First Internet Bancorp Reports Fourth Quarter and Full Year 2023 Results
- Net income increased by 21.5% from the third quarter of 2023
- Diluted earnings per share increased by 23.1% from the third quarter of 2023
- Loan growth increased by 2.8% from the third quarter of 2023
- Repurchased 40,000 shares at an average price of $18.78
- Tangible book value per share increased by 4.7% from the third quarter of 2023
- None.
Insights
The reported financial results of First Internet Bancorp demonstrate a positive trajectory with a 21.5% increase in net income and a 23.1% increase in diluted earnings per share from the previous quarter. Such growth is indicative of the company's successful efforts in repositioning its balance sheet and expanding its net interest margin (NIM) by 19 basis points. The strategic focus on variable rate and higher-yielding products has potentially improved the interest rate risk profile, which is a critical aspect for financial institutions in a fluctuating rate environment.
Loan growth, particularly in the commercial sector, is noteworthy and reflects a 2.8% increase quarter-over-quarter. This has been accompanied by a stable yield on funded portfolio loan originations, which suggests a consistent return on new loans despite market volatility. Moreover, the company's share repurchase activity, totaling 502,525 common shares at an average price of $18.40, signifies management's confidence in the intrinsic value of the company and could be seen as a positive signal to investors.
However, it is essential to consider the slight increase in nonperforming loans and delinquencies, which could signal potential risks in credit quality. While the company has increased its allowance for credit losses, stakeholders should monitor these metrics closely as they could impact future profitability.
First Internet Bancorp's performance in the fourth quarter, particularly the significant increase in net interest income and the expansion of the net interest margin, suggests an adaptive response to the current interest rate environment. This robust performance is further underscored by a 27.4% year-over-year increase in noninterest income, driven by the gain on sale of loans.
The company's positioning as one of the top ten most active SBA 7(a) lenders is a strategic advantage, especially given the impressive origination volumes and record gain on sale revenue. This niche focus could provide a competitive edge and diversification benefits. The emphasis on construction and franchise finance lending also indicates a targeted approach to portfolio growth, which may offer higher yields and contribute to the overall profitability.
From a market perspective, the company's anticipation of rate cuts and its confidence in continued earnings and profitability improvement for 2024 are optimistic indicators. Investors may view this as a sign of a resilient business model capable of navigating economic headwinds.
The financial results of First Internet Bancorp reflect broader economic trends, such as the impact of interest rate changes on asset yields. The increase in the yield on average interest-earning assets is a direct response to the rising interest rate environment, which has allowed the bank to earn more on its loans and securities. This is a positive development but also one that requires careful navigation as the economy anticipates potential rate cuts.
The company's slowest increase in deposit costs over the past six quarters suggests a disciplined approach to managing interest expenses, which is crucial for maintaining a healthy NIM in a competitive banking landscape. The ability to manage deposit costs effectively can be a significant factor in the institution's financial stability and attractiveness to investors.
Overall, the bank's capital ratios, such as the CET1 ratio of 9.60%, indicate a strong capital position, which is essential for sustaining growth and absorbing potential losses. The increase in tangible common equity to tangible assets further solidifies the bank's financial foundation, which is particularly relevant in uncertain economic times.
Fourth Quarter 2023 Financial Highlights
-
Net income of
and diluted earnings per share of$4.1 million , increases of$0.48 21.5% and23.1% , respectively, from the third quarter of 2023
-
Net interest income of
and fully-taxable equivalent net interest income of$19.8 million , increases of$21.0 million 14.0% and12.9% , respectively, from the third quarter of 2023
-
Net interest margin of
1.58% and fully-taxable equivalent net interest margin of1.68% , both increasing 19 basis points from the third quarter of 2023
-
Loan growth of
, a$105.2 million 2.8% increase from the third quarter of 2023
-
Nonperforming loans to total loans of
0.26% ; net charge-offs to average loans of0.12%
-
Tangible common equity to tangible assets of
6.94% ; CET1 ratio of9.60%
-
Repurchased 40,000 shares at an average price of
; for the full year, repurchased 502,525 common shares at an average price of$18.78 per share$18.40
-
Tangible book value per share of
, a$41.43 4.7% increase from the third quarter of 2023
David Becker, Chairman and Chief Executive Officer, commented: “The fourth quarter’s results showcase our efforts over the past 18 months to reposition our balance sheet. With asset yields continuing to reprice higher, coupled with solid loan growth, we delivered welcome net interest margin expansion and net interest income growth. We produced positive operating leverage and a significant improvement in our operating efficiency. In all, we believe this quarter’s results represent an important inflection point for our company.
“We continued to optimize our loan portfolio mix in the fourth quarter, with solid production in construction and franchise finance lending. Additionally, we remain one of the ten most active SBA 7(a) lenders in the country. Our SBA lending team finished the year with impressive origination volumes and generated another record quarter of gain on sale revenue.
"With or without anticipated rate cuts, we are well-positioned to continue to improve our earnings and profitability in 2024. Now less than one month away from the 25th anniversary of our public launch, we are in an enviable position to start our second quarter century: with a strong balance sheet and capital levels, outstanding asset quality, and a team that is focused on the continued execution of our strategies.”
Net Interest Income and Net Interest Margin
Net interest income for the fourth quarter of 2023 was
Total interest income for the fourth quarter of 2023 was
Interest income earned on commercial loans was higher due to increased average balances and the positive impact of higher rates in the variable rate small business, construction and commercial and industrial lending portfolios, as well as growth in the higher-yielding franchise finance portfolio. This was partially offset by lower average balances in the public finance, healthcare finance and single tenant lease financing portfolios. The continued shift in the loan mix is the result of a strategic initiative to focus on variable rate and higher-yielding products, in part to help improve the interest rate risk profile of our balance sheet.
In the consumer loan portfolio, interest income was up due to higher yields on new originations and growth in the average balances of trailers, recreational vehicles and other consumer loans portfolios.
The yield on funded portfolio loan originations was
Interest income earned on securities in the fourth quarter of 2023 increased
Total interest expense for the fourth quarter of 2023 was
Average CD balances increased
These increases were partially offset by lower average brokered deposit balances, which decreased
Net interest margin (“NIM”) was
Noninterest Income
Noninterest income for the fourth quarter of 2023 was
Noninterest Expense
Noninterest expense totaled
The increase in premises and equipment was due primarily to a lower property tax accrual in the prior quarter. Consulting and professional fees increased due mainly to third-party loan review and stress testing activities. Deposit insurance premium increased due to higher assessments driven by year-over-year asset growth and loan composition. Salaries and employee benefits declined due primarily to lower incentive compensation and lower benefits costs. Data processing declined due to lower variable deposit activity-based expenses and transaction processing fees.
Income Taxes
The Company recognized an income tax benefit of
Loans and Credit Quality
Total loans as of December 31, 2023 were
Total consumer loan balances were
Total delinquencies 30 days or more past due were
The allowance for credit losses (“ACL”) as a percentage of total loans was
Net charge-offs of
The provision for credit losses in the fourth quarter of 2023 was
Capital
As of December 31, 2023, total shareholders’ equity was
In connection with its previously announced stock repurchase program, the Company repurchased 40,000 shares of its common stock during the fourth quarter of 2023 at an average price of
The following table presents the Company’s and the Bank’s regulatory and other capital ratios as of December 31, 2023.
As of December 31, 2023 |
||||||
Company |
Bank |
|||||
Total shareholders' equity to assets |
7.02 |
% |
8.62 |
% |
||
Tangible common equity to tangible assets 1 |
6.94 |
% |
8.54 |
% |
||
Tier 1 leverage ratio 2 |
7.33 |
% |
8.95 |
% |
||
Common equity tier 1 capital ratio 2 |
9.60 |
% |
11.73 |
% |
||
Tier 1 capital ratio 2 |
9.60 |
% |
11.73 |
% |
||
Total risk-based capital ratio 2 |
13.23 |
% |
12.73 |
% |
||
1 This information represents a non-GAAP financial measure. For a discussion of non-GAAP financial measures, see the section below entitled "Non-GAAP Financial Measures." |
||||||
2 Regulatory capital ratios are preliminary pending filing of the Company's and the Bank's regulatory reports. |
Conference Call and Webcast
The Company will host a conference call and webcast at 2:00 p.m. Eastern Time on Thursday, January 25, 2024 to discuss its quarterly financial results. The call can be accessed via telephone at (888) 259-6580; access code: 23964485. A recorded replay can be accessed through February 24, 2024 by dialing (877) 674-7070; access code: 964485.
Additionally, interested parties can listen to a live webcast of the call on the Company's website at www.firstinternetbancorp.com. An archived version of the webcast will be available in the same location shortly after the live call has ended.
About First Internet Bancorp
First Internet Bancorp is a financial holding company with assets of
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, including statements with respect to the financial condition, results of operations, trends in lending policies and loan programs, plans and prospective business partnerships, objectives, future performance and business of the Company. Forward-looking statements are generally identifiable by the use of words such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “growth,” “help,” :improve,” “may,” “ongoing,” “opportunities,” “pending,” “plan,” “position,” “preliminary,” “remain,” “should,” “thereafter,” “well-positioned,” “will,” or other similar expressions. Forward-looking statements are not a guarantee of future performance or results, are based on information available at the time the statements are made and involve known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from the information in the forward-looking statements. Such statements are subject to certain risks and uncertainties including: our business and operations and the business and operations of our vendors and customers: general economic conditions, whether national or regional, and conditions in the lending markets in which we participate that may have an adverse effect on the demand for our loans and other products; our credit quality and related levels of nonperforming assets and loan losses, and the value and salability of the real estate that is the collateral for our loans. Other factors that may cause such differences include: failures or breaches of or interruptions in the communications and information systems on which we rely to conduct our business; failure of our plans to grow our commercial and industrial, construction, SBA, and franchise finance loan portfolios; competition with national, regional and community financial institutions; the loss of any key members of senior management; the anticipated impacts of inflation and rising interest rates on the general economy; risks relating to the regulation of financial institutions; and other factors identified in reports we file with the
Non-GAAP Financial Measures
This press release contains financial information determined by methods other than in accordance with
First Internet Bancorp | ||||||||||||||||||||
Summary Financial Information (unaudited) | ||||||||||||||||||||
Dollar amounts in thousands, except per share data | ||||||||||||||||||||
|
||||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||
|
|
2023 |
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||||
Net income | $ |
4,143 |
|
$ |
3,409 |
|
$ |
6,351 |
|
$ |
8,417 |
|
$ |
35,541 |
|
|||||
Per share and share information | ||||||||||||||||||||
Earnings per share - basic | $ |
0.48 |
|
$ |
0.39 |
|
$ |
0.68 |
|
$ |
0.95 |
|
$ |
3.73 |
|
|||||
Earnings per share - diluted |
|
0.48 |
|
|
0.39 |
|
|
0.68 |
|
|
0.95 |
|
|
3.70 |
|
|||||
Dividends declared per share |
|
0.06 |
|
|
0.06 |
|
|
0.06 |
|
|
0.24 |
|
|
0.24 |
|
|||||
Book value per common share |
|
41.97 |
|
|
40.11 |
|
|
40.26 |
|
|
41.97 |
|
|
40.26 |
|
|||||
Tangible book value per common share 1 |
|
41.43 |
|
|
39.57 |
|
|
39.74 |
|
|
41.43 |
|
|
39.74 |
|
|||||
Common shares outstanding |
|
8,644,451 |
|
|
8,669,673 |
|
|
9,065,883 |
|
|
8,644,451 |
|
|
9,065,883 |
|
|||||
Average common shares outstanding: | ||||||||||||||||||||
Basic |
|
8,683,331 |
|
|
8,744,385 |
|
|
9,281,309 |
|
|
8,837,558 |
|
|
9,530,921 |
|
|||||
Diluted |
|
8,720,078 |
|
|
8,767,217 |
|
|
9,343,533 |
|
|
8,858,890 |
|
|
9,595,115 |
|
|||||
Performance ratios | ||||||||||||||||||||
Return on average assets |
|
0.32 |
% |
|
0.26 |
% |
|
0.59 |
% |
|
0.17 |
% |
|
0.85 |
% |
|||||
Return on average shareholders' equity |
|
4.66 |
% |
|
3.79 |
% |
|
6.91 |
% |
|
2.35 |
% |
|
9.53 |
% |
|||||
Return on average tangible common equity 1 |
|
4.72 |
% |
|
3.84 |
% |
|
7.00 |
% |
|
2.38 |
% |
|
9.65 |
% |
|||||
Net interest margin |
|
1.58 |
% |
|
1.39 |
% |
|
2.09 |
% |
|
1.56 |
% |
|
2.41 |
% |
|||||
Net interest margin - FTE 1,2 |
|
1.68 |
% |
|
1.49 |
% |
|
2.22 |
% |
|
1.67 |
% |
|
2.54 |
% |
|||||
Capital ratios 3 | ||||||||||||||||||||
Total shareholders' equity to assets |
|
7.02 |
% |
|
6.73 |
% |
|
8.03 |
% |
|
7.02 |
% |
|
8.03 |
% |
|||||
Tangible common equity to tangible assets 1 |
|
6.94 |
% |
|
6.64 |
% |
|
7.94 |
% |
|
6.94 |
% |
|
7.94 |
% |
|||||
Tier 1 leverage ratio | 7.33 |
% |
|
7.31 |
% |
|
9.06 |
% |
|
7.33 |
% |
|
9.06 |
% |
||||||
Common equity tier 1 capital ratio | 9.60 |
% |
|
9.59 |
% |
|
10.93 |
% |
|
9.60 |
% |
|
10.93 |
% |
||||||
Tier 1 capital ratio | 9.60 |
% |
|
9.59 |
% |
|
10.93 |
% |
|
9.60 |
% |
|
10.93 |
% |
||||||
Total risk-based capital ratio | 13.23 |
% |
|
13.18 |
% |
|
14.75 |
% |
|
13.23 |
% |
|
14.75 |
% |
||||||
Asset quality | ||||||||||||||||||||
Nonperforming loans | $ |
9,962 |
|
$ |
5,885 |
|
$ |
7,529 |
|
$ |
9,962 |
|
$ |
7,529 |
|
|||||
Nonperforming assets |
|
10,354 |
|
|
6,069 |
|
|
7,571 |
|
|
10,354 |
|
|
7,571 |
|
|||||
Nonperforming loans to loans |
|
0.26 |
% |
|
0.16 |
% |
|
0.22 |
% |
|
0.26 |
% |
|
0.22 |
% |
|||||
Nonperforming assets to total assets |
|
0.20 |
% |
|
0.12 |
% |
|
0.17 |
% |
|
0.20 |
% |
|
0.17 |
% |
|||||
Allowance for credit losses - loans to: | ||||||||||||||||||||
Loans |
|
1.01 |
% |
|
0.98 |
% |
|
0.91 |
% |
|
1.01 |
% |
|
0.91 |
% |
|||||
Nonperforming loans |
|
389.2 |
% |
|
619.4 |
% |
|
421.5 |
% |
|
389.2 |
% |
|
421.5 |
% |
|||||
Net charge-offs to average loans |
|
0.12 |
% |
|
0.16 |
% |
|
0.03 |
% |
|
0.31 |
% |
|
0.03 |
% |
|||||
Average balance sheet information | ||||||||||||||||||||
Loans | $ |
3,799,211 |
|
$ |
3,700,410 |
|
$ |
3,382,212 |
|
$ |
3,682,490 |
|
$ |
3,123,972 |
|
|||||
Total securities |
|
683,468 |
|
$ |
622,220 |
|
$ |
578,608 |
|
|
624,050 |
|
|
613,303 |
|
|||||
Other earning assets |
|
500,733 |
|
$ |
653,375 |
|
$ |
149,910 |
|
|
500,061 |
|
|
278,073 |
|
|||||
Total interest-earning assets |
|
4,984,133 |
|
$ |
4,976,667 |
|
$ |
4,119,897 |
|
|
4,809,840 |
|
|
4,033,542 |
|
|||||
Total assets |
|
5,154,285 |
|
$ |
5,137,474 |
|
$ |
4,263,246 |
|
|
4,968,514 |
|
|
4,170,526 |
|
|||||
Noninterest-bearing deposits |
|
123,351 |
|
$ |
127,540 |
|
$ |
135,702 |
|
|
125,816 |
|
|
120,325 |
|
|||||
Interest-bearing deposits |
|
3,935,519 |
|
$ |
3,911,696 |
|
$ |
3,041,022 |
|
|
3,744,964 |
|
|
3,022,794 |
|
|||||
Total deposits |
|
4,058,870 |
|
$ |
4,039,236 |
|
$ |
3,176,724 |
|
|
3,870,780 |
|
|
3,143,119 |
|
|||||
Shareholders' equity |
|
353,037 |
|
$ |
356,701 |
|
$ |
364,657 |
|
|
357,800 |
|
|
372,844 |
|
1 Refer to "Non-GAAP Financial Measures" section above and "Reconciliation of Non-GAAP Financial Measures" below | |||||||||
2 On a fully-taxable equivalent ("FTE") basis assuming a |
|||||||||
3 Regulatory capital ratios are preliminary pending filing of the Company's regulatory reports |
First Internet Bancorp | ||||||||||||
Condensed Consolidated Balance Sheets (unaudited, except for December 31, 2022) | ||||||||||||
Dollar amounts in thousands | ||||||||||||
December 31, | September 30, | December 31, | ||||||||||
2023 |
2023 |
2022 |
||||||||||
Assets | ||||||||||||
Cash and due from banks | $ |
8,269 |
|
$ |
3,595 |
|
$ |
17,426 |
|
|||
Interest-bearing deposits |
|
397,629 |
|
|
517,610 |
|
|
239,126 |
|
|||
Securities available-for-sale, at fair value |
|
474,855 |
|
|
450,827 |
|
|
390,384 |
|
|||
Securities held-to-maturity, at amortized cost, net of allowance for credit losses |
|
227,153 |
|
|
231,928 |
|
|
189,168 |
|
|||
Loans held-for-sale |
|
22,052 |
|
|
31,669 |
|
|
21,511 |
|
|||
Loans |
|
3,840,220 |
|
|
3,735,068 |
|
|
3,499,401 |
|
|||
Allowance for credit losses - loans |
|
(38,774 |
) |
|
(36,452 |
) |
|
(31,737 |
) |
|||
Net loans |
|
3,801,446 |
|
|
3,698,616 |
|
|
3,467,664 |
|
|||
Accrued interest receivable |
|
26,746 |
|
|
23,761 |
|
|
21,069 |
|
|||
Federal Home Loan Bank of |
|
28,350 |
|
|
28,350 |
|
|
28,350 |
|
|||
Cash surrender value of bank-owned life insurance |
|
40,882 |
|
|
40,619 |
|
|
39,859 |
|
|||
Premises and equipment, net |
|
73,463 |
|
|
74,197 |
|
|
72,711 |
|
|||
Goodwill |
|
4,687 |
|
|
4,687 |
|
|
4,687 |
|
|||
Servicing asset |
|
10,567 |
|
|
9,579 |
|
|
6,255 |
|
|||
Other real estate owned |
|
375 |
|
|
106 |
|
|
- |
|
|||
Accrued income and other assets |
|
51,098 |
|
|
53,479 |
|
|
44,894 |
|
|||
Total assets | $ |
5,167,572 |
|
$ |
5,169,023 |
|
$ |
4,543,104 |
|
|||
Liabilities | ||||||||||||
Noninterest-bearing deposits | $ |
123,464 |
|
$ |
125,265 |
|
$ |
175,315 |
|
|||
Interest-bearing deposits |
|
3,943,509 |
|
|
3,958,280 |
|
|
3,265,930 |
|
|||
Total deposits |
|
4,066,973 |
|
|
4,083,545 |
|
|
3,441,245 |
|
|||
Advances from Federal Home Loan Bank |
|
614,934 |
|
|
614,933 |
|
|
614,928 |
|
|||
Subordinated debt |
|
104,838 |
|
|
104,761 |
|
|
104,532 |
|
|||
Accrued interest payable |
|
3,848 |
|
|
2,968 |
|
|
2,913 |
|
|||
Accrued expenses and other liabilities |
|
14,184 |
|
|
15,072 |
|
|
14,512 |
|
|||
Total liabilities |
|
4,804,777 |
|
|
4,821,279 |
|
|
4,178,130 |
|
|||
Shareholders' equity | ||||||||||||
Voting common stock |
|
184,700 |
|
|
185,085 |
|
|
192,935 |
|
|||
Retained earnings |
|
207,470 |
|
|
203,856 |
|
|
205,675 |
|
|||
Accumulated other comprehensive loss |
|
(29,375 |
) |
|
(41,197 |
) |
|
(33,636 |
) |
|||
Total shareholders' equity |
|
362,795 |
|
|
347,744 |
|
|
364,974 |
|
|||
Total liabilities and shareholders' equity | $ |
5,167,572 |
|
$ |
5,169,023 |
|
$ |
4,543,104 |
|
First Internet Bancorp | ||||||||||||||||||||
Condensed Consolidated Statements of Income (unaudited, except for the twelve months ended December 31, 2022) | ||||||||||||||||||||
Dollar amounts in thousands, except per share data | ||||||||||||||||||||
|
||||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||
|
|
2023 |
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||||
Interest income | ||||||||||||||||||||
Loans | $ |
52,690 |
|
$ |
48,898 |
|
$ |
40,354 |
|
$ |
192,337 |
|
$ |
140,600 |
|
|||||
Securities - taxable |
|
5,447 |
|
|
4,301 |
|
|
3,222 |
|
|
17,189 |
|
|
10,711 |
|
|||||
Securities - non-taxable |
|
962 |
|
|
912 |
|
|
699 |
|
|
3,532 |
|
|
1,767 |
|
|||||
Other earning assets |
|
7,173 |
|
|
8,904 |
|
|
1,394 |
|
|
26,384 |
|
|
3,830 |
|
|||||
Total interest income |
|
66,272 |
|
|
63,015 |
|
|
45,669 |
|
|
239,442 |
|
|
156,908 |
|
|||||
Interest expense | ||||||||||||||||||||
Deposits |
|
41,078 |
|
|
40,339 |
|
|
18,807 |
|
|
143,363 |
|
|
41,832 |
|
|||||
Other borrowed funds |
|
5,387 |
|
|
5,298 |
|
|
5,193 |
|
|
21,175 |
|
|
17,983 |
|
|||||
Total interest expense |
|
46,465 |
|
|
45,637 |
|
|
24,000 |
|
|
164,538 |
|
|
59,815 |
|
|||||
Net interest income |
|
19,807 |
|
|
17,378 |
|
|
21,669 |
|
|
74,904 |
|
|
97,093 |
|
|||||
Provision for credit losses |
|
3,594 |
|
|
1,946 |
|
|
2,109 |
|
|
16,653 |
|
|
4,977 |
|
|||||
Net interest income after provision | ||||||||||||||||||||
for credit losses |
|
16,213 |
|
|
15,432 |
|
|
19,560 |
|
|
58,251 |
|
|
92,116 |
|
|||||
Noninterest income | ||||||||||||||||||||
Service charges and fees |
|
216 |
|
|
208 |
|
|
226 |
|
|
851 |
|
|
1,071 |
|
|||||
Loan servicing revenue |
|
1,134 |
|
|
1,064 |
|
|
715 |
|
|
3,833 |
|
|
2,573 |
|
|||||
Loan servicing asset revaluation |
|
(793 |
) |
|
(257 |
) |
|
(539 |
) |
|
(1,463 |
) |
|
(1,639 |
) |
|||||
Mortgage banking activities |
|
- |
|
|
- |
|
|
1,010 |
|
|
76 |
|
|
5,464 |
|
|||||
Gain on sale of loans |
|
6,028 |
|
|
5,569 |
|
|
2,862 |
|
|
20,526 |
|
|
11,372 |
|
|||||
Other |
|
816 |
|
|
823 |
|
|
1,533 |
|
|
2,302 |
|
|
2,416 |
|
|||||
Total noninterest income |
|
7,401 |
|
|
7,407 |
|
|
5,807 |
|
|
26,125 |
|
|
21,257 |
|
|||||
Noninterest expense | ||||||||||||||||||||
Salaries and employee benefits |
|
11,055 |
|
|
11,767 |
|
|
10,404 |
|
|
45,322 |
|
|
41,553 |
|
|||||
Marketing, advertising and promotion |
|
518 |
|
|
500 |
|
|
837 |
|
|
2,567 |
|
|
3,554 |
|
|||||
Consulting and professional fees |
|
893 |
|
|
552 |
|
|
914 |
|
|
3,082 |
|
|
4,826 |
|
|||||
Data processing |
|
493 |
|
|
701 |
|
|
567 |
|
|
2,373 |
|
|
1,989 |
|
|||||
Loan expenses |
|
1,371 |
|
|
1,336 |
|
|
1,018 |
|
|
5,756 |
|
|
4,435 |
|
|||||
Premises and equipment |
|
2,846 |
|
|
2,315 |
|
|
2,921 |
|
|
10,599 |
|
|
10,688 |
|
|||||
Deposit insurance premium |
|
1,334 |
|
|
1,067 |
|
|
355 |
|
|
3,880 |
|
|
1,152 |
|
|||||
Other |
|
1,546 |
|
|
1,518 |
|
|
1,497 |
|
|
5,857 |
|
|
5,076 |
|
|||||
Total noninterest expense |
|
20,056 |
|
|
19,756 |
|
|
18,513 |
|
|
79,436 |
|
|
73,273 |
|
|||||
Income before income taxes |
|
3,558 |
|
|
3,083 |
|
|
6,854 |
|
|
4,940 |
|
|
40,100 |
|
|||||
Income tax (benefit) provision |
|
(585 |
) |
|
(326 |
) |
|
503 |
|
|
(3,477 |
) |
|
4,559 |
|
|||||
Net income | $ |
4,143 |
|
$ |
3,409 |
|
$ |
6,351 |
|
$ |
8,417 |
|
$ |
35,541 |
|
|||||
Per common share data | ||||||||||||||||||||
Earnings per share - basic | $ |
0.48 |
|
$ |
0.39 |
|
$ |
0.68 |
|
$ |
0.95 |
|
$ |
3.73 |
|
|||||
Earnings per share - diluted | $ |
0.48 |
|
$ |
0.39 |
|
$ |
0.68 |
|
$ |
0.95 |
|
$ |
3.70 |
|
|||||
Dividends declared per share | $ |
0.06 |
|
$ |
0.06 |
|
$ |
0.06 |
|
$ |
0.24 |
|
$ |
0.24 |
|
|||||
All periods presented have been reclassified to conform to the current period classification |
First Internet Bancorp | ||||||||||||||||||||||||||||||
Average Balances and Rates (unaudited) | ||||||||||||||||||||||||||||||
Dollar amounts in thousands | ||||||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||||
December 31, 2023 | September 30, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||
Average | Interest / | Yield / | Average | Interest / | Yield / | Average | Interest / | Yield / | ||||||||||||||||||||||
Balance | Dividends | Cost | Balance | Dividends | Cost | Balance | Dividends | Cost | ||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||
Interest-earning assets | ||||||||||||||||||||||||||||||
Loans, including loans held-for-sale 1 | $ |
3,799,932 |
|
$ |
52,690 |
5.50 |
% |
$ |
3,701,072 |
|
$ |
48,898 |
5.24 |
% |
$ |
3,391,379 |
|
$ |
40,354 |
4.72 |
% |
|||||||||
Securities - taxable |
|
611,664 |
|
|
5,447 |
3.53 |
% |
|
550,208 |
|
|
4,301 |
3.10 |
% |
|
508,725 |
|
|
3,222 |
2.51 |
% |
|||||||||
Securities - non-taxable |
|
71,804 |
|
|
962 |
5.32 |
% |
|
72,012 |
|
|
912 |
5.02 |
% |
|
69,883 |
|
|
699 |
3.97 |
% |
|||||||||
Other earning assets |
|
500,733 |
|
|
7,173 |
5.68 |
% |
|
653,375 |
|
|
8,904 |
5.41 |
% |
|
149,910 |
|
|
1,394 |
3.69 |
% |
|||||||||
Total interest-earning assets |
|
4,984,133 |
|
|
66,272 |
5.28 |
% |
|
4,976,667 |
|
|
63,015 |
5.02 |
% |
|
4,119,897 |
|
|
45,669 |
4.40 |
% |
|||||||||
Allowance for credit losses |
|
(36,792 |
) |
|
(35,601 |
) |
|
(30,543 |
) |
|||||||||||||||||||||
Noninterest-earning assets |
|
206,944 |
|
|
196,408 |
|
|
173,892 |
|
|||||||||||||||||||||
Total assets | $ |
5,154,285 |
|
$ |
5,137,474 |
|
$ |
4,263,246 |
|
|||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||
Interest-bearing liabilities | ||||||||||||||||||||||||||||||
Interest-bearing demand deposits | $ |
382,427 |
|
$ |
1,646 |
1.71 |
% |
$ |
387,517 |
|
$ |
2,131 |
2.18 |
% |
$ |
326,102 |
|
$ |
628 |
0.76 |
% |
|||||||||
Savings accounts |
|
22,394 |
|
|
48 |
0.85 |
% |
|
26,221 |
|
|
56 |
0.85 |
% |
|
47,799 |
|
|
104 |
0.86 |
% |
|||||||||
Money market accounts |
|
1,225,781 |
|
|
12,739 |
4.12 |
% |
|
1,230,746 |
|
|
12,537 |
4.04 |
% |
|
1,441,583 |
|
|
10,508 |
2.89 |
% |
|||||||||
BaaS - brokered deposits |
|
62,098 |
|
|
685 |
4.38 |
% |
|
31,891 |
|
|
348 |
4.33 |
% |
|
4,563 |
|
|
13 |
1.13 |
% |
|||||||||
Certificates and brokered deposits |
|
2,242,819 |
|
|
25,960 |
4.59 |
% |
|
2,235,321 |
|
|
25,267 |
4.48 |
% |
|
1,220,975 |
|
|
7,554 |
2.45 |
% |
|||||||||
Total interest-bearing deposits |
|
3,935,519 |
|
|
41,078 |
4.14 |
% |
|
3,911,696 |
|
|
40,339 |
4.09 |
% |
|
3,041,022 |
|
|
18,807 |
2.45 |
% |
|||||||||
Other borrowed funds |
|
719,733 |
|
|
5,387 |
2.97 |
% |
|
719,655 |
|
|
5,298 |
2.92 |
% |
|
712,465 |
|
|
5,193 |
2.89 |
% |
|||||||||
Total interest-bearing liabilities |
|
4,655,252 |
|
|
46,465 |
3.96 |
% |
|
4,631,351 |
|
|
45,637 |
3.91 |
% |
|
3,753,487 |
|
|
24,000 |
2.54 |
% |
|||||||||
Noninterest-bearing deposits |
|
123,351 |
|
|
127,540 |
|
|
135,702 |
|
|||||||||||||||||||||
Other noninterest-bearing liabilities |
|
22,645 |
|
|
21,882 |
|
|
9,400 |
|
|||||||||||||||||||||
Total liabilities |
|
4,801,248 |
|
|
4,780,773 |
|
|
3,898,589 |
|
|||||||||||||||||||||
Shareholders' equity |
|
353,037 |
|
|
356,701 |
|
|
364,657 |
|
|||||||||||||||||||||
Total liabilities and shareholders' equity | $ |
5,154,285 |
|
$ |
5,137,474 |
|
$ |
4,263,246 |
|
|||||||||||||||||||||
Net interest income | $ |
19,807 |
$ |
17,378 |
$ |
21,669 |
||||||||||||||||||||||||
Interest rate spread | 1.32 |
% |
1.11 |
% |
1.86 |
% |
||||||||||||||||||||||||
Net interest margin | 1.58 |
% |
1.39 |
% |
2.09 |
% |
||||||||||||||||||||||||
Net interest margin - FTE 2,3 | 1.68 |
% |
1.49 |
% |
2.22 |
% |
1 Includes nonaccrual loans | |||||||||||||
2 On a fully-taxable equivalent ("FTE") basis assuming a |
|||||||||||||
3 Refer to "Non-GAAP Financial Measures" section above and "Reconciliation of Non-GAAP Financial Measures" below |
First Internet Bancorp | ||||||||||||||||||||
Average Balances and Rates (unaudited) | ||||||||||||||||||||
Dollar amounts in thousands | ||||||||||||||||||||
|
||||||||||||||||||||
Twelve Months Ended | ||||||||||||||||||||
December 31, 2023 | December 31, 2022 | |||||||||||||||||||
Average | Interest / | Yield / | Average | Interest / | Yield / | |||||||||||||||
Balance | Dividends | Cost | Balance | Dividends | Cost | |||||||||||||||
Assets | ||||||||||||||||||||
Interest-earning assets | ||||||||||||||||||||
Loans, including loans held-for-sale 1 | $ |
3,685,729 |
|
$ |
192,337 |
5.22 |
% |
$ |
3,142,166 |
|
$ |
140,600 |
4.47 |
% |
||||||
Securities - taxable |
|
551,479 |
|
|
17,189 |
3.12 |
% |
|
537,921 |
|
|
10,711 |
1.99 |
% |
||||||
Securities - non-taxable |
|
72,571 |
|
|
3,532 |
4.87 |
% |
|
75,382 |
|
|
1,767 |
2.34 |
% |
||||||
Other earning assets |
|
500,061 |
|
|
26,384 |
5.28 |
% |
|
278,073 |
|
|
3,830 |
1.38 |
% |
||||||
Total interest-earning assets |
|
4,809,840 |
|
|
239,442 |
4.98 |
% |
|
4,033,542 |
|
|
156,908 |
3.89 |
% |
||||||
|
- |
|
||||||||||||||||||
Allowance for credit losses |
|
(36,038 |
) |
|
(29,143 |
) |
||||||||||||||
Noninterest-earning assets |
|
194,712 |
|
|
166,127 |
|
||||||||||||||
Total assets | $ |
4,968,514 |
|
$ |
4,170,526 |
|
||||||||||||||
Liabilities | ||||||||||||||||||||
Interest-bearing liabilities | ||||||||||||||||||||
Interest-bearing demand deposits | $ |
366,082 |
|
$ |
6,186 |
1.69 |
% |
$ |
333,737 |
|
$ |
2,056 |
0.62 |
% |
||||||
Savings accounts |
|
29,200 |
|
|
249 |
0.85 |
% |
|
58,156 |
|
|
336 |
0.58 |
% |
||||||
Money market accounts |
|
1,276,602 |
|
|
49,890 |
3.91 |
% |
|
1,423,185 |
|
|
18,513 |
1.30 |
% |
||||||
BaaS - brokered deposits |
|
33,039 |
|
|
1,402 |
4.24 |
% |
|
60,699 |
|
|
1,033 |
1.70 |
% |
||||||
Certificates and brokered deposits |
|
2,040,041 |
|
|
85,636 |
4.20 |
% |
|
1,147,017 |
|
|
19,894 |
1.73 |
% |
||||||
Total interest-bearing deposits |
|
3,744,964 |
|
|
143,363 |
3.83 |
% |
|
3,022,794 |
|
|
41,832 |
1.38 |
% |
||||||
Other borrowed funds |
|
719,617 |
|
|
21,175 |
2.94 |
% |
|
638,526 |
|
|
17,983 |
2.82 |
% |
||||||
Total interest-bearing liabilities |
|
4,464,581 |
|
|
164,538 |
3.69 |
% |
|
3,661,320 |
|
|
59,815 |
1.63 |
% |
||||||
Noninterest-bearing deposits |
|
125,816 |
|
|
120,325 |
|
||||||||||||||
Other noninterest-bearing liabilities |
|
20,317 |
|
|
16,037 |
|
||||||||||||||
Total liabilities |
|
4,610,714 |
|
|
3,797,682 |
|
||||||||||||||
Shareholders' equity |
|
357,800 |
|
|
372,844 |
|
||||||||||||||
Total liabilities and shareholders' equity | $ |
4,968,514 |
|
$ |
4,170,526 |
|
||||||||||||||
Net interest income | $ |
74,904 |
$ |
97,093 |
||||||||||||||||
Interest rate spread | 1.29 |
% |
2.26 |
% |
||||||||||||||||
Net interest margin | 1.56 |
% |
2.41 |
% |
||||||||||||||||
Net interest margin - FTE 2,3 | 1.67 |
% |
2.54 |
% |
1 Includes nonaccrual loans | |||||||||||||
2 On a fully-taxable equivalent ("FTE") basis assuming a |
|||||||||||||
3 Refer to "Non-GAAP Financial Measures" section above and "Reconciliation of Non-GAAP Financial Measures" below |
First Internet Bancorp | ||||||||||||||||||
Loans and Deposits (unaudited) | ||||||||||||||||||
Dollar amounts in thousands | ||||||||||||||||||
|
||||||||||||||||||
December 31, 2023 | September 30, 2023 | December 31, 2022 | ||||||||||||||||
Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||
Commercial loans | ||||||||||||||||||
Commercial and industrial | $ |
129,349 |
3.4 |
% |
$ |
114,265 |
3.1 |
% |
$ |
126,108 |
3.6 |
% |
||||||
Owner-occupied commercial real estate |
|
57,286 |
1.5 |
% |
|
58,486 |
1.6 |
% |
|
61,836 |
1.8 |
% |
||||||
Investor commercial real estate |
|
132,077 |
3.4 |
% |
|
129,831 |
3.5 |
% |
|
93,121 |
2.7 |
% |
||||||
Construction |
|
261,750 |
6.8 |
% |
|
252,105 |
6.7 |
% |
|
181,966 |
5.2 |
% |
||||||
Single tenant lease financing |
|
936,616 |
24.4 |
% |
|
933,873 |
25.0 |
% |
|
939,240 |
26.8 |
% |
||||||
Public finance |
|
521,764 |
13.6 |
% |
|
535,960 |
14.3 |
% |
|
621,032 |
17.7 |
% |
||||||
Healthcare finance |
|
222,793 |
5.8 |
% |
|
235,622 |
6.3 |
% |
|
272,461 |
7.8 |
% |
||||||
Small business lending |
|
218,506 |
5.7 |
% |
|
192,996 |
5.2 |
% |
|
123,750 |
3.5 |
% |
||||||
Franchise finance |
|
525,783 |
13.7 |
% |
|
455,094 |
12.2 |
% |
|
299,835 |
8.6 |
% |
||||||
Total commercial loans |
|
3,005,924 |
78.3 |
% |
|
2,908,232 |
77.9 |
% |
|
2,719,349 |
77.7 |
% |
||||||
Consumer loans | ||||||||||||||||||
Residential mortgage |
|
395,648 |
10.3 |
% |
|
393,501 |
10.5 |
% |
|
383,948 |
11.0 |
% |
||||||
Home equity |
|
23,669 |
0.6 |
% |
|
23,544 |
0.6 |
% |
|
24,712 |
0.7 |
% |
||||||
Trailers |
|
188,763 |
4.9 |
% |
|
186,424 |
5.0 |
% |
|
167,326 |
4.8 |
% |
||||||
Recreational vehicles |
|
145,558 |
3.8 |
% |
|
140,205 |
3.8 |
% |
|
121,808 |
3.5 |
% |
||||||
Other consumer loans |
|
43,293 |
1.1 |
% |
|
42,822 |
1.1 |
% |
|
35,464 |
1.0 |
% |
||||||
Total consumer loans |
|
796,931 |
20.7 |
% |
|
786,496 |
21.0 |
% |
|
733,258 |
21.0 |
% |
||||||
Net deferred loan fees, premiums, discounts and other 1 |
|
37,365 |
1.0 |
% |
|
40,340 |
1.1 |
% |
|
46,794 |
1.3 |
% |
||||||
Total loans | $ |
3,840,220 |
100.0 |
% |
$ |
3,735,068 |
100.0 |
% |
$ |
3,499,401 |
100.0 |
% |
||||||
December 31, 2023 | September 30, 2023 | December 31, 2022 | ||||||||||||||||
Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||
Deposits | ||||||||||||||||||
Noninterest-bearing deposits | $ |
123,464 |
3.0 |
% |
$ |
125,265 |
3.1 |
% |
$ |
175,315 |
5.1 |
% |
||||||
Interest-bearing demand deposits |
|
402,976 |
9.9 |
% |
|
374,915 |
9.2 |
% |
|
335,611 |
9.8 |
% |
||||||
Savings accounts |
|
21,364 |
0.5 |
% |
|
23,811 |
0.6 |
% |
|
44,819 |
1.3 |
% |
||||||
Money market accounts |
|
1,248,319 |
30.8 |
% |
|
1,222,511 |
29.9 |
% |
|
1,418,599 |
41.2 |
% |
||||||
BaaS - brokered deposits |
|
74,401 |
1.8 |
% |
|
41,884 |
1.0 |
% |
|
13,607 |
0.4 |
% |
||||||
Certificates of deposits |
|
1,605,156 |
39.5 |
% |
|
1,624,447 |
39.8 |
% |
|
874,490 |
25.4 |
% |
||||||
Brokered deposits |
|
591,293 |
14.5 |
% |
|
670,712 |
16.4 |
% |
|
578,804 |
16.8 |
% |
||||||
Total deposits | $ |
4,066,973 |
100.0 |
% |
$ |
4,083,545 |
100.0 |
% |
$ |
3,441,245 |
100.0 |
% |
||||||
1 Includes carrying value adjustments of |
First Internet Bancorp | ||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures | ||||||||||||||||||||
Dollar amounts in thousands, except per share data | ||||||||||||||||||||
|
||||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||
2023 |
2023 |
2022 |
2023 |
2022 |
||||||||||||||||
Total equity - GAAP | $ |
362,795 |
|
$ |
347,744 |
|
$ |
364,974 |
|
$ |
362,795 |
|
$ |
364,974 |
|
|||||
Adjustments: | ||||||||||||||||||||
Goodwill |
|
(4,687 |
) |
|
(4,687 |
) |
|
(4,687 |
) |
|
(4,687 |
) |
|
(4,687 |
) |
|||||
Tangible common equity | $ |
358,108 |
|
$ |
343,057 |
|
$ |
360,287 |
|
$ |
358,108 |
|
$ |
360,287 |
|
|||||
Total assets - GAAP | $ |
5,167,572 |
|
$ |
5,169,023 |
|
$ |
4,543,104 |
|
$ |
5,167,572 |
|
$ |
4,543,104 |
|
|||||
Adjustments: | ||||||||||||||||||||
Goodwill |
|
(4,687 |
) |
|
(4,687 |
) |
|
(4,687 |
) |
|
(4,687 |
) |
|
(4,687 |
) |
|||||
Tangible assets | $ |
5,162,885 |
|
$ |
5,164,336 |
|
$ |
4,538,417 |
|
$ |
5,162,885 |
|
$ |
4,538,417 |
|
|||||
Common shares outstanding |
|
8,644,451 |
|
|
8,669,673 |
|
|
9,065,883 |
|
|
8,644,451 |
|
|
9,065,883 |
|
|||||
Book value per common share | $ |
41.97 |
|
$ |
40.11 |
|
$ |
40.26 |
|
$ |
41.97 |
|
$ |
40.26 |
|
|||||
Effect of goodwill |
|
(0.54 |
) |
|
(0.54 |
) |
|
(0.52 |
) |
|
(0.54 |
) |
|
(0.52 |
) |
|||||
Tangible book value per common share | $ |
41.43 |
|
$ |
39.57 |
|
$ |
39.74 |
|
$ |
41.43 |
|
$ |
39.74 |
|
|||||
Total shareholders' equity to assets |
|
7.02 |
% |
|
6.73 |
% |
|
8.03 |
% |
|
7.02 |
% |
|
8.03 |
% |
|||||
Effect of goodwill |
|
(0.08 |
%) |
|
(0.09 |
%) |
|
(0.09 |
%) |
|
(0.08 |
%) |
|
(0.09 |
%) |
|||||
Tangible common equity to tangible assets |
|
6.94 |
% |
|
6.64 |
% |
|
7.94 |
% |
|
6.94 |
% |
|
7.94 |
% |
|||||
Total average equity - GAAP | $ |
353,037 |
|
$ |
356,701 |
|
$ |
364,657 |
|
$ |
357,800 |
|
$ |
372,844 |
|
|||||
Adjustments: | ||||||||||||||||||||
Average goodwill |
|
(4,687 |
) |
|
(4,687 |
) |
|
(4,687 |
) |
|
(4,687 |
) |
|
(4,687 |
) |
|||||
Average tangible common equity | $ |
348,350 |
|
$ |
352,014 |
|
$ |
359,970 |
|
$ |
353,113 |
|
$ |
368,157 |
|
|||||
Return on average shareholders' equity |
|
4.66 |
% |
|
3.79 |
% |
|
6.91 |
% |
|
2.35 |
% |
|
9.53 |
% |
|||||
Effect of goodwill |
|
0.06 |
% |
|
0.05 |
% |
|
0.09 |
% |
|
0.03 |
% |
|
0.12 |
% |
|||||
Return on average tangible common equity |
|
4.72 |
% |
|
3.84 |
% |
|
7.00 |
% |
|
2.38 |
% |
|
9.65 |
% |
|||||
Total interest income | $ |
66,272 |
|
$ |
63,015 |
|
$ |
45,669 |
|
$ |
239,442 |
|
$ |
156,908 |
|
|||||
Adjustments: | ||||||||||||||||||||
Fully-taxable equivalent adjustments 1 |
|
1,238 |
|
|
1,265 |
|
|
1,384 |
|
|
5,233 |
|
|
5,355 |
|
|||||
Total interest income - FTE | $ |
67,510 |
|
$ |
64,280 |
|
$ |
47,053 |
|
$ |
244,675 |
|
$ |
162,263 |
|
|||||
Net interest income | $ |
19,807 |
|
$ |
17,378 |
|
$ |
21,669 |
|
$ |
74,904 |
|
$ |
97,093 |
|
|||||
Adjustments: | ||||||||||||||||||||
Fully-taxable equivalent adjustments 1 |
|
1,238 |
|
|
1,265 |
|
|
1,384 |
|
|
5,233 |
|
|
5,355 |
|
|||||
Net interest income - FTE | $ |
21,045 |
|
$ |
18,643 |
|
$ |
23,053 |
|
$ |
80,137 |
|
$ |
102,448 |
|
|||||
Net interest margin |
|
1.58 |
% |
|
1.39 |
% |
|
2.09 |
% |
|
1.56 |
% |
|
2.41 |
% |
|||||
Effect of fully-taxable equivalent adjustments 1 |
|
0.10 |
% |
|
0.10 |
% |
|
0.13 |
% |
|
0.11 |
% |
|
0.13 |
% |
|||||
Net interest margin - FTE |
|
1.68 |
% |
|
1.49 |
% |
|
2.22 |
% |
|
1.67 |
% |
|
2.54 |
% |
|||||
1 Assuming a |
First Internet Bancorp | |||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures | |||||||||||||||||||
Dollar amounts in thousands, except per share data | |||||||||||||||||||
|
|||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | |||||||||||||||
2023 |
2023 |
2022 |
2023 |
2022 |
|||||||||||||||
Total revenue - GAAP | $ |
27,208 |
|
$ |
24,785 |
|
$ |
27,476 |
$ |
101,029 |
|
$ |
118,350 |
|
|||||
Adjustments: | |||||||||||||||||||
Mortgage-related revenue |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
|||||
Adjusted total revenue | $ |
27,208 |
|
$ |
24,785 |
|
$ |
27,476 |
$ |
101,029 |
|
$ |
118,350 |
|
|||||
Noninterest income - GAAP | $ |
7,401 |
|
$ |
7,407 |
|
$ |
5,807 |
$ |
26,125 |
|
$ |
21,257 |
|
|||||
Adjustments: | |||||||||||||||||||
Mortgage-related revenue |
|
- |
|
|
- |
|
|
- |
|
(65 |
) |
|
- |
|
|||||
Adjusted noninterest income | $ |
7,401 |
|
$ |
7,407 |
|
$ |
5,807 |
$ |
26,060 |
|
$ |
21,257 |
|
|||||
Noninterest expense - GAAP | $ |
20,056 |
|
$ |
19,756 |
|
$ |
18,513 |
$ |
79,436 |
|
$ |
73,273 |
|
|||||
Adjustments: | |||||||||||||||||||
Mortgage-related costs |
|
- |
|
|
- |
|
|
- |
|
(3,052 |
) |
|
- |
|
|||||
Acquisition-related expenses |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
(273 |
) |
|||||
Write-down of software |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
(125 |
) |
|||||
Nonrecurring consulting fee |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
(875 |
) |
|||||
Discretionary inflation bonus |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
(531 |
) |
|||||
Accelerated equity compensation |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
(289 |
) |
|||||
Adjusted noninterest expense | $ |
20,056 |
|
$ |
19,756 |
|
$ |
18,513 |
$ |
76,384 |
|
$ |
71,180 |
|
|||||
Income before income taxes - GAAP | $ |
3,558 |
|
$ |
3,083 |
|
$ |
6,854 |
$ |
4,940 |
|
$ |
40,100 |
|
|||||
Adjustments:1 | |||||||||||||||||||
Mortgage-related revenue |
|
- |
|
|
- |
|
|
- |
|
(65 |
) |
|
- |
|
|||||
Mortgage-related costs |
|
- |
|
|
- |
|
|
- |
|
3,052 |
|
|
- |
|
|||||
Partial charge-off of C&I participation loan |
|
- |
|
|
- |
|
|
- |
|
6,914 |
|
|
- |
|
|||||
Acquisition-related expenses |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
273 |
|
|||||
Write-down of software |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
125 |
|
|||||
Nonrecurring consulting fee |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
875 |
|
|||||
Discretionary inflation bonus |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
531 |
|
|||||
Accelerated equity compensation |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
289 |
|
|||||
Adjusted income before income taxes | $ |
3,558 |
|
$ |
3,083 |
|
$ |
6,854 |
$ |
14,841 |
|
$ |
42,193 |
|
|||||
Income tax (benefit) provision - GAAP | $ |
(585 |
) |
$ |
(326 |
) |
$ |
503 |
$ |
(3,477 |
) |
$ |
4,559 |
|
|||||
Adjustments:1 | |||||||||||||||||||
Mortgage-related revenue |
|
- |
|
|
- |
|
|
- |
|
(14 |
) |
|
- |
|
|||||
Mortgage-related costs |
|
- |
|
|
- |
|
|
- |
|
641 |
|
|
- |
|
|||||
Partial charge-off of C&I participation loan |
|
- |
|
|
- |
|
|
- |
|
1,452 |
|
|
- |
|
|||||
Acquisition-related expenses |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
57 |
|
|||||
Write-down of software |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
26 |
|
|||||
Nonrecurring consulting fee |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
184 |
|
|||||
Discretionary inflation bonus |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
112 |
|
|||||
Accelerated equity compensation |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
61 |
|
|||||
Adjusted income tax (benefit) provision | $ |
(585 |
) |
$ |
(326 |
) |
$ |
503 |
$ |
(1,398 |
) |
$ |
4,999 |
|
|||||
Net income- GAAP | $ |
4,143 |
|
$ |
3,409 |
|
$ |
6,351 |
$ |
8,417 |
|
$ |
35,541 |
|
|||||
Adjustments: | |||||||||||||||||||
Mortgage-related revenue |
|
- |
|
|
- |
|
|
- |
|
(51 |
) |
|
- |
|
|||||
Mortgage-related costs |
|
- |
|
|
- |
|
|
- |
|
2,411 |
|
|
- |
|
|||||
Partial charge-off of C&I participation loan |
|
- |
|
|
- |
|
|
- |
|
5,462 |
|
|
- |
|
|||||
Acquisition-related expenses |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
216 |
|
|||||
Write-down of software |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
99 |
|
|||||
Nonrecurring consulting fee |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
691 |
|
|||||
Discretionary inflation bonus |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
419 |
|
|||||
Accelerated equity compensation |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
228 |
|
|||||
Adjusted net income | $ |
4,143 |
|
$ |
3,409 |
|
$ |
6,351 |
$ |
16,239 |
|
$ |
37,194 |
|
|||||
1 Assuming a |
First Internet Bancorp | ||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures | ||||||||||||||||||||
Dollar amounts in thousands, except per share data | ||||||||||||||||||||
|
||||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||
|
|
2023 |
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||||
Diluted average common shares outstanding |
|
8,720,078 |
|
|
8,767,217 |
|
|
9,343,533 |
|
|
8,858,890 |
|
|
9,595,115 |
|
|||||
Diluted earnings per share - GAAP | $ |
0.48 |
|
$ |
0.39 |
|
$ |
0.68 |
|
$ |
0.95 |
|
$ |
3.70 |
|
|||||
Adjustments: | ||||||||||||||||||||
Effect of mortgage-related revenue |
|
- |
|
|
- |
|
|
- |
|
|
(0.01 |
) |
|
- |
|
|||||
Effect of mortgage-related costs |
|
- |
|
|
- |
|
|
- |
|
|
0.27 |
|
|
- |
|
|||||
Effect of partial charge-off of C&I participation loan |
|
- |
|
|
- |
|
|
- |
|
|
0.62 |
|
|
- |
|
|||||
Effect of acquisition-related expenses |
|
- |
|
|
- |
|
|
- |
|
|
0.02 |
|
||||||||
Effect of write-down of software |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
0.01 |
|
|||||
Effect of nonrecurring consulting fee |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
0.07 |
|
|||||
Effect of discretionary inflation |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
0.04 |
|
|||||
Effect of accelerated equity compensation |
|
- |
|
|
- |
|
|
- |
|
|
0.02 |
|
||||||||
Adjusted diluted earnings per share | $ |
0.48 |
|
$ |
0.39 |
|
$ |
0.68 |
|
$ |
1.83 |
|
$ |
3.86 |
|
|||||
Return on average assets |
|
0.32 |
% |
|
0.26 |
% |
|
0.59 |
% |
|
0.17 |
% |
|
0.85 |
% |
|||||
Effect of mortgage-related revenue |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|||||
Effect of mortgage-related costs |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.05 |
% |
|
0.00 |
% |
|||||
Effect of partial charge-off of C&I participation loan |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.11 |
% |
|
0.00 |
% |
|||||
Effect of acquisition-related expenses |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.01 |
% |
|||||
Effect of write-down of software |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|||||
Effect of nonrecurring consulting fee |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.02 |
% |
|||||
Effect of discretionary inflation |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.01 |
% |
|||||
Effect of accelerated equity compensation |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.01 |
% |
|||||
Adjusted return on average assets |
|
0.32 |
% |
|
0.26 |
% |
|
0.59 |
% |
|
0.33 |
% |
|
0.90 |
% |
|||||
Return on average shareholders' equity |
|
4.66 |
% |
|
3.79 |
% |
|
6.91 |
% |
|
2.35 |
% |
|
9.53 |
% |
|||||
Effect of mortgage-related revenue |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
(0.01 |
%) |
|
0.00 |
% |
|||||
Effect of mortgage-related costs |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.67 |
% |
|
0.00 |
% |
|||||
Effect of partial charge-off of C&I participation loan |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
1.53 |
% |
|
0.00 |
% |
|||||
Effect of acquisition-related expenses |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.06 |
% |
|||||
Effect of write-down of software |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.03 |
% |
|||||
Effect of nonrecurring consulting fee |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.19 |
% |
|||||
Effect of discretionary inflation |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.11 |
% |
|||||
Effect of accelerated equity compensation |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.06 |
% |
|||||
Adjusted return on average shareholders' equity |
|
4.66 |
% |
|
3.79 |
% |
|
6.91 |
% |
|
4.54 |
% |
|
9.98 |
% |
|||||
Return on average tangible common equity |
|
4.72 |
% |
|
3.84 |
% |
|
7.00 |
% |
|
2.38 |
% |
|
9.65 |
% |
|||||
Effect of mortgage-related revenue |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
(0.01 |
%) |
|
0.00 |
% |
|||||
Effect of mortgage-related costs |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.68 |
% |
|
0.00 |
% |
|||||
Effect of partial charge-off of C&I participation loan |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
1.55 |
% |
|
0.00 |
% |
|||||
Effect of acquisition-related expenses |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.06 |
% |
|||||
Effect of write-down of software |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.03 |
% |
|||||
Effect of nonrecurring consulting fee |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.19 |
% |
|||||
Effect of discretionary inflation |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.11 |
% |
|||||
Effect of accelerated equity compensation |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.06 |
% |
|||||
Adjusted return on average tangible common equity |
|
4.72 |
% |
|
3.84 |
% |
|
7.00 |
% |
|
4.60 |
% |
|
10.10 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240122836057/en/
Investors/Analysts
Paula Deemer
Director of Corporate Administration
(317) 428-4628
investors@firstib.com
Media
BLASTmedia for First Internet Bank
Ryan Hecker
firstib@blastmedia.com
Source: First Internet Bancorp
FAQ
What is the ticker symbol for First Internet Bancorp?
What was the net income for First Internet Bancorp in the fourth quarter of 2023?
What was the increase in diluted earnings per share from the third quarter of 2023 to the fourth quarter of 2023?
How much did First Internet Bancorp repurchase in shares during the fourth quarter of 2023?