​

$

711,110

​

$

755,868

​

$

1,316,637

​

$

981,352

​

$

2,063,949

​

$

1,197,968

​

$

20,967

​

$

7,866,952

Current period gross charge-offs

​

$

1

​

$

722

​

$

224

​

$

528

​

$

356

​

$

2,054

​

$

30

​

$

—

​

$

3,915

(continued)

18

Table of Contents

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Revolving

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Converted

​

​

​

​

​

Term Loans

​

Revolving

​

to Term

​

​

​

​

​

Amortized Cost Basis by Origination Year

​

Loans

​

Loans

​

​

​

(continued)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Amortized

​

Amortized

​

​

​

(dollars in thousands)

​

2025

​

2024

​

2023

​

2022

​

2021

​

Prior

​

Cost Basis

​

Cost Basis

​

Total

Residential Lending

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential Mortgage

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

FICO:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

740 and greater

​

$

118,602

​

$

153,379

​

$

183,019

​

$

464,813

​

$

890,038

​

$

1,508,771

​

$

—

​

$

—

​

$

3,318,622

680 - 739

​

​

14,318

​

​

17,797

​

​

23,479

​

​

59,890

​

​

110,055

​

​

185,858

​

​

—

​

​

—

​

​

411,397

620 - 679

​

​

3,292

​

​

4,078

​

​

4,988

​

​

23,155

​

​

17,763

​

​

45,190

​

​

—

​

​

—

​

​

98,466

550 - 619

​

​

—

​

​

289

​

​

443

​

​

3,898

​

​

7,554

​

​

17,861

​

​

—

​

​

—

​

​

30,045

Less than 550

​

​

—

​

​

156

​

​

1,151

​

​

3,606

​

​

4,591

​

​

8,836

​

​

—

​

​

—

​

​

18,340

No Score (3)

​

​

6,473

​

​

5,108

​

​

5,734

​

​

16,590

​

​

9,678

​

​

45,548

​

​

—

​

​

—

​

​

89,131

Other (2)

​

​

17,616

​

​

7,820

​

​

11,721

​

​

15,836

​

​

13,834

​

​

33,405

​

​

11,713

​

​

—

​

​

111,945

Total Residential Mortgage

​

​

160,301

​

​

188,627

​

​

230,535

​

​

587,788

​

​

1,053,513

​

​

1,845,469

​

​

11,713

​

​

—

​

​

4,077,946

Current period gross charge-offs

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Home Equity Line

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

FICO:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

740 and greater

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

932,699

​

​

1,276

​

​

933,975

680 - 739

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

173,826

​

​

1,405

​

​

175,231

620 - 679

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

36,242

​

​

643

​

​

36,885

550 - 619

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

14,408

​

​

538

​

​

14,946

Less than 550

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

8,653

​

​

391

​

​

9,044

No Score (3)

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

741

​

​

—

​

​

741

Total Home Equity Line

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

1,166,569

​

​

4,253

​

​

1,170,822

Current period gross charge-offs

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

30

​

​

—

​

​

30

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Residential Lending

​

$

160,301

​

$

188,627

​

$

230,535

​

$

587,788

​

$

1,053,513

​

$

1,845,469

​

$

1,178,282

​

$

4,253

​

$

5,248,768

Current period gross charge-offs

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

30

​

$

—

​

$

30

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Consumer Lending

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

FICO:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

740 and greater

​

​

84,749

​

​

70,671

​

​

47,226

​

​

57,234

​

​

25,525

​

​

6,915

​

​

97,360

​

​

110

​

​

389,790

680 - 739

​

​

65,723

​

​

53,325

​

​

32,726

​

​

28,693

​

​

12,675

​

​

4,404

​

​

84,865

​

​

509

​

​

282,920

620 - 679

​

​

33,601

​

​

22,847

​

​

12,376

​

​

13,283

​

​

6,706

​

​

3,470

​

​

49,756

​

​

874

​

​

142,913

550 - 619

​

​

6,331

​

​

9,720

​

​

6,752

​

​

8,322

​

​

4,309

​

​

2,776

​

​

16,575

​

​

798

​

​

55,583

Less than 550

​

​

1,409

​

​

4,204

​

​

3,925

​

​

4,272

​

​

2,226

​

​

1,571

​

​

5,203

​

​

574

​

​

23,384

No Score (3)

​

​

842

​

​

13

​

​

47

​

​

12

​

​

—

​

​

23

​

​

37,625

​

​

170

​

​

38,732

Other (2)

​

​

3,552

​

​

—

​

​

600

​

​

—

​

​

565

​

​

1,020

​

​

74,604

​

​

—

​

​

80,341

Total Consumer Lending

​

$

196,207

​

$

160,780

​

$

103,652

​

$

111,816

​

$

52,006

​

$

20,179

​

$

365,988

​

$

3,035

​

$

1,013,663

Current period gross charge-offs

​

$

389

​

$

1,922

​

$

1,392

​

$

1,272

​

$

674

​

$

1,804

​

$

6,223

​

$

611

​

$

14,287

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Loans and Leases

​

$

1,175,609

​

$

1,060,517

​

$

1,090,055

​

$

2,016,241

​

$

2,086,871

​

$

3,929,597

​

$

2,742,238

​

$

28,255

​

$

14,129,383

Current period gross charge-offs

​

$

390

​

$

2,644

​

$

1,616

​

$

1,800

​

$

1,030

​

$

3,858

​

$

6,283

​

$

611

​

$

18,232

(1) Other credit quality indicators used for monitoring purposes are primarily FICO scores. The majority of the loans in this population were originated to borrowers with a prime FICO score (680 and above). As of September 30, 2025, the majority of the loans in this population were current.

(2) Other credit quality indicators used for monitoring purposes are primarily internal risk ratings. The majority of the loans in this population were graded with a “Pass” rating. As of September 30, 2025, the majority of the loans in this population were current.

(3) No FICO scores are primarily related to loans and leases extended to non-residents. Loans and leases of this nature are primarily secured by collateral and/or are closely monitored for performance.

​

19

Table of Contents

The amortized cost basis by year of origination and credit quality indicator of the Company’s loans and leases as of December 31, 2024 was as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Revolving

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Converted

​

​

​

​

​

Term Loans

​

Revolving

​

to Term

​

​

​

​

​

Amortized Cost Basis by Origination Year

​

Loans

​

Loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Amortized

​

Amortized

​

​

​

(dollars in thousands)

​

2024

​

2023

​

2022

​

2021

​

2020

​

Prior

​

Cost Basis

​

Cost Basis

​

Total

Commercial Lending

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial and Industrial

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Risk rating:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

$

163,980

​

$

73,554

​

$

185,433

​

$

249,532

​

$

17,775

​

$

256,119

​

$

1,118,075

​

$

14,336

​

$

2,078,804

Special Mention

​

​

808

​

​

2,385

​

​

1,209

​

​

68

​

​

300

​

​

1,322

​

​

41,520

​

​

—

​

​

47,612

Substandard

​

​

—

​

​

—

​

​

8,096

​

​

196

​

​

309

​

​

1,114

​

​

26,089

​

​

—

​

​

35,804

Other (1)

​

​

17,132

​

​

8,928

​

​

6,937

​

​

2,797

​

​

765

​

​

1,279

​

​

47,370

​

​

—

​

​

85,208

Total Commercial and Industrial

​

​

181,920

​

​

84,867

​

​

201,675

​

​

252,593

​

​

19,149

​

​

259,834

​

​

1,233,054

​

​

14,336

​

​

2,247,428

Current period gross charge-offs

​

​

—

​

​

578

​

​

335

​

​

105

​

​

221

​

​

2,376

​

​

—

​

​

—

​

​

3,615

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial Real Estate

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Risk rating:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

​

322,405

​

​

369,948

​

​

832,005

​

​

634,722

​

​

308,156

​

​

1,720,243

​

​

116,682

​

​

7,703

​

​

4,311,864

Special Mention

​

​

9,014

​

​

2,252

​

​

7,510

​

​

41,399

​

​

3,265

​

​

10,860

​

​

11,861

​

​

—

​

​

86,161

Substandard

​

​

—

​

​

—

​

​

54,952

​

​

1,002

​

​

—

​

​

9,732

​

​

148

​

​

—

​

​

65,834

Other (1)

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

133

​

​

—

​

​

—

​

​

133

Total Commercial Real Estate

​

​

331,419

​

​

372,200

​

​

894,467

​

​

677,123

​

​

311,421

​

​

1,740,968

​

​

128,691

​

​

7,703

​

​

4,463,992

Current period gross charge-offs

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

400

​

​

—

​

​

—

​

​

400

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Construction

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Risk rating:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

​

91,583

​

​

198,382

​

​

332,000

​

​

186,682

​

​

41,596

​

​

13,824

​

​

14,972

​

​

—

​

​

879,039

Special Mention

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

155

​

​

—

​

​

—

​

​

155

Other (1)

​

​

12,482

​

​

9,688

​

​

10,861

​

​

1,561

​

​

1,199

​

​

2,644

​

​

697

​

​

—

​

​

39,132

Total Construction

​

​

104,065

​

​

208,070

​

​

342,861

​

​

188,243

​

​

42,795

​

​

16,623

​

​

15,669

​

​

—

​

​

918,326

Current period gross charge-offs

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Lease Financing

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Risk rating:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pass

​

​

149,615

​

​

101,684

​

​

60,898

​

​

14,328

​

​

17,703

​

​

84,663

​

​

—

​

​

—

​

​

428,891

Special Mention

​

​

—

​

​

—

​

​

—

​

​

220

​

​

—

​

​

—

​

​

—

​

​

—

​

​

220

Substandard

​

​

4,657

​

​

565

​

​

317

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

5,539

Total Lease Financing

​

​

154,272

​

​

102,249

​

​

61,215

​

​

14,548

​

​

17,703

​

​

84,663

​

​

—

​

​

—

​

​

434,650

Current period gross charge-offs

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Commercial Lending

​

$

771,676

​

$

767,386

​

$

1,500,218

​

$

1,132,507

​

$

391,068

​

$

2,102,088

​

$

1,377,414

​

$

22,039

​

$

8,064,396

Current period gross charge-offs

​

$

—

​

$

578

​

$

335

​

$

105

​

$

221

​

$

2,776

​

$

—

​

$

—

​

$

4,015

(continued)

20

Table of Contents

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Revolving

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Converted

​

​

​

​

​

Term Loans

​

Revolving

​

to Term

​

​

​

​

​

Amortized Cost Basis by Origination Year

​

Loans

​

Loans

​

​

​

(continued)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Amortized

​

Amortized

​

​

​

(dollars in thousands)

​

2024

​

2023

​

2022

​

2021

​

2020

​

Prior

​

Cost Basis

​

Cost Basis

​

Total

Residential Lending

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential Mortgage

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

FICO:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

740 and greater

​

$

168,067

​

$

187,710

​

$

492,845

​

$

946,390

​

$

498,443

​

$

1,115,557

​

$

—

​

$

—

​

$

3,409,012

680 - 739

​

​

18,368

​

​

34,901

​

​

65,735

​

​

103,622

​

​

57,369

​

​

138,469

​

​

—

​

​

—

​

​

418,464

620 - 679

​

​

1,726

​

​

4,380

​

​

23,556

​

​

19,355

​

​

14,058

​

​

40,471

​

​

—

​

​

—

​

​

103,546

550 - 619

​

​

—

​

​

820

​

​

6,526

​

​

7,745

​

​

4,042

​

​

13,783

​

​

—

​

​

—

​

​

32,916

Less than 550

​

​

—

​

​

734

​

​

775

​

​

2,264

​

​

1,559

​

​

6,342

​

​

—

​

​

—

​

​

11,674

No Score (3)

​

​

13,211

​

​

6,719

​

​

16,839

​

​

9,916

​

​

5,518

​

​

45,604

​

​

—

​

​

—

​

​

97,807

Other (2)

​

​

9,456

​

​

12,404

​

​

16,564

​

​

14,311

​

​

10,769

​

​

28,812

​

​

2,419

​

​

—

​

​

94,735

Total Residential Mortgage

​

​

210,828

​

​

247,668

​

​

622,840

​

​

1,103,603

​

​

591,758

​

​

1,389,038

​

​

2,419

​

​

—

​

​

4,168,154

Current period gross charge-offs

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Home Equity Line

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

FICO:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

740 and greater

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

925,749

​

​

1,652

​

​

927,401

680 - 739

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

161,523

​

​

1,030

​

​

162,553

620 - 679

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

39,235

​

​

1,220

​

​

40,455

550 - 619

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

13,006

​

​

416

​

​

13,422

Less than 550

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

5,993

​

​

563

​

​

6,556

No Score (3)

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

1,352

​

​

—

​

​

1,352

Total Home Equity Line

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

1,146,858

​

​

4,881

​

​

1,151,739

Current period gross charge-offs

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Residential Lending

​

$

210,828

​

$

247,668

​

$

622,840

​

$

1,103,603

​

$

591,758

​

$

1,389,038

​

$

1,149,277

​

$

4,881

​

$

5,319,893

Current period gross charge-offs

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

$

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Consumer Lending

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

FICO:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

740 and greater

​

​

92,329

​

​

65,738

​

​

84,007

​

​

44,192

​

​

14,607

​

​

6,897

​

​

101,938

​

​

106

​

​

409,814

680 - 739

​

​

68,371

​

​

46,533

​

​

44,504

​

​

21,829

​

​

7,652

​

​

5,278

​

​

86,935

​

​

509

​

​

281,611

620 - 679

​

​

30,618

​

​

17,728

​

​

19,942

​

​

10,252

​

​

4,195

​

​

4,152

​

​

50,544

​

​

775

​

​

138,206

550 - 619

​

​

6,108

​

​

6,768

​

​

9,312

​

​

5,702

​

​

2,574

​

​

3,106

​

​

15,641

​

​

778

​

​

49,989

Less than 550

​

​

2,012

​

​

3,950

​

​

5,572

​

​

3,594

​

​

1,591

​

​

1,830

​

​

5,311

​

​

593

​

​

24,453

No Score (3)

​

​

1,881

​

​

106

​

​

38

​

​

—

​

​

7

​

​

9

​

​

38,932

​

​

176

​

​

41,149

Other (2)

​

​

—

​

​

—

​

​

277

​

​

887

​

​

99

​

​

956

​

​

76,528

​

​

—

​

​

78,747

Total Consumer Lending

​

$

201,319

​

$

140,823

​

$

163,652

​

$

86,456

​

$

30,725

​

$

22,228

​

$

375,829

​

$

2,937

​

$

1,023,969

Current period gross charge-offs

​

$

732

​

$

2,055

​

$

2,606

​

$

1,388

​

$

676

​

$

2,685

​

$

7,168

​

$

692

​

$

18,002

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Loans and Leases

​

$

1,183,823

​

$

1,155,877

​

$

2,286,710

​

$

2,322,566

​

$

1,013,551

​

$

3,513,354

​

$

2,902,520

​

$

29,857

​

$

14,408,258

Current period gross charge-offs

​

$

732

​

$

2,633

​

$

2,941

​

$

1,493

​

$

897

​

$

5,461

​

$

7,168

​

$

692

​

$

22,017

(1) Other credit quality indicators used for monitoring purposes are primarily FICO scores. The majority of the loans in this population were originated to borrowers with a prime FICO score (680 and above). As of December 31, 2024, the majority of the loans in this population were current.

(2) Other credit quality indicators used for monitoring purposes are primarily internal risk ratings. The majority of the loans in this population were graded with a “Pass” rating. As of December 31, 2024, the majority of the loans in this population were current.

(3) No FICO scores are primarily related to loans and leases extended to non-residents. Loans and leases of this nature are primarily secured by collateral and/or are closely monitored for performance.

​

There were no loans and leases graded as Doubtful or Loss as of both September 30, 2025 and December 31, 2024.

​

21

Table of Contents

Past-Due Status

​

The Company continually updates its aging analysis for loans and leases to monitor the migration of loans and leases into past due categories. The Company considers loans and leases that are delinquent for 30 days or more to be past due. As of September 30, 2025 and December 31, 2024, the aging analysis of the amortized cost basis of the Company’s past due loans and leases was as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2025

​

​

Past Due

​

​

​

​

​

Loans and

​

​

​

​

​

​

Greater

​

​

​

​

​

​

​

Leases Past

​

​

​

​

​

​

Than or

​

​

​

​

​

​

​

Due 90 Days

​

​

30-59

​

60-89

​

Equal to

​

​

​

​

​

​

​

or More and

​

​

Days

​

Days

​

90 Days

​

Total

​

​

​

Total Loans

​

Still Accruing

(dollars in thousands)

Past Due

Past Due

Past Due

Past Due

Current

and Leases

​

Interest

Commercial and industrial

​

$

1,080

​

$

734

​

$

633

​

$

2,447

​

$

2,025,057

​

$

2,027,504

​

$

633

Commercial real estate

​

​

1,672

​

​

—

​

​

436

​

​

2,108

​

​

4,511,598

​

​

4,513,706

​

​

—

Construction

​

​

—

​

​

485

​

​

2,967

​

​

3,452

​

​

878,010

​

​

881,462

​

​

2,063

Lease financing

​

​

—

​

​

—

​

​

169

​

​

169

​

​

444,111

​

​

444,280

​

​

—

Residential mortgage

​

​

12,897

​

​

6,211

​

​

8,443

​

​

27,551

​

​

4,050,395

​

​

4,077,946

​

​

627

Home equity line

​

​

5,431

​

​

1,479

​

​

3,512

​

​

10,422

​

​

1,160,400

​

​

1,170,822

​

​

—

Consumer

​

​

11,539

​

​

3,113

​

​

3,166

​

​

17,818

​

​

995,845

​

​

1,013,663

​

​

2,566

Total

​

$

32,619

​

$

12,022

​

$

19,326

​

$

63,967

​

$

14,065,416

​

$

14,129,383

​

$

5,889

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2024

​

​

Past Due

​

​

​

​

​

Loans and

​

​

​

​

​

​

Greater

​

​

​

​

​

​

​

Leases Past

​

​

​

​

​

​

Than or

​

​

​

​

​

​

​

Due 90 Days

​

​

30-59

​

60-89

​

Equal to

​

​

​

​

​

​

​

or More and

​

​

Days

​

Days

​

90 Days

​

Total

​

​

​

Total Loans

​

Still Accruing

(dollars in thousands)

Past Due

Past Due

Past Due

Past Due

Current

and Leases

​

Interest

Commercial and industrial

​

$

1,481

​

$

563

​

$

1,595

​

$

3,639

​

$

2,243,789

​

$

2,247,428

​

$

1,432

Commercial real estate

​

​

—

​

​

—

​

​

153

​

​

153

​

​

4,463,839

​

​

4,463,992

​

​

—

Construction

​

​

434

​

​

1,179

​

​

536

​

​

2,149

​

​

916,177

​

​

918,326

​

​

536

Lease financing

​

​

—

​

​

—

​

​

—

​

​

—

​

​

434,650

​

​

434,650

​

​

—

Residential mortgage

​

​

19,971

​

​

7,478

​

​

9,392

​

​

36,841

​

​

4,131,313

​

​

4,168,154

​

​

1,317

Home equity line

​

​

5,647

​

​

972

​

​

3,945

​

​

10,564

​

​

1,141,175

​

​

1,151,739

​

​

—

Consumer

​

​

17,591

​

​

3,946

​

​

2,734

​

​

24,271

​

​

999,698

​

​

1,023,969

​

​

2,734

Total

​

$

45,124

​

$

14,138

​

$

18,355

​

$

77,617

​

$

14,330,641

​

$

14,408,258

​

$

6,019

​

Nonaccrual Loans and Leases

​

The Company generally places a loan or lease on nonaccrual status when management believes that collection of principal or interest has become doubtful or when a loan or lease becomes 90 days past due as to principal or interest, unless it is well secured and in the process of collection. The Company charges off a loan or lease when facts indicate that the loan or lease is considered uncollectible.

​

The amortized cost basis of loans and leases on nonaccrual status as of September 30, 2025 and December 31, 2024 and the amortized cost basis of loans and leases on nonaccrual status with no ACL as of September 30, 2025 and December 31, 2024 were as follows:

​

​	​	​	​	​	​	​
​	​	September 30, 2025
​	​	Nonaccrual		​	​	​
​	​	Loans		​	​	​
​	​	and Leases		​	​	​
​	​	With No		​	Nonaccrual
​	​	Allowance		​	Loans
(dollars in thousands)		for Credit Losses		​	and Leases
Commercial and industrial	​	$	—	​	$	1,084
Commercial real estate	​	​	2,473	​	​	3,089
Construction	​	​	904	​	​	904
Lease financing	​	​	—	​	​	169
Residential mortgage	​	​	7,630	​	​	16,702
Home equity line	​	​	—	​	​	8,385
Consumer	​	​	—	​	​	600
Total Nonaccrual Loans and Leases	​	$	11,007	​	$	30,933

22

Table of Contents

​

​	​	​	​	​	​	​
​	​	December 31, 2024
​	​	Nonaccrual		​	​	​
​	​	Loans		​	​	​
​	​	and Leases		​	​	​
​	​	With No		​	Nonaccrual
​	​	Allowance		​	Loans
(dollars in thousands)		for Credit Losses		​	and Leases
Commercial and industrial	​	$	—	​	$	329
Commercial real estate	​	​	—	​	​	411
Residential mortgage	​	​	4,495	​	​	12,768
Home equity line	​	​	501	​	​	7,171
Total Nonaccrual Loans and Leases	​	$	4,996	​	$	20,679

​

For the three and nine months ended September 30, 2025, the Company recognized interest income of $0.6 million and $1.3 million, respectively on nonaccrual loans and leases. For the three and nine months ended September 30, 2024, the Company recognized interest income of $0.3 million and $0.8 million, respectively, on nonaccrual loans and leases. Furthermore, for the three and nine months ended September 30, 2025, the amount of accrued interest receivables written off by reversing interest income was $0.3 million and $1.0 million, respectively, and for the three and nine months ended September 30, 2024, the amount of accrued interest receivables written off by reversing interest income was $0.3 million and $0.8 million, respectively.

​

Collateral-Dependent Loans and Leases

​

Collateral-dependent loans and leases are those for which repayment (on the basis of the Company’s assessment as of the reporting date) is expected to be provided substantially through the operation or sale of the collateral and the borrower is experiencing financial difficulty. As of September 30, 2025 and December 31, 2024, the amortized cost basis of collateral-dependent loans were $53.5 million and $39.1 million, respectively. As of September 30, 2025 and December 31, 2024, these loans were primarily collateralized by residential real estate property and borrower assets and the fair value of collateral on substantially all collateral-dependent loans were significantly in excess of their amortized cost basis.

​

Loan Modifications to Borrowers Experiencing Financial Difficulty

​

Commercial and industrial loans with a borrower experiencing financial difficulty may be modified through interest rate reductions, term extensions, and converting revolving credit lines to term loans. Modifications of commercial real estate and construction loans with a borrower experiencing financial difficulty may involve reducing the interest rate for the remaining term of the loan or extending the maturity date at an interest rate lower than the current market rate for new debt with similar risk. Modifications of construction loans with a borrower experiencing financial difficulty may also involve extending the interest-only payment period. Interest continues to accrue on the missed payments and as a result, the effective yield on the loan remains unchanged. Modifications of residential real estate loans with a borrower experiencing financial difficulty may be comprised of loans where monthly payments are lowered to accommodate the borrowers' financial needs for a period of time, including extended interest-only periods and reamortization of the balance. Modifications of consumer loans with a borrower experiencing financial difficulty may involve interest rate reductions and term extensions.

​

Loans modified with a borrower experiencing financial difficulty, whether in default or not, may already be on nonaccrual status and in some cases, partial charge-offs may have already been taken against the outstanding loan balance. Loans modified with a borrower experiencing financial difficulty are evaluated for impairment. As a result, this may have a financial effect of impacting the specific ACL associated with the loan. An ACL for impaired commercial loans, including commercial real estate and construction loans, is measured based on the present value of expected future cash flows discounted at the loan's effective interest rate or if the loan is collateral-dependent, the estimated fair value of the collateral, less any selling costs. An ACL for impaired residential real estate loans is measured based on the estimated fair value of the collateral, less any selling costs. Management exercises significant judgment in developing these estimates.

23

Table of Contents

The following tables present, by class of financing receivable and type of modification granted, the amortized cost basis as of September 30, 2025 and 2024, related to loans modified to borrowers experiencing financial difficulty during the three and nine months ended September 30, 2025 and 2024, respectively:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest Rate Reduction

​

​

​

​

Three Months Ended

​

​

​

Nine Months Ended

​

​

​

​

​

September 30, 2025

​

​

​

September 30, 2025

​

​

​

​

​

Amortized

​

% of Total Class

​

​

​

Amortized

​

% of Total Class

​

​

(dollars in thousands)

​

Cost Basis(1)

​

of Financing Receivable

​

Cost Basis(1)

​

of Financing Receivable

​

​

Consumer

​

$

293

​

0.03

%

​

$

1,213

​

0.12

%

​

Total

​

$

293

​

n/m

%

​

$

1,213

​

n/m

%

​

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest Rate Reduction

​

​

​

​

Three Months Ended

​

​

​

Nine Months Ended

​

​

​

​

​

September 30, 2024

​

​

​

September 30, 2024

​

​

​

​

​

Amortized

​

% of Total Class

​

​

​

Amortized

​

% of Total Class

​

​

(dollars in thousands)

​

Cost Basis(1)

​

of Financing Receivable

​

Cost Basis(1)

​

of Financing Receivable

​

​

Consumer

​

$

416

​

0.04

%

​

$

1,384

​

0.13

%

​

Total

​

$

416

​

n/m

%

​

$

1,384

​

n/m

%

​

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Term Extension

​

​

​

​

Three Months Ended

​

​

​

Nine Months Ended

​

​

​

​

​

September 30, 2025

​

​

​

September 30, 2025

​

​

​

​

​

Amortized

​

% of Total Class

​

​

​

Amortized

​

% of Total Class

​

​

(dollars in thousands)

​

Cost Basis(1)

​

of Financing Receivable

​

Cost Basis(1)

​

of Financing Receivable

​

​

Commercial and industrial

​

$

86

​

n/m

%

​

$

8,380

​

0.41

%

​

Commercial real estate

​

​

—

​

—

​

​

​

716

​

0.02

​

​

Construction

​

​

—

​

—

​

​

​

904

​

0.10

​

​

Residential mortgage

​

​

—

​

—

​

​

​

1,049

​

0.03

​

​

Consumer

​

​

541

​

0.05

​

​

​

601

​

0.06

​

​

Total

​

$

627

​

n/m

%

​

$

11,650

​

0.08

%

​

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period

24

Table of Contents

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Term Extension

​

​

​

​

Three Months Ended

​

​

​

Nine Months Ended

​

​

​

​

​

September 30, 2024

​

​

​

September 30, 2024

​

​

​

​

​

Amortized

​

% of Total Class

​

​

​

Amortized

​

% of Total Class

​

​

(dollars in thousands)

​

Cost Basis(1)

​

of Financing Receivable

​

Cost Basis(1)

​

of Financing Receivable

​

​

Commercial and industrial

​

$

115

​

n/m

%

​

$

371

​

0.02

%

​

Commercial real estate

​

​

705

​

0.02

​

​

​

1,873

​

0.04

​

​

Residential mortgage

​

​

—

​

—

​

​

​

1,077

​

0.03

​

​

Consumer

​

​

90

​

n/m

​

​

​

213

​

0.02

​

​

Total

​

$

910

​

n/m

%

​

$

3,534

​

0.02

%

​

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Other-Than-Insignificant Payment Delay

​

​

​

​

Three Months Ended

​

​

​

Nine Months Ended

​

​

​

​

​

September 30, 2025

​

​

​

September 30, 2025

​

​

​

​

​

Amortized

​

% of Total Class

​

​

​

Amortized

​

% of Total Class

​

​

(dollars in thousands)

​

Cost Basis(1)

​

of Financing Receivable

​

Cost Basis(1)

​

of Financing Receivable

​

​

Commercial real estate

​

$

—

​

—

%

​

$

999

​

0.02

%

​

Residential mortgage

​

​

475

​

0.01

​

​

​

1,673

​

0.04

​

​

Total

​

$

475

​

n/m

%

​

$

2,672

​

0.02

%

​

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Other-Than-Insignificant Payment Delay

​

​

​

​

Three Months Ended

​

​

​

Nine Months Ended

​

​

​

​

​

September 30, 2024

​

​

​

September 30, 2024

​

​

​

​

​

Amortized

​

% of Total Class

​

​

​

Amortized

​

% of Total Class

​

​

(dollars in thousands)

​

Cost Basis(1)

​

of Financing Receivable

​

Cost Basis(1)

​

of Financing Receivable

​

​

Residential mortgage

​

$

—

​

—

%

​

$

1,062

​

0.03

%

​

Total

​

$

—

​

—

%

​

$

1,062

​

n/m

%

​

n/m – Represents less than 0.01% of total class of financing receivable.

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

​

The following tables describe, by class of financing receivable and type of modification granted, the financial effect of the modifications made to borrowers experiencing financial difficulty during the three and nine months ended September 30, 2025 and 2024, respectively:

​

​	​	​	​	​
​	​	Interest Rate Reduction
​	​	Financial Effect
​	​	Three Months Ended September 30, 2025	​	Nine Months Ended September 30, 2025
Consumer	​	Reduced weighted-average contractual interest rate by 13.44%.	​	Reduced weighted-average contractual interest rate by 13.10%.

​

​	​	​	​	​
​	​	Interest Rate Reduction
​	​	Financial Effect
​	​	Three Months Ended September 30, 2024	​	Nine Months Ended September 30, 2024
Consumer	​	Reduced weighted-average contractual interest rate by 13.41%.	​	Reduced weighted-average contractual interest rate by 13.53%.

​

25

Table of Contents

​	​	​	​	​
​	​	Term Extension
​	​	Financial Effect
​	​	Three Months Ended September 30, 2025	​	Nine Months Ended September 30, 2025
Commercial and industrial	​	Added a weighted-average 4.8 years to the life of loans.	​	Added a weighted-average 0.7 years to the life of loans.
Commercial real estate	​	—	​	Added a weighted-average 0.4 years to the life of loans.
Construction	​	—	​	Added a weighted-average 0.3 years to the life of loans.
Residential mortgage	​	—	​	Added a weighted-average 0.3 years to the life of loans.
Consumer	​	Added a weighted-average 0.5 years to the life of loans.	​	Added a weighted-average 0.9 years to the life of loans.

​

​	​	​	​	​
​	​	Term Extension
​	​	Financial Effect
​	​	Three Months Ended September 30, 2024	​	Nine Months Ended September 30, 2024
Commercial and industrial	​	Added a weighted-average 5.0 years to the life of loans.	​	Added a weighted-average 4.3 years to the life of loans.
Commercial real estate	​	Added a weighted-average 0.4 years to the life of loans.	​	Added a weighted-average 0.8 years to the life of loans.
Residential mortgage	​	—	​	Added a weighted-average 0.8 years to the life of loans.
Consumer	​	Added a weighted-average 5.0 years to the life of loans.	​	Added a weighted-average 4.5 years to the life of loans.

​

​

​	​	​	​	​
​	​	Other-Than-Insignificant Payment Delay
​	​	Financial Effect
​	​	Three Months Ended September 30, 2025	​	Nine Months Ended September 30, 2025
Commercial real estate	​	—	​	Deferred an average of $209 thousand in loan payments.
Residential mortgage	​	Deferred an average of $26 thousand in loan payments.	​	Deferred an average of $54 thousand in loan payments.

​

​	​	​	​	​
​	​	Other-Than-Insignificant Payment Delay
​	​	Financial Effect
​	​	Three Months Ended September 30, 2024	​	Nine Months Ended September 30, 2024
Residential mortgage	​	—	​	Deferred an average of $172 thousand in loan payments.

​

The following table presents, by class of financing receivable and type of modification granted, the amortized cost basis, as of September 30, 2025 and 2024, of loans that had a payment default during the three and nine months ended September 30, 2025 and 2024, respectively, and were modified in the 12 months before default to borrowers experiencing financial difficulty. The Company is reporting these defaulted loans based on a payment default definition of 30 days past due:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Amortized Cost Basis of Modified Loans That Subsequently Defaulted(1)

​

​

​

Three Months Ended September 30, 2025

​

Nine Months Ended September 30, 2025

​

(dollars in thousands)

​

Interest Rate Reduction

​

Term Extension

​

​

Interest Rate Reduction

​

Term Extension

​

Other-Than-Insignificant Payment Delay

​

Commercial and industrial

​

$

—

​

$

522

​

​

$

—

​

$

630

​

$

—

​

Construction

​

​

—

​

​

—

​

​

​

—

​

​

904

​

​

—

​

Residential mortgage

​

​

—

​

​

—

​

​

​

—

​

​

299

​

​

557

​

Consumer

​

​

258

​

​

16

​

​

​

445

​

​

22

​

​

—

​

Total

​

$

258

​

$

538

​

​

$

445

​

$

1,855

​

$

557

​

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Amortized Cost Basis of Modified Loans That Subsequently Defaulted(1)

​

​

​

Three Months Ended September 30, 2024

​

Nine Months Ended September 30, 2024

​

(dollars in thousands)

​

Interest Rate Reduction

​

Term Extension

​

​

Interest Rate Reduction

​

Term Extension

​

Commercial and industrial

​

$

—

​

$

122

​

​

$

—

​

$

122

​

Residential mortgage

​

​

—

​

​

323

​

​

​

—

​

​

323

​

Consumer

​

​

452

​

​

24

​

​

​

584

​

​

24

​

Total

​

$

452

​

$

469

​

​

$

584

​

$

469

​

(1) The amortized cost basis reflects all partial paydowns and charge-offs since the modification date and do not include loans modified to borrowers experiencing financial difficulty that have been fully paid off, charged off, or foreclosed upon by the end of the period.

26

Table of Contents

​

Performance of the loans that are modified to borrowers experiencing financial difficulty is monitored to understand the effectiveness of the Company’s modification efforts. As of September 30, 2025 and 2024, the aging analysis of the amortized cost basis of the performance of loans that have been modified in the last 12 months related to borrowers experiencing financial difficulty was as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2025

​

​

​

Past Due

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Greater Than

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

or Equal to

​

​

​

​

​

​

​

​

​

​

​

​

30-59 Days

​

​

60-89 Days

​

​

90 Days

​

​

Total

​

​

​

​

​

​

(dollars in thousands)

​

Past Due

​

Past Due

​

Past Due

​

Past Due

​

Current

​

Total

Commercial and industrial

​

$

—

​

$

—

​

$

—

​

$

—

​

$

8,465

​

$

8,465

Commercial real estate

​

​

—

​

​

—

​

​

—

​

​

—

​

​

1,715

​

​

1,715

Construction

​

​

—

​

​

—

​

​

904

​

​

904

​

​

—

​

​

904

Residential mortgage

​

​

—

​

​

—

​

​

299

​

​

299

​

​

3,450

​

​

3,749

Consumer

​

​

143

​

​

71

​

​

64

​

​

278

​

​

1,701

​

​

1,979

Total

​

$

143

​

$

71

​

$

1,267

​

$

1,481

​

$

15,331

​

$

16,812

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2024

​

​

​

Past Due

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Greater Than

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

or Equal to

​

​

​

​

​

​

​

​

​

​

​

​

30-59 Days

​

​

60-89 Days

​

​

90 Days

​

​

Total

​

​

​

​

​

​

(dollars in thousands)

​

Past Due

​

Past Due

​

Past Due

​

Past Due

​

Current

​

Total

Commercial and industrial

​

$

—

​

$

—

​

$

—

​

$

—

​

$

371

​

$

371

Commercial real estate

​

​

—

​

​

—

​

​

—

​

​

—

​

​

2,308

​

​

2,308

Residential mortgage

​

​

—

​

​

323

​

​

—

​

​

323

​

​

1,816

​

​

2,139

Consumer

​

​

141

​

​

102

​

​

79

​

​

322

​

​

1,544

​

​

1,866

Total

​

$

141

​

$

425

​

$

79

​

$

645

​

$

6,039

​

$

6,684

​

The Company had commitments to extend credit, standby letters of credit, and commercial letters of credit totaling $6.3 billion and $6.0 billion as of September 30, 2025 and December 31, 2024, respectively. Of the $6.3 billion at September 30, 2025, there were no commitments to lend additional funds to borrowers experiencing financial difficulty for which the Company had modified the terms of the loans in the form of an interest rate reduction, term extension, or other-than-insignificant payment delay during the nine months ended September 30, 2025. Of the $6.0 billion at December 31, 2024, there were no commitments to lend additional funds to borrowers experiencing financial difficulty for which the Company had modified the terms of the loans in the form of an interest rate reduction, term extension or other-than-insignificant payment delay during the year ended December 31, 2024.

​

Foreclosed Property

​

As of both September 30, 2025 and December 31, 2024, there were no residential real estate properties held from foreclosed residential mortgage loans.

​

5. Other Assets

​

Bank-Owned Life Insurance

​

During 2025 and 2024, the Company entered into noncash exchanges of certain bank-owned life insurance (“BOLI”) policies in accordance with Internal Revenue Code (“IRC”) Section 1035. Cash surrender value of nil and $81.7 million were transferred into new policies during the three and nine months ended September 30, 2025, respectively. No gain or loss was recognized as part of these exchanges. Cash surrender value of $5.5 million and $185.8 million were transferred into new policies during the three and nine months ended September 30, 2024, respectively. No gain or loss was recognized as part of these exchanges.

​

27

Table of Contents

Mortgage Servicing Rights

​

Mortgage servicing activities include collecting principal, interest, tax and insurance payments from borrowers while accounting for and remitting payments to investors, taxing authorities and insurance companies. The Company also monitors delinquencies and administers foreclosure proceedings.

​

Mortgage loan servicing income is recorded in noninterest income as a part of other service charges and fees and amortization of the servicing assets is recorded in noninterest income as part of other income. The Company’s maximum potential exposure to repurchases is limited to the unpaid principal amount of residential real estate loans serviced for others, which were $1.1 billion and $1.3 billion as of September 30, 2025 and December 31, 2024, respectively. Servicing fees include contractually specified fees, late charges and ancillary fees and was $0.7 million and $0.8 million for the three months ended September 30, 2025 and 2024, respectively, and $2.2 million and $2.4 million for the nine months ended September 30, 2025 and 2024, respectively.

​

Amortization of mortgage servicing rights (“MSRs”) were $0.1 million and $0.3 million for the three months ended September 30, 2025 and 2024, respectively, and $0.5 million and $0.8 million for the nine months ended September 30, 2025 and 2024, respectively. The estimated future amortization expenses for MSRs over the next five years are as follows:

​

​	​	​	​
​	​	Estimated
(dollars in thousands)		Amortization
Under one year	​	$	673
One to two years	​	​	596
Two to three years	​	​	528
Three to four years	​	​	469
Four to five years	​	​	416

​

​

The details of the Company’s MSRs are presented below:

​

​	​	​	​	​	​	​
​	​	September 30,		​	December 31,
(dollars in thousands)		2025			2024
Gross carrying amount	​	$	70,050	​	$	69,903
Less: accumulated amortization	​	​	65,322	​	​	64,825
Net carrying value	​	$	4,728	​	$	5,078
​	​	​	​	​	​	​

​

The following table presents changes in amortized MSRs for the three and nine months ended September 30, 2025 and 2024:

​

​	​	​	​	​	​	​	​	​	​	​	​	​
​	​	Three Months Ended September 30,					​	Nine Months Ended September 30,
(dollars in thousands)		2025			2024			2025			2024
Balance at beginning of period	​	$	4,828	​	$	5,395	​	$	5,078	​	$	5,699
Originations	​	​	44	​	​	99	​	​	147	​	​	292
Amortization	​	​	(144)	​	​	(258)	​	​	(497)	​	​	(755)
Balance at end of period	​	$	4,728	​	$	5,236	​	$	4,728	​	$	5,236
Fair value of amortized MSRs at beginning of period	​	$	13,042	​	$	14,094	​	$	13,404	​	$	14,308
Fair value of amortized MSRs at end of period	​	$	12,554	​	$	13,258	​	$	12,554	​	$	13,258

​

MSRs are evaluated for impairment if events and circumstances indicate a possible impairment. No impairment of MSRs was recorded for the three and nine months ended September 30, 2025 and 2024.

​

28

Table of Contents

The quantitative assumptions used in determining the lower of cost or fair value of the Company’s MSRs as of September 30, 2025 and December 31, 2024 were as follows:

​

​	​	​	​	​	​	​	​	​	​	​	​	​	​	​	​
​	​	September 30, 2025						​	December 31, 2024						​
​	​	​	​	​	​	​	Weighted	​	​	​	​	​	​	Weighted	​
​		Range				​	Average	​	Range				​	Average	​
Conditional prepayment rate	​	6.30	%	-	6.91	%	6.78	%	6.99	%	-	11.77	%	7.16	%
Life in years (of the MSR)	​	6.24	​	-	7.15	​	6.99	​	4.14	​	-	7.02	​	6.94	​
Weighted-average coupon rate	​	3.76	%	-	4.11	%	3.83	%	3.71	%	-	5.66	%	3.80	%
Discount rate	​	10.36	%	-	10.45	%	10.40	%	10.35	%	-	10.94	%	10.40	%

​

The sensitivities surrounding MSRs are expected to have an immaterial impact on fair value.

​

Low-Income Housing Tax Credit Investments

​

The Company has a limited partnership interest or is a member in a limited liability company (“LLC”) in several low-income housing partnerships. These partnerships or LLCs provide funds for the construction and operation of apartment complexes that provide affordable housing to that segment of the population with lower family income. If these developments successfully attract a specified percentage of residents falling in that lower income range, state and/or federal income tax credits are made available to the partners or members. The tax credits are generally recognized over 5 or 10 years. In order to continue receiving the tax credits each year over the life of the partnership or LLC, the low-income residency targets must be maintained.

​

The Company generally accounts for its interests in these low-income housing partnerships using the proportional amortization method. The Company had $259.6 million and $235.5 million in affordable housing and other tax credit investment partnership interests as of September 30, 2025 and December 31, 2024, respectively, included in other assets on the unaudited interim consolidated balance sheets. The amount of amortization of such investments reported in the provision for income taxes was $7.6 million and $7.5 million during the three months ended September 30, 2025 and 2024, respectively, and $22.8 million during both the nine months ended September 30, 2025 and 2024. The affordable housing tax credits and other benefits recognized were $9.6 million during both the three months ended September 30, 2025 and 2024, and $28.9 million during both the nine months ended September 30, 2025 and 2024, and were included in the provision for income taxes on the unaudited interim consolidated statements of income and net income on the unaudited interim consolidated statements of cash flows.

​

Unfunded commitments to fund these investments were $129.4 million and $98.7 million as of September 30, 2025 and December 31, 2024, respectively. These unfunded commitments are unconditional and legally binding and are recorded in other liabilities in the unaudited interim consolidated balance sheets.

​

6. Transfers of Financial Assets

​

The Company’s transfers of financial assets with continuing interest may include pledges of collateral to secure public deposits and repurchase agreements, FHLB and FRB borrowing capacity and interest rate derivatives.

​

For public deposits and repurchase agreements, the Company enters into bilateral agreements with the entity to pledge investment securities as collateral in the event of default. The right of setoff for a repurchase agreement resembles a secured borrowing, whereby the collateral pledged by the Company would be used to settle the fair value of the repurchase agreement should the Company be in default. The counterparty has the right to sell or repledge the investment securities. The Company is required by the counterparty to maintain adequate collateral levels. In the event the collateral fair value falls below stipulated levels, the Company will pledge additional investment securities. For transfers of assets with the FHLB and the FRB, the Company enters into bilateral agreements to pledge loans and/or securities as collateral to secure borrowing capacity. For interest rate derivatives, the Company enters into bilateral agreements to pledge collateral when either party is in a negative fair value position to mitigate counterparty credit risk. Counterparties to certain interest rate derivatives, the FHLB and the FRB do not have the right to sell or repledge the collateral.

​

29

Table of Contents

The carrying amounts of the assets pledged as collateral to secure public deposits, borrowing arrangements and other transactions as of September 30, 2025 and December 31, 2024 were as follows:

​

​	​	​	​	​	​	​	​
(dollars in thousands)		September 30, 2025			December 31, 2024
Public deposits	​	$	1,955,888	​	$	1,729,131	​
Federal Home Loan Bank	​	​	4,860,950	​	​	4,959,298	​
Federal Reserve Bank	​	​	4,003,661	​	​	3,605,233	​
Interest rate derivatives	​	​	—	​	​	385	​
Total	​	$	10,820,499	​	$	10,294,047	​

​

As the Company did not enter into reverse repurchase agreements or repurchase agreements, no collateral was accepted  as of September 30, 2025 and December 31, 2024. In addition, no debt was extinguished by in-substance defeasance.

​

​

​

7. Deposits

​

As of September 30, 2025 and December 31, 2024, deposits were categorized as interest-bearing or noninterest-bearing as follows:

​

​	​	​	​	​	​	​
(dollars in thousands)		September 30, 2025			December 31, 2024
U.S.:	​	​	​	​	​	​
Interest-bearing	​	$	12,589,186	​	$	12,013,597
Noninterest-bearing	​	​	6,000,377	​	​	6,169,833
Foreign:	​	​	​	​	​	​
Interest-bearing	​	​	1,358,199	​	​	1,333,471
Noninterest-bearing	​	​	781,795	​	​	805,315
Total deposits	​	$	20,729,557	​	$	20,322,216

​

The following table presents the maturity distribution of time certificates of deposit as of September 30, 2025:

​

​	​	​	​	​	​	​	​	​	​
​	​	Under		​	$250,000		​	​	​
(dollars in thousands)		$250,000			or More			Total
Three months or less	​	$	657,923	​	$	602,166	​	$	1,260,089
Over three through six months	​	​	794,915	​	​	582,146	​	​	1,377,061
Over six through twelve months	​	​	432,292	​	​	228,594	​	​	660,886
One to two years	​	​	24,487	​	​	5,007	​	​	29,494
Two to three years	​	​	18,059	​	​	4,169	​	​	22,228
Three to four years	​	​	13,519	​	​	6,760	​	​	20,279
Four to five years	​	​	9,285	​	​	1,110	​	​	10,395
Thereafter	​	​	178	​	​	1,025	​	​	1,203
Total	​	$	1,950,658	​	$	1,430,977	​	$	3,381,635

​

Time certificates of deposit in denominations of $250,000 or more, in the aggregate, were $1.4 billion and $1.3 billion as of September 30, 2025 and December 31, 2024, respectively. Overdrawn deposit accounts are classified as loans and totaled $3.9 million as of both September 30, 2025 and December 31, 2024.

​

8. Short-Term Borrowings

​

At September 30, 2025 and December 31, 2024, short-term borrowings were comprised of the following:

​

​	​	​	​	​	​	​
(dollars in thousands)		September 30, 2025			December 31, 2024
Short-term FHLB fixed-rate advances(1)	​	$	—	​	$	250,000
Total short-term borrowings	​	$	—	​	$	250,000

(1) Interest is payable monthly.

​

30

Table of Contents

As of September 30, 2025, the Company held no short-term borrowings. As of December 31, 2024, the Company’s short-term borrowings consisted of a $250.0 million short-term FHLB fixed-rate advance with a weighted average interest rate of 4.16% that matured in September 2025.

​

As of September 30, 2025 and December 31, 2024, the Company had a remaining line of credit of $3.0 billion and $2.8 billion, respectively, available from the FHLB. The FHLB borrowing capacity was secured by commercial real estate and residential real estate loan collateral as of both September 30, 2025 and December 31, 2024. As of September 30, 2025 and December 31, 2024, the Company had an undrawn line of credit of  $3.4 billion and $3.0 billion, respectively, available from the FRB. The borrowing capacity with the FRB was secured by consumer, commercial and industrial, commercial real estate, residential real estate loans and pledged securities as of both September 30, 2025 and December 31, 2024. See “Note 6. Transfers of Financial Assets” for more information.

​

​	​	​	​	​	​	​	​
​	​	Nine Months Ended September 30,
(dollars in thousands)		2025		​	2024		​
Short-term FHLB fixed-rate advances:	​	​	​	​	​	​	​
Weighted-average interest rate at September 30,	​	​	—	%	​	4.16	%
Highest month-end balance	​	$	250,000	​	$	500,000	​
Average outstanding balance	​	$	235,348	​	$	483,577	​
Weighted-average interest rate paid	​	​	4.22	%	​	4.78	%

​

​

​ ​ ​ ​ ​ ​ ​

​

​

​

9. Accumulated Other Comprehensive Loss

​

Accumulated other comprehensive loss is defined as the revenues, expenses, gains and losses that are included in comprehensive loss but excluded from net income. The Company’s significant items of accumulated other comprehensive loss are pension and other benefits, net unrealized gains or losses on investment securities and net unrealized gains or losses on cash flow derivative hedges. The Company utilizes a security-by-security approach to releasing income tax effects from accumulated other comprehensive loss.

​

Changes in accumulated other comprehensive loss for the three and nine months ended September 30, 2025 and 2024 are presented below:

​

​	​	​	​	​	​	​	​	​	​
​	​	​	​	​	Income		​	​	​
​	​	​	​	​	Tax		​	​	​
​	​	Pre-tax		​	Benefit		​	Net of
(dollars in thousands)		Amount			(Expense)			Tax
Accumulated other comprehensive loss at June 30, 2025	​	$	(555,078)	​	$	148,070	​	$	(407,008)
Three months ended September 30, 2025	​	​	​	​	​	​	​	​	​
Investment securities:	​	​	​	​	​	​	​	​	​
Unrealized net gains arising during the period	​	​	14,877	​	​	(3,969)	​	​	10,908
Reclassification of net losses to net income:	​	​	​	​	​	​	​	​	​
Amortization of unrealized holding losses on held-to-maturity securities	​	​	11,464	​	​	(3,057)	​	​	8,407
Net change in investment securities	​	​	26,341	​	​	(7,026)	​	​	19,315
Cash flow derivative hedges:	​	​	​	​	​	​	​	​	​
Unrealized net losses arising during the period	​	​	(156)	​	​	40	​	​	(116)
Amounts excluded from the assessment of hedge effectiveness	​	​	(467)	​	​	127	​	​	(340)
Net change in cash flow derivative hedges	​	​	(623)	​	​	167	​	​	(456)
Other comprehensive income	​	​	25,718	​	​	(6,859)	​	​	18,859
Accumulated other comprehensive loss at September 30, 2025	​	$	(529,360)	​	$	141,211	​	$	(388,149)

31

Table of Contents

​

​	​	​	​	​	​	​	​	​	​
​	​	​	​	​	Income		​	​	​
​	​	​	​	​	Tax		​	​	​
​	​	Pre-tax		​	Benefit		​	Net of
(dollars in thousands)		Amount			(Expense)			Tax
Accumulated other comprehensive loss at December 31, 2024	​	$	(632,793)	​	$	168,799	​	$	(463,994)
Nine months ended September 30, 2025	​	​	​	​	​	​	​	​	​
Investment securities:	​	​	​	​	​	​	​	​	​
Unrealized net gains arising during the period	​	​	72,594	​	​	(19,364)	​	​	53,230
Reclassification of net losses to net income:	​	​	​	​	​	​	​	​	​
Amortization of unrealized holding losses on held-to-maturity securities	​	​	31,103	​	​	(8,296)	​	​	22,807
Reclassification of net gains to net income:	​	​	​	​	​	​	​	​	​
Investment securities gains, net	​	​	(37)	​	​	10	​	​	(27)
Net change in investment securities	​	​	103,660	​	​	(27,650)	​	​	76,010
Cash flow derivative hedges:	​	​	​	​	​	​	​	​	​
Unrealized net gains arising during the period	​	​	193	​	​	(53)	​	​	140
Amounts excluded from the assessment of hedge effectiveness	​	​	(420)	​	​	115	​	​	(305)
Net change in cash flow derivative hedges	​	​	(227)	​	​	62	​	​	(165)
Other comprehensive income	​	​	103,433	​	​	(27,588)	​	​	75,845
Accumulated other comprehensive loss at September 30, 2025	​	$	(529,360)	​	$	141,211	​	$	(388,149)

​

​	​	​	​	​	​	​	​	​	​
​	​	​	​	​	Income		​	​	​
​	​	​	​	​	Tax		​	​	​
​	​	Pre-tax		​	Benefit		​	Net of
(dollars in thousands)		Amount			(Expense)			Tax
Accumulated other comprehensive loss at June 30, 2024	​	$	(707,992)	​	$	188,860	​	$	(519,132)
Three months ended September 30, 2024	​	​	​	​	​	​	​	​	​
Investment securities:	​	​	​	​	​	​	​	​	​
Unrealized net gains arising during the period	​	​	76,226	​	​	(20,333)	​	​	55,893
Reclassification of net losses to net income:	​	​	​	​	​	​	​	​	​
Amortization of unrealized holding losses on held-to-maturity securities	​	​	13,922	​	​	(3,714)	​	​	10,208
Net change in investment securities	​	​	90,148	​	​	(24,047)	​	​	66,101
Cash flow derivative hedges:	​	​	​	​	​	​	​	​	​
Unrealized net gains arising during the period	​	​	501	​	​	(133)	​	​	368
Reclassification of net losses included in net income	​	​	7	​	​	(2)	​	​	5
Net change in cash flow derivative hedges	​	​	508	​	​	(135)	​	​	373
Other comprehensive income	​	​	90,656	​	​	(24,182)	​	​	66,474
Accumulated other comprehensive loss at September 30, 2024	​	$	(617,336)	​	$	164,678	​	$	(452,658)

​

​	​	​	​	​	​	​	​	​	​
​	​	​	​	​	Income		​	​	​
​	​	​	​	​	Tax		​	​	​
​	​	Pre-tax		​	Benefit		​	Net of
(dollars in thousands)		Amount			(Expense)			Tax
Accumulated other comprehensive loss at December 31, 2023	​	$	(723,100)	​	$	192,890	​	$	(530,210)
Nine months ended September 30, 2024	​	​	​	​	​	​	​	​	​
Investment securities:	​	​	​	​	​	​	​	​	​
Unrealized net gains arising during the period	​	​	68,517	​	​	(18,277)	​	​	50,240
Reclassification of net losses to net income:	​	​	​	​	​	​	​	​	​
Amortization of unrealized holding losses on held-to-maturity securities	​	​	35,747	​	​	(9,535)	​	​	26,212
Net change in investment securities	​	​	104,264	​	​	(27,812)	​	​	76,452
Cash flow derivative hedges:	​	​	​	​	​	​	​	​	​
Unrealized net losses arising during the period	​	​	(325)	​	​	87	​	​	(238)
Reclassification of net losses included in net income	​	​	1,825	​	​	(487)	​	​	1,338
Net change in cash flow derivative hedges	​	​	1,500	​	​	(400)	​	​	1,100
Other comprehensive income	​	​	105,764	​	​	(28,212)	​	​	77,552
Accumulated other comprehensive loss at September 30, 2024	​	$	(617,336)	​	$	164,678	​	$	(452,658)

​

32

Table of Contents

The following table summarizes changes in accumulated other comprehensive loss, net of tax, for the periods indicated:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Pensions

​

​

​

​

​

​

​

Accumulated

​

​

and

​

Available-for-Sale

​

Held-to-Maturity

​

Cash Flow

​

Other

​

​

Other

​

Investment

​

Investment

​

Derivative

​

Comprehensive

(dollars in thousands)

Benefits

Securities

Securities

Hedges

Loss

Three Months Ended September 30, 2025

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at beginning of period

​

$

(1,879)

​

$

(151,234)

​

$

(254,101)

​

$

206

​

$

(407,008)

Other comprehensive income (loss)

​

​

—

​

​

10,908

​

​

8,407

​

​

(456)

​

​

18,859

Balance at end of period

​

$

(1,879)

​

$

(140,326)

​

$

(245,694)

​

$

(250)

​

$

(388,149)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nine Months Ended September 30, 2025

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at beginning of period

​

$

(1,879)

​

$

(193,529)

​

$

(268,501)

​

$

(85)

​

$

(463,994)

Other comprehensive income (loss)

​

​

—

​

​

53,203

​

​

22,807

​

​

(165)

​

​

75,845

Balance at end of period

​

$

(1,879)

​

$

(140,326)

​

$

(245,694)

​

$

(250)

​

$

(388,149)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended September 30, 2024

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at beginning of period

​

$

(5,373)

​

$

(228,076)

​

$

(285,607)

​

$

(76)

​

$

(519,132)

Other comprehensive income

​

​

—

​

​

55,893

​

​

10,208

​

​

373

​

​

66,474

Balance at end of period

​

$

(5,373)

​

$

(172,183)

​

$

(275,399)

​

$

297

​

$

(452,658)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nine Months Ended September 30, 2024

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance at beginning of period

​

$

(5,373)

​

$

(222,423)

​

$

(301,611)

​

$

(803)

​

$

(530,210)

Other comprehensive income

​

​

—

​

​

50,240

​

​

26,212

​

​

1,100

​

​

77,552

Balance at end of period

​

$

(5,373)

​

$

(172,183)

​

$

(275,399)

​

$

297

​

$

(452,658)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

10. Regulatory Capital Requirements

​

Federal and state laws and regulations limit the amount of dividends the Company may declare or pay. The Company depends primarily on dividends from FHB as the source of funds for the Company’s payment of dividends.

​

The Company and the Bank are subject to various regulatory capital requirements imposed by federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company’s and the Bank’s operating activities and financial condition. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and Bank must meet specific capital guidelines that involve quantitative measures of its assets and certain off-balance sheet items. The capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

​

Quantitative measures established by regulation to ensure capital adequacy require the Company and Bank to maintain minimum amounts and ratios of Common Equity Tier 1 (“CET1”) capital, Tier 1 capital and total capital to risk-weighted assets, as well as a minimum leverage ratio.

​

33

Table of Contents

The table below sets forth those ratios at September 30, 2025 and December 31, 2024:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

First Hawaiian

​

Minimum

​

Well-

​

​

​

First Hawaiian, Inc.

​

Bank

​

Capital

​

Capitalized

​

(dollars in thousands)

Amount

Ratio

​

Amount

Ratio

​

Ratio(1)

Ratio(1)

​

September 30, 2025:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Common equity tier 1 capital to risk-weighted assets

​

$

2,125,068

​

13.24

%

$

2,112,938

​

13.16

%

4.50

%

6.50

%

Tier 1 capital to risk-weighted assets

​

​

2,125,068

​

13.24

%

​

2,112,938

​

13.16

%

6.00

%

8.00

%

Total capital to risk-weighted assets

​

​

2,325,664

​

14.49

%

​

2,313,572

​

14.41

%

8.00

%

10.00

%

Tier 1 capital to average assets (leverage ratio)

​

​

2,125,068

​

9.16

%

​

2,112,938

​

9.11

%

4.00

%

5.00

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2024:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Common equity tier 1 capital to risk-weighted assets

​

$

2,083,938

​

12.80

%

$

2,070,403

​

12.71

%

4.50

%

6.50

%

Tier 1 capital to risk-weighted assets

​

​

2,083,938

​

12.80

%

​

2,070,403

​

12.71

%

6.00

%

8.00

%

Total capital to risk-weighted assets

​

​

2,277,178

​

13.99

%

​

2,263,643

​

13.90

%

8.00

%

10.00

%

Tier 1 capital to average assets (leverage ratio)

​

​

2,083,938

​

9.14

%

​

2,070,403

​

9.08

%

4.00

%

5.00

%

(1) As defined by the regulations issued by the Board of Governors of the Federal Reserve System, the Office of the Comptroller of the Currency, and Federal Deposit Insurance Corporation (“FDIC”).

​

Federal regulations require a 2.5% capital conservation buffer designed to absorb losses during periods of economic stress. The capital conservation buffer is composed entirely of CET1, on top of these minimum risk weighted asset ratios, effectively resulting in minimum ratios of (i) 7% CET1 to risk-weighted assets, (ii) 8.5% Tier 1 capital to risk-weighted assets, and (iii) 10.5% total capital to risk-weighted assets. As of September 30, 2025, under the bank regulatory capital guidelines, the Company and Bank were both classified as well-capitalized. Management is not aware of any conditions or events that have occurred since September 30, 2025, to change the capital adequacy category of the Company or the Bank.

​

In January 2025, the Company announced a stock repurchase program for up to $100.0 million of its outstanding common stock during 2025. Under this plan, the Company repurchased 2,980,480 shares at a total cost of $74.0 million during the nine months ended September 30, 2025. The timing and exact amount of stock repurchases, if any, will be subject to management’s discretion and various factors, including the Company’s capital position and financial performance, as well as market conditions. The stock repurchase program may be suspended, terminated or modified at any time for any reason.

​

In October 2025, the Company’s Board of Directors declared a quarterly cash dividend of $0.26 per share on our outstanding shares. The dividend is to be paid on November 28, 2025 to shareholders of record at the close of business on November 17, 2025.

​

11. Derivative Financial Instruments

​

The Company enters into derivative contracts primarily to manage its interest rate risk, as well as for customer accommodation purposes. Derivatives used for risk management purposes consist of interest rate floors, swaps, and collars that are designated as either a fair value hedge or a cash flow hedge. The derivatives are recognized on the unaudited interim consolidated balance sheets as either assets or liabilities at fair value. Derivatives entered into for customer accommodation purposes consist of various free-standing interest rate derivative products and foreign exchange contracts. The Company is party to master netting arrangements with its financial institution counterparties; however, the Company does not offset assets and liabilities under these arrangements for financial statement presentation purposes.

​

34

Table of Contents

The following table summarizes the notional amounts and fair values of derivatives held by the Company as of September 30, 2025 and December 31, 2024:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2025

​

December 31, 2024

​

​

​

​

​

Fair Value

​

​

​

​

Fair Value

​

​

Notional

​

Asset

​

Liability

​

Notional

​

Asset

​

Liability

(dollars in thousands)

Amount

Derivatives(1)

Derivatives(2)

Amount

Derivatives(1)

Derivatives(2)

Derivatives designated as hedging instruments:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest rate swaps

​

$

60,938

​

$

8,011

​

$

—

​

$

63,750

​

$

8,780

​

$

—

Interest rate collars

​

​

100,000

​

​

105

​

​

—

​

​

200,000

​

​

—

​

​

(115)

Interest rate floors

​

​

300,000

​

​

2,267

​

​

—

​

​

—

​

​

—

​

​

—

Derivatives not designated as hedging instruments:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest rate swaps

​

​

2,781,990

​

​

10,743

​

​

(10,744)

​

​

2,491,036

​

​

4,818

​

​

(5,990)

Visa derivative

​

​

73,920

​

​

—

​

​

(2,300)

​

​

66,606

​

​

—

​

​

(2,300)

Foreign exchange contracts

​

​

4,720

​

​

—

​

​

—

​

​

198

​

​

—

​

​

—

(1) The positive fair values of derivative assets are included in other assets.

(2) The negative fair values of derivative liabilities are included in other liabilities.

​

Certain interest rate derivatives noted above, are cleared through clearinghouses, rather than directly with counterparties. Those transactions cleared through a clearinghouse require initial margin collateral and variation margin payments depending on the contracts being in a net asset or liability position. As of September 30, 2025, the amount of initial margin cash collateral received by the Company was nil. As of December 31, 2024, the amount of initial margin cash collateral posted by the Company was $0.4 million. As of September 30, 2025 and December 31, 2024, the variation margin was nil and $1.2 million, respectively.

​

As of September 30, 2025, the Company pledged nil in cash and received $12.5 million in cash as collateral for interest rate derivatives. As of December 31, 2024, the Company pledged $0.4 million in cash and received $30.0 million in cash as collateral for interest rate derivatives. As of September 30, 2025 and December 31, 2024, the cash collateral includes the excess initial margin for interest rate derivatives cleared through clearinghouses and cash collateral for interest rate derivatives with financial institution counterparties.

​

As of September 30, 2025 and December 31, 2024, the Company received $23.8 million and $43.7 million, respectively, in securities collateral for interest rate derivatives, which is held in a custodial account and is not recorded on the Company’s unaudited interim consolidated balance sheets.

​

Fair Value Hedges

​

To manage the risk related to the Company’s net interest margin, interest rate swaps are utilized to hedge certain fixed-rate loans. These swaps have maturity, amortization and prepayment features that correspond to the loans hedged and are designated and qualify as fair value hedges. Any gain or loss on the swaps, as well as the offsetting loss or gain on the hedged item attributable to the hedged risk, is recognized in current period earnings.

​

At September 30, 2025 and December 31, 2024, the Company carried one interest rate swap with a notional amount of $60.9 million and $63.8 million, respectively, which was designated and qualified as a fair value hedge for a commercial and industrial loan. As of September 30, 2025 and December 31, 2024, the interest rate swap had a positive fair value of $8.0 million and $8.8 million, respectively. The swap matures in 2041. The Company received a USD Federal Funds floating rate and paid a fixed rate of 2.07%.

​

35

Table of Contents

The following table shows the gains and losses recognized in income related to derivatives in fair value hedging relationships for the three and nine months ended September 30, 2025 and 2024:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Gains (losses) recognized in

​

Three Months Ended

​

Nine Months Ended

​

​

the consolidated statements

​

September 30,

​

September 30,

(dollars in thousands)

of income line item

2025

2024

2025

2024

Gains (losses) on fair value hedging relationships recognized in interest income:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Recognized on interest rate swap

​

Loans and lease financing

​

$

(901)

​

$

(3,109)

​

$

(769)

​

$

(2,948)

Recognized on hedged item

​

Loans and lease financing

​

​

903

​

​

3,117

​

​

773

​

​

2,945

​

As of September 30, 2025 and December 31, 2024, the following amounts were recorded in the unaudited interim consolidated balance sheets related to the cumulative basis adjustments for fair value hedges:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Cumulative Amount of Fair Value

​

​

​

​

​

​

​

​

​

​

Hedging Adjustment Included in the

​

​

Carrying Amount of the Hedged Asset

​

Carrying Amount of the Hedged Asset

(dollars in thousands)

September 30, 2025

December 31, 2024

September 30, 2025

December 31, 2024

Line item in the consolidated balance sheets in which the hedged item is included

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Loans and leases

​

$

52,884

​

$

54,923

​

$

(8,054)

​

$

(8,827)

​

Cash Flow Hedges

​

The Company utilized interest rate swaps to reduce asset sensitivity and enhance current yields associated with interest payments received on a pool of floating-rate loans. The Company entered into interest rate swaps paying floating rates and receiving fixed rates. The floating-rate index (Bloomberg Short-Term Bank Yield Index, or “BSBY”) corresponds to the floating-rate nature of the interest receipts being hedged (based on USD Prime). The swaps provided an initial benefit to interest income as the Company received the higher fixed rate, which persisted while the floating rate remained below the swap’s fixed rate. By hedging with interest rate swaps, the Company minimized the adverse impact on interest income previously associated with a low interest rate environment on floating-rate loans.

​

The Company previously carried two interest rate swaps with notional amounts totaling $200.0 million. The swaps matured in April 2024. The Company received fixed rates ranging from 1.70% to 2.08% and paid 1-month BSBY.

​

The Company also utilized interest rate collars to manage interest rate risk and protect against downside risk in yields associated with interest payments received on a pool of floating-rate assets. The floating-rate index of the collars (Secured Overnight Financing Rate, or “SOFR”) corresponds to the floating-rate nature of the interest receipts being hedged (based on SOFR). Interest rate collars involve the payments of variable-rate amounts if the collar index exceeds the cap strike rate on the contract and receipts of variable-rate amounts if the collar index falls below the floor strike rate on the contract. No payments are required if the collar index falls between the cap and floor rates. By hedging with interest rate collars, the Company mitigates the adverse impact on interest income associated with possible future decreases in interest rates.

​

As of September 30, 2025, the Company carried one interest rate collar with a notional amount of $100.0 million. As of September 30, 2025, the interest rate collar had a positive fair value of $0.1 million. The collar matures in 2027. The interest rate collar had a floor strike rate of 2.00% and a cap strike rate of 5.64%.

​

As of December 31, 2024, the Company carried two interest rate collars with notional amounts totaling $200.0 million. As of December 31, 2024, these interest rate collars had a negative fair value of $0.1 million. One of the collars matured in September 2025 and the other collar matures in 2027. The interest rate collars had a floor strike rate of 2.00% and cap strike rates ranging from 5.31% to 5.64%.

​

Further, the Company also utilized interest rate floors to manage interest rate risk and protect against downside risk in yields associated with interest payments received on a pool of floating-rate assets. The floating-rate index of the floors (SOFR) correspond to the floating-rate nature of the interest receipts being hedged (based on SOFR). An interest rate floor involves the receipt of variable-rate amounts if the floor index falls below the floor strike rate on the contract. No payments are received if the floor index is above the floor strike rate. By hedging with interest rate floors, the Company mitigates the adverse impact on interest income associated with possible future decreases in interest rates.

​

36

Table of Contents

As of September 30, 2025, the Company carried three interest rate floors with a notional amount of $300.0 million. As of September 30, 2025, the interest rate floors had a positive fair value of $2.3 million. The interest rate floors were executed between April and September 2025 and mature in 2028. The interest rate floors had floor strike rates ranging from 2.95% to 3.00%. As of December 31, 2024, the Company did not carry any interest rate floors.

​

The interest rate swaps, collars and floors are designated and qualify as cash flow hedges. To the extent that the hedge is considered highly effective, the gain or loss on the interest rate swaps, collars and floors is reported as a component of other comprehensive income (“OCI”) and reclassified out of accumulated other comprehensive income (“AOCI”) into earnings in the same period that the hedged transaction affects earnings.

​

The assessment of hedge effectiveness excludes the initial time value of the interest rate floors at inception and on an ongoing basis. This initial time value is recognized as an adjustment to OCI, with an offset to interest income, over the life of the floors through an amortization approach.

​

The following table summarizes the effect of cash flow hedging relationships for the three and nine months ended September 30, 2025 and 2024:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

Nine Months Ended

​

​

September 30,

​

September 30,

(dollars in thousands)

2025

2024

2025

2024

Pretax net gains (losses) recognized in OCI - included component

​

$

(156)

​

$

501

​

$

193

​

$

(325)

Pretax net gains (losses) recognized in OCI - excluded component

​

​

(593)

​

​

—

​

​

(620)

​

​

—

Total pretax net gains (losses) recognized in OCI on cash flow derivative hedges

​

$

(749)

​

$

501

​

$

(427)

​

$

(325)

​

​

​

​

​

​

​

​

​

​

​

​

​

Pretax net losses (gains) reclassified from AOCI into income - included component(1)

​

$

—

​

$

7

​

$

—

​

$

1,825

Pretax net losses (gains) reclassified from AOCI into income - excluded component(1)

​

​

126

​

​

—

​

​

200

​

​

—

Total pretax net losses (gains) reclassified from AOCI into income(1)

​

$

126

​

$

7

​

$

200

​

$

1,825

⁽¹⁾ Losses (gains) are reclassified from AOCI into interest income from loans and lease financing.

​

​

The estimated net amount to be reclassified within the next 12 months out of AOCI into earnings is $1.0 million as a decrease to interest income from loans and lease financing. As of September 30, 2025, the maximum length of time over which forecasted transactions are hedged is approximately three years.

​

Free-Standing Derivative Instruments

​

For the derivatives that are not designated as hedges, changes in fair value are reported in current period earnings. The following table summarizes the impact on pretax earnings of derivatives not designated as hedges, as reported on the unaudited interim consolidated statements of income for the three and nine months ended September 30, 2025 and 2024:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net losses recognized

​

Three Months Ended

​

Nine Months Ended

​

​

​

in the consolidated statements

​

September 30,

​

September 30,

​

(dollars in thousands)

of income line item

​

2025

2024

2025

2024

Derivatives Not Designated As Hedging Instruments:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest rate swaps

​

Other noninterest income

​

$

—

​

$

(18)

​

$

(21)

​

$

(49)

​

Visa derivative

​

Other noninterest income

​

​

(1,500)

​

​

(2,530)

​

​

(3,695)

​

​

(5,360)

​

​

37

Table of Contents

As of September 30, 2025, the Company carried multiple interest rate swaps with notional amounts totaling $2.8 billion, all of which were related to the Company’s customer swap program, with a positive fair value of $10.7 million and a negative fair value of $10.7 million. The Company received floating rates ranging from 4.28% to 7.28% and paid fixed rates ranging from 2.39% to 6.67%. The swaps mature between October 2025 and October 2043. As of December 31, 2024, the Company carried multiple interest rate swaps with notional amounts totaling $2.5 billion, all of which were related to the Company’s customer swap program, with a positive fair value of $4.8 million and a negative fair value of $6.0 million. The Company received floating rates ranging from 4.87% to 7.55% and paid fixed rates ranging from 2.39% to 6.67%. These swaps resulted in net interest expense of nil during both the three and nine months ended September 30, 2025 and 2024.

​

The Company’s customer swap program is designed by offering customers a variable-rate loan that is swapped to fixed-rate through an interest rate swap. The Company simultaneously executes an offsetting interest rate swap with a swap dealer. Upfront fees on the dealer swap are recorded in other noninterest income and totaled $1.3 million and $0.7 million for the three months ended September 30, 2025 and 2024, respectively and $1.8 million and $1.3 million for the nine months ended September 30, 2025 and 2024, respectively.

​

Visa Class B Restricted Shares

​

In 2016, the Company recorded a $22.7 million net realized gain related to the sale of 274,000 Visa Class B restricted shares. Concurrent with the sale of the Visa Class B restricted shares, the Company entered into a funding swap agreement with the buyer that requires payment to the buyer in the event Visa reduces each member bank’s Class B conversion rate to unrestricted Class A common shares. During 2018 through 2023, Visa funded its litigation escrow account, thereby reducing each member bank’s Class B conversion rate to unrestricted Class A common shares from 1.6483 to 1.5875. Under the terms of the funding swap agreement, the Company will make monthly payments to the buyer based on Visa’s Class A stock price and the number of Visa Class B restricted shares that were sold until the date on which the covered litigation is settled. In April 2024, Visa, Inc. commenced an initial exchange offer (“Visa Exchange Offer”) for all of its outstanding Class B shares (subsequently renamed as “Class B-1 shares”), of which the buyer elected and Visa, Inc. accepted. The buyer received a combination of Visa Class B-2 shares and Visa Class C shares in exchange for the 274,000 Class B-1 shares previously owned by the Company. Visa Class B-2 shares and Visa Class C shares have a current conversion rate to Class A common shares of 1.5223 and 4.0000, respectively. The Company took this exchange into consideration when valuing the derivative liability (“Visa derivative”) at September 30, 2025 and December 31, 2024. The Visa derivative of $2.3 million was included in the unaudited interim consolidated balance sheets at both September 30, 2025 and December 31, 2024, to provide for the fair value of this liability. There were no sales of these shares prior to 2016. See “Note 16. Fair Value” for more information.

​

Counterparty Credit Risk

​

By using derivatives, the Company is exposed to counterparty credit risk if counterparties to the derivative contracts do not perform as expected. If a counterparty fails to perform, the Company’s counterparty credit risk is equal to the amount reported as a derivative asset, net of cash or other collateral received, and net of derivatives in a loss position with the same counterparty to the extent master netting arrangements exist. The Company minimizes counterparty credit risk through credit approvals, limits, monitoring procedures, executing master netting arrangements and obtaining collateral, where appropriate. Counterparty credit risk related to derivatives is considered in determining fair value.

​

The Company’s interest rate derivative agreements include bilateral collateral agreements with collateral requirements, which begin with exposures in excess of $0.3 million. For each counterparty, the Company reviews the interest rate derivative collateral daily. Collateral for customer interest rate derivative agreements, calculated as the pledged asset less loan balance, requires valuation of the pledged asset. Counterparty credit risk adjustments of nil were recognized during both the three and nine months ended September 30, 2025 and 2024, respectively.

​

Credit-Risk Related Contingent Features

​

Certain of the Company’s derivative contracts contain provisions whereby if the Company’s credit rating were to be downgraded by certain major credit rating agencies as a result of a merger or material adverse change in the Company’s financial condition, the counterparty could require an early termination of derivative instruments. The aggregate fair value of all derivative instruments with such credit-risk related contingent features that are in a net liability position was nil at both September 30, 2025 and December 31, 2024, for which the Company posted nil in collateral in the normal course of business. If the Company’s credit rating had been downgraded as of September 30, 2025 and December 31, 2024, the Company may have been required to settle the contracts in an amount equal to their fair value.

38

Table of Contents

​

12. Commitments and Contingent Liabilities

​

Contingencies

​

Various legal proceedings are pending or threatened against the Company. After consultation with legal counsel, management does not expect that the aggregate liability, if any, resulting from these proceedings would have a material effect on the Company’s unaudited interim consolidated financial position, results of operations or cash flows.

​

Financial Instruments with Off-Balance Sheet Risk

​

The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby and commercial letters of credit which are not reflected in the unaudited interim consolidated financial statements.

​

Unfunded Commitments to Extend Credit

​

A commitment to extend credit is a legally binding agreement to lend funds to a customer, usually at a stated interest rate and for a specified purpose. Commitments are reported net of participations sold to other institutions. Such commitments have fixed expiration dates and generally require a fee. The extension of a commitment gives rise to credit risk. The actual liquidity requirements or credit risk that the Company will experience is expected to be lower than the contractual amount of commitments to extend credit because a significant portion of those commitments are expected to expire without being drawn upon. Certain commitments are subject to loan agreements containing covenants regarding the financial performance of the customer that must be met before the Company is required to fund the commitment. The Company uses the same credit policies in making commitments to extend credit as it does in making loans. In addition, the Company manages the potential credit risk in commitments to extend credit by limiting the total amount of arrangements, both by individual customer and in the aggregate, by monitoring the size and expiration structure of these portfolios and by applying the same credit standards maintained for all of its related credit activities. Commitments to extend credit are reported net of participations sold to other institutions of $89.9 million and $87.6 million at September 30, 2025 and December 31, 2024, respectively.

​

Standby and Commercial Letters of Credit

​

Standby letters of credit are issued on behalf of customers in connection with contracts between the customers and third parties. Under standby letters of credit, the Company assures that the third parties will receive specified funds if customers fail to meet their contractual obligations. The credit risk to the Company arises from its obligation to make payment in the event of a customer’s contractual default. Standby letters of credit are reported net of participations sold to other institutions of $6.5 million and $6.6 million at September 30, 2025 and December 31, 2024, respectively. The Company also had commitments for commercial and similar letters of credit. Commercial letters of credit are issued specifically to facilitate commerce whereby the commitment is typically drawn upon when the underlying transaction between the customer and a third-party is consummated. The maximum amount of potential future payments guaranteed by the Company is limited to the contractual amount of these letters. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. Collateral held supports those commitments for which collateral is deemed necessary. The commitments outstanding as of September 30, 2025 have maturities ranging from October 2025 to June 2028. Substantially all fees received from the issuance of such commitments are deferred and amortized on a straight-line basis over the term of the commitment.

​

39

Table of Contents

Financial instruments with off-balance sheet risk at September 30, 2025 and December 31, 2024 were as follows:

​

​	​	​	​	​	​	​
​	​	September 30,		​	December 31,
(dollars in thousands)		2025			2024
Financial instruments whose contract amounts represent credit risk:	​	​	​	​	​	​
Commitments to extend credit	​	$	6,021,693	​	$	5,789,600
Standby letters of credit	​	​	243,356	​	​	230,379
Commercial letters of credit	​	​	837	​	​	6,460

​

Guarantees

​

The Company sells residential mortgage loans in the secondary market primarily to the Federal National Mortgage Association and the Federal Home Loan Mortgage Corporation that may potentially require repurchase under certain conditions. This risk is managed through the Company’s underwriting practices. The Company services loans sold to investors and loans originated by other originators under agreements that may include repurchase remedies if certain servicing requirements are not met. This risk is managed through the Company’s quality assurance and monitoring procedures. Management does not anticipate any material losses as a result of these transactions.

​

Foreign Exchange Contracts

​

The Company has forward foreign exchange contracts that represent commitments to purchase or sell foreign currencies at a future date at a specified price. The Company’s utilization of forward foreign exchange contracts is subject to the primary underlying risk of movements in foreign currency exchange rates and to additional counterparty risk should its counterparties fail to meet the terms of their contracts. Forward foreign exchange contracts are utilized to mitigate the Company’s risk to satisfy customer demand for foreign currencies and are not used for trading purposes. See “Note 11. Derivative Financial Instruments” for more information.

​

Reorganization Transactions

​

On April 1, 2016, a series of reorganization transactions were undertaken to facilitate FHI’s initial public offering. In connection with the reorganization transactions, FHI distributed its interest in BancWest Holding Inc. (“BWHI”), including Bank of the West (“BOW”), to BNP Paribas (“BNPP”) so that BWHI was held directly by BNPP. As a result of the reorganization transactions that occurred on April 1, 2016, various tax or other contingent liabilities could arise related to the business of BOW, or related to the Company’s operations prior to the reorganization transactions when it was known as BancWest Corporation, including its then wholly owned subsidiary, BOW. The Company is not able to determine the ultimate outcome or estimate the amounts of these contingent liabilities, if any, at this time. The Company recorded an increase to other noninterest expense of $3.8 million and an equal offsetting decrease of $3.8 million to the provision for income taxes during year ended December 31, 2024, related to adjustments made to certain of these uncertain tax liabilities.

​

13. Revenue from Contracts with Customers

​

Revenue Recognition

​

In accordance with Topic 606, Revenue from Contracts with Customers, revenues are recognized when control of promised goods or services is transferred to customers in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. To determine revenue recognition for arrangements that an entity determines are within the scope of Topic 606, the Company performs the following five steps: (i) identify the contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenue when (or as) the Company satisfies a performance obligation. The Company only applies the five-step model to contracts when it is probable that the entity will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer. At contract inception, once the contract is determined to be within the scope of Topic 606, the Company assesses the goods or services that are promised within each contract and identifies those that contain performance obligations and assesses whether each promised good or service is distinct. The Company then recognizes as revenue the amount of the transaction price that is allocated to the respective performance obligation when (or as) the performance obligation is satisfied.

​

40

Table of Contents

Disaggregation of Revenue

​

During the third quarter of 2025, the Company made changes to the internal measurement of segment operating profits for the purpose of evaluating segment performance and resource allocation. The Company has recast the selected financial information for the three and nine months ended September 30, 2024 in order to conform with the current presentation. See “Note 17. Reportable Operating Segments” for more information.

​

The following table summarizes the Company’s revenues, which includes net interest income on financial instruments and noninterest income, disaggregated by type of service and business segments for the periods indicated:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended September 30, 2025

​

​

​

​

​

​

​

Treasury

​

​

​

​

​

Retail

​

Commercial

​

and

​

​

​

(dollars in thousands)

Banking

Banking

Other

Total

Net interest income (expense)(1)

​

$

131,790

​

$

44,254

​

$

(6,713)

​

$

169,331

​

​

​

​

​

​

​

​

​

​

​

​

​

Service charges on deposit accounts

​

​

6,780

​

​

1,252

​

​

64

​

​

8,096

Credit and debit card fees

​

​

—

​

​

14,283

​

​

984

​

​

15,267

Other service charges and fees

​

​

10,268

​

​

621

​

​

564

​

​

11,453

Trust and investment services income

​

​

9,212

​

​

—

​

​

—

​

​

9,212

Other

​

​

213

​

​

2,204

​

​

805

​

​

3,222

Not in scope of Topic 606(1)

​

​

2,039

​

​

2,714

​

​

5,057

​

​

9,810

Total noninterest income

​

​

28,512

​

​

21,074

​

​

7,474

​

​

57,060

Total revenue

​

$

160,302

​

$

65,328

​

$

761

​

$

226,391

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nine Months Ended September 30, 2025

​

​

​

​

​

​

​

Treasury

​

​

​

​

​

Retail

​

Commercial

​

and

​

​

​

(dollars in thousands)

Banking

Banking

Other

Total

Net interest income (expense)(1)

​

$

385,294

​

$

132,819

​

$

(24,673)

​

$

493,440

​

​

​

​

​

​

​

​

​

​

​

​

​

Service charges on deposit accounts

​

​

19,776

​

​

3,405

​

​

280

​

​

23,461

Credit and debit card fees

​

​

—

​

​

41,588

​

​

2,923

​

​

44,511

Other service charges and fees

​

​

28,927

​

​

1,847

​

​

1,676

​

​

32,450

Trust and investment services income

​

​

27,736

​

​

—

​

​

—

​

​

27,736

Other

​

​

683

​

​

5,157

​

​

3,217

​

​

9,057

Not in scope of Topic 606(1)

​

​

5,795

​

​

5,871

​

​

12,614

​

​

24,280

Total noninterest income

​

​

82,917

​

​

57,868

​

​

20,710

​

​

161,495

Total revenue

​

$

468,211

​

$

190,687

​

$

(3,963)

​

$

654,935

(1) Most of the Company’s revenue is not within the scope of Topic 606. The guidance explicitly excludes net interest income from financial assets and liabilities as well as other noninterest income from loans, leases, investment securities, derivative financial instruments and bank-owned life insurance.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended September 30, 2024

​

​

​

​

​

​

​

Treasury

​

​

​

​

​

Retail

​

Commercial

​

and

​

​

​

(dollars in thousands)

Banking

Banking

Other

Total

Net interest income (expense)(1)

​

$

122,732

​

$

50,823

​

$

(16,848)

​

$

156,707

​

​

​

​

​

​

​

​

​

​

​

​

​

Service charges on deposit accounts

​

​

6,644

​

​

1,028

​

​

111

​

​

7,783

Credit and debit card fees

​

​

—

​

​

15,968

​

​

990

​

​

16,958

Other service charges and fees

​

​

8,598

​

​

426

​

​

606

​

​

9,630

Trust and investment services income

​

​

9,077

​

​

—

​

​

—

​

​

9,077

Other

​

​

193

​

​

2,502

​

​

1,073

​

​

3,768

Not in scope of Topic 606(1)

​

​

2,073

​

​

1,742

​

​

2,257

​

​

6,072

Total noninterest income

​

​

26,585

​

​

21,666

​

​

5,037

​

​

53,288

Total revenue

​

$

149,317

​

$

72,489

​

$

(11,811)

​

$

209,995

​

41

Table of Contents

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nine Months Ended September 30, 2024

​

​

​

​

​

​

​

Treasury

​

​

​

​

​

Retail

​

Commercial

​

and

​

​

​

(dollars in thousands)

Banking

Banking

Other

Total

Net interest income (expense)(1)

​

$

368,219

​

$

148,484

​

$

(52,718)

​

$

463,985

​

​

​

​

​

​

​

​

​

​

​

​

​

Service charges on deposit accounts

​

​

20,097

​

​

2,746

​

​

279

​

​

23,122

Credit and debit card fees

​

​

—

​

​

44,831

​

​

3,015

​

​

47,846

Other service charges and fees

​

​

23,306

​

​

1,334

​

​

1,767

​

​

26,407

Trust and investment services income

​

​

28,857

​

​

—

​

​

—

​

​

28,857

Other

​

​

669

​

​

5,041

​

​

6,493

​

​

12,203

Not in scope of Topic 606(1)

​

​

5,987

​

​

4,295

​

​

7,710

​

​

17,992

Total noninterest income

​

​

78,916

​

​

58,247

​

​

19,264

​

​

156,427

Total revenue

​

$

447,135

​

$

206,731

​

$

(33,454)

​

$

620,412

(1) Most of the Company’s revenue is not within the scope of Topic 606. The guidance explicitly excludes net interest income from financial assets and liabilities as well as other noninterest income from loans, leases, investment securities, derivative financial instruments and bank-owned life insurance.

​

For the three and nine months ended September 30, 2025 and 2024, substantially all of the Company’s revenues under the scope of Topic 606 were related to performance obligations satisfied at a point in time.

​

The following is a discussion of revenues within the scope of Topic 606.

​

Service Charges on Deposit Accounts

Service charges on deposit accounts relate to fees generated from a variety of deposit products and services rendered to customers. Charges include, but are not limited to, overdraft fees, non-sufficient fund fees, dormant fees and monthly service charges. Such fees are recognized concurrent with the event on a daily basis or on a monthly basis depending upon the customer’s cycle date.

​

Credit and Debit Card Fees

Credit and debit card fees primarily represent revenues earned from interchange fees, ATM fees and merchant processing fees. Interchange and network revenues are earned on credit and debit card transactions conducted with payment networks. ATM fees are primarily earned as a result of surcharges assessed to non-FHB customers who use an FHB ATM. Merchant processing fees are primarily earned on transactions in which FHB is the acquiring bank. Such fees are generally recognized concurrently with the delivery of services on a daily basis.

​

Trust and Investment Services Fees

Trust and investment services fees represent revenue earned by directing, holding and managing customers’ assets. Fees are generally computed based on a percentage of the previous period’s value of assets under management. The transaction price (i.e., percentage of assets under management) is established at the inception of each contract. Trust and investment services fees also include fees collected when the Company acts as agent or personal representative and executes security transactions, performs collection and disbursement of income, and completes investment management and other administrative tasks.

​

Other Fees

Other fees primarily include revenues generated from wire transfers, lockboxes, bank issuance of checks and insurance commissions. Such fees are recognized concurrent with the event or on a monthly basis.

​

42

Table of Contents

Contract Balances

​

A contract liability is an entity’s obligation to transfer goods or services to a customer for which the entity has received consideration (or the amount is due) from the customer. The Company received signing bonuses from three vendors in prior years and one vendor in the current year, which are being amortized over the term of the respective contracts. As of September 30, 2025 and December 31, 2024, the Company had contract liabilities of $1.6 million and $2.2 million, respectively, which it expects to recognize over the remaining term of the respective contracts with the vendors. For the three and nine months ended September 30, 2025, the Company’s recognized revenues increased and contract liabilities decreased by approximately $0.2 million and $0.8 million, respectively, due to the passage of time. For the three and nine months ended September 30, 2024, the Company’s recognized revenues increased and contract liabilities decreased by approximately $0.3 million and $0.7 million, respectively, due to the passage of time. There were no changes in contract liabilities due to changes in transaction price estimates.

​

A contract asset is the right to consideration for transferred goods or services when the amount is conditioned on something other than the passage of time. As of September 30, 2025 and December 31, 2024, there were no material receivables from contracts with customers or contract assets recorded on the Company’s unaudited interim consolidated balance sheets.

​

Other

​

Except for the contract liabilities noted above, the Company did not have any significant performance obligations as of September 30, 2025 and December 31, 2024. The Company also did not have any material contract acquisition costs or use any significant judgments or estimates in recognizing revenue for financial reporting purposes.

​

14. Earnings per Share

​

For both the three and nine months ended September 30, 2025, the Company made no adjustments to net income for the purpose of computing earnings per share and there were nil and 1,000 antidilutive securities, respectively. For the three and nine months ended September 30, 2024, the Company made no adjustments to net income for the purpose of computing earnings per share and there were no antidilutive securities. For the three and nine months ended September 30, 2025 and 2024, the computations of basic and diluted earnings per share were as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended September 30,

​

Nine Months Ended September 30,

(dollars in thousands, except shares and per share amounts)

2025

2024

2025

2024

Numerator:

​

​

​

​

​

​

​

​

​

​

​

​

Net income

​

$

73,840

​

$

61,492

​

$

206,335

​

$

177,633

​

​

​

​

​

​

​

​

​

​

​

​

​

Denominator:

​

​

​

​

​

​

​

​

​

​

​

​

Basic: weighted-average shares outstanding

​

​

124,267,090

​

​

127,886,167

​

​

125,282,792

​

​

127,820,737

Add: weighted-average equity-based awards

​

​

703,808

​

​

617,868

​

​

694,479

​

​

541,696

Diluted: weighted-average shares outstanding

​

​

124,970,898

​

​

128,504,035

​

​

125,977,271

​

​

128,362,433

​

​

​

​

​

​

​

​

​

​

​

​

​

Basic earnings per share

​

$

0.59

​

$

0.48

​

$

1.65

​

$

1.39

Diluted earnings per share

​

$

0.59

​

$

0.48

​

$

1.64

​

$

1.38

​

​

43

Table of Contents

15. Noninterest Income and Noninterest Expense

​

Benefit Plans

​

The following table sets forth the components of net periodic benefit cost for the Company’s pension and postretirement benefit plans for the three and nine months ended September 30, 2025 and 2024:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Income line item where recognized in

​

Pension Benefits

​

Other Benefits

(dollars in thousands)

​

the consolidated statements of income

2025

2024

2025

2024

Three Months Ended September 30,

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Service cost

​

Salaries and employee benefits

​

$

—

​

$

—

​

$

162

​

$

155

Interest cost

​

Other noninterest expense

​

​

1,886

​

​

1,950

​

​

203

​

​

182

Expected return on plan assets

​

Other noninterest expense

​

​

(876)

​

​

(878)

​

​

—

​

​

—

Recognized net actuarial loss (gain)

​

Other noninterest expense

​

​

382

​

​

503

​

​

(300)

​

​

(322)

Total net periodic benefit cost

​

​

​

$

1,392

​

$

1,575

​

$

65

​

$

15

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nine Months Ended September 30,

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Service cost

​

Salaries and employee benefits

​

$

—

​

$

—

​

$

500

​

$

429

Interest cost

​

Other noninterest expense

​

​

5,645

​

​

5,761

​

​

653

​

​

604

Expected return on plan assets

​

Other noninterest expense

​

​

(2,628)

​

​

(2,634)

​

​

—

​

​

—

Recognized net actuarial loss (gain)

​

Other noninterest expense

​

​

1,148

​

​

1,509

​

​

(902)

​

​

(966)

Total net periodic benefit cost

​

​

​

$

4,165

​

$

4,636

​

$

251

​

$

67

​

Leases

​

The Company recognized operating lease income related to lease payments of $1.6 million for both the three months ended September 30, 2025 and 2024, and $4.9 million and $4.7 million for the nine months ended September 30, 2025 and 2024, respectively. In addition, the Company recognized $1.4 million and $1.5 million of lease income related to variable lease payments for the three months ended September 30, 2025 and 2024, respectively and $4.3 million and $4.7 million for the nine months ended September 30, 2025 and 2024, respectively.

​

​

​

16. Fair Value

​

The Company determines the fair values of its financial instruments based on the requirements established in Accounting Standards Codification Topic 820 (“Topic 820”), Fair Value Measurements, which provides a framework for measuring fair value under GAAP and requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. Topic 820 defines fair value as the exit price, the price that would be received for an asset or paid to transfer a liability, in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date under current market conditions.

​

44

Table of Contents

Fair Value Hierarchy

​

Topic 820 establishes three levels of fair values based on the markets in which the assets or liabilities are traded and the reliability of the assumptions used to determine fair value. The levels are:

​

◾ Level 1: Quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access.

◾ Level 2: Observable inputs other than Level 1 prices, such as quoted prices for similar assets and liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

◾ Level 3: Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect the Company’s own estimates of assumptions that market participants would use in pricing the asset or liability (“Company-level data”). Level 3 assets and liabilities include financial instruments whose value is determined using unobservable inputs to pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation.

​

Topic 820 requires that the Company disclose estimated fair values for certain financial instruments. Financial instruments include such items as investment securities, loans, deposits, interest rate and foreign exchange contracts, swaps and other instruments as defined by the standard. The Company has an organized and established process for determining and reviewing the fair value of financial instruments reported in the Company’s financial statements. The fair value measurements are reviewed to ensure they are reasonable and in line with market experience in similar asset and liability classes.

​

Additionally, the Company may be required to record at fair value other assets on a nonrecurring basis, such as collateral-dependent loans, other real estate owned, other customer relationships, and other intangible assets. These nonrecurring fair value adjustments typically involve the application of lower-of-cost-or-fair-value accounting or write-downs of individual assets.

​

Disclosure of fair values is not required for certain items such as lease financing, obligations for pension and other postretirement benefits, premises and equipment, prepaid expenses, deposit liabilities with no defined or contractual maturity, and income tax assets and liabilities.

​

Reasonable comparisons of fair value information with that of other financial institutions cannot necessarily be made because the standard permits many alternative calculation techniques, and numerous assumptions have been used to estimate the Company’s fair values.

​

45

Table of Contents

Valuation Techniques Used in the Fair Value Measurement of Assets and Liabilities Carried at Fair Value

​

For the assets and liabilities measured at fair value on a recurring basis (categorized in the valuation hierarchy table below), the Company applies the following valuation techniques:

​

Available-for-sale securities

Available-for-sale debt securities are recorded at fair value on a recurring basis. Fair value measurement is based on quoted prices, including estimates by third-party pricing services, if available. If quoted prices are not available, fair values are measured using proprietary valuation models that utilize market observable parameters from active market makers and inter-dealer brokers whereby securities are valued based upon available market data for securities with similar characteristics. Management reviews the pricing information received from the Company’s third-party pricing service to evaluate the inputs and valuation methodologies used to place securities into the appropriate level of the fair value hierarchy and transfers of securities within the fair value hierarchy are made if necessary. On a monthly basis, management reviews the pricing information received from the third-party pricing service which includes a comparison to non-binding third-party broker quotes, as well as a review of market-related conditions impacting the information provided by the third-party pricing service. Management also identifies investment securities which may have traded in illiquid or inactive markets by identifying instances of a significant decrease in the volume or frequency of trades, relative to historical levels, as well as instances of a significant widening of the bid-ask spread in the brokered markets. The Company’s third-party pricing service has also established processes for the Company to submit inquiries regarding quoted prices. Periodically, the Company will challenge the quoted prices provided by the third-party pricing service. The Company’s third-party pricing service will review the inputs to the evaluation in light of the new market data presented by the Company. The Company’s third-party pricing service may then affirm the original quoted price or may update the evaluation on a going forward basis. The Company classifies all available-for-sale securities as Level 2.

​

Derivatives

Most of the Company’s derivatives are traded in over-the-counter markets where quoted market prices are not readily available. For those derivatives, the Company measures fair value on a recurring basis using proprietary valuation models that primarily use market observable inputs, such as yield curves, and option volatilities. The fair value of derivatives includes values associated with counterparty credit risk and the Company’s own credit standing. The Company classifies these derivatives, included in other assets and other liabilities, as Level 2.

​

Concurrent with the sale of the Visa Class B restricted shares, the Company entered into an agreement with the buyer that requires payment to the buyer in the event Visa reduces each member bank’s Class B conversion rate to unrestricted Class A common shares. During 2018 through 2023, Visa funded its litigation escrow account, thereby reducing each member bank’s Class B conversion rate to unrestricted Class A common shares from 1.6483 to 1.5875. As a result of the Visa Exchange Offer, the buyer held a combination of Visa Class B-2 shares and Visa Class C shares, of which the Visa derivative’s notional is based on. Visa Class B-2 shares and Visa Class C shares have a current conversion rate to Class A common shares of 1.5223 and 4.0000, respectively. The Visa derivative of $2.3 million was included in the unaudited interim consolidated balance sheets at both September 30, 2025 and December 31, 2024, to provide for the fair value of this liability. The potential liability related to this funding swap agreement was determined based on management’s estimate of the timing and the amount of Visa’s litigation settlement and the resulting payments due to the counterparty under the terms of the contract. As such, the funding swap agreement is classified as Level 3 in the fair value hierarchy. The significant unobservable inputs used in the fair value measurement of the Company’s funding swap agreement are the potential future changes in the Class B-2 conversion rate, expected term and growth rate of the market price of Visa Class A common shares. Material increases (or decreases) in any of those inputs may result in a significantly higher (or lower) fair value measurement.

​

46

Table of Contents

Assets and Liabilities Recorded at Fair Value on a Recurring Basis

​

Assets and liabilities measured at fair value on a recurring basis as of September 30, 2025 and December 31, 2024 are summarized below:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Fair Value Measurements as of September 30, 2025

​

​

Quoted Prices in

​

Significant

​

​

​

​

​

​

Active Markets for

​

Other

​

Significant

​

​

​

​

Identical Assets

​

Observable

​

Unobservable

​

​

(dollars in thousands)

(Level 1)

Inputs (Level 2)

Inputs (Level 3)

Total

Assets

​

​

​

​

​

​

​

​

​

​

​

​

Mortgage-backed securities:

​

​

​

​

​

​

​

​

​

​

​

​

Residential - Government agency(1)

​

$

—

​

$

31,834

​

$

—

​

$

31,834

Residential - Government-sponsored enterprises(1)

​

​

—

​

​

775,441

​

​

—

​

​

775,441

Commercial - Government agency

​

​

—

​

​

191,167

​

​

—

​

​

191,167

Commercial - Government-sponsored enterprises

​

​

—

​

​

42,213

​

​

—

​

​

42,213

Commercial - Non-agency

​

​

—

​

​

121,410

​

​

—

​

​

121,410

Collateralized mortgage obligations:

​

​

​

​

​

​

​

​

​

​

​

​

Government agency

​

​

—

​

​

436,291

​

​

—

​

​

436,291

Government-sponsored enterprises

​

​

—

​

​

290,420

​

​

—

​

​

290,420

Collateralized loan obligations

​

​

—

​

​

97,941

​

​

—

​

​

97,941

Total available-for-sale securities

​

​

—

​

​

1,986,717

​

​

—

​

​

1,986,717

Other assets(2)

​

​

580

​

​

21,126

​

​

—

​

​

21,706

Liabilities

​

​

​

​

​

​

​

​

​

​

​

​

Other liabilities(3)

​

​

—

​

​

(10,744)

​

​

(2,300)

​

​

(13,044)

Total

​

$

580

​

$

1,997,099

​

$

(2,300)

​

$

1,995,379

(1) Backed by residential real estate.

(2) Other assets classified as Level 1 include money market funds that have quoted prices in active markets and are related to the Company’s deferred compensation plans. Other assets classified as Level 2 include derivative assets.

(3) Other liabilities include derivative liabilities.

​

​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

47

Table of Contents

​

Fair Value Measurements as of December 31, 2024

​

​

Quoted Prices in

​

Significant

​

​

​

​

​

​

​

Active Markets for

​

Other

​

Significant

​

​

​

​

Identical Assets

​

Observable

​

Unobservable

​

​

(dollars in thousands)

(Level 1)

Inputs (Level 2)

Inputs (Level 3)

Total

Assets

​

​

​

​

​

​

​

​

​

​

​

​

Government agency debt securities

​

$

—

​

$

8,147

​

$

—

​

$

8,147

Mortgage-backed securities:

​

​

​

​

​

​

​

​

​

​

​

​

Residential - Government agency(1)

​

​

—

​

​

35,859

​

​

—

​

​

35,859

Residential - Government-sponsored enterprises(1)

​

​

—

​

​

738,113

​

​

—

​

​

738,113

Commercial - Government agency

​

​

—

​

​

196,125

​

​

—

​

​

196,125

Commercial - Government-sponsored enterprises

​

​

—

​

​

44,908

​

​

—

​

​

44,908

Commercial - Non-agency

​

​

—

​

​

22,083

​

​

—

​

​

22,083

Collateralized mortgage obligations:

​

​

​

​

​

​

​

​

​

​

​

​

Government agency

​

​

—

​

​

397,124

​

​

—

​

​

397,124

Government-sponsored enterprises

​

​

—

​

​

310,682

​

​

—

​

​

310,682

Collateralized loan obligations

​

​

—

​

​

173,475

​

​

—

​

​

173,475

Total available-for-sale securities

​

​

—

​

​

1,926,516

​

​

—

​

​

1,926,516

Other assets(2)

​

​

179

​

​

13,598

​

​

—

​

​

13,777

Liabilities

​

​

​

​

​

​

​

​

​

​

​

​

Other liabilities(3)

​

​

—

​

​

(6,105)

​

​

(2,300)

​

​

(8,405)

Total

​

$

179

​

$

1,934,009

​

$

(2,300)

​

$

1,931,888

(1) Backed by residential real estate.

(2) Other assets classified as Level 1 include money market funds that have quoted prices in active markets and are related to the Company’s deferred compensation plans. Other assets classified as Level 2 include derivative assets.

(3) Other liabilities include derivative liabilities.

​

For Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of September 30, 2025 and December 31, 2024, the significant unobservable inputs used in the fair value measurements were as follows:

​

​	​	​	​	​	​	​	​	​	​
​	​	Quantitative Information about Level 3 Fair Value Measurements at September 30, 2025
​	​	​	​	​	​	​	Significant	​	​
(dollars in thousands)	​	Fair value			Valuation Technique		Unobservable Input		Range
Collateral-dependent loans	​	$	20,523	​	Financial Statement Values	​	Discounts to reflect estimated selling costs	​	0% - 50%
Visa derivative	​	​	(2,300)	​	Discounted Cash Flow	​	Expected Conversion Rate - 1.5223(1)	​	1.4059-1.5223
​	​	​	​	​	​	​	Expected Term - 6 months(2)	​	n/m(2)
​	​	​	​	​	​	​	Growth Rate - 16%(3)	​	-10% - 29%

​

​	​	​	​	​	​	​	​	​	​
​	​	Quantitative Information about Level 3 Fair Value Measurements at December 31, 2024
​	​	​	​	​	​	​	Significant	​	​
(dollars in thousands)	​	Fair value			Valuation Technique		Unobservable Input		Range
Collateral-dependent loans	​	$	20,734	​	Financial Statement Values	​	Discounts to reflect estimated selling costs	​	0% - 50%
Visa derivative	​	​	(2,300)	​	Discounted Cash Flow	​	Expected Conversion Rate - 1.5430(1)	​	1.4444-1.5430
​	​	​	​	​	​	​	Expected Term - 6 months(2)	​	n/m(2)
​	​	​	​	​	​	​	Growth Rate - 7%(3)	​	-21% - 19%

(1) Due to the uncertainty in the movement of the conversion rate, the current conversion rate as of the respective consolidated balance sheet dates was utilized in the fair value calculation.

(2) The expected term was based on a claim filing deadline and subsequent period for claims to be processed. As such, a range is not meaningful to disclose.

(3) The growth rate was based on the arithmetic average of analyst price targets.

48

Table of Contents

​

Changes in Fair Value Levels

​

For the three and nine months ended September 30, 2025 and 2024, there were no transfers between fair value hierarchy levels.

​

The changes in Level 3 liabilities measured at fair value on a recurring basis for the three and nine months ended September 30, 2025 and 2024 are summarized below:

​

​	​	​	​	​	​	​
​	​	Visa Derivative
(dollars in thousands)	​	2025			2024
Three Months Ended September 30,	​	​	​	​	​	​
Balance as of July 1,	​	$	(2,300)	​	$	(2,300)
Total net losses included in other noninterest income	​	​	(1,500)	​	​	(2,530)
Settlements	​	​	1,500	​	​	2,530
Balance as of September 30,	​	$	(2,300)	​	$	(2,300)
Total net losses included in net income attributable to the change in unrealized losses related to liabilities still held as of September 30,	​	$	(1,500)	​	$	(2,530)
​	​	​	​	​	​	​
Nine Months Ended September 30,	​	​	​	​	​	​
Balance as of January 1,	​	$	(2,300)	​	$	(2,300)
Total net losses included in other noninterest income	​	​	(3,695)	​	​	(5,360)
Settlements	​	​	3,695	​	​	5,360
Balance as of September 30,	​	$	(2,300)	​	$	(2,300)
Total net losses included in net income attributable to the change in unrealized losses related to liabilities still held as of September 30,	​	$	(3,695)	​	$	(5,360)

​

Assets and Liabilities Carried at Other Than Fair Value

​

The following tables summarize for the periods indicated the estimated fair value of the Company’s financial instruments that are not required to be carried at fair value on a recurring basis, excluding leases and deposit liabilities with no defined or contractual maturity.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2025

​

​

​

​

​

Fair Value Measurements

​

​

​

​

​

Quoted Prices in

​

Significant

​

Significant

​

​

​

​

​

​

​

Active Markets

​

Other

​

Unobservable

​

​

​

​

​

​

​

for Identical

​

Observable

​

Inputs

​

​

(dollars in thousands)

Book Value

Assets (Level 1)

Inputs (Level 2)

(Level 3)

Total

Financial assets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Cash and cash equivalents

​

$

1,855,643

​

$

249,563

​

$

1,606,080

​

$

—

​

$

1,855,643

Investment securities held-to-maturity

​

​

3,594,188

​

​

—

​

​

3,209,883

​

​

—

​

​

3,209,883

Loans held for sale

​

​

468

​

​

—

​

​

469

​

​

—

​

​

469

Loans(1)

​

​

13,685,103

​

​

—

​

​

—

​

​

13,263,034

​

​

13,263,034

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Financial liabilities:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Time deposits(2)

​

$

3,381,635

​

$

—

​

$

3,364,683

​

$

—

​

$

3,364,683

​

​

49

Table of Contents

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2024

​

​

​

​

​

Fair Value Measurements

​

​

​

​

​

Quoted Prices in

​

Significant

​

Significant

​

​

​

​

​

​

​

Active Markets

​

Other

​

Unobservable

​

​

​

​

​

​

​

for Identical

​

Observable

​

Inputs

​

​

(dollars in thousands)

Book Value

Assets (Level 1)

Inputs (Level 2)

(Level 3)

Total

Financial assets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Cash and cash equivalents

​

$

1,170,190

​

$

258,057

​

$

912,133

​

$

—

​

$

1,170,190

Investment securities held-to-maturity

​

​

3,790,650

​

​

—

​

​

3,262,509

​

​

—

​

​

3,262,509

Loans(1)

​

​

13,973,608

​

​

—

​

​

—

​

​

13,373,785

​

​

13,373,785

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Financial liabilities:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Time deposits(2)

​

$

3,298,370

​

$

—

​

$

3,280,119

​

$

—

​

$

3,280,119

Short-term borrowings

​

​

250,000

​

​

—

​

​

249,312

​

​

—

​

​

249,312

(1) Excludes financing leases of $444.3 million at September 30, 2025 and $434.7 million at December 31, 2024.

(2) Excludes deposit liabilities with no defined or contractual maturity of $17.3 billion as of September 30, 2025 and $17.0 billion as of December 31, 2024.

​

Unfunded loan and lease commitments and letters of credit are not included in the tables above. As of September 30, 2025 and December 31, 2024, the Company had $6.3 billion and $6.0 billion, respectively, of unfunded loan and lease commitments and letters of credit. The Company believes that a reasonable estimate of the fair value of these instruments is the carrying value of deferred fees plus the related reserve for unfunded commitments, which totaled $49.3 million and $47.4 million at September 30, 2025 and December 31, 2024, respectively. No active trading market exists for these instruments, and the estimated fair value does not include value associated with the borrower relationship. The Company does not estimate the fair values of certain unfunded loan and lease commitments that can be canceled by providing notice to the borrower. As Company-level data is incorporated into the fair value measurement, unfunded loan and lease commitments and letters of credit are classified as Level 3.

​

Valuation Techniques Used in the Fair Value Measurement of Assets and Liabilities Carried at the Lower of Cost or Fair Value

​

The Company applies the following valuation techniques to assets measured at the lower of cost or fair value:

​

Mortgage servicing rights

MSRs are carried at the lower of cost or fair value and are therefore subject to fair value measurements on a nonrecurring basis. The fair value of MSRs is determined using models which use significant unobservable inputs, such as estimates of prepayment rates, the resultant weighted average lives of the MSRs and the option-adjusted spread levels. Accordingly, the Company classifies MSRs as Level 3.

​

Collateral-dependent loans

Collateral-dependent loans are those for which repayment is expected to be provided substantially through the operation or sale of the collateral. These loans are measured at fair value on a nonrecurring basis using collateral values as a practical expedient. The fair values of collateral are primarily based on real estate appraisal reports prepared by third-party appraisers less estimated selling costs. The Company may also use another available source of collateral assessment, such as purchase offers, letters of intent, or broker price opinions, to determine a reasonable estimate of the fair value of the collateral. The fair value of other collateral such as business assets is typically ascertained by assessing inventory listings and borrower’s financial statements less estimated selling costs. The Company measures the estimated credit losses on collateral-dependent loans by performing a lower of cost or fair value analysis. If the estimated credit losses are determined by the value of the collateral, the net carrying amount is adjusted to fair value on a nonrecurring basis as Level 3 by recognizing an ACL.

​

Other real estate owned

The Company values these properties at fair value at the time the Company acquires them, which establishes their new cost basis. After acquisition, the Company carries such properties at the lower of cost or fair value less estimated selling costs on a nonrecurring basis. Fair value is measured on a nonrecurring basis using collateral values as a practical expedient. The fair values of collateral for other real estate owned are primarily based on real estate appraisal reports prepared by third-party appraisers less disposition costs, and are classified as Level 3.

​

50

Table of Contents

Assets and Liabilities Recorded at Fair Value on a Nonrecurring Basis

​

The Company may be required to record certain assets at fair value on a nonrecurring basis in accordance with GAAP. These assets are subject to fair value adjustments that result from the application of lower of cost or fair value accounting or write-downs of individual assets to fair value.

​

The following table provides the level of valuation inputs used to determine each fair value adjustment and the fair value of the related individual assets or portfolio of assets with fair value adjustments on a nonrecurring basis as of September 30, 2025 and December 31, 2024:

​

​	​	​	​	​	​	​	​	​	​
(dollars in thousands)		Level 1			Level 2			Level 3
September 30, 2025	​	​	​	​	​	​	​	​	​
Collateral-dependent loans	​	$	—	​	$	—	​	$	20,523
December 31, 2024	​	​	​	​	​	​	​	​	​
Collateral-dependent loans	​	$	—	​	$	—	​	$	20,734

​

Total expected credit losses recognized on collateral-dependent loans were $1.9 million and $2.2 million for the three and nine months ended September 30, 2025, respectively. The Company recognized a reduction in expected credit losses on collateral-dependent loans of $0.5 million for the three months ended September 30, 2024. Total expected credit losses recognized on collateral-dependent loans were $1.2 million for the nine months ended September 30, 2024.

​

17. Reportable Operating Segments

​

The Company’s operations are organized into three business segments – Retail Banking, Commercial Banking, and Treasury and Other. These segments reflect how discrete financial information is currently evaluated by the chief operating decision maker and how performance is assessed and resources allocated. The Company’s internal management process measures the performance of these business segments. This process, which is not necessarily comparable with similar information for any other financial institution, uses various techniques to assign balance sheet and income statement amounts to the business segments, including allocations of income, expense, the provision for credit losses, and capital. This process is dynamic and requires certain allocations based on judgment and other subjective factors. Unlike financial accounting, there is no comprehensive authoritative guidance for management accounting that is equivalent to GAAP.

​

The net interest income of the business segments reflects the results of a funds transfer pricing process that matches assets and liabilities with similar interest rate sensitivity and maturity characteristics and reflects the allocation of net interest income related to the Company’s overall asset and liability management activities on a proportionate basis. The basis for the allocation of net interest income is a function of the Company’s assumptions that are subject to change based on changes in current interest rates and market conditions. Funds transfer pricing also serves to transfer interest rate risk to Treasury.

​

The Company allocates the provision for credit losses from the Treasury and Other business segment (which is comprised of many of the Company’s support units) to the Retail and Commercial business segments. These allocations are based on direct costs incurred by the Retail and Commercial business segments.

​

Noninterest income and expense includes allocations from support units to the business segments. These allocations are based on actual usage where practicably calculated or by management’s estimate of such usage. Income tax expense is allocated to each business segment based on the consolidated effective income tax rate for the period shown.

​

During the third quarter of 2025, the Company made changes to the internal measurement of segment operating profits for the purpose of evaluating segment performance and resource allocation. The primary reason for the change was to align loan and deposit balances within the business segment that directly manages them. Specifically, certain loan and deposit balances previously included as part of the Retail and Commercial Banking segments have been reclassified among all three business segments. The reallocation of select loan and deposit balances affected net interest income, net interest income after provision for credit losses, provision for income taxes, net income and segment earning assets. The Company has reported its selected financial information using the new loan and deposit balance alignments for the three and nine months ended September 30, 2025. The Company has recast the selected financial information for the three and nine months ended September 30, 2024 in order to conform with the current presentation.

​

51

Table of Contents

Business Segments

​

Retail Banking

Retail Banking offers a broad range of financial products and services to consumers and small businesses. Loan and lease products offered include residential and commercial mortgage loans, home equity lines of credit and loans, automobile loans and leases, secured and unsecured lines of credit, installment loans and small business loans and leases. Deposit products offered include checking, savings, and time deposit accounts. Retail Banking also offers wealth management services. Products and services from Retail Banking are delivered to customers through 49 banking locations throughout the State of Hawaii, Guam and Saipan.

​

Commercial Banking

Commercial Banking offers products that include corporate banking related products, commercial real estate loans, commercial lease financing, secured and unsecured lines of credit, automobile loans and auto dealer financing, business deposit products and credit cards. Commercial lending and deposit products are offered primarily to middle-market and large companies locally, nationally and internationally.

​

Treasury and Other

Treasury consists of corporate asset and liability management activities including interest rate risk management. The segment’s assets and liabilities (and related interest income and expense) consist of interest-bearing deposits, investment securities, federal funds sold and purchased, government deposits, short- and long-term borrowings and bank-owned properties. The primary sources of noninterest income are from bank-owned life insurance, net gains from the sale of investment securities, foreign exchange income related to customer-driven cross-border wires for business and personal reasons and management of bank-owned properties. The net residual effect of the transfer pricing of assets and liabilities is included in Treasury, along with the elimination of intercompany transactions.

​

Other organizational units (Technology, Operations, Credit and Risk Management, Human Resources, Finance, Administration, Marketing, and Corporate and Regulatory Administration) provide a wide range of support to the Company’s other income earning segments. Expenses incurred by these support units are charged to the business segments through an internal cost allocation process.

​

52

Table of Contents

The following tables present selected business segment financial information for the periods indicated.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

Nine Months Ended

​

​

​

September 30, 2025

​

September 30, 2025

​

​

​

​

​

​

​

Treasury

​

​

​

​

​

​

​

​

​

Treasury

​

​

​

​

​

Retail

​

Commercial

​

and

​

​

​

​

Retail

​

Commercial

​

and

​

​

​

​

(dollars in thousands)

Banking

Banking

Other

Total

Banking

Banking

Other

Total

​

Interest income

​

$

83,715

​

$

112,442

​

$

46,418

​

$

242,575

​

$

246,065

​

$

334,822

​

$

133,577

​

$

714,464

​

Intersegment interest allocations (1)

​

​

(61,737)

​

​

(82,678)

​

​

144,415

​

​

—

​

​

(183,186)

​

​

(245,681)

​

​

428,867

​

​

—

​

Total interest income

​

​

21,978

​

​

29,764

​

​

190,833

​

​

242,575

​

​

62,879

​

​

89,141

​

​

562,444

​

​

714,464

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest expense

​

​

(49,893)

​

​

(17,812)

​

​

(5,539)

​

​

(73,244)

​

​

(152,773)

​

​

(51,138)

​

​

(17,113)

​

​

(221,024)

​

Intersegment interest allocations (1)

​

​

159,705

​

​

32,302

​

​

(192,007)

​

​

—

​

​

475,188

​

​

94,816

​

​

(570,004)

​

​

—

​

Total interest expense

​

​

109,812

​

​

14,490

​

​

(197,546)

​

​

(73,244)

​

​

322,415

​

​

43,678

​

​

(587,117)

​

​

(221,024)

​

Net interest income (expense)

​

​

131,790

​

​

44,254

​

​

(6,713)

​

​

169,331

​

​

385,294

​

​

132,819

​

​

(24,673)

​

​

493,440

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Provision for credit losses

​

​

(774)

​

​

(876)

​

​

(2,850)

​

​

(4,500)

​

​

(7,576)

​

​

(8,574)

​

​

(3,350)

​

​

(19,500)

​

Net interest income (expense) after provision for credit losses

​

​

131,016

​

​

43,378

​

​

(9,563)

​

​

164,831

​

​

377,718

​

​

124,245

​

​

(28,023)

​

​

473,940

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest income

​

​

28,512

​

​

21,074

​

​

7,474

​

​

57,060

​

​

82,917

​

​

57,868

​

​

20,710

​

​

161,495

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Salaries and employee benefits

​

​

(24,150)

​

​

(4,482)

​

​

(32,901)

​

​

(61,533)

​

​

(74,505)

​

​

(14,237)

​

​

(92,396)

​

​

(181,138)

​

Contracted services and professional fees

​

​

(2,763)

​

​

(4,517)

​

​

(8,505)

​

​

(15,785)

​

​

(8,735)

​

​

(12,725)

​

​

(25,161)

​

​

(46,621)

​

Occupancy

​

​

(7,725)

​

​

(486)

​

​

1,113

​

​

(7,098)

​

​

(22,434)

​

​

(1,459)

​

​

761

​

​

(23,132)

​

Equipment

​

​

(1,305)

​

​

(466)

​

​

(12,063)

​

​

(13,834)

​

​

(4,150)

​

​

(1,387)

​

​

(36,205)

​

​

(41,742)

​

Card rewards program

​

​

—

​

​

(8,694)

​

​

—

​

​

(8,694)

​

​

—

​

​

(25,019)

​

​

—

​

​

(25,019)

​

Other segment items (2)

​

​

(35,621)

​

​

(2,006)

​

​

18,827

​

​

(18,800)

​

​

(107,241)

​

​

(5,613)

​

​

56,263

​

​

(56,591)

​

Noninterest expense

​

​

(71,564)

​

​

(20,651)

​

​

(33,529)

​

​

(125,744)

​

​

(217,065)

​

​

(60,440)

​

​

(96,738)

​

​

(374,243)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Income (loss) before (provision) benefit for income taxes

​

​

87,964

​

​

43,801

​

​

(35,618)

​

​

96,147

​

​

243,570

​

​

121,673

​

​

(104,051)

​

​

261,192

​

(Provision) benefit for income taxes

​

​

(21,381)

​

​

(9,237)

​

​

8,311

​

​

(22,307)

​

​

(54,132)

​

​

(23,296)

​

​

22,571

​

​

(54,857)

​

Net income (loss)

​

$

66,583

​

$

34,564

​

$

(27,307)

​

$

73,840

​

$

189,438

​

$

98,377

​

$

(81,480)

​

$

206,335

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Other Segment Disclosures:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Depreciation and amortization (3)

​

$

1,003

​

$

66

​

$

3,872

​

$

4,941

​

$

3,044

​

$

202

​

$

12,954

​

$

16,200

​

Segment earning assets

​

​

7,098,572

​

​

7,036,472

​

​

7,207,503

​

​

21,342,547

​

​

7,098,572

​

​

7,036,472

​

​

7,207,503

​

​

21,342,547

​

​

53

Table of Contents

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

Nine Months Ended

​

​

September 30, 2024

​

September 30, 2024

​

​

​

​

​

​

​

Treasury

​

​

​

​

​

​

​

​

​

Treasury

​

​

​

​

​

Retail

​

Commercial

​

and

​

​

​

​

Retail

​

Commercial

​

and

​

​

​

(dollars in thousands)

Banking

Banking

Other

Total

Banking

Banking

Other

Total

Interest income

​

$

80,967

​

$

124,105

​

$

44,924

​

$

249,996

​

$

241,201

​

$

366,381

​

$

132,300

​

$

739,882

Intersegment interest allocations (1)

​

​

(62,209)

​

​

(89,021)

​

​

151,230

​

​

—

​

​

(182,490)

​

​

(264,089)

​

​

446,579

​

​

—

Total interest income

​

​

18,758

​

​

35,084

​

​

196,154

​

​

249,996

​

​

58,711

​

​

102,292

​

​

578,879

​

​

739,882

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest expense

​

​

(61,008)

​

​

(20,955)

​

​

(11,326)

​

​

(93,289)

​

​

(175,119)

​

​

(59,462)

​

​

(41,316)

​

​

(275,897)

Intersegment interest allocations (1)

​

​

164,982

​

​

36,694

​

​

(201,676)

​

​

—

​

​

484,627

​

​

105,654

​

​

(590,281)

​

​

—

Total interest expense

​

​

103,974

​

​

15,739

​

​

(213,002)

​

​

(93,289)

​

​

309,508

​

​

46,192

​

​

(631,597)

​

​

(275,897)

Net interest income (expense)

​

​

122,732

​

​

50,823

​

​

(16,848)

​

​

156,707

​

​

368,219

​

​

148,484

​

​

(52,718)

​

​

463,985

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

(Provision) benefit for credit losses

​

​

(3,390)

​

​

(3,726)

​

​

(284)

​

​

(7,400)

​

​

(8,294)

​

​

(9,114)

​

​

1,908

​

​

(15,500)

Net interest income (expense) after (provision) benefit for credit losses

​

​

119,342

​

​

47,097

​

​

(17,132)

​

​

149,307

​

​

359,925

​

​

139,370

​

​

(50,810)

​

​

448,485

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest income

​

​

26,585

​

​

21,666

​

​

5,037

​

​

53,288

​

​

78,916

​

​

58,247

​

​

19,264

​

​

156,427

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Salaries and employee benefits

​

​

(24,291)

​

​

(4,727)

​

​

(30,545)

​

​

(59,563)

​

​

(74,403)

​

​

(14,503)

​

​

(87,656)

​

​

(176,562)

Contracted services and professional fees

​

​

(2,754)

​

​

(3,982)

​

​

(7,898)

​

​

(14,634)

​

​

(8,673)

​

​

(12,286)

​

​

(25,481)

​

​

(46,440)

Occupancy

​

​

(7,381)

​

​

(488)

​

​

924

​

​

(6,945)

​

​

(22,172)

​

​

(1,470)

​

​

2,379

​

​

(21,263)

Equipment

​

​

(1,368)

​

​

(319)

​

​

(11,391)

​

​

(13,078)

​

​

(3,979)

​

​

(913)

​

​

(34,795)

​

​

(39,687)

Card rewards program

​

​

—

​

​

(8,678)

​

​

—

​

​

(8,678)

​

​

—

​

​

(25,905)

​

​

—

​

​

(25,905)

Other segment items (2)

​

​

(37,222)

​

​

(3,497)

​

​

17,470

​

​

(23,249)

​

​

(113,054)

​

​

(14,922)

​

​

60,787

​

​

(67,189)

Noninterest expense

​

​

(73,016)

​

​

(21,691)

​

​

(31,440)

​

​

(126,147)

​

​

(222,281)

​

​

(69,999)

​

​

(84,766)

​

​

(377,046)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Income (loss) before (provision) benefit for income taxes

​

​

72,911

​

​

47,072

​

​

(43,535)

​

​

76,448

​

​

216,560

​

​

127,618

​

​

(116,312)

​

​

227,866

(Provision) benefit for income taxes

​

​

(17,558)

​

​

(10,285)

​

​

12,887

​

​

(14,956)

​

​

(52,171)

​

​

(27,914)

​

​

29,852

​

​

(50,233)

Net income (loss)

​

$

55,353

​

$

36,787

​

$

(30,648)

​

$

61,492

​

$

164,389

​

$

99,704

​

$

(86,460)

​

$

177,633

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Other Segment Disclosures:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Depreciation and amortization (3)

​

$

1,116

​

$

67

​

$

3,597

​

$

4,780

​

$

3,376

​

$

202

​

$

11,027

​

$

14,605

Segment earning assets

​

​

7,125,507

​

​

7,120,187

​

​

6,763,095

​

​

21,008,789

​

​

7,125,507

​

​

7,120,187

​

​

6,763,095

​

​

21,008,789

(1) Intersegment interest allocations are the result of funds transfer-pricing methodologies that are utilized to allocate a cost for the funding of assets and a credit for the collection of deposits to all business segment assets and liabilities.

(2) Other segment items included in segment net income includes advertising and marketing, regulatory assessment and fees, allocations and transfer pricing on non-earning assets, liabilities and equity, and other miscellaneous and administrative fees.

(3) The amounts of depreciation and amortization disclosed by reportable segment are included within equipment, occupancy, other segment items, and noninterest income.

​

​

54

Table of Contents

​

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

​

Cautionary Note Regarding Forward-Looking Statements

​

This Quarterly Report on Form 10-Q, including the documents incorporated by reference herein, contains, and from time to time our management may make, forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “might,” “should,” “could,” “predict,” “potential,” “believe,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “projection,” “would,” “annualized” and “outlook,” or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. Statements that are not historical or current facts, are forward-looking statements, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, estimates and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements.

​

A number of important factors could cause our actual results to differ materially from those indicated in these forward-looking statements, including the following: the geographic concentration of our business, current and future market and economic conditions generally or in Hawaii, Guam and Saipan in particular, including inflationary pressures and interest rate environment; our dependence on the real estate markets in which we operate; concentrated exposures to certain asset classes and individual obligors; the effect of changes in interest rates on our business, including our net interest income, net interest margin, the fair value of our investment securities, and our mortgage loan originations, mortgage servicing rights and mortgage loans held for sale; the future value of the investment securities that we own; the possibility of a deterioration in credit quality in our portfolio; the possibility we might underestimate the credit losses inherent in our loan and lease portfolio; our ability to attract and retain customer deposits; our inability to receive dividends from our bank, pay dividends to our common stockholders and satisfy obligations as they become due; our access to sources of liquidity and capital to address our liquidity needs; our ability to attract and retain skilled employees or changes in our management personnel; our ability to maintain our Bank's reputation; the failure to properly use and protect our customer and employee information and data; the possibility of employee misconduct or mistakes; the actual or perceived soundness of other financial institutions; the effectiveness of our risk management and internal disclosure controls and procedures; our ability to keep pace with technological changes; any failure or interruption of our information and communications systems; our ability to effectively compete with other financial services companies and the effects of competition in the financial services industry on our business; our ability to identify and address cybersecurity risks; the occurrence of fraudulent activity or effect of a material breach of, or disruption to, the security of any of our or our vendors’ systems; our ability to successfully develop and commercialize new or enhanced products and services; changes in the demand for our products and services; risks associated with the sale of loans and with our use of appraisals in valuing and monitoring loans; the possibility that actual results may differ from estimates and forecasts; fluctuations in the fair value of our assets and liabilities and off-balance sheet exposures; effects of the failure of any component of our business infrastructure provided by a third party; the potential for environmental liability; the risk of being subject to litigation and the outcome thereof; the impact of, and changes in, applicable laws, regulations and accounting standards and policies; possible changes in, or effects of changes of, trade, monetary and fiscal policies of, and other activities undertaken by, governments, agencies, central banks and similar organizations, including trade and other geopolitical tensions resulting from the imposition of tariffs and tightening of export control regulations; the effects of severe weather, geopolitical instability, including war, terrorist attacks, pandemics or other severe health emergencies and natural disasters and other external events; the potential impact of climate change; our ability to maintain consistent growth, earnings and profitability; our likelihood of success in, and the impact of, litigation or regulatory actions; our ability to continue to pay dividends on our common stock;  contingent liabilities and unexpected tax liabilities that may be applicable to us as a result of the Reorganization Transactions; and damage to our reputation from any of the factors described above.

55

Table of Contents

The foregoing factors should not be considered an exhaustive list and should be read together with the risk factors and other cautionary statements included in our Annual Report on Form 10-K for the year ended December 31, 2024 and Quarterly Report on Form 10-Q for the quarters ended March 31, 2025 and June 30, 2025. If one or more events related to these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may differ materially from what we anticipate. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and we do not undertake any obligation to update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by applicable law.

​

Company Overview

​

FHI is a bank holding company, which owns 100% of the outstanding common stock of FHB, its only direct, wholly owned subsidiary. FHB was founded in 1858 under the name Bishop & Company and was the first successful banking partnership in the Kingdom of Hawaii and the second oldest bank formed west of the Mississippi River. The Bank operates its business through three operating segments: Retail Banking, Commercial Banking and Treasury and Other.

​

References to “we,” “our,” “us,” or the “Company” refer to the Parent and its subsidiary that are consolidated for financial reporting purposes.

​

Basis of Presentation

​

The accompanying unaudited interim consolidated financial statements of the Company reflect the results of operations, financial position and cash flows of FHI and its wholly owned subsidiary, FHB. All significant intercompany accounts and transactions have been eliminated in consolidation.

​

The accompanying unaudited interim consolidated financial statements of the Company have been prepared in accordance with GAAP for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and accompanying notes required by GAAP for complete financial statements. In the opinion of management, the accompanying unaudited interim consolidated financial statements reflect normal recurring adjustments necessary for a fair presentation of the results for the interim periods.

​

The accompanying unaudited interim consolidated financial statements of the Company should be read in conjunction with the audited consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024 and filed with the U.S. Securities and Exchange Commission (the “SEC”).

​

Hawaii Economy

​

Hawaii’s economy as a whole continued to experience mixed economic conditions during the quarter ended September 30, 2025. Although the economy remains resilient, the State continues to endure high consumer prices and housing affordability challenges, which are expected to continue with the gradual pass-through of tariffs. According to the State of Hawaii Department of Business, Economic Development and Tourism, the statewide seasonally adjusted unemployment rate was 2.7% at August 31, 2025, compared to the national seasonally adjusted unemployment rate of 4.3%.

​

Domestic visitor arrivals for the state remain stable, with the average daily domestic passenger counts for the first nine months of 2025 being relatively similar to the average daily domestic passenger counts during the first nine months of 2024, according to the Hawaii Tourism Authority. More generally, Hawaii’s economy depends significantly on conditions of the U.S. economy and key international economies, particularly Japan. International visitor arrivals have not yet recovered to pre-pandemic arrival levels. As such, the Hawaii economy remains more reliant on the U.S. mainland market than pre-pandemic periods.

​

56

Table of Contents

The local Oahu housing market continues to experience some softening as compared to previous years primarily due to increased interest rates. According to the Honolulu Board of Realtors, the volume of single-family home sales increased by 0.8%, while condominium sales decreased by 3.0%, in each case when comparing the first nine months of 2025 with the same period in 2024. The median price of a single-family home sold on Oahu in the first nine months of 2025 was $1,145,000, an increase of 4.1% from the same period in 2024. The median price of a condominium sold on Oahu in the first nine months of 2025 was $505,000, a decrease of 1.0% from the same period in 2024. As of September 30, 2025, months of inventory of single-family homes and condominiums on Oahu were approximately 3.4 and 6.4 months, respectively.

​

Other Economic Developments

​

Our financial performance is highly dependent upon the business environment in the markets in which we operate and therefore may be impacted by a variety of factors such as a decline in economic conditions, natural disasters, financial market volatility, supply chain disruptions, trade policies and tariffs, monetary and fiscal policy measures, heightened geopolitical tensions, fluctuations in foreign currency exchange rates and interest rates, the political and regulatory environment, and changes to the U.S. Federal budget and tax laws. For instance, the enactment of the One Big Beautiful Bill Act (“OBBBA”) introduced a sweeping package of tax reform provisions and spending cuts in social programs that will affect both businesses and individuals, including our borrowers and the broader Hawaii economy. The full impact of this legislation is unknown at this time. Economic conditions in our markets depend on, among other things, several factors that are meaningfully influenced by U.S. federal government spending, including spending by the U.S. military and government and other service-based industries. Since October 1, 2025, the U.S. federal government has been in a shutdown. An extended shutdown may lead to the government curtailing certain government spending and operations and could affect various consumers and sectors in Hawaii dependent on federal funding.  

​

These and other key factors could impact our profitability in future reporting periods. See Item 1A. Risk Factors, beginning in the section captioned “Summary of Risk Factors,” included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on February 28, 2025, for additional information regarding material risks affecting the Company.

​

​

57

Table of Contents

Selected Financial Data

​

Our financial highlights for the periods indicated are presented in Table 1:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Financial Highlights

​

​

​

​

​

​

​

​

​

​

​

Table 1

​

​

For the Three Months Ended

​

​

For the Nine Months Ended

​

​

​

September 30,

​

​

September 30,

​

(dollars in thousands, except per share data)

2025

​

2024

​

2025

​

2024

​

Income Statement Data:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest income

​

$

242,575

​

$

249,996

​

​

$

714,464

​

$

739,882

​

Interest expense

​

​

73,244

​

​

93,289

​

​

​

221,024

​

​

275,897

​

Net interest income

​

​

169,331

​

​

156,707

​

​

​

493,440

​

​

463,985

​

Provision for credit losses

​

​

4,500

​

​

7,400

​

​

​

19,500

​

​

15,500

​

Net interest income after provision for credit losses

​

​

164,831

​

​

149,307

​

​

​

473,940

​

​

448,485

​

Noninterest income

​

​

57,060

​

​

53,288

​

​

​

161,495

​

​

156,427

​

Noninterest expense

​

​

125,744

​

​

126,147

​

​

​

374,243

​

​

377,046

​

Income before provision for income taxes

​

​

96,147

​

​

76,448

​

​

​

261,192

​

​

227,866

​

Provision for income taxes

​

​

22,307

​

​

14,956

​

​

​

54,857

​

​

50,233

​

Net income

​

$

73,840

​

$

61,492

​

​

$

206,335

​

$

177,633

​

Basic earnings per share

​

$

0.59

​

$

0.48

​

​

$

1.65

​

$

1.39

​

Diluted earnings per share

​

$

0.59

​

$

0.48

​

​

$

1.64

​

$

1.38

​

Basic weighted-average outstanding shares

​

​

124,267,090

​

​

127,886,167

​

​

​

125,282,792

​

​

127,820,737

​

Diluted weighted-average outstanding shares

​

​

124,970,898

​

​

128,504,035

​

​

​

125,977,271

​

​

128,362,433

​

Dividends declared per share

​

$

0.26

​

$

0.26

​

​

$

0.78

​

$

0.78

​

Dividend payout ratio

​

​

44.07

%

​

54.17

%

​

​

47.56

%

​

56.52

%

Other Financial Information / Performance Ratios(1):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net interest margin

​

​

3.19

%

​

2.95

%

​

​

3.13

%

​

2.93

%

Efficiency ratio

​

​

55.29

%

​

59.77

%

​

​

56.88

%

​

60.38

%

Return on average total assets

​

​

1.22

%

​

1.02

%

​

​

1.15

%

​

0.99

%

Return on average tangible assets (non-GAAP)(2)

​

​

1.27

%

​

1.06

%

​

​

1.20

%

​

1.03

%

Return on average total stockholders' equity

​

​

10.81

%

​

9.45

%

​

​

10.32

%

​

9.37

%

Return on average tangible stockholders' equity (non-GAAP)(2)

​

​

17.08

%

​

15.35

%

​

​

16.45

%

​

15.43

%

Noninterest expense to average assets

​

​

2.08

%

​

2.09

%

​

​

2.09

%

​

2.09

%

(continued)

​

58

Table of Contents

​	​	​	​	​	​	​	​
(continued)	​	September 30,		​	December 31,		​
(dollars in thousands, except per share data)		2025		​	2024		​
Balance Sheet Data:	​	​	​	​	​	​	​
Cash and cash equivalents	​	$	1,855,643	​	$	1,170,190	​
Investment securities available-for-sale	​	​	1,986,717	​	​	1,926,516	​
Investment securities held-to-maturity	​	​	3,594,188	​	​	3,790,650	​
Loans and leases	​	​	14,129,383	​	​	14,408,258	​
Allowance for credit losses for loans and leases	​	​	165,269	​	​	160,393	​
Goodwill	​	​	995,492	​	​	995,492	​
Total assets	​	​	24,098,728	​	​	23,828,186	​
Total deposits	​	​	20,729,557	​	​	20,322,216	​
Short-term borrowings	​	​	—	​	​	250,000	​
Total liabilities	​	​	21,364,807	​	​	21,210,700	​
Total stockholders' equity	​	​	2,733,921	​	​	2,617,486	​
Book value per share	​	$	22.10	​	$	20.70	​
Tangible book value per share (non-GAAP)(2)	​	$	14.05	​	$	12.83	​
​	​	​	​	​	​	​	​
Asset Quality Ratios:	​	​	​	​	​	​	​
Non-accrual loans and leases / total loans and leases	​	​	0.22	%	​	0.14	%
Allowance for credit losses for loans and leases / total loans and leases	​	​	1.17	%	​	1.11	%
Net charge-offs / average total loans and leases(3)	​	​	0.11	%	​	0.10	%

​

​	​	​	​	​	​	​	​
​	​	September 30,		​	December 31,		​
Capital Ratios:		2025		​	2024		​
Common Equity Tier 1 Capital Ratio	​		13.24	%		12.80	%
Tier 1 Capital Ratio	​	​	13.24	%	​	12.80	%
Total Capital Ratio	​	​	14.49	%	​	13.99	%
Tier 1 Leverage Ratio	​	​	9.16	%	​	9.14	%
Total stockholders' equity to total assets	​	​	11.34	%	​	10.98	%
Tangible stockholders' equity to tangible assets (non-GAAP)(2)	​	​	7.52	%	​	7.10	%

(1) Except for the efficiency ratio, amounts are annualized for the three and nine months ended September 30, 2025 and 2024.

​

(2) Return on average tangible assets, return on average tangible stockholders’ equity, tangible book value per share and tangible stockholders’ equity to tangible assets are non-GAAP financial measures. We compute our return on average tangible assets as the ratio of net income to average tangible assets. We compute our return on average tangible stockholders’ equity as the ratio of net income to average tangible stockholders’ equity. We compute our tangible book value per share as the ratio of tangible stockholders’ equity to outstanding shares. We compute our tangible stockholders’ equity to tangible assets as the ratio of tangible stockholders’ equity to tangible assets. We believe that these financial measures are useful for investors, regulators, management and others to evaluate financial performance and capital adequacy relative to other financial institutions. Although these non-GAAP financial measures are frequently used by shareholders in the evaluation of a company, they have limitations as analytical tools and should not be considered in isolation or as a substitute for analyses of results as reported under GAAP.

​

(3) Net charge-offs / average total loans and leases is annualized for the nine months ended September 30, 2025.

​

​

​

59

Table of Contents

The following table provides a reconciliation of these non-GAAP financial measures with their most closely related GAAP measures for the periods indicated:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

GAAP to Non-GAAP Reconciliation

​

​

​

​

​

​

​

​

​

​

​

Table 2

​

​

​

For the Three Months Ended

​

For the Nine Months Ended

​

​

​

​

September 30,

​

September 30,

​

​

(dollars in thousands)

2025

​

2024

​

2025

​

2024

​

​

Income Statement Data:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net income

​

$

73,840

​

$

61,492

​

$

206,335

​

$

177,633

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Average total stockholders' equity

​

$

2,710,273

​

$

2,588,806

​

$

2,672,284

​

$

2,532,911

​

​

Less: average goodwill

​

​

995,492

​

​

995,492

​

​

995,492

​

​

995,492

​

​

Average tangible stockholders' equity

​

$

1,714,781

​

$

1,593,314

​

$

1,676,792

​

$

1,537,419

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Average total assets

​

$

23,993,685

​

$

24,046,696

​

$

23,914,896

​

$

24,064,208

​

​

Less: average goodwill

​

​

995,492

​

​

995,492

​

​

995,492

​

​

995,492

​

​

Average tangible assets

​

$

22,998,193

​

$

23,051,204

​

$

22,919,404

​

$

23,068,716

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Return on average total stockholders' equity(a)

​

​

10.81

%

​

9.45

%

​

10.32

%

​

9.37

%

​

Return on average tangible stockholders' equity (non-GAAP)(a)

​

​

17.08

%

​

15.35

%

​

16.45

%

​

15.43

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Return on average total assets(a)

​

​

1.22

%

​

1.02

%

​

1.15

%

​

0.99

%

​

Return on average tangible assets (non-GAAP)(a)

​

​

1.27

%

​

1.06

%

​

1.20

%

​

1.03

%

​

​

​	​	​	​	​	​	​
​	As of		​	As of		​
​	September 30,		​	December 31,		​
(dollars in thousands, except per share data)	2025		​	2024		​
Balance Sheet Data:	​	​	​	​	​	​
Total stockholders' equity	$	2,733,921	​	$	2,617,486	​
Less: goodwill	​	995,492	​	​	995,492	​
Tangible stockholders' equity	$	1,738,429	​	$	1,621,994	​
​	​	​	​	​	​	​
Total assets	$	24,098,728	​	$	23,828,186	​
Less: goodwill	​	995,492	​	​	995,492	​
Tangible assets	$	23,103,236	​	$	22,832,694	​
​	​	​	​	​	​	​
Shares outstanding	​	123,719,585	​	​	126,422,898	​
​	​	​	​	​	​	​
Total stockholders' equity to total assets	​	11.34	%	​	10.98	%
Tangible stockholders' equity to tangible assets (non-GAAP)	​	7.52	%	​	7.10	%
​	​	​	​	​	​	​
Book value per share	$	22.10	​	$	20.70	​
Tangible book value per share (non-GAAP)	$	14.05	​	$	12.83	​

(a) Annualized for the three and nine months ended September 30, 2025 and 2024.

​

​

60

Table of Contents

Financial Highlights

​

Net income was $73.8 million for the three months ended September 30, 2025, an increase of $12.3 million or 20% as compared to the same period in 2024. Basic and diluted earnings per share were both $0.59 for the three months ended September 30, 2025, an increase of $0.11 or 23% as compared to the same period in 2024. The increase in net income was primarily due to a $12.6 million increase in net interest income, a $3.8 million increase in noninterest income, a $2.9 million decrease in the provision for credit losses (the “Provision”) and a $0.4 million decrease in noninterest expense. This was partially offset by a $7.4 million increase in the provision for income taxes.

​

Our return on average total assets was 1.22% for the three months ended September 30, 2025, an increase of 20 basis points from the same period in 2024, and our return on average total stockholders’ equity was 10.81% for the three months ended September 30, 2025, an increase of 136 basis points from the same period in 2024. Our return on average tangible assets was 1.27% for the three months ended September 30, 2025, an increase of 21 basis points from the same period in 2024, and our return on average tangible stockholders’ equity was 17.08% for the three months ended September 30, 2025, an increase of 173 basis points from the same period in 2024. Our efficiency ratio was 55.29% for the three months ended September 30, 2025 compared to 59.77% for the same period in 2024.

​

Our results for the three months ended September 30, 2025 were highlighted by the following:

​

● Net interest income was $169.3 million for the three months ended September 30, 2025, an increase of $12.6 million or 8% as compared to the same period in 2024. Our net interest margin was 3.19% for the three months ended September 30, 2025, an increase of 24 basis points as compared to the same period in 2024. The increase in net interest income, on a fully taxable-equivalent basis, was primarily due to lower deposit funding costs and higher average balances on our interest-bearing deposits in other banks, partially offset by lower earning asset yields driven by lower yields in our loan and lease portfolio.

​

● The Provision was $4.5 million for the three months ended September 30, 2025, a decrease of $2.9 million or 39% as compared to the same period in 2024. The Provision is recorded to maintain the allowance for credit losses for loans and leases (the “ACL”) and the reserve for unfunded commitments at levels deemed adequate to absorb lifetime expected credit losses in our loan and lease portfolio and unfunded loan and lease commitments as of the balance sheet date.

​

● Noninterest income was $57.1 million for the three months ended September 30, 2025, an increase of $3.8 million or 7% as compared to the same period in 2024. The increase in noninterest income was primarily due to a $2.0 million increase in other service charges and fees, a $1.8 million increase in bank-owned life insurance (“BOLI”) income and a $1.2 million increase in other noninterest income, partially offset by a $1.7 million decrease in credit and debit card fees.

​

● Noninterest expense was $125.7 million for the three months ended September 30, 2025, a decrease of $0.4 million compared to the same period in 2024. The decrease in noninterest expense was primarily due to a $4.6 million decrease in other noninterest expense, partially offset by a $2.0 million increase in salaries and employee benefits expense, a $1.2 million increase in contracted services and professional fees and a $0.8 million increase in equipment expense.

​

Net income was $206.3 million for the nine months ended September 30, 2025, an increase of $28.7 million or 16% as compared to the same period in 2024. Basic earnings per share was $1.65 for the nine months ended September 30, 2025, an increase of $0.26 or 19% as compared to the same period in 2024. Diluted earnings per share was $1.64 for the nine months ended September 30, 2025, an increase of $0.26 or 19% as compared to the same period in 2024. The increase in net income was primarily due to a $29.5 million increase in net interest income, a $5.1 million increase in noninterest income and a $2.8 million decrease in noninterest expense. This was partially offset by a $4.6 million increase in the provision for income taxes and a $4.0 million increase in the Provision.

61

Table of Contents

Our return on average total assets was 1.15% for the nine months ended September 30, 2025, an increase of 16 basis points from the same period in 2024, and our return on average total stockholders’ equity was 10.32% for the nine months ended September 30, 2025, an increase of 95 basis points for the same period in 2024. Our return on average tangible assets was 1.20% for the nine months ended September 30, 2025, an increase of 17 basis points from the same period in 2024, and our return on average tangible stockholders’ equity was 16.45% for the nine months ended September 30, 2025, an increase of 102 basis points from the same period in 2024. Our efficiency ratio was 56.88% for the nine months ended September 30, 2025 compared to 60.38% for the same period in 2024.

​

Our results for the nine months ended September 30, 2025 were highlighted by the following:

​

● Net interest income was $493.4 million for the nine months ended September 30, 2025, an increase of $29.5 million or 6% as compared to the same period in 2024. Our net interest margin was 3.13% for the nine months ended September 30, 2025, an increase of 20 basis points as compared to the same period in 2024. The increase in net interest income, on a fully taxable-equivalent basis, was primarily due to lower deposit funding costs, higher average balances on our interest-bearing deposits in other banks and lower borrowing costs, partially offset by lower earning asset yields driven by lower yields in our loan and lease portfolio and lower average balances on our investment securities portfolio.

​

● The Provision was $19.5 million for the nine months ended September 30, 2025, an increase of $4.0 million or 26% for the same period in 2024. The Provision of $19.5 million for the nine months ended September 30, 2025, was primarily due to increases in the provision for commercial and industrial loans, home equity lines and consumer loans, and the provision for unfunded construction, home equity line, commercial and industrial and commercial real estate commitments. This was partially offset by decreases in the provision for residential mortgage loans and commercial real estate loans. The Provision is recorded to maintain the ACL and the reserve for unfunded commitments at levels deemed adequate to absorb lifetime expected credit losses in our loan and lease portfolio and unfunded loan and lease commitments as of the balance sheet date.

​

● Noninterest income was $161.5 million for the nine months ended September 30, 2025, an increase of $5.1 million or 3% as compared to the same period in 2024. The increase was primarily due to a $6.6 million increase in other service charges and fees and a $3.3 million increase in BOLI income, partially offset by a $3.3 million decrease in credit and debit card fees, a $1.1 million decrease in trust and investment services income and a $0.7 million decrease in other noninterest income.

​

● Noninterest expense was $374.2 million for the nine months ended September 30, 2025, a decrease of $2.8 million or 1% as compared to the same period in 2024. The decrease in noninterest expense was primarily due to a $6.2 million decrease in other noninterest expense, a $4.5 million decrease in regulatory assessment and fees and a $0.9 million decrease in card rewards program expense, partially offset by a $4.6 million increase in salaries and employee benefits expense, a $2.1 million increase in equipment expense and a $1.9 million increase in occupancy expense.

​

For the nine months ended September 30, 2025, we continued to maintain high levels of liquidity and adequate reserves for credit losses. We also remained well-capitalized. Common Equity Tier 1 (“CET1”) was 13.24% as of September 30, 2025, an increase of 44 basis points from December 31, 2024. The increase in CET1 was primarily due to earnings for the nine months ended September 30, 2025 and a decrease in risk-weighted assets, partially offset by the dividends declared and paid to the Company’s stockholders and common stock repurchased.

​

● Total loans and leases were $14.1 billion as of September 30, 2025, a decrease of $278.9 million or 2% from December 31, 2024. The decrease in total loans and leases was primarily due to decreases in commercial and industrial loans, residential real estate loans, construction loans and consumer loans, partially offset by increases in commercial real estate loans and lease financing.

​

● The ACL was $165.3 million as of September 30, 2025, an increase of $4.9 million or 3% from December 31, 2024. The ratio of our ACL to total loans and leases outstanding was 1.17% as of September 30, 2025, an increase of six basis points compared to December 31, 2024.

​

62

Table of Contents

● Our investment portfolio is comprised of high-grade investment securities, primarily collateralized mortgage obligations issued by the Government National Mortgage Association (“Ginnie Mae”), the Federal National Mortgage Association (“Fannie Mae”) and the Federal Home Loan Mortgage Corporation (“Freddie Mac”) and mortgage-backed securities issued by Ginnie Mae, Freddie Mac, Fannie Mae, Municipal Housing Authorities and non-agency entities. The total carrying value of our investment securities portfolio was $5.6 billion as of September 30, 2025, a decrease of $136.3 million or 2% from December 31, 2024. Maturities and payments on investment securities were placed in cash.

​

● Total deposits were $20.7 billion as of September 30, 2025, an increase of a $407.3 million or 2% from December 31, 2024. The increase in total deposits was primarily due to a $669.8 million increase in savings deposit balances and an $83.3 million increase in time deposit balances, partially offset by a $193.0 million decrease in demand deposit balances and a $152.7 million decrease in money market deposit balances.

​

● Total stockholders’ equity was $2.7 billion as of September 30, 2025, an increase of $116.4 million or 4% from December 31, 2024. The increase in stockholders’ equity was primarily due to earnings for the period of $206.3 million and other comprehensive income, net of tax, of $75.8 million, primarily due to changes in our investment securities portfolio, partially offset by dividends declared and paid to the Company’s stockholders of $97.8 million and common stock repurchased of $74.0 million during the nine months ended September 30, 2025.

​

Analysis of Results of Operations

​

Net Interest Income

​

For the three months ended September 30, 2025 and 2024, average balances, related income and expenses, on a fully taxable-equivalent basis, and resulting yields and rates are presented in Table 3. An analysis of the change in net interest income, on a fully taxable-equivalent basis, is presented in Table 4.

63

Table of Contents

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Average Balances and Interest Rates

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Table 3

​

​

Three Months Ended

​

Three Months Ended

​

​

​

September 30, 2025

​

September 30, 2024

​

​

​

Average

​

Income/

​

Yield/

​

Average

​

Income/

​

Yield/

​

(dollars in millions)

Balance

Expense

Rate

​

Balance

Expense

Rate

​

Earning Assets

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest-Bearing Deposits in Other Banks

​

$

1,471.0

​

$

16.3

​

4.40

%

$

1,020.4

​

$

13.9

​

5.40

%

Available-for-Sale Investment Securities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Taxable

​

​

1,921.2

​

​

13.5

​

2.80

​

​

2,062.6

​

​

12.8

​

2.48

​

Non-Taxable

​

​

1.2

​

​

—

​

5.07

​

​

1.5

​

​

—

​

5.06

​

Held-to-Maturity Investment Securities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Taxable

​

​

3,036.1

​

​

12.8

​

1.68

​

​

3,288.2

​

​

13.8

​

1.67

​

Non-Taxable

​

​

595.5

​

​

3.6

​

2.39

​

​

602.3

​

​

3.7

​

2.46

​

Total Investment Securities

​

​

5,554.0

​

​

29.9

​

2.15

​

​

5,954.6

​

​

30.3

​

2.03

​

Loans Held for Sale

​

​

0.9

​

​

—

​

5.71

​

​

2.2

​

​

—

​

5.64

​

Loans and Leases(1)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial and industrial

​

​

2,144.0

​

​

33.6

​

6.22

​

​

2,165.3

​

​

38.0

​

6.98

​

Commercial real estate

​

​

4,481.5

​

​

69.9

​

6.18

​

​

4,278.3

​

​

71.6

​

6.67

​

Construction

​

​

891.9

​

​

15.2

​

6.78

​

​

1,040.7

​

​

20.3

​

7.74

​

Residential:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential mortgage

​

​

4,077.1

​

​

40.4

​

3.96

​

​

4,204.5

​

​

40.4

​

3.84

​

Home equity line

​

​

1,167.0

​

​

14.0

​

4.76

​

​

1,158.5

​

​

13.2

​

4.52

​

Consumer

​

​

1,018.4

​

​

19.6

​

7.63

​

​

1,035.3

​

​

18.7

​

7.19

​

Lease financing

​

​

429.4

​

​

4.3

​

3.98

​

​

422.2

​

​

4.0

​

3.72

​

Total Loans and Leases

​

​

14,209.3

​

​

197.0

​

5.51

​

​

14,304.8

​

​

206.2

​

5.74

​

Other Earning Assets

​

​

36.6

​

​

0.4

​

4.72

​

​

46.9

​

​

0.7

​

5.83

​

Total Earning Assets(2)

​

​

21,271.8

​

​

243.6

​

4.55

​

​

21,328.9

​

​

251.1

​

4.69

​

Cash and Due from Banks

​

​

243.3

​

​

​

​

​

​

​

242.3

​

​

​

​

​

​

Other Assets

​

​

2,478.6

​

​

​

​

​

​

​

2,475.5

​

​

​

​

​

​

Total Assets

​

$

23,993.7

​

​

​

​

​

​

$

24,046.7

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest-Bearing Liabilities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest-Bearing Deposits

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Savings

​

$

6,331.6

​

$

21.9

​

1.37

%

$

5,963.1

​

$

23.6

​

1.57

%

Money Market

​

​

3,837.6

​

​

23.4

​

2.42

​

​

4,179.5

​

​

31.9

​

3.04

​

Time

​

​

3,353.9

​

​

25.5

​

3.02

​

​

3,327.3

​

​

32.0

​

3.83

​

Total Interest-Bearing Deposits

​

​

13,523.1

​

​

70.8

​

2.08

​

​

13,469.9

​

​

87.5

​

2.58

​

Other Short-Term Borrowings

​

​

206.5

​

​

2.2

​

4.22

​

​

451.1

​

​

5.4

​

4.76

​

Other Interest-Bearing Liabilities

​

​

14.4

​

​

0.2

​

5.46

​

​

22.4

​

​

0.4

​

6.97

​

Total Interest-Bearing Liabilities

​

​

13,744.0

​

​

73.2

​

2.11

​

​

13,943.4

​

​

93.3

​

2.66

​

Net Interest Income

​

​

​

​

$

170.4

​

​

​

​

​

​

$

157.8

​

​

​

Interest Rate Spread(3)

​

​

​

​

​

​

​

2.44

%

​

​

​

​

​

​

2.03

%

Net Interest Margin(4)

​

​

​

​

​

​

​

3.19

%

​

​

​

​

​

​

2.95

%

Noninterest-Bearing Demand Deposits

​

​

6,888.0

​

​

​

​

​

​

​

6,897.9

​

​

​

​

​

​

Other Liabilities

​

​

651.4

​

​

​

​

​

​

​

616.6

​

​

​

​

​

​

Stockholders' Equity

​

​

2,710.3

​

​

​

​

​

​

​

2,588.8

​

​

​

​

​

​

Total Liabilities and Stockholders' Equity

​

$

23,993.7

​

​

​

​

​

​

$

24,046.7

​

​

​

​

​

​

(1) Non-performing loans and leases are included in the respective average loan and lease balances. Income, if any, on such loans and leases is recognized on a cash basis.

(2) Interest income includes taxable-equivalent basis adjustments of $1.0 million and $1.1 million for the three months ended September 30, 2025 and 2024, respectively.

(3) Interest rate spread is the difference between the average yield on earning assets and the average rate paid on interest-bearing liabilities, on a fully taxable-equivalent basis.

(4) Net interest margin is net interest income annualized for the three months ended September 30, 2025 and 2024, on a fully taxable-equivalent basis, divided by average total earning assets.

​

64

Table of Contents

​	​	​	​	​	​	​	​	​	​
Analysis of Change in Net Interest Income	​	​	​	​	​	​	​	​	Table 4
​	​	Three Months Ended September 30, 2025
​	​	Compared to September 30, 2024
(dollars in millions)		Volume			Rate			Total (1)
Change in Interest Income:		​	​		​	​		​	​
Interest-Bearing Deposits in Other Banks	​	$	5.3	​	$	(2.9)	​	$	2.4
Available-for-Sale Investment Securities	​	​	​	​	​	​	​	​	​
Taxable	​	​	(0.9)	​	​	1.6	​	​	0.7
Held-to-Maturity Investment Securities	​	​	​	​	​	​	​	​	​
Taxable	​	​	(1.1)	​	​	0.1	​	​	(1.0)
Non-Taxable	​	​	—	​	​	(0.1)	​	​	(0.1)
Total Investment Securities	​	​	(2.0)	​	​	1.6	​	​	(0.4)
Loans and Leases	​	​	​	​	​	​	​	​	​
Commercial and industrial	​	​	(0.4)	​	​	(4.0)	​	​	(4.4)
Commercial real estate	​	​	3.5	​	​	(5.2)	​	​	(1.7)
Construction	​	​	(2.7)	​	​	(2.4)	​	​	(5.1)
Residential:	​	​	​	​	​	​	​	​	​
Residential mortgage	​	​	(1.2)	​	​	1.2	​	​	—
Home equity line	​	​	0.1	​	​	0.7	​	​	0.8
Consumer	​	​	(0.3)	​	​	1.2	​	​	0.9
Lease financing	​	​	—	​	​	0.3	​	​	0.3
Total Loans and Leases	​	​	(1.0)	​	​	(8.2)	​	​	(9.2)
Other Earning Assets	​	​	(0.2)	​	​	(0.1)	​	​	(0.3)
Total Change in Interest Income	​	​	2.1	​	​	(9.6)	​	​	(7.5)
​	​	​	​	​	​	​	​	​	​
Change in Interest Expense:	​	​	​	​	​	​	​	​	​
Interest-Bearing Deposits	​	​	​	​	​	​	​	​	​
Savings	​	​	1.4	​	​	(3.1)	​	​	(1.7)
Money Market	​	​	(2.4)	​	​	(6.1)	​	​	(8.5)
Time	​	​	0.2	​	​	(6.7)	​	​	(6.5)
Total Interest-Bearing Deposits	​	​	(0.8)	​	​	(15.9)	​	​	(16.7)
Other Short-term Borrowings	​	​	(2.6)	​	​	(0.6)	​	​	(3.2)
Other Interest-Bearing Liabilities	​	​	(0.1)	​	​	(0.1)	​	​	(0.2)
Total Change in Interest Expense	​	​	(3.5)	​	​	(16.6)	​	​	(20.1)
Change in Net Interest Income	​	$	5.6	​	$	7.0	​	$	12.6

(1) The change in interest income and expense not solely due to changes in volume or rate has been allocated on a pro-rata basis to the volume and rate columns.

​

Net interest income, on a fully taxable-equivalent basis, was $170.4 million for the three months ended September 30, 2025, an increase of $12.6 million or 8% compared to the same period in 2024. Our net interest margin was 3.19% for the three months ended September 30, 2025, an increase of 24 basis points from the same period in 2024. The increase in net interest income, on a fully taxable-equivalent basis, was primarily due to lower deposit funding costs and higher average balances on our interest-bearing deposits in other banks, partially offset by lower earning asset yields driven by lower yields in our loan and lease portfolio during the three months ended September 30, 2025, compared to the same period in 2024. Deposit funding costs were $70.8 million for the three months ended September 30, 2025, a decrease of $16.7 million or 19% compared to the same period in 2024, primarily due to a decrease in interest rates. Rates paid on our interest-bearing deposits were 2.08% for the three months ended September 30, 2025, a decrease of 50 basis points compared to the same period in 2024, primarily due to rate decreases. For the three months ended September 30, 2025, the average balance on our interest-bearing deposits in other banks was $1.5 billion, an increase of $450.6 million or 44% compared to the same period in 2024. The yield on our loan and lease portfolio was 5.51% for the three months ended September 30, 2025, a decrease of 23 basis points as compared to the same period in 2024, primarily due to decreases in yields from our adjustable-rate commercial real estate and commercial and industrial loans, which are typically based on the Secured Overnight Financing Rate (“SOFR”).

​

For the nine months ended September 30, 2025 and 2024, average balances, related income and expenses, on a fully taxable-equivalent basis, and resulting yields and rates are presented in Table 5. An analysis of the change in net interest income, on a fully taxable-equivalent basis, is presented in Table 6.

​

65

Table of Contents

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Average Balances and Interest Rates

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Table 5

​

​

​

Nine Months Ended

​

Nine Months Ended

​

​

​

​

September 30, 2025

​

September 30, 2024

​

​

​

​

Average

​

Income/

​

Yield/

​

Average

​

Income/

​

Yield/

​

​

(dollars in millions)

Balance

Expense

Rate

​

Balance

Expense

Rate

​

Earning Assets

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest-Bearing Deposits in Other Banks

​

$

1,307.4

​

$

43.3

​

​

4.43

%

$

884.6

​

$

35.9

​

5.43

%

​

Available-for-Sale Investment Securities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Taxable

​

​

1,894.1

​

​

39.0

​

​

2.75

​

​

2,124.4

​

​

41.5

​

2.61

​

​

Non-Taxable

​

​

1.3

​

​

0.1

​

​

5.31

​

​

1.6

​

​

0.1

​

5.49

​

​

Held-to-Maturity Investment Securities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Taxable

​

​

3,099.5

​

​

39.6

​

​

1.70

​

​

3,354.0

​

​

42.7

​

1.70

​

​

Non-Taxable

​

​

597.0

​

​

10.5

​

​

2.37

​

​

602.9

​

​

11.7

​

2.58

​

​

Total Investment Securities

​

​

5,591.9

​

​

89.2

​

​

2.13

​

​

6,082.9

​

​

96.0

​

2.10

​

​

Loans Held for Sale

​

​

0.5

​

​

—

​

​

6.03

​

​

1.3

​

​

0.1

​

6.11

​

​

Loans and Leases(1)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial and industrial

​

​

2,210.6

​

​

102.5

​

​

6.20

​

​

2,177.2

​

​

113.3

​

6.95

​

​

Commercial real estate

​

​

4,431.6

​

​

203.2

​

​

6.13

​

​

4,302.4

​

​

213.4

​

6.62

​

​

Construction

​

​

909.6

​

​

45.6

​

​

6.71

​

​

983.6

​

​

56.2

​

7.63

​

​

Residential:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential mortgage

​

​

4,110.2

​

​

121.5

​

​

3.94

​

​

4,232.6

​

​

122.5

​

3.86

​

​

Home equity line

​

​

1,157.2

​

​

40.4

​

​

4.67

​

​

1,164.9

​

​

37.8

​

4.34

​

​

Consumer

​

​

1,017.2

​

​

57.7

​

​

7.58

​

​

1,057.6

​

​

54.4

​

6.87

​

​

Lease financing

​

​

432.6

​

​

12.8

​

​

3.96

​

​

406.8

​

​

11.9

​

3.90

​

​

Total Loans and Leases

​

​

14,269.0

​

​

583.7

​

​

5.47

​

​

14,325.1

​

​

609.5

​

5.68

​

​

Other Earning Assets

​

​

34.4

​

​

1.3

​

​

5.03

​

​

58.8

​

​

2.5

​

5.69

​

​

Total Earning Assets(2)

​

​

21,203.2

​

​

717.5

​

​

4.52

​

​

21,352.7

​

​

744.0

​

4.65

​

​

Cash and Due from Banks

​

​

233.9

​

​

​

​

​

​

​

​

242.4

​

​

​

​

​

​

​

Other Assets

​

​

2,477.8

​

​

​

​

​

​

​

​

2,469.1

​

​

​

​

​

​

​

Total Assets

​

$

23,914.9

​

​

​

​

​

​

​

$

24,064.2

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest-Bearing Liabilities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest-Bearing Deposits

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Savings

​

$

6,270.9

​

$

64.1

​

​

1.37

%

$

6,007.6

​

$

70.5

​

1.57

%

​

Money Market

​

​

3,860.3

​

​

69.2

​

​

2.40

​

​

4,067.5

​

​

91.3

​

3.00

​

​

Time

​

​

3,353.6

​

​

79.5

​

​

3.17

​

​

3,312.3

​

​

95.5

​

3.85

​

​

Total Interest-Bearing Deposits

​

​

13,484.8

​

​

212.8

​

​

2.11

​

​

13,387.4

​

​

257.3

​

2.57

​

​

Other Short-Term Borrowings

​

​

235.3

​

​

7.4

​

​

4.22

​

​

483.6

​

​

17.3

​

4.78

​

​

Other Interest-Bearing Liabilities

​

​

20.9

​

​

0.8

​

​

4.84

​

​

31.1

​

​

1.3

​

5.75

​

​

Total Interest-Bearing Liabilities

​

​

13,741.0

​

​

221.0

​

​

2.15

​

​

13,902.1

​

​

275.9

​

2.65

​

​

Net Interest Income

​

​

​

​

$

496.5

​

​

​

​

​

​

​

$

468.1

​

​

​

​

Interest Rate Spread(3)

​

​

​

​

​

​

​

​

2.37

%

​

​

​

​

​

​

2.00

%

​

Net Interest Margin(4)

​

​

​

​

​

​

​

​

3.13

%

​

​

​

​

​

​

2.93

%

​

Noninterest-Bearing Demand Deposits

​

​

6,863.8

​

​

​

​

​

​

​

​

7,028.4

​

​

​

​

​

​

​

Other Liabilities

​

​

637.8

​

​

​

​

​

​

​

​

600.8

​

​

​

​

​

​

​

Stockholders' Equity

​

​

2,672.3

​

​

​

​

​

​

​

​

2,532.9

​

​

​

​

​

​

​

Total Liabilities and Stockholders' Equity

​

$

23,914.9

​

​

​

​

​

​

​

$

24,064.2

​

​

​

​

​

​

​

(1) Non-performing loans and leases are included in the respective average loan and lease balances. Income, if any, on such loans and leases is recognized on a cash basis.

(2) Interest income includes taxable-equivalent basis adjustments of $3.1 million and $4.1 million for the nine months ended September 30, 2025 and 2024, respectively.

(3) Interest rate spread is the difference between the average yield on earning assets and the average rate paid on interest-bearing liabilities, on a fully taxable-equivalent basis.

(4) Net interest margin is net interest income annualized for the nine months ended September 30, 2025 and 2024, on a fully taxable-equivalent basis, divided by average total earning assets.

​

66

Table of Contents

​	​	​	​	​	​	​	​	​	​
Analysis of Change in Net Interest Income	​	​	​	​	​	​	​	​	Table 6
​	​	Nine Months Ended September 30, 2025
​	​	Compared to September 30, 2024
(dollars in millions)		Volume			Rate			Total(1)
Change in Interest Income:	​	​	​	​	​	​	​	​	​
Interest-Bearing Deposits in Other Banks	​	$	14.9	​	$	(7.5)	​	$	7.4
Available-for-Sale Investment Securities	​	​	​	​	​	​	​	​	​
Taxable	​	​	(4.7)	​	​	2.2	​	​	(2.5)
Held-to-Maturity Investment Securities	​	​	​	​	​	​	​	​	​
Taxable	​	​	(3.1)	​	​	—	​	​	(3.1)
Non-Taxable	​	​	(0.2)	​	​	(1.0)	​	​	(1.2)
Total Investment Securities	​	​	(8.0)	​	​	1.2	​	​	(6.8)
Loans Held for Sale	​	​	(0.1)	​	​	—	​	​	(0.1)
Loans and Leases	​	​	​	​	​	​	​	​	​
Commercial and industrial	​	​	1.7	​	​	(12.5)	​	​	(10.8)
Commercial real estate	​	​	6.2	​	​	(16.4)	​	​	(10.2)
Construction	​	​	(4.1)	​	​	(6.5)	​	​	(10.6)
Residential:	​	​	​	​	​	​	​	​	​
Residential mortgage	​	​	(3.5)	​	​	2.5	​	​	(1.0)
Home equity line	​	​	(0.3)	​	​	2.9	​	​	2.6
Consumer	​	​	(2.1)	​	​	5.4	​	​	3.3
Lease financing	​	​	0.7	​	​	0.2	​	​	0.9
Total Loans and Leases	​	​	(1.4)	​	​	(24.4)	​	​	(25.8)
Other Earning Assets	​	​	(0.9)	​	​	(0.3)	​	​	(1.2)
Total Change in Interest Income	​	​	4.5	​	​	(31.0)	​	​	(26.5)
​	​	​	​	​	​	​	​	​	​
Change in Interest Expense:	​	​	​	​	​	​	​	​	​
Interest-Bearing Deposits	​	​	​	​	​	​	​	​	​
Savings	​	​	2.9	​	​	(9.3)	​	​	(6.4)
Money Market	​	​	(4.5)	​	​	(17.6)	​	​	(22.1)
Time	​	​	1.2	​	​	(17.2)	​	​	(16.0)
Total Interest-Bearing Deposits	​	​	(0.4)	​	​	(44.1)	​	​	(44.5)
Other Short-Term Borrowings	​	​	(8.0)	​	​	(1.9)	​	​	(9.9)
Other Interest-Bearing Liabilities	​	​	(0.4)	​	​	(0.1)	​	​	(0.5)
Total Change in Interest Expense	​	​	(8.8)	​	​	(46.1)	​	​	(54.9)
Change in Net Interest Income	​	$	13.3	​	$	15.1	​	$	28.4

(1) The change in interest income and expense not solely due to changes in volume or rate has been allocated on a pro-rata basis to the volume and rate columns.

​

Net interest income, on a fully taxable-equivalent basis, was $496.5 million for the nine months ended September 30, 2025, an increase of $28.4 million or 6% compared to the same period in 2024. Our net interest margin was 3.13% for the nine months ended September 30, 2025, an increase of 20 basis points from the same period in 2024. The increase in net interest income, on a fully taxable-equivalent basis, was primarily due to lower deposit funding costs, higher average balances on our interest-bearing deposits in other banks and lower borrowing costs, partially offset by lower earning asset yields driven by lower yields in our loan and lease portfolio and lower average balances on our investment securities portfolio during the nine months ended September 30, 2025 compared to the same period in 2024. Deposit funding costs were $212.8 million for the nine months ended September 30, 2025, a decrease of $44.5 million or 17% compared to the same period in 2024, primarily due to a decrease in interest rates. Rates paid on our interest-bearing deposits were 2.11% for the nine months ended September 30, 2025, a decrease of 46 basis points compared to the same period in 2024, primarily due to rate decreases. For the nine months ended September 30, 2025, the average balance on our interest-bearing deposits in other banks was $1.3 billion, an increase of $422.8 million or 48% compared to the same period in 2024. Total borrowing costs were $7.4 million for the nine months ended September 30, 2025, a decrease of $9.9 million or 57% compared to the same period in 2024. During the third quarter of 2024, $500.0 million of FHLB advances matured and a new $250.0 million short-term FHLB advance was taken. The yield on our loan and lease portfolio was 5.47% for the nine months ended September 30, 2025, a decrease of 21 basis points as compared to the same period in 2024, primarily due to decreases in yields from our adjustable-rate commercial real estate and commercial and industrial loans, which are typically based on the SOFR. For the nine months ended September 30, 2025, the average balance of our investment securities portfolio was $5.6 billion, a decrease of $491.0 million or 8% compared to the same period in 2024, primarily due to payments and maturities.

67

Table of Contents

​

The Federal Reserve influences the general market rates of interest, including the deposit and loan rates offered by many financial institutions. Our loan portfolio is affected by changes in the prime interest rate. The prime rate began in 2024 at 8.50% and decreased 100 basis points (50 basis points in September and 25 basis points in both November and December) to end the year at 7.50%. In September 2025, the prime rate decreased 25 basis points to 7.25%, where it remained as at the end of the third quarter of 2025. As noted above, our loan portfolio is also impacted by changes in the SOFR. At September 30, 2025, the one-month and three-month CME Term SOFR interest rates were 4.13% and 3.98%, respectively. At September 30, 2024, the one-month and three-month CME Term SOFR interest rates were 4.85% and 4.59%, respectively. The target range for the federal funds rate, which is the cost of immediately available overnight funds, began in 2024 at 5.25% to 5.50% and decreased 100 basis points to end the year at 4.25% to 4.50%. As of August 31, 2025, the federal funds rate was in the range of 4.25% to 4.50%. Effective September 18, 2025, the Federal Reserve decreased the federal funds rate to a range of 4.00% to 4.25%. There continues to be uncertainty in the changing market and economic conditions, as a result of an increase in trade restrictions, including the possibility of additional measures that could be taken by the Federal Reserve and other government agencies related to the overall macroeconomic environment.

​

Provision for Credit Losses

​

The Provision was $4.5 million for the three months ended September 30, 2025, compared to a Provision of $7.4 million for the same period in 2024. The Provision of $4.5 million for the three months ended September 30, 2025, was primarily due to decreases in the provision for consumer loans, home equity lines and construction loans. This was partially offset by increases in the provision for residential mortgage loans and lease financing, and the provision for unfunded construction and home equity line commitments. We recorded net charge-offs of loans and leases of $4.2 million and $3.9 million for the three months ended September 30, 2025 and 2024, respectively. This represented net charge-offs of 0.12% and 0.11% of average loans and leases, on an annualized basis, for the three months ended September 30, 2025 and 2024, respectively. The Provision was $19.5 million for the nine months ended September 30, 2025, compared to a Provision of $15.5 million for the same period in 2024. The Provision of $19.5 million for the nine months ended September 30, 2025, was primarily due to increases in the provision for commercial and industrial loans, home equity lines and consumer loans, and the provision for unfunded construction, home equity line, commercial and industrial and commercial real estate commitments. This was partially offset by decreases in the provision for residential mortgage loans and commercial real estate loans. We recorded net charge-offs of loans and leases of $11.3 million and $10.2 million for the nine months ended September 30, 2025 and 2024, respectively. This represented net charge-offs of 0.11% and 0.10% of average loans and leases, on an annualized basis, for the nine months ended September 30, 2025 and 2024, respectively. The ACL was $165.3 million as of September 30, 2025, an increase of $4.9 million or 3% from December 31, 2024 and represented 1.17% of total outstanding loans and leases as of September 30, 2025, compared to 1.11% of total outstanding loans and leases as of December 31, 2024. The reserve for unfunded commitments was $36.2 million as of September 30, 2025, compared to $32.8 million as of December 31, 2024. The Provision is recorded to maintain the ACL and the reserve for unfunded commitments at levels deemed adequate by management based on the factors noted in the “Risk Governance and Quantitative and Qualitative Disclosures About Market Risk — Credit Risk” section of this MD&A.

​

Noninterest Income

​

Table 7 presents the major components of noninterest income for the three months ended September 30, 2025 and 2024 and Table 8 presents the major components of noninterest income for the nine months ended September 30, 2025 and 2024:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest Income

​

​

​

​

​

​

​

​

​

​

Table 7

​

​

Three Months Ended

​

​

​

​

​

​

​

​

September 30,

​

Dollar

​

Percent

​

(dollars in thousands)

2025

2024

Change

Change

​

Service charges on deposit accounts

​

$

8,096

​

$

7,783

​

$

313

​

4

%

Credit and debit card fees

​

​

15,850

​

​

17,533

​

​

(1,683)

​

(10)

​

Other service charges and fees

​

​

13,807

​

​

11,790

​

​

2,017

​

17

​

Trust and investment services income

​

​

9,212

​

​

9,077

​

​

135

​

1

​

Bank-owned life insurance

​

​

6,314

​

​

4,502

​

​

1,812

​

40

​

Other

​

​

3,781

​

​

2,603

​

​

1,178

​

45

​

Total noninterest income

​

$

57,060

​

$

53,288

​

$

3,772

​

7

%

​

​

68

Table of Contents

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest Income

​

​

​

​

​

Table 8

​

​

Nine Months Ended

​

​

​

​

​

​

​

​

September 30,

​

Dollar

​

Percent

​

(dollars in thousands)

2025

2024

Change

Change

​

Service charges on deposit accounts

​

$

23,461

​

$

23,122

​

$

339

​

1

%

Credit and debit card fees

​

​

46,237

​

​

49,567

​

​

(3,330)

​

(7)

​

Other service charges and fees

​

​

39,324

​

​

32,730

​

​

6,594

​

20

​

Trust and investment services income

​

​

27,736

​

​

28,857

​

​

(1,121)

​

(4)

​

Bank-owned life insurance

​

​

15,409

​

​

12,148

​

​

3,261

​

27

​

Investment securities gains, net

​

​

37

​

​

—

​

​

37

​

n/m

​

Other

​

​

9,291

​

​

10,003

​

​

(712)

​

(7)

​

Total noninterest income

​

$

161,495

​

$

156,427

​

$

5,068

​

3

%

n/m – Denotes a variance that is not a meaningful metric to inform the change in noninterest income for the nine months ended September 30, 2025 to the same period in 2024.

​

Total noninterest income was $57.1 million for the three months ended September 30, 2025, an increase of $3.8 million or 7% as compared to the same period in 2024. Total noninterest income was $161.5 million for the nine months ended September 30, 2025, an increase of $5.1 million or 3% as compared to the same period in 2024.

​

Service charges on deposit accounts were $8.1 million for the three months ended September 30, 2025, an increase of $0.3 million or 4% as compared to the same period in 2024. Service charges on deposit accounts were $23.5 million for the nine months ended September 30, 2025, an increase of $0.3 million or 1% as compared to the same period in 2024.

​

Credit and debit card fees were $15.9 million for the three months ended September 30, 2025, a decrease of $1.7 million or 10% as compared to the same period in 2024. This decrease was primarily due to a $0.7 million decrease in interchange settlement fees, a $0.6 million increase in network association dues and a $0.3 million decrease in merchant service revenues. Credit and debit card fees were $46.2 million for the nine months ended September 30, 2025, a decrease of $3.3 million or 7% as compared to the same period in 2024. This decrease was primarily due to a $3.2 million decrease in interchange settlement fees, a $0.9 million increase in network association dues and a $0.3 million decrease in ATM interchange and surcharge fees, partially offset by a $1.0 million increase in merchant service revenues.

​

Other service charges and fees were $13.8 million for the three months ended September 30, 2025, an increase of $2.0 million or 17% as compared to the same period in 2024. This increase was primarily due to a $1.7 million increase in fees from annuities and securities and a $0.3 million increase in fees from standby letters of credit arrangements. Other service charges and fees were $39.3 million for the nine months ended September 30, 2025, an increase of $6.6 million or 20% as compared to the same period in 2024. This increase was primarily due to a $5.7 million increase in fees from annuities and securities and a $0.8 million increase in fees from standby letters of credit arrangements.

​

Trust and investment services income was $9.2 million for the three months ended September 30, 2025, an increase of $0.1 million or 1% as compared to the same period in 2024. Trust and investment services income was $27.7 million for the nine months ended September 30, 2025, a decrease of $1.1 million or 4% as compared to the same period in 2024. This decrease was primarily due to a $2.1 million decrease in investment management fees, partially offset by a $0.5 million increase in business cash management fees and a $0.4 million increase in pension plan fees.

​

BOLI income was $6.3 million for the three months ended September 30, 2025, an increase of $1.8 million or 40% as compared to the same period in 2024. This increase was primarily due to a $1.8 million increase in BOLI earnings. BOLI income was $15.4 million for the nine months ended September 30, 2025, an increase of $3.3 million or 27% as compared to the same period in 2024. This increase was primarily due to a $3.3 million increase in BOLI earnings.

​

69

Table of Contents

Other noninterest income was $3.8 million for the three months ended September 30, 2025, an increase of $1.2 million or 45% as compared to the same period in 2024. This increase was primarily due to a $1.0 million increase in volume-based incentives, a $1.0 million decrease in net losses recognized in income related to derivative contracts and a $0.5 million increase in customer-related interest rate swap fees, partially offset by a $1.5 million tax refund received during the three months ended September 30, 2024. Other noninterest income was $9.3 million for the nine months ended September 30, 2025, a decrease of $0.7 million or 7% as compared to the same period in 2024. This decrease was primarily due to a $3.7 million decrease in insurance proceeds received, a $1.5 million tax refund received during the nine months ended September 30, 2024, partially offset by a $1.7 million decrease in net losses recognized in income related to derivative contracts, a $1.6 million increase in volume-based incentives, a $0.5 million increase in customer-related interest rate swap fees, a $0.2 million increase in debit card merchant discount fees and a $0.2 million increase in gains on the sale of leased equipment.

​

Noninterest Expense

​

Table 9 presents the major components of noninterest expense for the three months ended September 30, 2025 and 2024 and Table 10 presents the major components of noninterest expense for the nine months ended September 30, 2025 and 2024:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest Expense

​

​

​

​

​

​

​

​

​

​

Table 9

​

​

Three Months Ended

​

​

​

​

​

​

​

​

September 30,

​

​

Dollar

​

Percentage

​

(dollars in thousands)

2025

2024

​

Change

Change

​

Salaries and employee benefits

​

$

61,533

​

$

59,563

​

$

1,970

​

3

%

Contracted services and professional fees

​

​

15,785

​

​

14,634

​

​

1,151

​

8

​

Occupancy

​

​

7,098

​

​

6,945

​

​

153

​

2

​

Equipment

​

​

13,834

​

​

13,078

​

​

756

​

6

​

Regulatory assessment and fees

​

​

3,294

​

​

3,412

​

​

(118)

​

(3)

​

Advertising and marketing

​

​

2,033

​

​

1,813

​

​

220

​

12

​

Card rewards program

​

​

8,694

​

​

8,678

​

​

16

​

—

​

Other

​

​

13,473

​

​

18,024

​

​

(4,551)

​

(25)

​

Total noninterest expense

​

$

125,744

​

$

126,147

​

$

(403)

​

—

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest Expense

​

​

​

​

​

​

​

​

​

​

Table 10

​

​

Nine Months Ended

​

​

​

​

​

​

​

​

September 30,

​

Dollar

​

Percentage

​

(dollars in thousands)

2025

2024

Change

Change

​

Salaries and employee benefits

​

$

181,138

​

$

176,562

​

$

4,576

​

3

%

Contracted services and professional fees

​

​

46,621

​

​

46,440

​

​

181

​

—

​

Occupancy

​

​

23,132

​

​

21,263

​

​

1,869

​

9

​

Equipment

​

​

41,742

​

​

39,687

​

​

2,055

​

5

​

Regulatory assessment and fees

​

​

10,876

​

​

15,346

​

​

(4,470)

​

(29)

​

Advertising and marketing

​

​

6,247

​

​

6,190

​

​

57

​

1

​

Card rewards program

​

​

25,019

​

​

25,905

​

​

(886)

​

(3)

​

Other

​

​

39,468

​

​

45,653

​

​

(6,185)

​

(14)

​

Total noninterest expense

​

$

374,243

​

$

377,046

​

$

(2,803)

​

(1)

%

​

Total noninterest expense was $125.7 million for the three months ended September 30, 2025, a decrease of $0.4 million as compared to the same period in 2024. Total noninterest expense was $374.2 million for the nine months ended September 30, 2025, a decrease of $2.8 million or 1% as compared to the same period in 2024.

​

70

Table of Contents

Salaries and employee benefits expense was $61.5 million for the three months ended September 30, 2025, an increase of $2.0 million or 3% as compared to the same period in 2024. This increase was primarily due to a $2.3 million increase in incentive compensation and a $1.0 million increase in base salaries and related payroll taxes, partially offset by a $1.1 million increase in payroll and benefit costs being deferred as loan origination costs and a $0.5 million decrease in retirement plan expenses. Salaries and employee benefits expense was $181.1 million for the nine months ended September 30, 2025, an increase of $4.6 million or 3% as compared to the same period in 2024. This increase was primarily due to a $6.0 million increase in incentive compensation, a $0.7 million increase in base salaries and related payroll taxes and a $0.4 million increase in group health plan costs, partially offset by a $1.6 million increase in payroll and benefit costs being deferred as loan origination costs, a $0.5 million decrease in state unemployment tax expense and a $0.3 million decrease in adjustments made to the deferred compensation plan as a result of market conditions.

​

Contracted services and professional fees were $15.8 million for the three months ended September 30, 2025, an increase of $1.2 million or 8% as compared to the same period in 2024. This increase was primarily due to a $0.5 million increase in contracted data processing expenses, a $0.4 million increase in outside services, primarily attributable to technology-related projects, marketing and new customer services and a $0.2 million increase in audit, legal and consultant fees. Contracted services and professional fees were $46.6 million for the nine months ended September 30, 2025, an increase of $0.2 million as compared to the same period in 2024.

​

Occupancy expense was $7.1 million for the three months ended September 30, 2025, an increase of $0.2 million or 2% as compared to the same period in 2024. Occupancy expense was $23.1 million for the nine months ended September 30, 2025, an increase of $1.9 million or 9% as compared to the same period in 2024. This increase was primarily due to a $1.1 million increase in building depreciation, a $0.6 million increase in building maintenance expense and a $0.4 million decrease in net sublease rental income.

​

Equipment expense was $13.8 million for the three months ended September 30, 2025, an increase of $0.8 million or 6% as compared to the same period in 2024. This increase was primarily due to a $0.5 million increase in technology-related amortization and licensing and maintenance fees and a $0.2 million increase in furniture and equipment depreciation. Equipment expense was $41.7 million for the nine months ended September 30, 2025, an increase of $2.1 million or 5% as compared to the same period in 2024. This increase was primarily due to a $1.5 million increase in technology-related amortization and licensing and maintenance fees and a $0.4 million increase in furniture and equipment depreciation.

​

Regulatory assessment and fees were $3.3 million for the three months ended September 30, 2025, a decrease of $0.1 million or 3% as compared to the same period in 2024. Regulatory assessment and fees were $10.9 million for the nine months ended September 30, 2025, a decrease of $4.5 million or 29% as compared to the same period in 2024. This decrease was primarily due to a decrease in the FDIC insurance assessment. During 2023, the FDIC approved a final rule for a special assessment to replenish the deposit insurance fund following bank failures occurring earlier in the year. As a result, the Company previously recorded a related loss of $16.3 million in the fourth quarter of 2023. During the first quarter of 2024, the FDIC issued a notice that the original loss estimate related to the 2023 bank failures was subsequently increased and that this increase would result in an additional assessment expense to affected institutions. The Company estimated a related loss of $4.1 million, which was recorded in the first quarter of 2024. This estimate was later adjusted by $0.3 million in the third quarter of 2024 and $0.3 million in the third quarter of 2025 to bring the net loss related to the special assessment to $3.5 million as of September 30, 2025.

​

Advertising and marketing expense was $2.0 million for the three months ended September 30, 2025, an increase of 0.2 million or 12% as compared to the same period in 2024. Advertising and marketing expense was $6.2 million for the nine months ended September 30, 2025, an increase of $0.1 million or 1% as compared to the same period in 2024.

​

Card rewards program expense was $8.7 million for the three months ended September 30, 2025, a minimal change as compared to the same period in 2024. Card rewards program expense was $25.0 million for the nine months ended September 30, 2025, a decrease of $0.9 million or 3% as compared to the same period in 2024. This decrease was primarily due to a $0.6 million decrease in priority rewards card redemptions and a $0.4 million decrease in interchange fees paid to our credit card partners.

71

Table of Contents

​

Other noninterest expense was $13.5 million for the three months ended September 30, 2025, a decrease of $4.6 million or 25% as compared to the same period in 2024. This decrease was primarily due to a $3.8 million decrease in expense due to adjustments to certain liabilities assumed as a result of the Reorganization Transactions and a $2.1 million decrease in operational losses and other charge-offs, partially offset by a $0.4 million increase in postage expenses, a $0.4 million increase in charitable contributions and donations, a $0.2 million increase in supplies expense and a $0.2 million increase in brokers fees. Other noninterest expense was $39.5 million for the nine months ended September 30, 2025, a decrease of $6.2 million or 14% as compared to the same period in 2024. This decrease was primarily due to a $4.4 million decrease in operational losses and other charge-offs, a $3.8 million decrease in expense due to adjustments to certain liabilities assumed as a result of the Reorganization Transactions and a $0.7 million decrease in costs associated with a fund acquired by the Company, partially offset by a $0.6 million increase in brokers fees, a $0.6 million increase in charitable contributions and donations, a $0.4 million increase in postage expenses, a $0.3 million increase in software amortization expense, a $0.2 million increase in travel expenses and a $0.2 million decrease in loss recoveries related to natural disasters.

​

Provision for Income Taxes

​

The provision for income taxes was $22.3 million (an effective tax rate of 23.20%) for the three months ended September 30, 2025, compared with a provision for income taxes of $15.0 million (an effective tax rate of 19.56%) for the same period in 2024. The provision for income taxes was $54.9 million (an effective tax rate of 21.00%) for the nine months ended September 30, 2025, compared with a provision for income taxes of $50.2 million (an effective tax rate of 22.04%) for the same period in 2024. The change in the effective tax rate was primarily due to the change in the California apportionment formula for banks, which increased the California effective tax rate and caused a revaluation of the California deferred tax assets.

​

Analysis of Business Segments

​

Our business segments are Retail Banking, Commercial Banking and Treasury and Other. Table 11 summarizes net income from our business segments for the three and nine months ended September 30, 2025 and 2024. Additional information about operating segment performance is presented in “Note 17. Reportable Operating Segments” contained in our unaudited interim consolidated financial statements.

​

During the third quarter of 2025, the Company made changes to the internal measurement of segment operating profits for the purpose of evaluating segment performance and resource allocation. The primary reason for the change was to align loan and deposit balances within the business segment that directly manages them. Specifically, certain loan and deposit balances previously included as part of the Retail and Commercial Banking segments have been reclassified among all three business segments. The reallocation of select loan and deposit balances affected net interest income, net interest income after provision for credit losses, provision for income taxes, net income and segment earning assets. The Company has reported its selected financial information using the new loan and deposit balance alignments for the three and nine months ended September 30, 2025. The Company has recast the selected financial information for the three and nine months ended September 30, 2024 in order to conform with the current presentation.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Business Segment Net Income (Loss)

​

​

​

​

​

​

​

​

​

​

​

Table 11

​

​

Three Months Ended

​

Nine Months Ended

​

​

September 30,

​

September 30,

(dollars in thousands)

2025

2024

​

2025

​

2024

Retail Banking

​

$

66,583

​

$

55,353

​

$

189,438

​

$

164,389

Commercial Banking

​

​

34,564

​

​

36,787

​

​

98,377

​

​

99,704

Treasury and Other

​

​

(27,307)

​

​

(30,648)

​

​

(81,480)

​

​

(86,460)

Total

​

$

73,840

​

$

61,492

​

$

206,335

​

$

177,633

​

Retail Banking.  Our Retail Banking segment includes the financial products and services we provide to consumers and small businesses. Loan and lease products offered include residential and commercial mortgage loans, home equity lines of credit and loans, automobile loans and leases, secured and unsecured lines of credit, installment loans and small business loans and leases. Deposit products offered include checking, savings and time deposit accounts. Our Retail Banking segment also includes our wealth management services.

​

72

Table of Contents

Net income for the Retail Banking segment was $66.6 million for the three months ended September 30, 2025, an increase of $11.2 million or 20% as compared to the same period in 2024. The increase in net income for the Retail Banking segment was primarily due to a $9.1 million increase in net interest income, a $2.6 million decrease in the Provision, a $1.9 million increase in noninterest income and a $1.5 million decrease in noninterest expense, partially offset by a $3.8 million increase in the provision for income taxes. The increase in net interest income was primarily due to higher deposit spreads and higher loan spreads. The decrease in the Provision allocated to the Retail Banking segment was primarily due to decreases in the provision for consumer loans, home equity lines and construction loans. The increase in noninterest income was primarily due to an increase in other service charges and fees. The decrease in noninterest expense was primarily due to a decrease in operational losses and other charge-offs. The increase in the provision for income taxes was primarily due to the increase in pretax income.

​

Net income for the Retail Banking segment was $189.4 million for the nine months ended September 30, 2025, an increase of $25.0 million or 15% as compared to the same period in 2024. The increase in net income for the Retail Banking segment was primarily due to a $17.1 million increase in net interest income, a $5.2 million decrease in noninterest expense, a $4.0 million increase in noninterest income and a $0.7 million decrease in the Provision, partially offset by a $2.0 million increase in the provision for income taxes. The increase in net interest income was primarily due to higher deposit spreads and higher loan spreads. The decrease in noninterest expense was primarily due to lower overall expenses that were allocated to the Retail Banking segment and decreases in operational losses and other charge-offs and regulatory assessment and fees, partially offset by an increase in brokers fees. The increase in noninterest income was primarily due to an increase in other service charges and fees, partially offset by a decrease in trust and investment services income. The decrease in the Provision allocated to the Retail Banking segment was primarily due to decreases in the provision for residential mortgage loans and commercial real estate loans. The increase in the provision for income taxes was primarily due to the increase in pretax income, partially offset by the allocation of the revaluation of the California deferred tax assets.

​

Commercial Banking.  Our Commercial Banking segment includes our corporate banking related products, commercial real estate loans, commercial lease financing, secured and unsecured lines of credit, automobile loans and auto dealer financing, business deposit products and credit cards that we provide primarily to middle market and large companies locally, nationally and internationally.

​

Net income for the Commercial Banking segment was $34.6 million for the three months ended September 30, 2025, a decrease of $2.2 million or 6% as compared to the same period in 2024. The decrease in net income for the Commercial Banking segment was primarily due to a $6.6 million decrease in net interest income and a $0.6 million decrease in noninterest income, partially offset by a $2.9 million decrease in the Provision, a $1.0 million decrease in the provision for income taxes and a $1.0 million decrease in noninterest expense. The decrease in net interest income was primarily due to lower loan and lease spreads and lower deposit spreads, partially offset by higher average deposit balances. The decrease in noninterest income was primarily due to a decrease in credit and debit card fees, partially offset by an increase in customer-related interest rate swap fees. The decrease in the Provision allocated to the Commercial Banking segment was primarily due to decreases in the provision for consumer loans, home equity lines and construction loans. The decrease in the provision for income taxes was primarily due to the decrease in pretax income. The decrease in noninterest expense was primarily due to higher overall credits that were allocated to the Commercial Banking segment, partially offset by increases in supplies expense and contracted services and professional fees.

​

Net income for the Commercial Banking segment was $98.4 million for the nine months ended September 30, 2025, a decrease of $1.3 million or 1% as compared to the same period in 2024. The decrease in net income for the Commercial Banking segment was primarily due to a $15.7 million decrease in net interest income, partially offset by a $9.6 million decrease in noninterest expense and a $4.6 million decrease in the provision for income taxes. The decrease in net interest income was primarily due to lower loan and lease spreads and lower deposit spreads, partially offset by higher average deposit balances. The decrease in noninterest expense was primarily due to higher overall credits that were allocated to the Commercial Banking segment and a decrease in regulatory assessment and fees. The decrease in the provision for income taxes was primarily due to the decrease in pretax income, in addition to the allocation of the revaluation of the California deferred tax assets.

73

Table of Contents

Treasury and Other.  Our Treasury and Other segment includes our treasury business, which consists of corporate asset and liability management activities, including interest rate risk management. The assets and liabilities (and related interest income and expense) of our treasury business consist of interest-bearing deposits, investment securities, federal funds sold and purchased, government deposits, short- and long-term borrowings and bank-owned properties. Our primary sources of noninterest income are from bank-owned life insurance, net gains from the sale of investment securities, foreign exchange income related to customer driven cross-border wires for business and personal reasons and management of bank-owned properties. The net residual effect of the transfer pricing of assets and liabilities is included in Treasury and Other, along with the elimination of intercompany transactions.

​

Other organizational units (Technology, Operations, Credit and Risk Management, Human Resources, Finance, Administration, Marketing and Corporate and Regulatory Administration) provide a wide range of support to our other income earning segments. Expenses incurred by these support units are charged to the applicable business segments through an internal cost allocation process.

​

Net loss for the Treasury and Other segment was $27.3 million for the three months ended September 30, 2025, compared to a net loss of $30.6 million for the same period in 2024. The decrease in net loss for the Treasury and Other segment was primarily due to a $10.1 million decrease in net interest expense and a $2.4 million increase in noninterest income, partially offset by a $4.6 million decrease in the benefit for income taxes, a $2.6 million increase in the Provision and a $2.1 million increase in noninterest expense. The decrease in net interest expense was primarily due to decreases in interest expense from borrowings and public deposits, higher average balances on interest-bearing deposits in other banks and an increase in net transfer pricing credits that reside in the Treasury and Other segment. The increase in noninterest income was primarily due an increase in BOLI income and a decrease in net losses recognized in income related to derivative contracts. The decrease in the benefit for income taxes was primarily due to the adjustments recorded in 2024 of certain liabilities assumed as a result of the Reorganization Transactions. The increase in the Provision was primarily due to increases in the provision for unfunded construction and home equity line commitments. The increase in noninterest expense was primarily due to lower credit allocations to the Treasury and Other segment and increases in salaries and employee benefits expense, equipment expense and contracted services and professional fees, partially offset by a decrease in expense due to adjustments to certain liabilities assumed as a result of the Reorganization Transactions.

​

Net loss for the Treasury and Other segment was $81.5 million for the nine months ended September 30, 2025, compared to a net loss of $86.5 million for the same period in 2024. The decrease in net loss for the Treasury and Other segment was primarily due to a $28.0 million decrease in net interest expense and a $1.4 million increase in noninterest income, partially offset by a $12.0 million increase in noninterest expense and a $7.3 million decrease in the benefit for income taxes, in addition to a Provision of $3.4 million for the nine months ended September 30, 2025 compared to a negative Provision of $1.9 million for same period in 2024. The decrease in net interest expense was primarily due to decreases in interest expense from public deposits and borrowings, higher average balances on interest-bearing deposits in other banks and an increase in net transfer pricing credits that reside in the Treasury and Other segment, partially offset by lower average balances in investment securities. The increase in noninterest income was primarily due to an increase in BOLI income and a decrease in net losses recognized in income related to derivative contracts, partially offset by a decrease in insurance proceeds received. The increase in noninterest expense was primarily due to lower credit allocations to the Treasury and Other segment and increases in salaries and employee benefits expense, occupancy expense and equipment expense, partially offset by a decrease in expense due to adjustments to certain liabilities assumed as a result of the Reorganization Transactions, in addition to decreases in operational losses and other charge-offs and regulatory assessment and fees. The decrease in the benefit for income taxes was partially due to the adjustments recorded in 2024 of certain liabilities assumed as a result of the Reorganization Transactions, in addition to the allocation of the revaluation of the California deferred tax assets. The increase in the Provision was primarily due to increases in the provision for unfunded construction, home equity line, commercial and industrial and commercial real estate commitments.

​

Analysis of Financial Condition

​

Liquidity and Capital Resources

​

Liquidity refers to our ability to maintain cash flow that is adequate to fund operations and meet present and future financial obligations through either the sale or maturity of existing assets or by obtaining additional funding through liability management. We consider the effective and prudent management of liquidity to be fundamental to our health and strength. Our objective is to manage our cash flow and liquidity reserves so that they are adequate to fund our obligations and other commitments on a timely basis and at a reasonable cost.

74

Table of Contents

​

Liquidity is managed to ensure stable, reliable and cost-effective sources of funds to satisfy demand for credit, deposit withdrawals and investment opportunities. Funding requirements are impacted by loan originations and refinancings, deposit balance changes, liability issuances and settlements and off-balance sheet funding commitments. We consider and comply with various regulatory and internal guidelines regarding required liquidity levels and periodically monitor our liquidity position in light of the changing economic environment and customer activity. Based on periodic liquidity assessments, we may alter our asset, liability and off-balance sheet positions. The Company’s Asset Liability Management Committee (“ALCO”) monitors sources and uses of funds and modifies asset and liability positions as liquidity requirements change. This process, combined with our ability to raise funds in money and capital markets and through private placements, provides flexibility in managing the exposure to liquidity risk.

​

Immediate liquid resources are available in cash, which is primarily on deposit with the Federal Reserve Bank of San Francisco (“FRB”). As of September 30, 2025 and December 31, 2024, cash and cash equivalents were $1.9 billion and $1.2 billion, respectively. Potential sources of liquidity also include investment securities in our available-for-sale portfolio and held-to-maturity portfolio. The carrying values of our available-for-sale investment securities and held-to-maturity investment securities were $2.0 billion and $3.6 billion as of September 30, 2025, respectively. The carrying values of our available-for-sale investment securities and held-to-maturity investment securities were $1.9 billion and $3.8 billion as of December 31, 2024, respectively. As of September 30, 2025 and December 31, 2024, we maintained additional liquidity primarily in collateralized mortgage obligations issued by Ginnie Mae, Fannie Mae and Freddie Mac and mortgage-backed securities issued by Ginnie Mae, Freddie Mac, Fannie Mae, Municipal Housing Authorities and non-agency entities. As of September 30, 2025, our available-for-sale investment securities portfolio was comprised of securities with a weighted average life of approximately 4.7 years and our held-to-maturity investment securities portfolio was comprised of securities with a weighted average life of approximately 7.4 years. These funds offer substantial resources to meet either new loan demand or to help offset reductions in our deposit funding base as they provide quick sources of liquidity by pledging to obtain secured borrowings and repurchase agreements or sales of our available-for-sale securities portfolio. Liquidity is further enhanced by our ability to pledge loans to access secured borrowings from the Federal Home Loan Bank of Des Moines (“FHLB”) and the FRB. As of September 30, 2025, we have borrowing capacity of $3.0 billion from the FHLB and $3.4 billion from the FRB based on the amount of collateral pledged.

​

Our core deposits have historically provided us with a long-term source of stable and relatively lower cost of funding. Our core deposits, defined as all deposits exclusive of time deposits exceeding $250,000, totaled $19.3 billion and $19.0 billion as of September 30, 2025 and December 31, 2024, respectively, which represented 93% of our total deposits as of both September 30, 2025 and December 31, 2024. These core deposits are normally less volatile, often with customer relationships tied to other products offered by the Company; however, deposit levels could decrease if interest rates increase significantly or if corporate customers increase investing activities, including alternative investment options, that reduce deposit balances.

​

The Company’s routine funding requirements are expected to consist primarily of general corporate needs and capital to be returned to our shareholders. We expect to meet these obligations from dividends paid by the Bank to the Parent. Additional sources of liquidity available to us include selling residential real estate loans in the secondary market, taking out short- and long-term borrowings and issuing long-term debt and equity securities.

​

We typically have contractual obligations representing required future payments on certificates of deposits, borrowings, noncancelable operating leases, postretirement benefit contributions, purchase obligations and funding commitments on low-income housing tax credit investments. Our short-term borrowings decreased from $250.0 million as of December 31, 2024 to nil as of September 30, 2025. See “ – Short-term Borrowings” for further details. Other than this change, there have been no material changes to the cash requirements from our current and long-term contractual obligations previously reported as of December 31, 2024. We believe that our existing cash, cash equivalents, investments, and cash expected to be generated from operations, are still sufficient to meet our cash requirements within the next 12 months and beyond.

​

Potential Demands on Liquidity from Off-Balance Sheet Arrangements

​

We have off-balance sheet arrangements, such as variable interest entities, guarantees, and certain financial instruments with off-balance sheet risk, that may affect the Company’s financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

75

Table of Contents

​

Variable Interest Entities

​

We hold interests in several unconsolidated variable interest entities (“VIEs”). These unconsolidated VIEs are primarily low-income housing tax credit investments in partnerships and limited liability companies. Variable interests are defined as contractual ownership or other interests in an entity that change with fluctuations in an entity’s net asset value. The primary beneficiary consolidates the VIE. Based on our analysis, we have determined that the Company is not the primary beneficiary of these entities. As a result, we do not consolidate these VIEs. Unfunded commitments to fund these low-income housing tax credit investments were $129.4 million and $98.7 million as of September 30, 2025 and December 31, 2024, respectively.

​

Guarantees

​

We sell residential mortgage loans on the secondary market, primarily to Fannie Mae or Freddie Mac. The agreements under which we sell residential mortgage loans to Fannie Mae or Freddie Mac contain provisions that include various representations and warranties regarding the origination and characteristics of the residential mortgage loans. Although the specific representations and warranties vary among investors, insurance or guarantee agreements, they typically cover ownership of the loan, validity of the lien securing the loan, the absence of delinquent taxes or liens against the property securing the loan, compliance with loan criteria set forth in the applicable agreement, compliance with applicable federal, state and local laws and other matters. The unpaid principal balance of our portfolio of residential mortgage loans sold was $1.1 billion and $1.3 billion as of September 30, 2025 and December 31, 2024, respectively. The agreements under which we sell residential mortgage loans require delivery of various documents to the investor or its document custodian. Although these loans are primarily sold on a non-recourse basis, we may be obligated to repurchase residential mortgage loans or reimburse investors for losses incurred if a loan review reveals that underwriting and documentation standards were potentially not met in the origination of those loans. Upon receipt of a repurchase request, we work with investors to arrive at a mutually agreeable resolution. Repurchase demands are typically reviewed on an individual loan by loan basis to validate the claims made by the investor to determine if a contractually required repurchase event has occurred. We manage the risk associated with potential repurchases or other forms of settlement through our underwriting and quality assurance practices and by servicing mortgage loans to meet investor and secondary market standards. For the nine months ended September 30, 2025, there were no residential mortgage loan repurchases and there were no pending repurchase requests.

​

In addition to servicing loans in our portfolio, substantially all of the loans we sell to investors are sold with servicing rights retained. We also service loans originated by other mortgage loan originators. As servicer, our primary duties are to: (1) collect payments due from borrowers; (2) advance certain delinquent payments of principal and interest; (3) maintain and administer any hazard, title or primary mortgage insurance policies relating to the mortgage loans; (4) maintain any required escrow accounts for payment of taxes and insurance and administer escrow payments; and (5) foreclose on defaulted mortgage loans, or loan modifications or short sales. Each agreement under which we act as servicer generally specifies a standard of responsibility for actions taken by the Company in such capacity and provides protection against expenses and liabilities incurred by the Company when acting in compliance with the respective servicing agreements. However, if we commit a material breach of obligations as servicer, we may be subject to termination if the breach is not cured within a specified period following notice. The standards governing servicing and the possible remedies for violations of such standards vary by investor. These standards and remedies are determined by servicing guides issued by the investors as well as the contract provisions established between the investors and the Company. Remedies could include repurchase of an affected loan. For the nine months ended September 30, 2025, we had no repurchase requests related to loan servicing activities, nor were there any pending repurchase requests as of September 30, 2025.

​

Although to-date repurchase requests related to representation and warranty provisions and servicing activities have been limited, it is possible that requests to repurchase mortgage loans may increase in frequency as investors more aggressively pursue all means of recovering losses on their purchased loans. However, as of September 30, 2025, management believes that this exposure is not material due to the historical level of repurchase requests and loss trends and thus has not established a liability for losses related to mortgage loan repurchases. As of September 30, 2025, 99% of our residential mortgage loans serviced for investors were current. We maintain ongoing communications with investors and continue to evaluate this exposure by monitoring the level and number of repurchase requests as well as the delinquency rates in loans sold to investors.

76

Table of Contents

​

Financial Instruments with Off-Balance Sheet Risk

​

The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby and commercial letters of credit which are not reflected in the consolidated financial statements.

​

See “Note 12. Commitments and Contingent Liabilities” contained in our unaudited interim consolidated financial statements for more information on our financial instruments with off-balance sheet risk.

​

Investment Securities

​

Table 12 presents the estimated fair value of our available-for-sale investment securities portfolio and amortized cost of our held-to-maturity investment securities portfolio as of September 30, 2025 and December 31, 2024:

​

​	​	​	​	​	​	​
Investment Securities	​	​	​	​	​	Table 12
​		September 30,		​	December 31,
(dollars in thousands)	​	2025		​	2024
Government agency debt securities	​	$	—	​	$	8,147
Mortgage-backed securities:	​	​	​	​	​	​
Residential - Government agency	​	​	31,834	​	​	35,859
Residential - Government-sponsored enterprises	​	​	775,441	​	​	738,113
Commercial - Government agency	​	​	191,167	​	​	196,125
Commercial - Government-sponsored enterprises	​	​	42,213	​	​	44,908
Commercial - Non-agency	​	​	121,410	​	​	22,083
Collateralized mortgage obligations:	​	​	​	​	​	​
Government agency	​	​	436,291	​	​	397,124
Government-sponsored enterprises	​	​	290,420	​	​	310,682
Collateralized loan obligations	​	​	97,941	​	​	173,475
Total available-for-sale securities	​	$	1,986,717	​	$	1,926,516
​	​	​	​	​	​	​
Government agency debt securities	​	$	47,514	​	$	49,267
Mortgage-backed securities:	​	​	​	​	​	​
Residential - Government agency	​	​	37,979	​	​	40,888
Residential - Government-sponsored enterprises	​	​	88,255	​	​	92,573
Commercial - Government agency	​	​	30,817	​	​	31,009
Commercial - Government-sponsored enterprises	​	​	1,094,959	​	​	1,114,549
Collateralized mortgage obligations:	​	​	​	​	​	​
Government agency	​	​	842,658	​	​	907,565
Government-sponsored enterprises	​	​	1,397,112	​	​	1,500,212
Debt securities issued by states and political subdivisions	​	​	54,894	​	​	54,587
Total held-to-maturity securities	​	$	3,594,188	​	$	3,790,650

​

77

Table of Contents

Table 13 presents the maturity distribution at amortized cost and weighted-average yield to maturity of our investment securities portfolio as of September 30, 2025:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Maturities and Weighted-Average Yield on Securities(1)

​

​

Table 13

​

​

1 Year or Less

​

After 1 Year - 5 Years

​

After 5 Years - 10 Years

​

Over 10 Years

​

Total

​

​

​

​

Weighted

​

​

​

Weighted

​

​

​

Weighted

​

​

​

Weighted

​

​

​

Weighted

​

​

​

​

​

​

​

Average

​

​

​

Average

​

​

​

Average

​

​

​

Average

​

​

​

Average

​

Fair

(dollars in millions)

Amount

Yield

​

Amount

Yield

​

Amount

Yield

​

Amount

Yield

​

Amount

Yield

​

Value

As of September 30, 2025

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Available-for-sale securities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Mortgage-backed securities:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential - Government agency(2)

​

$

7.7

​

4.53

%

$

15.4

​

5.01

%

$

9.5

​

2.83

%

$

—

​

—

%

$

32.6

​

4.26

%

$

31.8

Residential - Government-sponsored enterprises(2)

​

​

—

​

—

​

​

672.4

​

1.50

​

​

141.1

​

4.73

​

​

26.6

​

3.99

​

​

840.1

​

2.12

​

​

775.4

Commercial - Government agency(2)

​

​

1.0

​

2.53

​

​

208.5

​

1.89

​

​

30.0

​

1.79

​

​

—

​

—

​

​

239.5

​

1.88

​

​

191.2

Commercial - Government-sponsored enterprises(2)

​

​

8.9

​

3.39

​

​

33.8

​

1.31

​

​

1.1

​

5.29

​

​

—

​

—

​

​

43.8

​

1.83

​

​

42.2

Commercial - Non-agency

​

​

—

​

—

​

​

74.8

​

6.00

​

​

—

​

—

​

​

46.0

​

5.76

​

​

120.8

​

5.91

​

​

121.4

Collateralized mortgage obligations(2):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Government agency

​

​

0.5

​

1.54

​

​

113.0

​

3.46

​

​

346.7

​

2.34

​

​

15.7

​

4.89

​

​

475.9

​

2.69

​

​

436.3

Government-sponsored enterprises

​

​

0.1

​

1.76

​

​

198.8

​

1.95

​

​

128.7

​

1.94

​

​

—

​

—

​

​

327.6

​

1.95

​

​

290.4

Collateralized loan obligations

​

​

—

​

—

​

​

3.9

​

6.42

​

​

93.9

​

6.14

​

​

—

​

—

​

​

97.8

​

6.15

​

​

98.0

Total available-for-sale securities as of September 30, 2025

​

$

18.2

​

3.77

%

$

1,320.6

​

2.11

%

$

751.0

​

3.18

%

$

88.3

​

5.07

%

$

2,178.1

​

2.61

%

$

1,986.7

Held-to-maturity securities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Government agency debt securities

​

$

—

​

—

%

$

—

​

—

%

$

25.1

​

1.33

%

$

22.4

​

1.84

%

$

47.5

​

1.57

%

$

43.9

Mortgage-backed securities(2):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential - Government agency

​

​

—

​

—

​

​

—

​

—

​

​

—

​

—

​

​

38.0

​

2.16

​

​

38.0

​

2.16

​

​

33.2

Residential - Government-sponsored enterprises

​

​

—

​

—

​

​

—

​

—

​

​

73.1

​

1.60

​

​

15.1

​

1.55

​

​

88.2

​

1.59

​

​

76.9

Commercial - Government agency

​

​

—

​

—

​

​

6.1

​

1.68

​

​

24.7

​

2.06

​

​

—

​

—

​

​

30.8

​

1.99

​

​

22.9

Commercial - Government-sponsored enterprises

​

​

—

​

—

​

​

403.3

​

1.52

​

​

482.3

​

2.13

​

​

209.4

​

2.73

​

​

1,095.0

​

2.02

​

​

984.8

Collateralized mortgage obligations(2):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Government agency

​

​

—

​

—

​

​

—

​

—

​

​

752.5

​

1.41

​

​

90.2

​

1.34

​

​

842.7

​

1.40

​

​

749.9

Government-sponsored enterprises

​

​

—

​

—

​

​

198.0

​

1.77

​

​

1,180.3

​

1.47

​

​

18.8

​

2.32

​

​

1,397.1

​

1.52

​

​

1,247.6

Debt securities issued by state and political subdivisions

​

​

—

​

—

​

​

—

​

—

​

​

26.8

​

2.15

​

​

28.1

​

2.39

​

​

54.9

​

2.27

​

​

50.7

Total held-to-maturity securities as of September 30, 2025

​

$

—

​

—

%

$

607.4

​

1.60

%

$

2,564.8

​

1.59

%

$

422.0

​

2.25

%

$

3,594.2

​

1.67

%

$

3,209.9

(1) Weighted-average yields were computed on a fully taxable-equivalent basis.

(2) Maturities for mortgage-backed securities and collateralized mortgage obligations anticipate future prepayments.

​

The carrying value of our investment securities portfolio was $5.6 billion as of September 30, 2025, a decrease of $136.3 million or 2% compared to December 31, 2024. Our available-for-sale investment securities are carried at fair value with changes in fair value reflected in other comprehensive income or through the Provision. Our held-to-maturity investment securities are carried at amortized cost.

​

As of September 30, 2025, we maintained all of our investment securities in either the available-for-sale category (recorded at fair value) or the held-to-maturity category (recorded at amortized cost) in the unaudited interim consolidated balance sheets, with $3.0 billion invested in collateralized mortgage obligations issued by Ginnie Mae, Fannie Mae and Freddie Mac. Our investment securities portfolio also included $2.4 billion in mortgage-backed securities issued by Ginnie Mae, Freddie Mac, Fannie Mae, Municipal Housing Authorities and non-agency entities, $97.9 million in collateralized loan obligations, $54.9 million in debt securities issued by states and political subdivisions and $47.5 million in debt securities issued by government agencies (U.S. International Development Finance Corporation bonds).

​

We continually evaluate our investment securities portfolio in response to established asset/liability management objectives, changing market conditions that could affect profitability and the level of interest rate risk to which we are exposed. These evaluations may cause us to change the level of funds we deploy into investment securities and change the composition of our investment securities portfolio.

​

Gross unrealized gains in our investment securities portfolio was $4.2 million and $0.6 million as of September 30, 2025 and December 31, 2024, respectively. Gross unrealized losses in our investment securities portfolio were $579.9 million and $792.7 million as of September 30, 2025 and December 31, 2024, respectively. The decrease in unrealized loss was primarily due to lower market interest rates as of September 30, 2025, relative to December 31, 2024, resulting in a higher valuation. Additionally, the decrease in unrealized loss positions were primarily related to our collateralized mortgage obligations, commercial mortgage-backed securities and residential mortgage-backed securities, the fair value of which is sensitive to changes in market interest rates.

78

Table of Contents

​

For our available-for-sale investment securities, we conduct a regular assessment of our investment securities portfolio to determine whether any securities are impaired. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security is compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through the allowance for credit losses is recognized in other comprehensive income. For the three and nine months ended September 30, 2025, we did not record any credit losses related to our available-for-sale investment securities portfolio.

​

For our held-to-maturity investment securities, we utilize the Current Expected Credit Loss (“CECL”) approach to estimate lifetime expected credit losses. Substantially all of our held-to-maturity securities are issued by the U.S. Government, its agencies and government-sponsored enterprises. These securities have a long history of no credit losses and carry the explicit or implicit guarantee of the U.S. government. Therefore, as of September 30, 2025, we did not record an allowance for credit losses related to our held-to-maturity investment securities portfolio.

​

We are required to hold non-marketable equity securities, comprised of FHLB stock, as a condition of our membership in the FHLB system. Our FHLB stock is accounted for at cost, which equals par or redemption value. As of September 30, 2025 and December 31, 2024, we held $10.1 million and $21.4 million in FHLB stock, respectively, which is recorded as a component of other assets in our unaudited interim consolidated balance sheets.

​

See “Note 2. Investment Securities” contained in our unaudited interim consolidated financial statements for more information on our investment securities portfolio.

​

Loans and Leases

​

Table 14 presents the composition of our loan and lease portfolio by major categories as of September 30, 2025 and December 31, 2024:

​

​	​	​	​	​	​	​
Loans and Leases	​	​	​	​	​	Table 14
​	​	September 30,		​	December 31,
(dollars in thousands)		2025			2024
Commercial and industrial	​	$	2,027,504	​	$	2,247,428
Commercial real estate	​	​	4,513,706	​	​	4,463,992
Construction	​	​	881,462	​	​	918,326
Residential:	​	​	​	​	​	​
Residential mortgage	​	​	4,077,946	​	​	4,168,154
Home equity line	​	​	1,170,822	​	​	1,151,739
Total residential	​	​	5,248,768	​	​	5,319,893
Consumer	​	​	1,013,663	​	​	1,023,969
Lease financing	​	​	444,280	​	​	434,650
Total loans and leases	​	$	14,129,383	​	$	14,408,258

​

Total loans and leases were $14.1 billion as of September 30, 2025, a decrease of $278.9 million or 2% from December 31, 2024. The decrease in total loans and leases was primarily due to decreases in commercial and industrial loans, residential real estate loans, construction loans and consumer loans, partially offset by increases in commercial real estate loans and lease financing.

​

Commercial and industrial loans are made primarily to corporations, middle market and small businesses for the purpose of financing equipment acquisition, expansion, working capital and other general business purposes. We also offer a variety of automobile dealer flooring lines to our customers in Hawaii and California to assist with the financing of their inventory. Commercial and industrial loans were $2.0 billion as of September 30, 2025, a decrease of $219.9 million or 10% from December 31, 2024. This decrease was primarily due to decreases in the Shared National Credits Program portfolio of $148.1 million and automobile dealer flooring balances of $49.8 million.

​

79

Table of Contents

Commercial real estate loans are secured by first mortgages on commercial real estate at loan to value (“LTV”) ratios generally not exceeding 75% and a minimum debt service coverage ratio of 1.20 to 1. The commercial properties are predominantly apartments, neighborhood and grocery anchored retail, industrial, office, and to a lesser extent, specialized properties such as hotels. The primary source of repayment for investor property and owner occupied property is cash flow from the property and operating cash flow from the business, respectively. Commercial real estate loans were $4.5 billion as of September 30, 2025, an increase of $49.7 million or 1% from December 31, 2024.

​

Construction loans are for the purchase or construction of a property for which repayment will be generated by the property. Loans in this portfolio are primarily for the purchase of land, as well as for the development of commercial properties, single family homes and condominiums. We classify loans as construction until the completion of the construction phase. Following construction, if a loan is retained by the Bank, the loan is reclassified to the commercial real estate or residential real estate classes of loans. Construction loans were $881.5 million as of September 30, 2025, a decrease of $36.9 million or 4% from December 31, 2024.

​

Residential real estate loans are generally secured by 1-4 unit residential properties and are underwritten using traditional underwriting systems to assess the credit risks and financial capacity and repayment ability of the consumer. Decisions are primarily based on LTV ratios, debt-to-income (“DTI”) ratios, liquidity and credit scores. LTV ratios generally do not exceed 80%, although higher levels are permitted with mortgage insurance. We offer fixed rate mortgage products and variable rate mortgage products including home equity lines of credit. Since our transition from the London Interbank Offered Rate (“LIBOR”) in late 2021, we now offer variable rate mortgage products based on SOFR with interest rates that are subject to change every six months after the third, fifth, seventh or tenth year, depending on the product. Prior to this, we offered variable rate mortgage products based on LIBOR with interest rates that were subject to change every year after the first, third, fifth or tenth year, depending on the product. Variable rate residential mortgage loans are underwritten at fully-indexed interest rates. We generally do not offer interest-only, payment-option facilities, or any product with negative amortization. Residential real estate loans were $5.2 billion as of September 30, 2025, a decrease of $71.1 million or 1% from December 31, 2024.

​

Consumer loans consist primarily of open- and closed-end direct and indirect credit facilities for personal, automobile and household purchases as well as credit card loans. We seek to maintain reasonable levels of risk in consumer lending by following prudent underwriting guidelines, which include an evaluation of personal credit history, cash flow and collateral values based on existing market conditions. Consumer loans were $1.0 billion as of September 30, 2025, a decrease of $10.3 million or 1% from December 31, 2024.

​

Lease financing consists of commercial single investor leases and leveraged leases. Underwriting of new lease transactions is based on our lending policy, including but not limited to an analysis of customer cash flows and secondary sources of repayment, including the value of leased equipment, the guarantors’ cash flows and/or other credit enhancements. No new leveraged leases are being added to the portfolio and all remaining leveraged leases are running off. Lease financing was $444.3 million as of September 30, 2025, an increase of $9.6 million or 2% from December 31, 2024.

​

See “Note 3. Loans and Leases” and “Note 4. Allowance for Credit Losses” contained in our unaudited interim consolidated financial statements and the discussion in “Analysis of Financial Condition — Allowance for Credit Losses” of this MD&A for more information on our loan and lease portfolio.

​

The Company’s loan and lease portfolio includes adjustable-rate loans, primarily tied to CME Term SOFR, Prime and SOFR, hybrid-rate loans, for which the initial rate is fixed for a period from one year to as much as ten years, and fixed rate loans, for which the interest rate does not change through the life of the loan or the remaining life of the loan. Table 15 presents the recorded investment in our loan and lease portfolio as of September 30, 2025 by rate type:

​

80

Table of Contents

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Loans and Leases by Rate Type

​

​

​

​

Table 15

​

​

September 30, 2025

​

​

​

​

​

​

Adjustable Rate

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

CME

​

​

​

​

​

​

​

Hybrid

​

Fixed

​

​

​

​

(dollars in thousands)

Treasury

SOFR

Prime

Term SOFR

Other

Total

Rate

Rate

Total

​

Commercial and industrial

​

$

—

​

$

15,857

​

$

331,475

​

$

667,452

​

$

739,190

​

$

1,753,974

​

$

17,953

​

$

255,577

​

$

2,027,504

​

Commercial real estate

​

​

—

​

​

461,901

​

​

455,657

​

​

2,145,723

​

​

990,930

​

​

4,054,211

​

​

133,294

​

​

326,201

​

​

4,513,706

​

Construction

​

​

—

​

​

108,206

​

​

59,694

​

​

614,739

​

​

10,243

​

​

792,882

​

​

4,182

​

​

84,398

​

​

881,462

​

Residential:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential mortgage

​

​

2,856

​

​

123,524

​

​

15,551

​

​

72,519

​

​

76,604

​

​

291,054

​

​

647,279

​

​

3,139,613

​

​

4,077,946

​

Home equity line

​

​

—

​

​

—

​

​

846

​

​

—

​

​

—

​

​

846

​

​

957,661

​

​

212,315

​

​

1,170,822

​

Total residential

​

​

2,856

​

​

123,524

​

​

16,397

​

​

72,519

​

​

76,604

​

​

291,900

​

​

1,604,940

​

​

3,351,928

​

​

5,248,768

​

Consumer

​

​

852

​

​

—

​

​

335,466

​

​

—

​

​

3,479

​

​

339,797

​

​

1,043

​

​

672,823

​

​

1,013,663

​

Lease financing

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

444,280

​

​

444,280

​

Total loans and leases

​

$

3,708

​

$

709,488

​

$

1,198,689

​

$

3,500,433

​

$

1,820,446

​

$

7,232,764

​

$

1,761,412

​

$

5,135,207

​

$

14,129,383

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

% by rate type at September 30, 2025

​

​

1

%

​

5

%

​

8

%

​

25

%

​

13

%

​

52

%

​

12

%

​

36

%

​

100

%

​

​

Tables 16 and 17 present the geographic distribution of our loan and lease portfolio as of September 30, 2025 and December 31, 2024:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Geographic Distribution of Loan and Lease Portfolio

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Table 16

​

​

September 30, 2025

​

​

​

​

​

U.S.

​

Guam &

​

Foreign &

​

​

​

(dollars in thousands)

Hawaii

Mainland(1)

Saipan

Other

Total

Commercial and industrial

​

$

872,665

​

$

1,013,677

​

$

127,768

​

$

13,394

​

$

2,027,504

Commercial real estate

​

​

2,562,301

​

​

1,591,498

​

​

359,907

​

​

—

​

​

4,513,706

Construction

​

​

362,708

​

​

500,092

​

​

18,662

​

​

—

​

​

881,462

Residential:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential mortgage

​

​

3,923,830

​

​

2,590

​

​

151,526

​

​

—

​

​

4,077,946

Home equity line

​

​

1,123,245

​

​

—

​

​

47,577

​

​

—

​

​

1,170,822

Total residential

​

​

5,047,075

​

​

2,590

​

​

199,103

​

​

—

​

​

5,248,768

Consumer

​

​

668,873

​

​

34,506

​

​

306,925

​

​

3,359

​

​

1,013,663

Lease financing

​

​

249,329

​

​

173,843

​

​

21,108

​

​

—

​

​

444,280

Total Loans and Leases

​

$

9,762,951

​

$

3,316,206

​

$

1,033,473

​

$

16,753

​

$

14,129,383

Percentage of Total Loans and Leases

​

​

69%

​

​

23%

​

​

7%

​

​

1%

​

​

100%

(1) For secured loans and leases, classification as U.S. Mainland is made based on where the collateral is located. For unsecured loans and leases, classification as U.S. Mainland is made based on the location where the majority of the borrower’s business operations are conducted.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Geographic Distribution of Loan and Lease Portfolio

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Table 17

​

​

December 31, 2024

​

​

​

​

​

U.S.

​

Guam &

​

Foreign &

​

​

​

(dollars in thousands)

Hawaii

Mainland(1)

Saipan

Other

Total

Commercial and industrial

​

$

923,762

​

$

1,205,251

​

$

103,726

​

$

14,689

​

$

2,247,428

Commercial real estate

​

​

2,532,545

​

​

1,537,878

​

​

393,569

​

​

—

​

​

4,463,992

Construction

​

​

365,346

​

​

526,674

​

​

26,306

​

​

—

​

​

918,326

Residential:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential mortgage

​

​

4,017,261

​

​

2,631

​

​

148,262

​

​

—

​

​

4,168,154

Home equity line

​

​

1,106,228

​

​

259

​

​

45,252

​

​

—

​

​

1,151,739

Total residential

​

​

5,123,489

​

​

2,890

​

​

193,514

​

​

—

​

​

5,319,893

Consumer

​

​

672,202

​

​

36,956

​

​

311,281

​

​

3,530

​

​

1,023,969

Lease financing

​

​

236,827

​

​

181,904

​

​

15,919

​

​

—

​

​

434,650

Total Loans and Leases

​

$

9,854,171

​

$

3,491,553

​

$

1,044,315

​

$

18,219

​

$

14,408,258

Percentage of Total Loans and Leases

​

​

68%

​

​

24%

​

​

7%

​

​

1%

​

​

100%

(1) For secured loans and leases, classification as U.S. Mainland is made based on where the collateral is located. For unsecured loans and leases, classification as U.S. Mainland is made based on the location where the majority of the borrower’s business operations are conducted.

​

81

Table of Contents

Our lending activities are concentrated primarily in Hawaii. However, we also have lending activities on the U.S. mainland, Guam and Saipan. Our commercial lending activities on the U.S. mainland include automobile dealer flooring activities in California, participation in the Shared National Credits Program and selective commercial real estate projects based on existing customer relationships. Our lease financing portfolio includes commercial leveraged and single investor lease financing activities both in Hawaii and on the U.S. mainland. However, no new leveraged leases are being added to the portfolio and all remaining leveraged leases are running off. Our consumer lending activities are concentrated primarily in Hawaii and, to a smaller extent, in Guam and Saipan.

​

Table 18 presents the contractual maturities of our loan and lease portfolio by major categories and the sensitivities to changes in interest rates as of September 30, 2025:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Maturities for Loan and Lease Portfolio(1)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Table 18

​

​

September 30, 2025

​

​

Due in One

​

Due After One

​

Due After Five

​

Due After

​

​

​

(dollars in thousands)

Year or Less

to Five Years

to Fifteen Years

Fifteen Years

Total

Commercial and industrial

​

$

831,565

​

$

856,580

​

$

250,492

​

$

88,867

​

$

2,027,504

Commercial real estate

​

​

1,014,374

​

​

2,118,887

​

​

1,373,439

​

​

7,006

​

​

4,513,706

Construction

​

​

345,509

​

​

374,555

​

​

139,900

​

​

21,498

​

​

881,462

Residential:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential mortgage

​

​

10,829

​

​

58,884

​

​

385,302

​

​

3,622,931

​

​

4,077,946

Home equity line

​

​

21,260

​

​

91,521

​

​

86,433

​

​

971,608

​

​

1,170,822

Total residential

​

​

32,089

​

​

150,405

​

​

471,735

​

​

4,594,539

​

​

5,248,768

Consumer

​

​

104,826

​

​

699,850

​

​

208,987

​

​

—

​

​

1,013,663

Lease financing

​

​

27,131

​

​

211,645

​

​

96,624

​

​

108,880

​

​

444,280

Total Loans and Leases

​

$

2,355,494

​

$

4,411,922

​

$

2,541,177

​

$

4,820,790

​

$

14,129,383

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total of loans and leases with:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Adjustable interest rates

​

$

2,137,504

​

$

3,293,732

​

$

1,564,563

​

$

236,965

​

$

7,232,764

Hybrid interest rates

​

​

49,976

​

​

143,225

​

​

94,733

​

​

1,473,478

​

​

1,761,412

Fixed interest rates

​

​

168,014

​

​

974,965

​

​

881,881

​

​

3,110,347

​

​

5,135,207

Total Loans and Leases

​

$

2,355,494

​

$

4,411,922

​

$

2,541,177

​

$

4,820,790

​

$

14,129,383

(1) Based on contractual maturities, including extension and renewal options that are not unconditionally cancellable by the Company.

​

Credit Quality

​

We perform an internal loan review and grading or scoring procedures on an ongoing basis. The review provides management with periodic information as to the quality of the loan portfolio and effectiveness of our lending policies and procedures. The objective of the loan review and grading or scoring procedures is to identify, in a timely manner, existing or emerging credit quality issues so that appropriate steps can be initiated to avoid or minimize future losses.

​

For purposes of managing credit risk and estimating the ACL, management has identified three portfolio segments (commercial, residential and consumer) that we use to develop our systematic methodology to determine the ACL. The categorization of loans for the evaluation of credit risk is specific to our credit risk evaluation process and these loan categories are not necessarily the same as the loan categories used for other evaluations of our loan portfolio. See “Note 4. Allowance for Credit Losses” contained in our unaudited interim consolidated financial statements for more information about our approach to estimating the ACL.

​

The following tables and discussion address non-performing assets and loans and leases that are 90 days past due but are still accruing interest.

​

82

Table of Contents

Non-Performing Assets and Loans and Leases Past Due 90 Days or More and Still Accruing Interest

​

Table 19 presents information on our non-performing assets and accruing loans and leases past due 90 days or more as of September 30, 2025 and December 31, 2024:

​

​	​	​	​	​	​	​	​
Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More	​	​	​	​	​	Table 19
​	​	September 30,		​	December 31,		​
(dollars in thousands)		2025		​	2024		​
Non-Performing Assets	​	​	​	​	​	​	​
Non-Accrual Loans and Leases	​	​	​	​	​	​	​
Commercial Loans:	​	​	​	​	​	​	​
Commercial and industrial	​	$	1,084	​	$	329	​
Commercial real estate	​	​	3,089	​	​	411	​
Construction	​	​	904	​	​	—	​
Lease financing	​	​	169	​	​	—	​
Total Commercial Loans	​	​	5,246	​	​	740	​
Residential Loans:	​	​	​	​	​	​	​
Residential mortgage	​	​	16,702	​	​	12,768	​
Home equity line	​	​	8,385	​	​	7,171	​
Total Residential Loans	​	​	25,087	​	​	19,939	​
Consumer	​	​	600	​	​	—	​
Total Non-Accrual Loans and Leases	​	​	30,933	​	​	20,679	​
Total Non-Performing Assets	​	$	30,933	​	$	20,679	​
​	​	​	​	​	​	​	​
Accruing Loans and Leases Past Due 90 Days or More	​	​	​	​	​	​	​
Commercial Loans:	​	​	​	​	​	​	​
Commercial and industrial	​	$	633	​	$	1,432	​
Construction	​	​	2,063	​	​	536	​
Total Commercial Loans	​	​	2,696	​	​	1,968	​
Residential mortgage	​	​	627	​	​	1,317	​
Consumer	​	​	2,566	​	​	2,734	​
Total Accruing Loans and Leases Past Due 90 Days or More	​	$	5,889	​	$	6,019	​
​	​	​	​	​	​	​	​
Total Loans and Leases	​	$	14,129,383	​	$	14,408,258	​
​	​	​	​	​	​	​	​
Ratio of Non-Accrual Loans and Leases to Total Loans and Leases	​	​	0.22	%	​	0.14	%
Ratio of Non-Performing Assets to Total Loans and Leases and OREO	​	​	0.22	%	​	0.14	%
Ratio of Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More to Total Loans and Leases and OREO	​	​	0.26	%	​	0.19	%

​

Table 20 presents the activity in Non-Performing Assets (“NPAs”) for the nine months ended September 30, 2025 and 2024:

​

​	​	​	​	​	​	​
Non-Performing Assets	​	​	​	​	​	Table 20
​	​	Nine Months Ended September 30,
(dollars in thousands)		2025			2024
Balance at beginning of period	​	$	20,679	​	$	18,595
Additions	​	​	17,802	​	​	8,311
Reductions	​	​	​	​	​	​
Payments	​	​	(4,994)	​	​	(6,234)
Return to accrual status	​	​	(2,110)	​	​	(1,834)
Sales of other real estate owned	​	​	—	​	​	(75)
Charge-offs/write-downs	​	​	(444)	​	​	(929)
Total Reductions	​	​	(7,548)	​	​	(9,072)
Balance at end of period	​	$	30,933	​	$	17,834

​

The level of NPAs represents an indicator of the potential for future credit losses. NPAs consist of non-accrual loans and leases and other real estate owned (“OREO”). Changes in the level of non-accrual loans and leases typically represent increases for loans and leases that reach a specified past due status, offset by reductions for loans and leases that are charged-off, paid down, sold, transferred to held for sale classification, transferred to OREO or are no longer classified as non-accrual because they have returned to accrual status as a result of continued performance and an improvement in the borrower’s financial condition and loan repayment capabilities.

​

83

Table of Contents

Total NPAs were $30.9 million as of September 30, 2025, an increase of $10.3 million or 50% from December 31, 2024. The ratio of our NPAs to total loans and leases and OREO was 0.22% and 0.14% as of September 30, 2025 and December 31, 2024, respectively.

​

The largest component of our NPAs is typically residential mortgage loans. The level of these NPAs can remain elevated due to a lengthy judicial foreclosure process in Hawaii. As of September 30, 2025, residential mortgage non-accrual loans were $16.7 million, an increase of $3.9 million or 31% from December 31, 2024. This increase was due to additions totaling $7.8 million, partially offset by payments of $2.1 million and returns to accrual status of $1.8 million. As of September 30, 2025, our residential mortgage non-accrual loans were comprised of 56 loans with a weighted average current LTV ratio of 51%, compared to 49 loans with a weighted average LTV ratio of 44% as of December 31, 2024.

​

As of September 30, 2025, home equity line non-accrual loans were $8.4 million, an increase of $1.2 million or 17% from December 31, 2024. This increase was due to additions totaling $3.8 million, partially offset by payments of $2.2 million,  returns to accrual status of $0.3 million and charge-offs of $0.1 million.

​

As of September 30, 2025, commercial real estate non-accrual loans were $3.1 million, an increase of $2.7 million from December 31, 2024. This increase was due to additions totaling $3.0 million, partially offset by payments of $0.3 million. Most of the increase was due to an addition of a single commercial real estate non-accrual loan during the second quarter that is well secured with a current LTV ratio of 62% as of September 30, 2025.

​

As of September 30, 2025, commercial and industrial non-accrual loans were $1.1 million, an increase of $0.8 million from December 31, 2024. This increase was due to additions totaling $1.2 million, partially offset by charge-offs of $0.4 million.

​

As of September 30, 2025, construction non-accrual loans were $0.9 million, an increase of $0.9 million or 100% from December 31, 2024. This increase was due to additions totaling $1.3 million, partially offset by payments of $0.4 million.

​

As of September 30, 2025, consumer non-accrual loans were $0.6 million, an increase of $0.6 million or 100% from December 31, 2024. This increase was due to an addition of a single consumer non-accrual loan of $0.6 million.

​

OREO represents property acquired as the result of borrower defaults on loans. OREO is recorded at fair value, less estimated selling costs, at the time of foreclosure. On an ongoing basis, properties are appraised as required by market conditions and applicable regulations. As of both September 30, 2025 and December 31, 2024, there was no OREO held.

​

Loans and Leases Past Due 90 Days or More and Still Accruing Interest. Loans and leases in this category are 90 days or more past due, as to principal or interest, and are still accruing interest because they are well secured and in the process of collection.

​

Loans and leases past due 90 days or more and still accruing interest were $5.9 million as of September 30, 2025, a decrease of $0.1 million or 2% from December 31, 2024. This decrease was due to decreases in commercial and industrial loans of $0.8 million, residential mortgage loans of $0.7 million and consumer loans of $0.1 million, partially offset by an increase in construction loans of $1.5 million that were past due 90 days or more and still accruing interest.

​

84

Table of Contents

Allowance for Credit Losses for Loans and Leases & Reserve for Unfunded Commitments

​

Table 21 presents an analysis of our ACL for the periods indicated:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Allowance for Credit Losses and Reserve for Unfunded Commitments

​

​

​

​

​

​

​

​

​

​

​

Table 21

​

​

Three Months Ended September 30,

​

Nine Months Ended September 30,

​

(dollars in thousands)

2025

​

2024

​

2025

​

2024

​

Balance at Beginning of Period

​

$

201,172

​

$

193,930

​

$

193,240

​

$

192,138

​

Loans and Leases Charged-Off

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial Loans:

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial and industrial

​

​

(1,106)

​

​

(1,178)

​

​

(3,253)

​

​

(2,764)

​

Commercial real estate

​

​

—

​

​

(400)

​

​

—

​

​

(400)

​

Lease financing

​

​

(580)

​

​

—

​

​

(662)

​

​

—

​

Total Commercial Loans

​

​

(1,686)

​

​

(1,578)

​

​

(3,915)

​

​

(3,164)

​

Home equity line

​

​

—

​

​

—

​

​

(30)

​

​

—

​

Consumer

​

​

(4,719)

​

​

(4,192)

​

​

(14,287)

​

​

(13,228)

​

Total Loans and Leases Charged-Off

​

​

(6,405)

​

​

(5,770)

​

​

(18,232)

​

​

(16,392)

​

Recoveries on Loans and Leases Previously Charged-Off

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial Loans:

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial and industrial

​

​

410

​

​

160

​

​

1,009

​

​

621

​

Commercial real estate

​

​

—

​

​

—

​

​

251

​

​

—

​

Total Commercial Loans

​

​

410

​

​

160

​

​

1,260

​

​

621

​

Residential Loans:

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential mortgage

​

​

14

​

​

31

​

​

143

​

​

89

​

Home equity line

​

​

26

​

​

86

​

​

122

​

​

242

​

Total Residential Loans

​

​

40

​

​

117

​

​

265

​

​

331

​

Consumer

​

​

1,749

​

​

1,560

​

​

5,433

​

​

5,199

​

Total Recoveries on Loans and Leases Previously Charged-Off

​

​

2,199

​

​

1,837

​

​

6,958

​

​

6,151

​

Net Loans and Leases Charged-Off

​

​

(4,206)

​

​

(3,933)

​

​

(11,274)

​

​

(10,241)

​

Provision for Credit Losses

​

​

4,500

​

​

7,400

​

​

19,500

​

​

15,500

​

Balance at End of Period

​

$

201,466

​

$

197,397

​

$

201,466

​

$

197,397

​

Components:

​

​

​

​

​

​

​

​

​

​

​

​

​

Allowance for Credit Losses

​

$

165,269

​

$

163,700

​

$

165,269

​

$

163,700

​

Reserve for Unfunded Commitments

​

​

36,197

​

​

33,697

​

​

36,197

​

​

33,697

​

Total Allowance for Credit Losses and Reserve for Unfunded Commitments

​

$

201,466

​

$

197,397

​

$

201,466

​

$

197,397

​

Average Loans and Leases Outstanding

​

$

14,209,282

​

$

14,304,806

​

$

14,269,030

​

$

14,325,065

​

Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding(1)

​

​

0.12

%

​

0.11

%

​

0.11

%

​

0.10

%

Ratio of Allowance for Credit Losses for Loans and Leases to Loans and Leases Outstanding

​

​

1.17

%

​

1.15

%

​

1.17

%

​

1.15

%

Ratio of Allowance for Credit Losses for Loans and Leases to Non-accrual Loans and Leases

​

​

5.34x

​

​

9.18x

​

​

5.34x

​

​

9.18x

​

(1) Annualized for the three and nine months ended September 30, 2025 and 2024.

​

85

Table of Contents

Tables 22 and 23 present the allocation of the ACL by loan and lease category, in both dollars and as a percentage of total loans and leases outstanding as of September 30, 2025 and December 31, 2024:

​

​	​	​	​	​	​	​	​	​
Allocation of the Allowance for Credit Losses by Loan and Lease Category	​	​	​	​	​	​	Table 22
​	​	September 30, 2025
​	​	​	​	​	Allocated	​	Loan	​
​	​	​	​	​	ACL as	​	category as	​
​	​	​	​	​	% of loan or	​	% of total	​
​	​	​	​	​	lease	​	loans and	​
(dollars in thousands)		Amount		​	category	​	leases	​
Commercial and industrial	​	$	19,084	​	0.94	%	14.35	%
Commercial real estate	​	​	38,840	​	0.86	​	31.95	​
Construction	​	​	8,388	​	0.95	​	6.24	​
Lease financing	​	​	2,515	​	0.57	​	3.14	​
Total commercial	​	​	68,827	​	0.87	​	55.68	​
Residential mortgage	​	​	37,731	​	0.93	​	28.86	​
Home equity line	​	​	11,384	​	0.97	​	8.29	​
Total residential	​	​	49,115	​	0.94	​	37.15	​
Consumer	​	​	47,327	​	4.67	​	7.17	​
Total	​	$	165,269	​	1.17	%	100.00	%

​

​	​	​	​	​	​	​	​	​
Allocation of the Allowance for Credit Losses by Loan and Lease Category	​	​	​	​	​	​	Table 23
​	​	December 31, 2024
​	​	​	​	​	Allocated	​	Loan	​
​	​	​	​	​	ACL as	​	category as	​
​	​	​	​	​	% of loan or	​	% of total	​
​	​	​	​	​	lease	​	loans and	​
(dollars in thousands)	​	Amount		​	category	​	leases	​
Commercial and industrial	​	$	16,332	​	0.73	%	15.60	%
Commercial real estate	​	​	40,624	​	0.91	​	30.98	​
Construction	​	​	8,570	​	0.93	​	6.37	​
Lease financing	​	​	2,269	​	0.52	​	3.02	​
Total commercial	​	​	67,795	​	0.84	​	55.97	​
Residential mortgage	​	​	39,230	​	0.94	​	28.93	​
Home equity line	​	​	10,205	​	0.89	​	7.99	​
Total residential	​	​	49,435	​	0.93	​	36.92	​
Consumer	​	​	43,163	​	4.22	​	7.11	​
Total	​	$	160,393	​	1.11	%	100.00	%

​

Table 24 presents the net charge-offs (recoveries) to average loans and leases by category during the three and nine months ended September 30, 2025 and 2024:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net Charge-Offs (Recoveries) to Average Loans and Leases By Category(1)

​

​

​

​

​

​

​

​

​

​

Table 24

​

​

Three Months Ended September 30,

​

Nine Months Ended September 30,

​

​

2025

2024

2025

2024

Commercial and industrial

​

​

0.13

%

​

0.19

%

​

0.14

%

​

0.13

%

Commercial real estate

​

​

—

​

​

0.04

​

​

(0.01)

​

​

0.01

​

Construction

​

​

—

​

​

—

​

​

—

​

​

—

​

Lease financing

​

​

0.54

​

​

—

​

​

0.20

​

​

—

​

Total commercial

​

​

0.06

​

​

0.07

​

​

0.04

​

​

0.04

​

Residential mortgage

​

​

—

​

​

—

​

​

—

​

​

—

​

Home equity line

​

​

(0.01)

​

​

(0.03)

​

​

(0.01)

​

​

(0.03)

​

Total residential

​

​

—

​

​

(0.01)

​

​

(0.01)

​

​

(0.01)

​

Consumer

​

​

1.16

​

​

1.01

​

​

1.16

​

​

1.01

​

Total loans and leases

​

​

0.12

%

​

0.11

%

​

0.11

%

​

0.10

%

(1) Annualized for the three and nine months ended September 30, 2025 and 2024.

​

86

Table of Contents

As of September 30, 2025, the ACL was $165.3 million or 1.17% of total loans and leases outstanding, compared with an ACL of $160.4 million or 1.11% of total loans and leases outstanding as of December 31, 2024. The reserve for unfunded commitments was $36.2 million as of September 30, 2025, compared to $32.8 million as of December 31, 2024.

​

Net charge-offs of loans and leases were $4.2 million or 0.12% of total average loans and leases, on an annualized basis, for the three months ended September 30, 2025, compared to net charge-offs of $3.9 million or 0.11% for the three months ended September 30, 2024. Net charge-offs in our commercial lending portfolio were $1.3 million and $1.4 million for the three months ended September 30, 2025 and 2024, respectively. Net recoveries in our residential lending portfolio were nil and $0.1 million for the three months ended September 30, 2025 and 2024, respectively. Net charge-offs in our consumer lending portfolio were $3.0 million and $2.6 million for the three months ended September 30, 2025 and 2024, respectively. Net charge-offs in our consumer portfolio segment include those related to credit cards, automobile loans, installment loans and small business lines of credit and reflect the inherent risk associated with these loans.

​

Net charge-offs of loans and leases were $11.3 million or 0.11% of total average loans and leases on an annualized basis, for the nine months ended September 30, 2025, compared to $10.2 million or 0.10% of total average loans and leases, on an annualized basis, for the nine months ended September 30, 2024. Net charge-offs in our commercial lending portfolio were $2.7 million and $2.5 million for the nine months ended September 30, 2025 and 2024, respectively. Net recoveries in our residential lending portfolio were $0.2 million and $0.3 million for the nine months ended September 30, 2025 and 2024, respectively. Net charge-offs in our consumer lending portfolio were $8.9 million and $8.0 million for the nine months ended September 30, 2025 and 2024, respectively. Net charge-offs in our consumer portfolio segment include those related to credit cards, automobile loans, installment loans and small business lines of credit and reflect the inherent risk associated with these loans.

​

Although we determine the amount of each component of the ACL separately, the ACL as a whole was considered appropriate by management as of September 30, 2025 and December 31, 2024. Furthermore, as of September 30, 2025, the ACL was considered adequate based on our ongoing analysis of estimated expected credit losses, credit risk profiles, current economic outlook, coverage ratios and other relevant factors. The ACL anticipates cyclical losses consistent with a recession and includes a qualitative overlay for potential macroeconomic impacts. We will continue to monitor factors that drive expected credit losses including the uncertainty of the economy, inflation and geopolitical instability. See “Note 4. Allowance for Credit Losses” contained in our unaudited interim consolidated financial statements for more information on the ACL.

​

Goodwill

​

Goodwill was $995.5 million as of both September 30, 2025 and December 31, 2024. Our goodwill originated from the acquisition of the Company by BNP Paribas in December of 2001. Goodwill generated in that acquisition was recorded on the balance sheet of the Bank as a result of push down accounting treatment, and remains on our consolidated balance sheets.

​

The Company’s policy is to assess goodwill for impairment at the reporting unit level on an annual basis or between annual assessments if a triggering event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. Impairment is the condition that exists when the carrying amount of a reporting unit exceeds its fair value. There was no impairment in our goodwill for the three and nine months ended September 30, 2025. Future events, including geopolitical concerns, inflation concerns, global supply chain issues, and other factors affecting the economy, that could cause a significant decline in our expected future cash flows or a significant adverse change in our business or the business climate may necessitate taking charges in future reporting periods related to the impairment of our goodwill.

​

87

Table of Contents

Other Assets

​

Other assets were $808.6 million as of September 30, 2025, a decrease of $23.4 million or 3% from December 31, 2024. The decrease in other assets was primarily due to decreases of $26.1 million in prepaid assets, $11.3 million in FHLB stock and $6.1 million in current tax receivables and deferred tax assets. This was partially offset by an increase of $24.1 million in low-income housing tax credit (“LIHTC”) investments.

​

Deposits

​

Deposits are the primary funding source for the Bank and are acquired from a broad base of local markets, including both individual and corporate customers. We obtain funds from depositors by offering a range of deposit types, including demand, savings, money market and time.

​

Table 25 presents the composition of our deposits as of September 30, 2025 and December 31, 2024:

​

​	​	​	​	​	​	​
Deposits	​	​	​	​	​	Table 25
​	​	September 30,		​	December 31,
(dollars in thousands)		2025			2024
U.S.:	​	​	​	​	​	​
Demand	​	$	6,000,377	​	$	6,169,833
Savings	​	​	6,124,202	​	​	5,498,043
Money Market	​	​	3,504,985	​	​	3,636,586
Time	​	​	2,959,999	​	​	2,878,968
Foreign(1):	​	​	​	​	​	​
Demand	​	​	781,795	​	​	805,315
Savings	​	​	566,934	​	​	523,321
Money Market	​	​	369,629	​	​	390,748
Time	​	​	421,636	​	​	419,402
Total Deposits(2)	​	$	20,729,557	​	$	20,322,216

(1) Foreign deposits were comprised of Guam and Saipan deposit accounts.

(2) Public deposits were $1.3 billion as of September 30, 2025, an increase of $527.3 million or 69% compared to December 31, 2024.

​

Total deposits were $20.7 billion as of September 30, 2025, an increase of $407.3 million from December 31, 2024. The increase in deposit balances stemmed primarily from a $409.7 million increase in public savings deposit balances and a $260.1 million increase in non-public savings deposit balances. These increases were partially offset by a $223.8 million decrease in non-public demand deposit balances and a $213.8 million decrease in non-public money market deposit balances.

​

As of September 30, 2025 and December 31, 2024, the amount of deposits that exceeded FDIC insurance limits were estimated to be $10.4 billion, or 50% of total deposits, and $9.9 billion, or 49% of total deposits, respectively. At September 30, 2025 and December 31, 2024, the Company had $1.3 billion and $0.8 billion, respectively, of public deposits, all of which were fully collateralized with investment securities. As of September 30, 2025 and December 31, 2024, the amount of deposits excluding public deposits that exceeded FDIC insurance limits were estimated to be $9.1 billion, or 44% of total deposits, and $9.2 billion, or 45% of total deposits, respectively. As of September 30, 2025 and December 31, 2024, deposit accounts above $250,000 were $12.2 billion and $11.6 billion, respectively. Deposit balances over $250,000 in corporate operating accounts were $2.1 billion as of both September 30, 2025 and December 31, 2024.

88

Table of Contents

​

Table 26 presents the estimated amount of time deposits that were in excess of the FDIC insurance limit, further segregated by time remaining until maturity, as of September 30, 2025:

​

​	​	​	​
Uninsured Time Deposits	​	​	Table 26
(dollars in thousands)		​	September 30, 2025
Three months or less	​	$	547,714
Over three through six months	​	​	509,244
Over six through twelve months	​	​	198,137
Over twelve months	​	​	16,057
Total(1)	​	$	1,271,152

(1) Includes $182.7 million in public time deposits that are fully collateralized with investment securities.

​

Short-term Borrowings

​

As of September 30, 2025, the Company held no short-term borrowings. As of December 31, 2024, the Company’s short-term borrowings consisted of $250.0 million in short-term FHLB fixed-rate advances with a weighted average interest rate of 4.16% that matured in September 2025.

​

As of September 30, 2025 and December 31, 2024, the Company had a remaining line of credit of $3.0 billion and $2.8 billion, respectively, available from the FHLB. The FHLB borrowing capacity was secured by commercial real estate and residential real estate loan collateral as of both September 30, 2025 and December 31, 2024.

​

Pension and Postretirement Plan Obligations

​

We have a noncontributory qualified defined benefit pension plan, an unfunded supplemental executive retirement plan (“SERP”), a directors’ retirement plan (a non-qualified pension plan for eligible directors) and a postretirement benefit plan providing life insurance and healthcare benefits that we offer to our directors and employees, as applicable. The noncontributory qualified defined benefit pension plan, the unfunded supplemental executive retirement plan and the directors’ retirement plan are all frozen to new participants. On March 11, 2019, the Company’s board of directors approved an amendment to the SERP to freeze the SERP. As a result of such amendment, effective July 1, 2019, there are no new accruals of benefits, including service accruals. To calculate annual pension costs, we use the following key variables: (1) size of the employee population, length of service and estimated compensation increases; (2) actuarial assumptions and estimates; (3) expected long-term rate of return on plan assets; and (4) discount rate.

​

Pension and postretirement benefit plan obligations, net of pension plan assets, were $84.3 million as of September 30, 2025, a decrease of $1.7 million or 2% from December 31, 2024. This decrease was due to payments of $6.1 million, partially offset by net periodic benefit costs for the nine months ended September 30, 2025 of $4.4 million.

​

See “Note 15. Noninterest Income and Noninterest Expense” contained in our unaudited interim consolidated financial statements for more information on our pension and postretirement benefit plans.

​

Capital

​

The bank regulators currently use a combination of risk-based ratios and a leverage ratio to evaluate capital adequacy. The Company and the Bank are subject to the federal bank regulators’ final rules implementing Basel III and various provisions of the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Capital Rules”).

​

The Capital Rules, among other things impose a capital measure called CET1, to which most deductions/adjustments to regulatory capital must be made. In addition, the Capital Rules specify that Tier 1 capital consists of CET1 and “Additional Tier 1 capital” instruments meeting certain specified requirements.

​

89

Table of Contents

Under the Capital Rules, the minimum capital ratios are as follows:

​

● 4.5% CET1 capital to risk-weighted assets,

● 6.0% Tier 1 capital (that is, CET1 capital plus Additional Tier 1 capital) to risk-weighted assets,

● 8.0% Total capital (that is, Tier 1 capital plus Tier 2 capital) to risk-weighted assets, and

● 4.0% Tier 1 capital to average quarterly assets.

The Capital Rules also require a 2.5% capital conservation buffer designed to absorb losses during periods of economic stress. The capital conservation buffer is composed entirely of CET1, on top of these minimum risk weighted asset ratios, effectively resulting in minimum ratios of (i) 7% CET1 to risk-weighted assets, (ii) 8.5% Tier 1 capital to risk-weighted assets, and (iii) 10.5% total capital to risk-weighted assets.

​

As of September 30, 2025, the Company’s capital levels remained characterized as “well-capitalized” under the Capital Rules. The Company’s regulatory capital ratios, calculated in accordance with the Capital Rules, are presented in Table 27 below. There have been no conditions or events since September 30, 2025 that management believes have changed either the Company’s or the Bank’s capital classifications. CET1 was 13.24% as of September 30, 2025, an increase of 44 basis points from December 31, 2024. The increase in CET1 was primarily due to earnings for the nine months ended September 30, 2025 and a decrease in risk-weighted assets, partially offset by the dividends declared and paid to the Company’s stockholders and common stock repurchased.

​

​	​	​	​	​	​	​	​
FHI's Regulatory Capital	​	​	​	​	​	Table 27
​	​	September 30,		​	December 31,		​
(dollars in thousands)		2025		​	2024		​
Stockholders' Equity	​	$	2,733,921	​	$	2,617,486	​
Less:	​	​	​	​	​	​	​
Goodwill	​	​	995,492	​	​	995,492	​
Accumulated other comprehensive loss, net	​	​	(388,149)	​	​	(463,994)	​
Tax credit carryforward	​	​	1,510	​	​	2,050	​
Common Equity Tier 1 Capital and Tier 1 Capital	​	$	2,125,068	​	$	2,083,938	​
Add:	​	​	​	​	​	​	​
Qualifying allowance for credit losses and reserve for unfunded commitments	​	​	200,596	​	​	193,240	​
Total Capital	​	$	2,325,664	​	$	2,277,178	​
Risk-Weighted Assets	​	$	16,046,829	​	$	16,281,101	​
​	​	​	​	​	​	​	​
FHI's Key Regulatory Capital Ratios	​	​	​	​	​	​	​
Common Equity Tier 1 Capital Ratio	​	​	13.24	%	​	12.80	%
Tier 1 Capital Ratio	​	​	13.24	%	​	12.80	%
Total Capital Ratio	​	​	14.49	%	​	13.99	%
Tier 1 Leverage Ratio	​	​	9.16	%	​	9.14	%

​

Total stockholders’ equity was $2.7 billion as of September 30, 2025, an increase of $116.4 million or 4% from December 31, 2024. The increase in stockholders’ equity was primarily due to earnings for the period of $206.3 million and other comprehensive income, net of tax, of $75.8 million, primarily due to changes in our investment securities portfolio, partially offset by dividends declared and paid to the Company’s stockholders of $97.8 million and common stock repurchased of $74.0 million during the nine months ended September 30, 2025.

​

In January 2025, the Company announced a stock repurchase program for up to $100.0 million of its outstanding common stock during 2025. Under this plan, the Company repurchased 2,980,480 shares at a total cost of $74.0 million during the nine months ended September 30, 2025. The timing and exact amount of stock repurchases, if any, will be subject to management’s discretion and various factors, including the Company’s capital position and financial performance, as well as market conditions. The stock repurchase program may be suspended, terminated or modified at any time for any reason.

​

In October 2025, the Company’s Board of Directors declared a quarterly cash dividend of $0.26 per share on our outstanding shares. The dividend is to be paid on November 28, 2025 to shareholders of record at the close of business on November 17, 2025.

​

90

Table of Contents

Future Application of Accounting Pronouncements

​

For a discussion of the expected impact of accounting pronouncements recently issued but not adopted by us as of September 30, 2025, see “Note 1. Organization and Basis of Presentation — Recent Accounting Pronouncements” to the unaudited interim consolidated financial statements for more information.

​

Risk Governance and Quantitative and Qualitative Disclosures About Market Risk

​

Managing risk is an essential part of successfully operating our business. Management believes that the most prominent risk exposures for the Company are credit risk, market risk, liquidity risk management, capital management and operational risk. See “Analysis of Financial Condition — Liquidity and Capital Resources” and “— Capital” sections of this MD&A for further discussions of liquidity risk management and capital management, respectively.

​

Credit Risk

​

Credit risk is the risk that borrowers or counterparties will be unable or unwilling to repay their obligations in accordance with the underlying contractual terms. We manage and control credit risk in the loan and lease portfolio by adhering to well-defined underwriting criteria and account administration standards established by management. Written credit policies document underwriting standards, approval levels, exposure limits and other limits or standards deemed necessary and prudent. Portfolio diversification at the obligor, industry, product, and/or geographic location levels is actively managed to mitigate concentration risk. In addition, credit risk management includes an independent credit review process that assesses compliance with commercial, real estate and consumer credit policies, risk ratings and other critical credit information. In addition to implementing risk management practices that are based upon established and sound lending practices, we adhere to sound credit principles. We understand and evaluate our customers’ borrowing needs and capacity to repay, in conjunction with their character and history.

​

Management has identified three categories of loans that we use to develop our systematic methodology to determine the ACL: commercial, residential and consumer.

​

Commercial lending is further categorized into four distinct classes based on characteristics relating to the borrower, transaction and collateral. These classes are: commercial and industrial, commercial real estate, construction and lease financing. Commercial and industrial loans are primarily for the purpose of financing equipment acquisition, expansion, working capital and other general business purposes by medium to larger Hawaii based corporations, as well as U.S. mainland and international companies. Commercial and industrial loans are typically secured by non-real estate assets whereby the collateral is trading assets, enterprise value or inventory. As with many of our customers, our commercial and industrial loan customers are heavily dependent on tourism, government expenditures and real estate values. Commercial real estate loans are secured by real estate, including but not limited to structures and facilities to support activities designated as retail, health care, general office space, warehouse and industrial space. Our Bank’s underwriting policy generally requires that net cash flows from the property be sufficient to service the debt while still maintaining an appropriate amount of reserves. Commercial real estate loans in Hawaii are characterized by having a limited supply of real estate at commercially attractive locations, long delivery time frames for development and high interest rate sensitivity. Our construction lending portfolio consists primarily of land loans, single family and condominium development loans. Financing of construction loans is subject to a high degree of credit risk given the long delivery time frames for such projects. Construction lending activities are underwritten on a project financing basis whereby the cash flows or lease rents from the underlying real estate collateral or the sale of the finished inventory is the primary source of repayment. Market feasibility analysis is typically performed by assessing market comparables, market conditions and demand in the specific lending area and general community. We require presales of finished inventory or preleasing requirements prior to loan funding. However, because this analysis is typically performed on a forward looking basis, real estate construction projects typically present a higher risk profile in our lending activities. Lease financing activities include commercial single investor leases and leveraged leases used to purchase items ranging from computer equipment to transportation equipment. Underwriting of new leasing arrangements typically includes analyzing customer cash flows, evaluating secondary sources of repayment, such as the value of the leased asset, the guarantors’ net cash flows as well as other credit enhancements provided by the lessee.

​

91

Table of Contents

Residential lending is further categorized into the following classes: residential mortgages (loans secured by 1-4 family residential properties and home equity loans) and home equity lines of credit. Our Bank’s underwriting standards typically require LTV ratios of not more than 80%, although higher levels are permitted with accompanying mortgage insurance. First mortgage loans secured by residential properties generally carry a moderate level of credit risk, with an average loan size of approximately $392,000 at September 30, 2025. Residential mortgage loan production is added to our loan portfolio or is sold in the secondary market, based on management’s evaluation of our liquidity, capital and loan portfolio mix as well as market conditions. Changes in interest rates, the economic environment and other market factors have impacted, and will likely continue to impact, the marketability and value of collateral and the financial condition of our borrowers which impacts the level of credit risk inherent in this portfolio, although we remain in a supply constrained housing environment in Hawaii. Geographic concentrations exist for this portfolio as nearly all residential mortgage loans and home equity lines of credit are for residences located in Hawaii, Guam or Saipan. These island locales are susceptible to a wide array of potential natural disasters including, but not limited to, hurricanes, floods, tsunamis and earthquakes. We offer home equity lines of credit with variable rates; fixed rate lock options may be available post-closing. All lines are underwritten at 0.95% of the credit line amount. Our procedures for underwriting home equity lines of credit include an assessment of an applicant’s overall financial capacity and repayment ability. Decisions are primarily based on repayment ability via debt-to-income ratios, LTV ratios and an evaluation of credit history.

​

Consumer lending is further categorized into the following classes of loans: credit cards, automobile loans and other consumer-related installment loans. Consumer loans are either unsecured or secured by the borrower’s personal assets. The average loan size is generally small, and risk is diversified among many borrowers. We offer a wide array of credit cards for business and personal use. In general, our customers are attracted to our credit card offerings on the basis of price, credit limit, reward programs and other product features. Credit card underwriting decisions are generally based on repayment ability of our borrower via DTI ratios, credit bureau information, including payment history, debt burden and credit scores, such as FICO, and analysis of financial capacity. Automobile lending activities include loans and leases secured by new or used automobiles. We originate the majority of our automobile loans and leases on an indirect basis through selected dealerships. Our procedures for underwriting automobile loans include an assessment of an applicant’s overall financial capacity and repayment ability, credit history and the ability to meet existing obligations and payments on the proposed loan or lease. Although an applicant’s creditworthiness is the primary consideration, the underwriting process also includes a comparison of the value of the collateral security to the proposed loan amount. We require borrowers to maintain full coverage automobile insurance on automobile loans and leases, with the Bank listed as either the loss payee or additional insured. Installment loans consist of open and closed end facilities for personal and household purchases. We seek to maintain reasonable levels of risk in installment lending by following prudent underwriting guidelines which include an evaluation of personal credit history and cash flow.

​

Market Risk

​

Market risk is the potential of loss arising from changes in interest rates, foreign exchange rates, equity prices and commodity prices, including the correlation among these factors and their volatility. When the value of an instrument is tied to such external factors, the holder faces market risk. We are exposed to market risk primarily from interest rate risk, which is defined as the risk of loss of net interest income or net interest margin because of changes in interest rates.

​

The potential cash flows, sales or replacement value of many of our assets and liabilities, especially those that earn or pay interest, are sensitive to changes in the general level of interest rates. In the banking industry, changes in interest rates can significantly impact earnings and the safety and soundness of an entity.

​

Interest rate risk arises primarily from our core business activities of extending loans and accepting deposits. This occurs when our interest earning loans and interest-bearing deposits mature or reprice at different times, on a different basis or in unequal amounts. Interest rates may also affect loan demand, credit losses, mortgage origination volume, pre- payment speeds and other items affecting earnings.

​

Many factors affect our exposure to changes in interest rates, such as general economic and financial conditions, customer preferences, historical pricing relationships and repricing characteristics of financial instruments. Our earnings are affected not only by general economic conditions, but also by the monetary and fiscal policies of the United States and its agencies, particularly the Federal Reserve. The monetary policies of the Federal Reserve can influence the overall growth of loans, investment securities and deposits and the level of interest rates earned on assets and paid for liabilities.

​

92

Table of Contents

Market Risk Measurement

​

We primarily use net interest income simulation analysis to measure and analyze interest rate risk. We run various hypothetical interest rate scenarios and compare these results against a measured base case scenario. Our net interest income simulation analysis incorporates various assumptions, which we believe are reasonable but which may have a significant impact on results. These assumptions include: (1) the timing of changes in interest rates, (2) shifts or rotations in the yield curve, (3) re-pricing characteristics for market rate sensitive instruments on and off-balance sheet, (4) differing sensitivities of financial instruments due to differing underlying rate indices and (5) varying loan prepayment speeds for different interest rate scenarios. Because of limitations inherent in any approach used to measure interest rate risk, simulation results are not intended as a forecast of the actual effect of a change in market interest rates on our results but rather as a means to better plan and execute appropriate asset liability management strategies to manage our interest rate risk.

​

Table 28 presents, for the 12 months subsequent to September 30, 2025 and December 31, 2024, an estimate of the changes in net interest income that would result from ramps (gradual changes) and shocks (immediate changes) in market interest rates, moving in a parallel fashion over the entire yield curve, relative to the measured base case scenario. Ramp scenarios assume interest rates move gradually in parallel across the yield curve relative to the base case scenario. Shock scenarios assume an immediate and sustained parallel shift in interest rates across the entire yield curve, relative to the base case scenario. The base case scenario assumes that the balance sheet and interest rates are generally unchanged. We evaluate the sensitivity by using a static forecast, where the balance sheets as of September 30, 2025 and December 31, 2024 are held constant.

​

​	​	​	​	​	​	​	​	​	​	​	​
Net Interest Income Sensitivity Profile - Estimated Percentage Change Over 12 Months	​	​	Table 28
​	​	​	Static Forecast			​	​	Static Forecast			​
​	​	September 30, 2025				​	December 31, 2024				​
Gradual Change in Interest Rates (basis points)	​	​	​	​	​	​	​	​	​	​	​
+200	​	​	​	​	3.4	%	​	​	​	3.1	%
+100	​	​	​	​	1.7	​	​	​	​	1.6	​
+50	​	​	​	​	0.9	​	​	​	​	0.8	​
(50)	​	​	​	​	(0.9)	​	​	​	​	(0.8)	​
(100)	​	​	​	​	(1.7)	​	​	​	​	(1.6)	​
​	​	​	​	​	​	​	​	​	​	​	​
Immediate Change in Interest Rates (basis points)	​	​	​		​	​	​	​		​	​
+200	​	​	​	​	6.4	%	​	​	​	6.2	%
+100	​	​	​	​	3.2	​	​	​	​	3.2	​
+50	​	​	​	​	1.6	​	​	​	​	1.6	​
(50)	​	​	​	​	(1.6)	​	​	​	​	(1.6)	​
(100)	​	​	​	​	(3.4)	​	​	​	​	(3.3)	​

​

​

The table above shows the effects of a simulation which estimates the effect of a gradual and immediate sustained parallel shift in the yield curve of −100, −50, +50, +100 and +200 basis points in market interest rates over a 12-month period on our net interest income.

​

Currently, our interest rate profile, assuming a constant balance sheet, is such that we project net interest income will benefit from higher interest rates as our assets would reprice faster and to a greater degree than our liabilities, while in the case of lower interest rates, our assets would reprice downward and to a greater degree than our liabilities. Other factors such as changes in balance sheet composition or deposit rate behavior could result in a change in repricing sensitivity.

​

Under the static balance sheet forecast as of September 30, 2025, our net interest income sensitivity profile is slightly higher in higher interest rate scenarios compared to similar forecasts as of December 31, 2024. The sensitivity outcome described above is primarily due to the impact of holding a larger federal funds position as of September 30, 2025 as compared with December 31, 2024.

​

The comparisons above provide insight into the potential effects of changes in interest rates on net interest income. The Company believes that its approach to interest rate risk has appropriately considered its susceptibility to both rising and falling rates and has adopted strategies which minimize the impact of such risks.

​

93

Table of Contents

We also have longer term interest rate risk exposures which may not be appropriately measured by net interest income simulation analysis. We use market value of equity (“MVE”) sensitivity analysis to study the impact of long-term cash flows on earnings and capital. MVE involves discounting present values of all cash flows of on-balance sheet and off-balance sheet items under different interest rate scenarios. The discounted present value of all cash flows represents our MVE. MVE analysis requires modifying the expected cash flows in each interest rate scenario, which will impact the discounted present value. The amount of base case measurement and its sensitivity to shifts in the yield curve allow management to measure longer term repricing option risk in the balance sheet.

​

Limitations of Market Risk Measures

​

The results of our simulation analyses are hypothetical, and a variety of factors might cause actual results to differ substantially from what is depicted. For example, if the timing and magnitude of interest rate changes differ from those projected, our net interest income might vary significantly. Non parallel yield curve shifts such as a flattening or steepening of the yield curve or changes in interest rate spreads would also cause our net interest income to be different from that depicted. An increasing interest rate environment could reduce projected net interest income if deposits and other short-term liabilities re-price faster than expected or faster than our assets re-price. Actual results could differ from those projected if we grow assets and liabilities faster or slower than estimated if we experience a net outflow of deposits or if our mix of assets and liabilities otherwise changes. For example, while we maintain relatively high levels of liquidity, a faster than expected withdrawal of deposits out of the bank may cause us to seek higher cost sources of funding. Actual results could also differ from those projected if we experience substantially different prepayment speeds in our loan portfolio than those assumed in the simulation analyses. Finally, these simulation results do not consider all the actions that we may undertake in response to potential or actual changes in interest rates, such as changes to our loan, investment, deposit, funding or hedging strategies.

​

Market Risk Governance

​

We seek to achieve consistent growth in net interest income and capital while managing volatility arising from changes in market interest rates. The objective of our interest rate risk management process is to increase net interest income while operating within acceptable limits established for interest rate risk and maintaining adequate levels of funding and liquidity.

​

To manage the impact on net interest income, we manage our exposure to changes in interest rates through our asset and liability management activities within guidelines established by our ALCO and approved by our board of directors. The ALCO has the responsibility for approving and ensuring compliance with the ALCO management policies, including interest rate risk exposures. The objective of our interest rate risk management process is to maximize net interest income while operating within acceptable limits established for interest rate risk and maintaining adequate levels of funding and liquidity.

​

Through review and oversight by the ALCO, we attempt to engage in strategies that neutralize interest rate risk as much as possible. Our use of derivative financial instruments, as detailed in “Note 11. Derivative Financial Instruments” to the unaudited interim consolidated financial statements, has generally been limited. This is due to natural on balance sheet hedges arising out of offsetting interest rate exposures from loans and investment securities with deposits and other interest-bearing liabilities. In particular, the investment securities portfolio is utilized to manage the interest rate exposure and sensitivity to within the guidelines and limits established by the ALCO. We utilize natural and offsetting economic hedges in an effort to reduce the need to employ off-balance sheet derivative financial instruments to hedge interest rate risk exposures. Expected movements in interest rates are also considered in managing interest rate risk. Thus, as interest rates change, we may use different techniques to manage interest rate risk.

​

Management uses the results of its various simulation analyses to formulate strategies to achieve a desired risk profile within the parameters of our capital and liquidity guidelines.

​

94

Table of Contents

Operational Risk

​

Operational risk is the risk of loss arising from inadequate or failed processes, people or systems, external events (such as natural disasters), or compliance, reputational or legal matters, including the risk of loss resulting from fraud, litigation and breaches in data security. Operational risk is inherent in all of our business ventures and the management of that risk is important to the achievement of our objectives. We have a framework in place that includes the reporting and assessment of any operational risk events, and the assessment of our mitigating strategies within our key business lines. This framework is implemented through our policies, processes and reporting requirements. We measure and report operational risk using the seven operational risk event types projected by the Basel Committee on Banking Supervision in Basel II: (1) external fraud; (2) internal fraud; (3) employment practices and workplace safety; (4) clients, products and business practices; (5) damage to physical assets; (6) business disruption and system failures; and (7) execution, delivery and process management. Our operational risk review process is also a core part of our assessment of material new products or activities.

​

​

95

Table of Contents

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

​

See “Part I, Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations — Risk Governance and Quantitative and Qualitative Disclosures About Market Risk.”

​

ITEM 4. CONTROLS AND PROCEDURES

​

Disclosure Controls and Procedures

​

The Company’s management, including the Chief Executive Officer and Chief Financial Officer, conducted an evaluation of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of September 30, 2025. The Company’s disclosure controls and procedures are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure. Based on this evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of September 30, 2025.

​

Changes in Internal Control over Financial Reporting

​

There were no changes in the Company’s internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the quarter ended September 30, 2025 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

​

PART II – OTHER INFORMATION

​

ITEM 1. LEGAL PROCEEDINGS

​

The Company operates in a highly regulated environment. From time to time, the Company is party to various litigation matters incidental to the conduct of our business. We are not presently party to any legal proceedings the resolution of which we believe would have a material adverse effect on our business, prospects, financial condition, liquidity, results of operation, cash flows or capital levels.

​

ITEM 1A. RISK FACTORS

​

Item 1A of Part I of the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on February 28, 2025 contains a discussion of our risk factors. Except to the extent that additional factual information disclosed in this Quarterly Report on Form 10-Q relates to such risk factors, there are no material changes from the risk factors as disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024.

96

Table of Contents

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

​

The following table provides certain information with respect to our purchases of shares of the Company’s common stock during the three months ended September 30, 2025:

​

​	​	​	​	​	​	​	​	​	​	​
Issuer Purchases of Equity Securities	​	​	​	​	​	​	​	​	​	​
​	​	​	​	​	​	​	Total Number of	​	Approximate Dollar
​	​	​	​	​	​	​	Shares Purchased	​	Value of Shares
​	​	Total Number	​	Average		​	as Part of Publicly	​	that May Yet Be
​	​	of Shares	​	Price Paid		​	Announced Plans or	​	Purchased Under the
Period	​	Purchased1	​	per Share		​	Programs2	​	Plans or Programs2
July 1, 2025 through July 31, 2025	​	56,000	​	$	24.87	​	56,000	​	$	48,607,064
August 1, 2025 through August 31, 2025	​	601,459	​	​	24.56	​	601,459	​	​	33,833,175
September 1, 2025 through September 30, 2025	​	306,500	​	​	25.69	​	306,500	​	​	25,959,135
Total	​	963,959	​	$	24.94	​	963,959	​	​	​

(1) There were no shares acquired from employees to satisfy income tax withholding requirements in connection with vested share awards during the three months ended September 30, 2025.

(2) On January 29, 2025, the Company announced a stock repurchase program for up to $100 million of its outstanding common stock during 2025. As of September 30, 2025, $26.0 million remained of the $100 million total repurchase amount authorized under the stock repurchase program for 2025. Repurchases of shares of the Company’s common stock under the stock repurchase program may be conducted through open-market purchases, which may include purchases under a trading plan adopted pursuant to Securities and Exchange Commission Rule 10b5-1, or through privately negotiated transactions. The timing and exact amount of future stock repurchases, if any, will be subject to management’s discretion and various factors, including the Company’s capital position and financial performance, as well as market conditions. The stock repurchase program may be suspended, terminated or modified at any time for any reason.

​

​

ITEM 5. OTHER INFORMATION

​

During the three months ended September 30, 2025, none of the Company’s directors or officers (as defined in Rule 16a-1(f) under the Exchange Act) adopted or terminated any contract, instruction or written plan for the purchase or sale of the Company’s securities that was intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) or any “non-Rule 10b5-1 trading arrangement,” as defined in Item 408(c) of Regulation S-K.

​

97

Table of Contents

​

ITEM 6. EXHIBITS

​

A list of exhibits to this Form 10-Q is set forth on the Exhibit Index and is incorporated herein by reference.

​

​

Exhibit Index

​

​	​
Exhibit Number	​
​	​
31.1	Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as Amended, Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
​	​
31.2	Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as Amended, Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
​	​
32.1	Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
​	​
32.2	Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
​	​
101.INS	XBRL Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document
​	​
101.SCH	Inline XBRL Taxonomy Extension Schema Document
​	​
101.CAL	Inline XBRL Taxonomy Extension Calculation Linkbase Document
​	​
101.LAB	Inline XBRL Taxonomy Extension Label Linkbase Document
​	​
101.PRE	Inline XBRL Taxonomy Extension Presentation Linkbase Document
​	​
101.DEF	Inline XBRL Taxonomy Extension Definition Linkbase Document
​	​
104	Cover Page Interactive Data File – the cover page XBRL tags are embedded within the Inline XBRL document (included in Exhibit 101)

​

​

​

98

Table of Contents

Signatures

​

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

​

		​ ​ ​ ​	​ ​ ​ ​
Date: November 3, 2025		​	First Hawaiian, Inc.
​	​	​	​
​	​	​	​
​	​	​	​
​	By:	​	/s/ Robert S. Harrison
​	​	​	Robert S. Harrison Chairman of the Board, President and Chief Executive Officer (Principal Executive Officer)
​	​	​	​
​	​	​	​
​	​	​	​
​	By:	​	/s/ James M. Moses
​	​	​	James M. Moses Vice Chairman and Chief Financial Officer

​

​

​

​

​

99

FAQ

What was First Hawaiian (FHB) Q3 2025 net income and EPS?

Q3 2025 net income was $73.8 million and diluted EPS was $0.59.

How did First Hawaiian’s net interest income change in Q3 2025?

Net interest income rose to $169.3 million from $156.7 million a year earlier.

What were First Hawaiian’s deposits and assets as of September 30, 2025?

Deposits were $20.73 billion and total assets were $24.10 billion as of September 30, 2025.

What was the provision for credit losses in Q3 2025?

The provision for credit losses was $4.5 million, down from $7.4 million in Q3 2024.

What dividend did First Hawaiian declare in Q3 2025?

The company declared a $0.26 per share cash dividend in the quarter.

Did First Hawaiian repurchase shares in Q3 2025?

Yes. The company repurchased 963,959 shares during Q3 2025.

How did noninterest income and expense trend in Q3 2025?

Noninterest income was $57.1 million (up from $53.3 million), and noninterest expense was $125.7 million (roughly flat year over year).