Exhibit 99.1

FIRST HAWAIIAN, INC.

Unaudited Consolidated and Combined Financial Data

Financial Highlights

	For the Three Months Ended									For the Year Ended
	December 31,			September 30,			December 31,			December 31,
(dollars in thousands except per share data)	2016			2016			2015			2016			2015
Operating Results:
Net interest income	$	131,250		$	122,683		$	116,222		$	491,672		$	461,325
Provision for loan and lease losses	3,900			2,100			2,500			8,600			9,900
Noninterest income	49,021			48,690			47,188			217,601			211,403
Noninterest expense	82,503			82,804			80,294			328,844			319,601
Net income	56,552			53,235			50,211			230,178			213,780
Basic earnings per share	0.41			0.38			0.36			1.65			1.53
Diluted earnings per share	0.41			0.38			0.36			1.65			1.53
Dividends declared per share	0.20			0.20			N/A			0.62			N/A
Dividend payout ratio	49.35		%	52.39		%	N/A			37.27		%	N/A
Supplemental Income Statement Data (non-GAAP):
Core net interest income	$	131,250		$	122,683		$	116,222		$	491,672		$	456,489
Core noninterest income	47,505			48,690			46,582			190,357			188,197
Core noninterest expense	81,920			79,714			80,294			322,624			319,601
Core net income	56,001			55,177			49,834			217,111			196,315
Core basic earnings per share	$	0.40		$	0.40		$	0.36		$	1.56		$	1.41
Core diluted earnings per share	$	0.40		$	0.40		$	0.36		$	1.56		$	1.41
Performance Ratio:
Net interest margin	2.99		%	2.87		%	2.71		%	2.88		%	2.78		%
Core net interest margin (non-GAAP)	2.99		%	2.87		%	2.71		%	2.88		%	2.75		%
Efficiency ratio	45.76		%	48.31		%	49.13		%	46.36		%	47.50		%
Core efficiency ratio (non-GAAP)	45.82		%	46.51		%	49.32		%	47.30		%	49.57		%
Return on average total assets	1.14		%	1.10		%	1.04		%	1.19		%	1.14		%
Core return on average total assets (non-GAAP)	1.13		%	1.14		%	1.03		%	1.12		%	1.05		%
Return on average tangible assets	1.20		%	1.16		%	1.09		%	1.26		%	1.20		%
Core return on average tangible assets (non-GAAP)	1.19		%	1.20		%	1.09		%	1.18		%	1.10		%
Return on average total stockholders’ equity	8.97		%	8.45		%	7.23		%	8.96		%	7.81		%
Core return on average total stockholders’ equity (non-GAAP)	8.88		%	8.76		%	7.17		%	8.45		%	7.18		%
Return on average tangible stockholders’ equity	14.88		%	14.02		%	11.31		%	14.64		%	12.28		%
Core return on average tangible stockholders’ equity (non-GAAP)	14.73		%	14.53		%	11.22		%	13.80		%	11.28		%
Average Balances:
Average loans and leases	$	11,531,684		$	11,261,710		$	10,613,863		$	11,175,213		$	10,297,834
Average earning assets	17,482,648			17,028,930			17,047,767			17,093,114			16,619,854
Average assets	19,778,918			19,314,668			19,208,603			19,334,653			18,785,701
Average deposits	16,861,525			16,392,125			15,795,021			16,275,811			15,319,238
Average shareholders’ equity	2,507,514			2,506,099			2,756,977			2,568,219			2,735,786
Per Share of Common Stock:
Book value	$	17.75		$	18.09		$	19.63		$	17.75		$	19.63
Tangible book value	10.61			10.96			12.49			10.62			12.49
Market Value
Closing	34.82			26.86			N/A			34.82			N/A
High	35.47			27.97			N/A			35.47			N/A
Low	25.80			24.25			N/A			24.25			N/A

	As of			As of			As of
	December 31,			September 30,			December 31,
	2016			2016			2015
Balance Sheet Data:
Loans and leases	$	11,520,378		$	11,396,555		$	10,722,030
Total assets	19,661,829			19,892,693			19,352,681
Total deposits	16,794,532			16,965,527			16,061,924
Total stockholders’ equity	2,476,485			2,523,963			2,736,941
Asset Quality Ratios:
Non-accrual loans and leases / total loans and leases	0.08		%	0.08		%	0.16		%
Allowance for loan and lease losses / total loans and leases	1.18		%	1.18		%	1.26		%
Capital Ratios:
Common Equity Tier 1 Capital Ratio	12.75		%	12.48		%	15.31		%
Tier 1 Capital Ratio	12.75		%	12.48		%	15.31		%
Total Capital Ratio	13.85		%	13.59		%	16.48		%
Tier 1 Leverage Ratio	8.36		%	8.41		%	9.84		%
Total stockholders’ equity to total assets	12.60		%	12.69		%	14.14		%
Tangible stockholders’ equity to tangible assets (non-GAAP)	7.93		%	8.09		%	9.49		%
Non-Financial Data:
Number of branches	62			62			62
Number of ATMs	311			312			311
Number of Full-Time Equivalent Employees	2,179			2,197			2,157

Consolidated Statements of Income

	Three Months Ended							For the Year Ended
	December 31,		September 30,		December 31,			December 31,
(dollars in thousands except per share amounts)	2016		2016		2015			2016		2015
Interest income
Loans and lease financing	$	111,461	$	106,900	$	102,108		$	428,419	$	405,702
Available-for-sale securities	25,884		21,123		18,549			83,019		73,615
Other	968		1,311		1,450			7,082		4,529
Total interest income	138,313		129,334		122,107			518,520		483,846
Interest expense
Deposits	7,048		6,632		5,844			26,650		22,314
Short-term borrowings and long-term debt	15		19		41			198		207
Total interest expense	7,063		6,651		5,885			26,848		22,521
Net interest income	131,250		122,683		116,222			491,672		461,325
Provision for loan and lease losses	3,900		2,100		2,500			8,600		9,900
Net interest income after provision for loan and lease losses	127,350		120,583		113,722			483,072		451,425
Noninterest income
Service charges on deposit accounts	9,388		9,575		10,194			38,147		40,850
Credit and debit card fees	14,339		14,103		14,783			56,071		56,416
Other service charges and fees	8,446		8,768		8,990			35,355		38,641
Trust and investment services income	7,204		7,508		7,061			29,440		29,671
Bank-owned life insurance	1,758		7,115		2,679			15,021		9,976
Investment securities gains (losses) net	1,516		30		(2,672		)	27,277		12,321
Other	6,370		1,591		6,153			16,290		23,528
Total noninterest income	49,021		48,690		47,188			217,601		211,403
Noninterest expense
Salaries and employee benefits	40,471		42,106		43,243			169,233		170,233
Contracted services and professional fees	12,221		10,430		10,467			45,345		42,663
Occupancy	5,125		4,870		2,649			20,116		16,975
Equipment	4,777		4,192		4,850			16,912		15,836
Regulatory assessment and fees	4,103		3,546		2,366			12,972		9,490
Advertising and marketing	1,309		1,769		1,444			6,127		5,472
Card rewards program	4,770		4,512		5,773			15,513		17,687
Other	9,727		11,379		9,502			42,626		41,245
Total noninterest expense	82,503		82,804		80,294			328,844		319,601
Income before provision for income taxes	93,868		86,469		80,616			371,829		343,227
Provision for income taxes	37,316		33,234		30,405			141,651		129,447
Net income	$	56,552	$	53,235	$	50,211		$	230,178	$	213,780
Basic earnings per share	$	0.41	$	0.38	$	0.36		$	1.65	$	1.53
Diluted earnings per share	$	0.41	$	0.38	$	0.36		$	1.65	$	1.53
Dividends declared per share	$	0.20	$	0.20	$	—		$	0.62	$	—
Basic weighted-average outstanding shares	139,530,654		139,500,542		139,459,620			139,487,762		139,459,620
Diluted weighted-average outstanding shares	139,546,875		139,503,558		139,459,620			139,492,608		139,459,620

Consolidated Balance Sheets

	December 31,			September 30,			December 31,
(dollars in thousands)	2016			2016			2015
Assets
Cash and due from banks	$	253,827		$	371,622		$	300,096
Interest-bearing deposits in other banks	798,231			804,198			2,350,099
Investment securities	5,077,514			5,363,696			4,027,265
Loans and leases	11,520,378			11,396,555			10,722,030
Less: allowance for loan and lease losses	135,494			135,025			135,484
Net loans and leases	11,384,884			11,261,530			10,586,546
Premises and equipment, net	300,788			302,059			305,104
Other real estate owned and repossessed personal property	329			854			154
Accrued interest receivable	41,971			37,107			34,215
Bank-owned life insurance	429,209			432,031			424,545
Goodwill	995,492			995,492			995,492
Other intangible assets	16,809			17,554			21,435
Other assets	362,775			306,550			307,730
Total assets	$	19,661,829		$	19,892,693		$	19,352,681
Liabilities and Stockholders’ Equity
Deposits:
Interest-bearing	$	10,801,915		$	11,164,989		$	10,730,095
Noninterest-bearing	5,992,617			5,800,538			5,331,829
Total deposits	16,794,532			16,965,527			16,061,924
Short-term borrowings	9,151			9,151			216,151
Long-term debt	41			41			48
Retirement benefits payable	132,904			139,567			133,910
Other liabilities	248,716			254,444			203,707
Total liabilities	17,185,344			17,368,730			16,615,740
Stockholders’ equity
Net investment	—			—			2,788,200
Common stock ($0.01 par value; authorized 300,000,000 shares; issued and outstanding 139,530,654 shares as of both December 31, 2016 and September 30, 2016 and 139,459,620 shares as of December 31, 2015)	1,395			1,395			—
Additional paid-in capital	2,484,251			2,482,679			—
Retained earnings	78,850			50,204			—
Accumulated other comprehensive loss, net	(88,011		)	(10,315		)	(51,259		)
Total stockholders’ equity	2,476,485			2,523,963			2,736,941
Total liabilities and stockholders’ equity	$	19,661,829		$	19,892,693		$	19,352,681

Use of Non-GAAP Financial Measures

We present net interest income, noninterest income, noninterest expense, net income, earnings per share and the related ratios described below, on an adjusted, or ‘‘core,’’ basis, each a non-GAAP financial measure. These core measures exclude from the corresponding GAAP measure the impact of certain items that we do not believe are representative of our financial results. We believe that the presentation of these non-GAAP financial measures helps identify underlying trends in our business from period to period that could otherwise be distorted by the effect of certain expenses, gains and other items included in our operating results. We believe that these core measures provide useful information about our operating results and enhance the overall understanding of our past performance and future performance.  Investors should consider our performance and financial condition as reported under GAAP and all other relevant information when assessing our performance or financial condition.

Core net interest margin, core return on average total assets and core return on average total stockholders’ equity are non-GAAP financial measures. We compute our core net interest margin as the ratio of core net interest income to average earning assets.  We compute our core return on average total assets as the ratio of core net income to average total assets.  We compute our core return on average total stockholders’ equity as the ratio of core net income to average stockholders’ equity.

Return on average tangible stockholders’ equity, core return on average tangible stockholders’ equity, return on average tangible assets, core return on average tangible assets and tangible stockholders’ equity to tangible assets are non-GAAP financial measures. We compute our return on average tangible stockholders’ equity as the ratio of net income to average tangible stockholders’ equity, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total stockholders’ equity. We compute our core return on average tangible stockholders’ equity as the ratio of core net income to average tangible stockholders’ equity, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total stockholders’ equity. We compute our return on average tangible assets as the ratio of net income to average tangible assets, which is calculated by subtracting (and thereby effectively excluding) amounts related to the effect of goodwill from our average total assets. We compute our core return on average tangible assets as the ratio of core net income to average tangible assets. We compute our tangible stockholders’ equity to tangible assets as the ratio of tangible stockholders’ equity to tangible assets, each of which we calculate by subtracting (and thereby effectively excluding) the value of our goodwill. We believe that these measurements 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 stakeholders in the evaluation of a company, they have limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of our results or financial condition as reported under GAAP.

The following tables provide a reconciliation of these non-GAAP financial measures with their most closely related GAAP measures.

GAAP to Non-GAAP Reconciliation

	As of and for the Three Months Ended									As of and for the Year Ended
	December 31,			September 30,			December 31,			December 31,
(dollars in thousands, except per share data)	2016			2016			2015			2016			2015
Net income	$	56,552		$	53,235		$	50,211		$	230,178		$	213,780
Average total stockholders’ equity	$	2,507,514		$	2,506,099		$	2,756,977		$	2,568,219		$	2,735,786
Less: average goodwill	995,492			995,492			995,492			995,492			995,492
Average tangible stockholders’ equity	$	1,512,022		$	1,510,607		$	1,761,485		$	1,572,727		$	1,740,294
Total stockholders’ equity	$	2,476,485		$	2,523,963		$	2,736,941		$	2,476,485		$	2,736,941
Less: goodwill	995,492			995,492			995,492			995,492			995,492
Tangible stockholders’ equity	$	1,480,993		$	1,528,471		$	1,741,449		$	1,480,993		$	1,741,449
Average total assets	$	19,778,918		$	19,314,668		$	19,208,603		$	19,334,653		$	18,785,701
Less: average goodwill	995,492			995,492			995,492			995,492			995,492
Average tangible assets	$	18,783,426		$	18,319,176		$	18,213,111		$	18,339,161		$	17,790,209
Total assets	$	19,661,829		$	19,892,693		$	19,352,681		$	19,661,829		$	19,352,681
Less: goodwill	995,492			995,492			995,492			995,492			995,492
Tangible assets	$	18,666,337		$	18,897,201		$	18,357,189		$	18,666,337		$	18,357,189
Basic weighted-average shares outstanding	139,530,654			139,500,542			139,459,620			139,487,762			139,459,620
Diluted weighted-average shares outstanding	139,546,875			139,503,558			139,459,620			139,492,608			139,459,620
Return on average total stockholders’ equity(a)	8.97		%	8.45		%	7.23		%	8.96		%	7.81		%
Return on average tangible stockholders’ equity (non-GAAP)(a)	14.88		%	14.02		%	11.31		%	14.64		%	12.28		%
Return on average total assets(a)	1.14		%	1.10		%	1.04		%	1.19		%	1.14		%
Return on average tangible assets (non-GAAP)(a)	1.20		%	1.16		%	1.09		%	1.26		%	1.20		%
Total stockholders’ equity to total assets	12.60		%	12.69		%	14.14		%	12.60		%	14.14		%
Tangible stockholders’ equity to tangible assets (non-GAAP)	7.93		%	8.09		%	9.49		%	7.93		%	9.49		%
Average stockholders’ equity to average assets	12.68		%	12.98		%	14.35		%	13.28		%	14.56		%
Tangible average stockholders’ equity to tangible average assets (non-GAAP)	8.05		%	8.25		%	9.67		%	8.58		%	9.78		%
Book value per share	$	17.75		$	18.09		$	19.63		$	17.75		$	19.63
Tangible book value per share (non-GAAP)	$	10.61		$	10.96		$	12.49		$	10.62		$	12.49

(a)  Annualized for the three months ended December 31, 2016, September 30, 2016 and December 31, 2015.

GAAP to Non-GAAP Reconciliation

	For the Three Months Ended									For the Year Ended
	December 31,			September 30,			December 31,			December 31,
(dollars in thousands, except per share data)	2016			2016			2015			2016			2015
Net interest income	$	131,250		$	122,683		$	116,222		$	491,672		$	461,325
Early loan termination(a)	—			—			—			—			(4,836		)
Core net interest income (non-GAAP)	$	131,250		$	122,683		$	116,222		$	491,672		$	456,489
Noninterest income	$	49,021		$	48,690		$	47,188		$	217,601		$	211,403
Gain on sale of securities	(1,516		)	—			4,737			(4,566		)	(7,737		)
Gain on sale of stock (Visa/MasterCard)	—			—			(2,065		)	(22,678		)	(4,584		)
Gain on sale of other assets	—			—			(1,287		)	—			(3,414		)
Other adjustments(a),(b)	—			—			(1,991		)	—			(7,471		)
Core noninterest income (non-GAAP)	$	47,505		$	48,690		$	46,582		$	190,357		$	188,197
Noninterest expense	$	82,503		$	82,804		$	80,294		$	328,844		$	319,601
One-time items(c)	(583		)	(3,090		)	—			(6,220		)	—
Core noninterest expense (non-GAAP)	$	81,920		$	79,714		$	80,294		322,624			$	319,601
Net income	$	56,552		$	53,235		$	50,211		$	230,178		$	213,780
Early loan termination	—			—			—			—			(4,836		)
Gain on sale of securities	(1,516		)	—			4,737			(4,566		)	(7,737		)
Gain on sale of stock (Visa/MasterCard)	—			—			(2,065		)	(22,678		)	(4,584		)
Gain on sale of other assets	—			—			(1,287		)	—			(3,414		)
Other adjustments(b)	—			—			(1,991		)	—			(7,471		)
One-time items(c)	583			3,090			—			6,220			—
Tax adjustments (d)	382			(1,148		)	229			7,957			10,577
Total core adjustments	(551		)	1,942			(377		)	(13,067		)	(17,465		)
Core net income (non-GAAP)	$	56,001		$	55,177		$	49,834		$	217,111		$	196,315
Core basic earnings per share (non-GAAP)	$	0.40		$	0.40		$	0.36		$	1.56		$	1.41
Core diluted earnings per share (non-GAAP)	$	0.40		$	0.40		$	0.36		$	1.56		$	1.41

(a)    Adjustments that are not material to our financial results have not been presented for certain periods.

(b)    Other adjustments include a one-time MasterCard signing bonus and a recovery of an investment that was previously written down.

(c)    One-time items include initial public offering related costs.

(d)    Represents the adjustments to net income, tax effected at the Company’s effective tax rate for the respective period.