First Internet BancorpNASDAQ: INBK

First Internet Bancorp Reports First Quarter 2022 Results

Highlights for the first quarter include:

  • Quarterly net income of $11.2 million, compared to $12.5 million for the fourth quarter of 2021 and $10.5 million for the first quarter of 2021
  • Quarterly diluted earnings per share of $1.14, compared to $1.25 for the fourth quarter of 2021 and $1.05 for the first quarter of 2021
  • Quarterly adjusted net income of $12.0 million, or $1.22 per diluted share, when excluding nonrecurring consulting fees and acquisition-related expenses
  • Total quarterly revenue of $32.6 million, a 4.4% increase from the fourth quarter of 2021 and a 12.7% increase from the first quarter of 2021
  • Net interest margin and fully-taxable equivalent net interest margin increased 26 basis points (“bps”) from the fourth quarter of 2021 to 2.56% and 2.69%, respectively
  • Repurchased 103,703 shares at an average price of $49.35

FISHERS, Ind.--(BUSINESS WIRE)-- First Internet Bancorp (the “Company”) (Nasdaq: INBK), the parent company of First Internet Bank (the “Bank”), announced today financial and operational results for the first quarter ended March 31, 2022. Net income for the first quarter of 2022 was $11.2 million, or $1.14 diluted earnings per share. This compares to net income of $12.5 million, or $1.25 diluted earnings per share, for the fourth quarter of 2021, and net income of $10.5 million, or $1.05 diluted earnings per share, for the first quarter of 2021.

“We produced solid earnings and positive momentum to start 2022, driven by production in our franchise finance business, further success in driving lower cost deposits and continued excellent credit quality,” said David Becker, Chairman and Chief Executive Officer. “Pipelines in SBA and other key lines of business grew during the quarter, leaving us well-positioned to capitalize on loan growth opportunities for the year ahead.

“We also made significant progress with our Fintech initiatives, establishing our first Banking-as-a-Service deposit relationship during the quarter. We are engaged in a number of discussions with Fintechs to provide deposit and payments services as well as supplement our small business lending and consumer lending platforms, all of which we believe will drive stronger earnings and profitability while advancing our position as a premier technology-forward digital financial services provider.

“We are still waiting on certain regulatory approvals required to complete our acquisition of First Century and, as a result, are in discussions with First Century to extend our outside date to close the transaction. We hope that closing can occur next month,” Mr. Becker added.

Net Interest Income and Net Interest Margin

Net interest income for the first quarter of 2022 was $25.8 million, compared to $23.5 million for the fourth quarter of 2021, and $20.5 million for the first quarter of 2021. On a fully-taxable equivalent basis, net interest income for the first quarter of 2022 was $27.1 million, compared to $24.9 million for the fourth quarter of 2021, and $21.9 million for the first quarter of 2021. Excluding the impact of tax refund advance loan fees, adjusted net interest income on a fully-taxable equivalent basis for the first quarter of 2022 was $24.2 million.

Total interest income for the first quarter of 2022 was $36.0 million, an increase of 5.4% compared to the fourth quarter of 2021, and an increase of 8.3% compared to the first quarter of 2021. On a fully-taxable equivalent basis, total interest income for the first quarter of 2022 was $37.3 million, an increase of 5.1% compared to the fourth quarter of 2021, and an increase of 7.8% compared to the first quarter of 2021. The increase in total interest income compared to the fourth quarter of 2021 was driven primarily by the recognition of $2.9 million of income from tax refund advance loans, partially offset by lower loan fees. The yield on average interest-earning assets for the first quarter of 2022 increased to 3.58% from 3.34% in the linked quarter due primarily to the increase in loan yields and, to a lesser extent, a 25 bp increase in the average yield on securities. Compared to the linked quarter, average loan balances increased $29.0 million, or 1.0%, and the average balance of other earning assets increased $24.3 million, or 5.6%, while the average balance of securities decreased $28.9 million, or 4.3%.

Total interest expense for the first quarter of 2022 was $10.3 million, a decrease of 3.8% compared to the fourth quarter of 2021, and a decrease of 19.4% compared to the first quarter of 2021. The decrease in total interest expense compared to the linked quarter was due primarily to a 3 bp decline in the cost of interest-bearing deposits.

During the first quarter of 2022, the average balance of interest-bearing demand deposits increased $108.0 million, or 51.4%, compared to the fourth quarter of 2021 and the cost of these deposits increased 22 bps. The increase in the average balance and the cost of these deposits was due primarily to approximately $100 million in deposits with a contractual term of five years and a fixed rate of 1.15% pursuant to a new customer relationship. Additionally, the Company generated $50.0 million of new Banking-as-a-Service (“BaaS”) deposits during the quarter at a cost of 0.20%. Aside from these two new deposit relationships, the balance and cost of non-maturity deposits remained relatively stable compared to the linked quarter while the average balance and cost of certificates and brokered deposits decreased by $79.2 million and 6 bps, respectively.

Net interest margin (“NIM”) improved to 2.56% for the first quarter of 2022, up from 2.30% for the fourth quarter of 2021 and 2.04% for the first quarter of 2021. Fully-taxable equivalent NIM (“FTE NIM”) increased by 26 bps to 2.69% for the first quarter of 2022, up from 2.43% for the fourth quarter of 2021 and 2.18% for the first quarter of 2021. Excluding the impact of income from tax refund advance loans, adjusted FTE NIM was 2.41%, down 2 bps from the prior quarter. The slight decrease in adjusted FTE NIM compared to the linked quarter was driven primarily by a decrease in loan fees, partially offset by the effect of higher yields on securities and lower interest-bearing deposit costs.

Noninterest Income

Noninterest income for the first quarter of 2022 was $6.8 million, compared to $7.7 million for the fourth quarter of 2021 and $8.4 million for the first quarter of 2021. The decrease compared to the fourth quarter of 2021 was driven primarily by lower revenues from mortgage banking activities and a decrease in gain on sale of loans. Mortgage banking revenue totaled $1.9 million for the first quarter of 2022, down $0.9 million from the linked quarter due to a decrease in interest rate locks, sold loan volume and margins. Gain on sale of loans totaled $3.8 million for the quarter and included $3.5 million of gains on the sale of U.S. Small Business Administration (“SBA”) 7(a) guaranteed loans, which increased compared to the linked quarter, and a $0.4 million gain on the sale of $14.4 million of single tenant lease financing loans.

Noninterest Expense

Noninterest expense for the first quarter of 2022 was $18.8 million, compared to $17.0 million for the fourth quarter of 2021 and $15.3 million for the first quarter of 2021. The increase of $1.8 million, or 10.8%, compared to the fourth quarter of 2021 was due primarily to higher loan expenses, consulting and professional fees, premises and equipment and other expense, partially offset by a decrease in salaries and employee benefits. The increase in loan expenses was driven primarily by servicing fees related to tax refund advance loans. The increase in consulting and professional fees was due primarily to $0.9 million of nonrecurring consulting fees and $0.2 million of acquisition-related expenses, partially offset by lower third party loan review fees than what were incurred in the linked quarter. The increase in premises and equipment was primarily related to costs associated with the Company’s new corporate headquarters, partially offset by a $0.5 million IT termination fee incurred in the fourth quarter of 2021. The lower salaries and employee benefits expense was due mainly to lower incentive compensation in the Company’s small business lending and mortgage banking divisions and lower medical claims expense, partially offset by higher employee benefits costs due to annual resets.

Income Taxes

The Company reported an income tax expense of $1.8 million for the first quarter of 2022 and an effective tax rate of 13.8%, compared to an income tax expense of $2.0 million and an effective tax rate of 13.8% for the fourth quarter of 2021 and an income tax expense of $1.9 million and an effective tax rate of 15.1% for the first quarter of 2021.

Loans and Credit Quality

Total loans as of March 31, 2022 were $2.9 billion, a decrease of $6.9 million, or 0.2%, compared to December 31, 2021, and a decrease of $177.9 million, or 5.8%, compared to March 31, 2021. Total commercial loan balances were $2.3 billion as of March 31, 2022, a decrease of $23.8 million, or 1.0%, compared to December 31, 2021 and a decrease of $179.7 million, or 7.1%, compared to March 31, 2021. Compared to the linked quarter, the decline in commercial loan balances was driven primarily by net payoffs in healthcare finance, small business lending, owner-occupied commercial real estate and public finance loans, as well as the sale of single tenant lease financing loans discussed above. These items were partially offset by growth in franchise finance, construction, investor commercial real estate and commercial and industrial loan balances.

Total consumer loan balances were $488.8 million as of March 31, 2022, an increase of $18.8 million, or 4.0%, compared to December 31, 2021 and an increase of $10.5 million, or 2.2%, compared to March 31, 2021. The increase compared to the linked quarter was due to higher balances in the residential mortgage, recreational vehicles and trailers loan portfolios as well as the remaining outstanding balance of tax refund advance loans originated during the first quarter of 2022.

Total delinquencies 30 days or more past due decreased to 0.03% of total loans as of March 31, 2022, down from 0.04% as of December 31, 2021 and down from 0.24% as of March 31, 2021. Overall credit quality remained strong as nonperforming loans to total loans was 0.25% as of March 31, 2022, compared to 0.26% at December 31, 2021 and 0.48% as of March 31, 2021.

The allowance for loan losses as a percentage of total loans was 0.98% as of March 31, 2022, both in total and when excluding PPP loans, compared to 0.96% and 0.97%, respectively, as of December 31, 2021 and 1.00% and 1.02%, respectively, as of March 31, 2021.

Net charge-offs of $0.4 million were recognized during the first quarter of 2022, resulting in net charge-offs to average loans of 0.05%, compared to net recoveries to average loans of 0.01% for the fourth quarter of 2021 and net charge-offs to average loans of 0.02% for the first quarter of 2021. Excluding $1.5 million of net charge-offs related to tax refund advance loans, net recoveries of $1.1 million were recognized during the first quarter of 2022, resulting in net recoveries to average loans of 0.16%.

The provision for loan losses in the first quarter of 2022 was $0.8 million, compared to a benefit of $0.2 million for the fourth quarter of 2021 and a provision of $1.3 million for the first quarter of 2021. The provision for the first quarter of 2022 was driven by the provision related to tax refund advance loans, which totaled $1.8 million, and, to a lesser extent, adjustments to qualitative factors that increased the overall allowance as a percentage of loans. This was partially offset by a $1.2 million recovery on a single tenant lease financing relationship that previously had been partially charged-off with the remaining balance transferred to other real estate owned. Excluding the provision related to tax refund advance loans, the Company recognized a benefit of $1.1 million for the first quarter of 2022.

Capital

As of March 31, 2022, total shareholders’ equity was $374.7 million, a decrease of $5.7 million, or 1.5%, compared to December 31, 2021, due primarily to an increase in accumulated other comprehensive loss resulting from a decline in the value of the available-for-sale securities portfolio resulting from the rapid rise in interest rates, as well as stock repurchase activity, during the quarter. This was partially offset by the net income earned during the quarter as well as an increase in the value of interest rate swaps classified as cash flow hedges. Book value per common share decreased to $38.69 as of March 31, 2022, down from $38.99 as of December 31, 2021 and up from $35.07 as of March 31, 2021. Tangible book value per share decreased to $38.21, down from $38.51 and up from $34.60, each as of the same reference dates.

In connection with its previously announced stock repurchase program, the Company repurchased 103,703 shares of its common stock during the first quarter of 2022 at an average price of $49.35 per share. Including shares repurchased during the fourth quarter of 2021, the Company has repurchased a total of 203,703 shares at an average price of $46.90 per share under the program through March 31, 2022.

The following table presents the Company’s and the Bank’s regulatory and other capital ratios as of March 31, 2022.

As of March 31, 2022

Company

Bank

 

Total shareholders' equity to assets

8.87

%

10.18

%

Tangible common equity to tangible assets 1

8.77

%

10.08

%

Tier 1 leverage ratio 2

9.26

%

10.57

%

Common equity tier 1 capital ratio 2

13.16

%

15.03

%

Tier 1 capital ratio 2

13.16

%

15.03

%

Total risk-based capital ratio 2

17.62

%

15.99

%

 

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 12:00 p.m. Eastern Time on Thursday, April 21, 2022 to discuss its quarterly financial results. The call can be accessed via telephone at (844) 200-6205; access code: 139463. A recorded replay can be accessed through May 21, 2022 by dialing (866) 813-9403; access code: 231818.

Additionally, interested parties can listen to a live webcast of the call on 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 bank holding company with assets of $4.2 billion as of March 31, 2022. The Company’s subsidiary, First Internet Bank, opened for business in 1999 as an industry pioneer in the branchless delivery of banking services. The Bank provides consumer and small business deposit, SBA financing, franchise finance, residential mortgage loans, consumer loans, and specialty finance services nationally as well as commercial real estate loans, construction loans, commercial and industrial loans, and treasury management services on a regional basis. First Internet Bancorp’s common stock trades on the Nasdaq Global Select Market under the symbol “INBK” and is a component of the Russell 2000® Index. Additional information about the Company is available at www.firstinternetbancorp.com and additional information about the Bank, including its products and services, is available at www.firstib.com.

Forward-Looking Statements

This press release contains forward-looking statements, including statements with respect to the pending acquisition of First Century Bancorp. and its effects on the future performance of the Company and the Bank, the expected timing of completion of the transaction and other statements concerning 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 “ahead,” “anticipate,” “believe,” “capitalize,” “confidence in,” “continue,” “could,” “designed,” “effort,” “estimate,” “expect,” “growth,” “help,” “hope,” “intend,” “looking forward,” “may,” “opportunities,” “optimistic,” “pending,” “plan,” “position,” “preliminary,” “remain,” “should,” “waiting on,” “well-positioned,” “will,” “working on,” “would” 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: the effects of the COVID-19 global pandemic and other adverse public health developments on the economy, 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 we own or 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 real estate, commercial and industrial, public finance, SBA, healthcare finance and franchise finance loan portfolios; competition with national, regional and community financial institutions; the loss of any key members of senior management; execution of pending and future acquisition, reorganization or disposition transactions, including without limitation, the related time and costs of implementing such transactions, integrating operations as part of these transactions and possible failures to achieve expected gains, revenue growth and/or expense savings and other anticipated benefits from such transactions; the failure of any of the closing conditions in the definitive merger agreement with First Century Bancorp to be satisfied on a timely basis or at all; fluctuations in interest rates; risks relating to the regulation of financial institutions; and other factors identified in reports we file with the U.S. Securities and Exchange Commission. All statements in this press release, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no obligation to update any statement in light of new information or future events.

Non-GAAP Financial Measures

This press release contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles (“GAAP”). Non-GAAP financial measures, specifically tangible common equity, tangible assets, tangible book value per common share, tangible common equity to tangible assets, average tangible common equity, return on average tangible common equity, total interest income – FTE, adjusted total interest income, net interest income – FTE, adjusted net interest income, adjusted net interest income – FTE, net interest margin – FTE, adjusted net interest margin, adjusted net interest margin – FTE, (benefit) provision for loan losses, excluding tax refund advance loans, average loans, excluding tax refund advance loans, net (recoveries) charge-offs to average loans, excluding tax refund advance loans, allowance for loan losses to loans, excluding PPP loans, adjusted noninterest expense, adjusted income before income taxes, adjusted income tax provision, adjusted net income, adjusted diluted earnings per share, adjusted return on average assets, adjusted return on average shareholders’ equity, adjusted return on average tangible common equity, adjusted effective income tax rate, income before income taxes, excluding tax refund advance loans, income tax provision, excluding tax refund advance loans and net income, excluding tax refund advance loans are used by the Company’s management to measure the strength of its capital and analyze profitability, including its ability to generate earnings on tangible capital invested by its shareholders. Although management believes these non-GAAP measures are useful to investors by providing a greater understanding of its business, they should not be considered a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the table at the end of this release under the caption “Reconciliation of Non-GAAP Financial Measures.”

First Internet Bancorp

Summary Financial Information (unaudited)

Dollar amounts in thousands, except per share data

Three Months Ended

March 31,

December 31,

March 31,

2022

2021

2021

 
Net income

$

11,209

$

12,478

$

10,450

 
Per share and share information
Earnings per share - basic

$

1.14

$

1.26

$

1.06

Earnings per share - diluted

1.14

1.25

1.05

Dividends declared per share

0.06

0.06

0.06

Book value per common share

38.69

38.99

35.07

Tangible book value per common share 1

38.21

38.51

34.60

Common shares outstanding

9,683,727

9,754,455

9,823,831

Average common shares outstanding:
Basic

9,790,122

9,903,856

9,899,230

Diluted

9,870,394

9,989,951

9,963,036

Performance ratios
Return on average assets

1.08

%

1.19

%

1.02

%

Return on average shareholders' equity

11.94

%

13.14

%

12.61

%

Return on average tangible common equity 1

12.09

%

13.30

%

12.79

%

Net interest margin

2.56

%

2.30

%

2.04

%

Net interest margin - FTE 1,2

2.69

%

2.43

%

2.18

%

Capital ratios 3
Total shareholders' equity to assets

8.87

%

9.03

%

8.23

%

Tangible common equity to tangible assets 1

8.77

%

8.93

%

8.12

%

Tier 1 leverage ratio

9.26

%

9.22

%

8.46

%

Common equity tier 1 capital ratio

13.16

%

12.92

%

11.81

%

Tier 1 capital ratio

13.16

%

12.92

%

11.81

%

Total risk-based capital ratio

17.62

%

17.36

%

15.18

%

Asset quality
Nonperforming loans

$

7,084

$

7,401

$

14,649

Nonperforming assets

7,085

8,618

14,678

Nonperforming loans to loans

0.25

%

0.26

%

0.48

%

Nonperforming assets to total assets

0.17

%

0.20

%

0.35

%

Allowance for loan losses to:
Loans

0.98

%

0.96

%

1.00

%

Loans, excluding PPP loans 1

0.98

%

0.97

%

1.02

%

Nonperforming loans

398.8

%

376.2

%

209.2

%

Net charge-offs (recoveries) to average loans

0.05

%

(0.01

%)

0.02

%

Average balance sheet information
Loans

$

2,947,924

$

2,914,858

$

3,047,915

Total securities

648,728

677,580

548,429

Other earning assets

455,960

431,621

446,045

Total interest-earning assets

4,080,725

4,056,254

4,073,604

Total assets

4,214,918

4,177,578

4,173,273

Noninterest-bearing deposits

112,248

113,887

90,764

Interest-bearing deposits

3,071,420

3,032,435

3,115,987

Total deposits

3,183,668

3,146,322

3,206,751

Shareholders' equity

380,767

376,832

335,968

 
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 21% tax rate
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, 2021)
Dollar amounts in thousands
 

March 31,

December 31,

March 31,

2022

2021

2021

 
Assets
Cash and due from banks

$

20,976

$

7,492

$

4,440

Interest-bearing deposits

496,573

435,468

411,765

Securities available-for-sale, at fair value

465,288

603,044

462,376

Securities held-to-maturity, at amortized cost

163,370

59,565

68,190

Loans held-for-sale

33,991

47,745

30,235

Loans

2,880,780

2,887,662

3,058,694

Allowance for loan losses

(28,251

)

(27,841

)

(30,642

)

Net loans

2,852,529

2,859,821

3,028,052

Accrued interest receivable

15,263

16,037

16,433

Federal Home Loan Bank of Indianapolis stock

25,219

25,650

25,650

Cash surrender value of bank-owned life insurance

39,133

38,900

38,185

Premises and equipment, net

68,632

59,842

42,381

Goodwill

4,687

4,687

4,687

Servicing asset

5,249

4,702

3,817

Other real estate owned

-

1,188

-

Accrued income and other assets

34,487

46,853

52,359

Total assets

$

4,225,397

$

4,210,994

$

4,188,570

 
Liabilities
Noninterest-bearing deposits

$

119,196

$

117,531

$

100,700

Interest-bearing deposits

3,098,783

3,061,428

3,116,903

Total deposits

3,217,979

3,178,959

3,217,603

Advances from Federal Home Loan Bank

514,923

514,922

514,917

Subordinated debt

104,306

104,231

69,794

Accrued interest payable

1,532

2,018

1,418

Accrued expenses and other liabilities

12,002

30,526

40,272

Total liabilities

3,850,742

3,830,656

3,844,004

Shareholders' equity
Voting common stock

214,473

218,946

221,911

Retained earnings

183,043

172,431

136,575

Accumulated other comprehensive loss

(22,861

)

(11,039

)

(13,920

)

Total shareholders' equity

374,655

380,338

344,566

Total liabilities and shareholders' equity

$

4,225,397

$

4,210,994

$

4,188,570

First Internet Bancorp
Condensed Consolidated Statements of Income (unaudited)
Dollar amounts in thousands, except per share data
 

Three Months Ended

March 31,

December 31,

March 31,

2022

2021

2021

 
Interest income
Loans

$

33,188

$

31,621

$

30,885

Securities - taxable

2,221

1,973

1,779

Securities - non-taxable

249

236

281

Other earning assets

376

362

335

Total interest income

36,034

34,192

33,280

Interest expense
Deposits

6,097

6,399

8,628

Other borrowed funds

4,187

4,288

4,127

Total interest expense

10,284

10,687

12,755

Net interest income

25,750

23,505

20,525

Provision (benefit) for loan losses

791

(238

)

1,276

Net interest income after provision (benefit) for loan losses

24,959

23,743

19,249

Noninterest income
Service charges and fees

316

292

266

Loan servicing revenue

585

544

422

Loan servicing asset revaluation

(297

)

(400

)

(155

)

Mortgage banking activities

1,873

2,776

5,750

Gain on sale of loans

3,845

4,137

1,723

Other

498

345

369

Total noninterest income

6,820

7,694

8,375

Noninterest expense
Salaries and employee benefits

9,878

10,183

9,492

Marketing, advertising and promotion

756

896

680

Consulting and professional fees

1,925

1,262

986

Data processing

449

425

462

Loan expenses

1,582

654

534

Premises and equipment

2,540

2,188

1,601

Deposit insurance premium

281

283

425

Other

1,369

1,064

1,137

Total noninterest expense

18,780

16,955

15,317

Income before income taxes

12,999

14,482

12,307

Income tax provision

1,790

2,004

1,857

Net income

$

11,209

$

12,478

$

10,450

 
Per common share data
Earnings per share - basic

$

1.14

$

1.26

$

1.06

Earnings per share - diluted

$

1.14

$

1.25

$

1.05

Dividends declared per share

$

0.06

$

0.06

$

0.06

 
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

March 31, 2022

December 31, 2021

March 31, 2021

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

$

2,976,037

$

33,188

4.52

%

$

2,947,053

$

31,621

4.26

%

$

3,079,130

$

30,885

4.07

%

Securities - taxable

567,776

2,221

1.59

%

595,024

1,973

1.32

%

461,300

$

1,779

1.56

%

Securities - non-taxable

80,952

249

1.25

%

82,556

236

1.13

%

87,129

$

281

1.31

%

Other earning assets

455,960

376

0.33

%

431,621

362

0.33

%

446,045

$

335

0.30

%

Total interest-earning assets

4,080,725

36,034

3.58

%

4,056,254

34,192

3.34

%

4,073,604

33,280

3.31

%

 
Allowance for loan losses

(27,974

)

(27,946

)

(29,884

)

Noninterest-earning assets

162,167

149,270

129,553

Total assets

$

4,214,918

$

4,177,578

$

4,173,273

 
Liabilities
Interest-bearing liabilities
Interest-bearing demand deposits

$

318,281

$

412

0.52

%

$

210,283

$

158

0.30

%

$

180,746

$

133

0.30

%

Savings accounts

60,616

53

0.35

%

63,575

58

0.36

%

46,035

40

0.35

%

Money market accounts

1,454,436

1,503

0.42

%

1,453,447

1,507

0.41

%

1,369,626

1,391

0.41

%

BaaS - brokered deposits

12,111

6

0.20

%

-

-

0.00

%

-

-

0.00

%

Certificates and brokered deposits

1,225,976

4,123

1.36

%

1,305,130

4,676

1.42

%

1,519,580

7,064

1.89

%

Total interest-bearing deposits

3,071,420

6,097

0.81

%

3,032,435

6,399

0.84

%

3,115,987

8,628

1.12

%

Other borrowed funds

619,191

4,187

2.74

%

619,115

4,288

2.75

%

583,780

4,127

2.87

%

Total interest-bearing liabilities

3,690,611

10,284

1.13

%

3,651,550

10,687

1.16

%

3,699,767

12,755

1.40

%

 
Noninterest-bearing deposits

112,248

113,887

90,764

Other noninterest-bearing liabilities

31,292

35,309

46,774

Total liabilities

3,834,151

3,800,746

3,837,305

 
Shareholders' equity

380,767

376,832

335,968

Total liabilities and shareholders' equity

$

4,214,918

$

4,177,578

$

4,173,273

 
Net interest income

$

25,750

$

23,505

$

20,525

 
Interest rate spread

2.45

%

2.18

%

1.91

%

 
Net interest margin

2.56

%

2.30

%

2.04

%

 
Net interest margin - FTE 2,3

2.69

%

2.43

%

2.18

%

 
1 Includes nonaccrual loans
2 On a fully-taxable equivalent ("FTE") basis assuming a 21% tax rate
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
 

March 31, 2022

December 31, 2021

March 31, 2021

Amount

Percent

Amount

Percent

Amount

Percent

 
Commercial loans
Commercial and industrial

$

99,808

3.5

%

$

96,008

3.3

%

$

71,835

2.3

%

Owner-occupied commercial real estate

56,752

2.0

%

66,732

2.3

%

87,930

2.9

%

Investor commercial real estate

34,627

1.2

%

28,019

1.0

%

14,832

0.5

%

Construction

149,662

5.2

%

136,619

4.7

%

123,483

4.0

%

Single tenant lease financing

852,519

29.6

%

865,854

30.0

%

941,322

30.8

%

Public finance

587,817

20.4

%

592,665

20.5

%

637,600

20.8

%

Healthcare finance

354,574

12.3

%

387,852

13.4

%

510,237

16.8

%

Small business lending

97,040

3.4

%

108,666

3.8

%

132,490

4.3

%

Franchise finance

107,246

3.7

%

81,448

2.8

%

-

-

Total commercial loans

2,340,045

81.3

%

2,363,863

81.8

%

2,519,729

82.4

%

 
Consumer loans
Residential mortgage

191,153

6.6

%

186,770

6.5

%

190,148

6.2

%

Home equity

18,100

0.6

%

17,665

0.6

%

17,949

0.6

%

Trailers

148,870

5.2

%

146,267

5.1

%

143,454

4.7

%

Recreational vehicles

93,458

3.2

%

90,654

3.1

%

92,221

3.0

%

Other consumer loans

28,002

1.0

%

28,557

1.0

%

34,534

1.1

%

Tax refund advance loans

9,177

0.3

%

-

0.0

%

-

0.0

%

Total consumer loans

488,760

16.9

%

469,913

16.3

%

478,306

15.6

%

 
Net deferred loan fees, premiums, discounts and other 1

51,975

1.8

%

53,886

1.9

%

60,659

2.0

%

 
Total loans

$

2,880,780

100.0

%

$

2,887,662

100.0

%

$

3,058,694

100.0

%

 
 

March 31, 2022

December 31, 2021

March 31, 2021

Amount

Percent

Amount

Percent

Amount

Percent

 
Deposits
Noninterest-bearing deposits

$

119,197

3.7

%

$

117,532

3.7

%

$

100,700

3.1

%

Interest-bearing demand deposits

334,723

10.4

%

247,966

7.8

%

186,015

5.8

%

Savings accounts

66,320

2.1

%

59,998

1.9

%

51,251

1.6

%

Money market accounts

1,475,857

45.8

%

1,483,936

46.7

%

1,397,449

43.4

%

BaaS - brokered deposits

50,006

1.6

%

-

0.0

%

-

0.0

%

Certificates of deposits

889,789

27.6

%

970,107

30.5

%

1,174,764

36.5

%

Brokered deposits

282,087

8.8

%

299,420

9.4

%

307,424

9.6

%

 
Total deposits

$

3,217,979

100.0

%

$

3,178,959

100.0

%

$

3,217,603

100.0

%

 
1 Includes carrying value adjustments of $36.4 million, $37.5 million and $41.6 million related to terminated interest rate swaps associated with public finance loans as of March 31, 2022, December 31, 2021 and March 31, 2021, respectively.
First Internet Bancorp
Reconciliation of Non-GAAP Financial Measures
Dollar amounts in thousands, except per share data
 

Three Months Ended

March 31,

December 31,

March 31,

2022

2021

2021

 
Total equity - GAAP

$

374,655

$

380,338

$

344,566

Adjustments:
Goodwill

(4,687

)

(4,687

)

(4,687

)

Tangible common equity

$

369,968

$

375,651

$

339,879

 
Total assets - GAAP

$

4,225,397

$

4,210,994

$

4,188,570

Adjustments:
Goodwill

(4,687

)

(4,687

)

(4,687

)

Tangible assets

$

4,220,710

$

4,206,307

$

4,183,883

 
Common shares outstanding

9,683,727

9,754,455

9,823,831

 
Book value per common share

$

38.69

$

38.99

$

35.07

Effect of goodwill

(0.48

)

(0.48

)

(0.47

)

Tangible book value per common share

$

38.21

$

38.51

$

34.60

 
Total shareholders' equity to assets

8.87

%

9.03

%

8.23

%

Effect of goodwill

(0.10

%)

(0.10

%)

(0.11

%)

Tangible common equity to tangible assets

8.77

%

8.93

%

8.12

%

 
Total average equity - GAAP

$

380,767

$

376,832

$

335,968

Adjustments:
Average goodwill

(4,687

)

(4,687

)

(4,687

)

Average tangible common equity

$

376,080

$

372,145

$

331,281

 
Return on average shareholders' equity

11.94

%

13.14

%

12.61

%

Effect of goodwill

0.15

%

0.16

%

0.18

%

Return on average tangible common equity

12.09

%

13.30

%

12.79

%

 
Total interest income

$

36,034

$

34,192

$

33,280

Adjustments:
Fully-taxable equivalent adjustments 1

1,314

1,348

1,356

Total interest income - FTE

$

37,348

$

35,540

$

34,636

 
Total interest income - FTE

$

37,348

$

35,540

$

34,636

Adjustments:
Income from tax refund advance loans

(2,864

)

-

-

Total interest income - FTE

$

34,484

$

35,540

$

34,636

 
Net interest income

$

25,750

$

23,505

$

20,525

Adjustments:
Fully-taxable equivalent adjustments 1

1,314

1,348

1,356

Net interest income - FTE

$

27,064

$

24,853

$

21,881

 
Net interest income

$

25,750

$

23,505

$

20,525

Adjustments:
Income from tax refund advance loans

(2,864

)

-

-

Adjusted net interest income

$

22,886

$

23,505

$

20,525

 
Net interest income

$

25,750

$

23,505

$

20,525

Adjustments:
Fully-taxable equivalent adjustments 1

1,314

1,348

1,356

Income from tax refund advance loans

(2,864

)

-

-

Adjusted net interest income - FTE

$

24,200

$

24,853

$

21,881

 
1 Assuming a 21% tax rate
First Internet Bancorp
Reconciliation of Non-GAAP Financial Measures
Dollar amounts in thousands, except per share data
 

Three Months Ended

March 31,

December 31,

March 31,

2022

2021

2021

 
Net interest margin

2.56

%

2.30

%

2.04

%

Effect of fully-taxable equivalent adjustments 1

0.13

%

0.13

%

0.14

%

Net interest margin - FTE

2.69

%

2.43

%

2.18

%

 
Net interest margin

2.56

%

2.30

%

2.04

%

Effect of income from tax refund advance loans

(0.28

%)

0.00

%

0.00

%

Adjusted net interest margin

2.28

%

2.30

%

2.04

%

 
Net interest margin

2.56

%

2.30

%

2.04

%

Effect of fully-taxable equivalent adjustments 1

0.13

%

0.13

%

0.14

%

Effect of income from tax refund advance loans

(0.28

%)

0.00

%

0.00

%

Adjusted net interest margin - FTE

2.41

%

2.43

%

2.18

%

 
Provision (benefit) for loan losses

$

791

$

(238

)

$

1,276

Adjustments:
Provision for tax refund advance loans losses

(1,842

)

-

-

(Benefit) provision for loan losses, excluding tax refund advance loans

$

(1,051

)

$

(238

)

$

1,276

 
Average loans

$

2,947,924

$

2,914,858

$

3,047,915

Adjustments:
Average tax refund advance loans

(60,499

)

-

-

Average loans, excluding tax refund advance loans

$

2,887,425

$

2,914,858

$

3,047,915

 
Net charge-offs (recoveries) to average loans

0.05

%

(0.01

%)

0.02

%

Adjustments:
Effect of tax refund advance lending net charge-offs to average loans

(0.21

%)

0.00

%

0.00

%

Net (recoveries) charge-offs to average loans, excluding tax refund advance loans

(0.16

%)

(0.01

%)

0.02

%

 
Allowance for loan losses

$

28,251

$

27,841

$

30,642

 
Loans

$

2,880,780

$

2,887,662

$

3,058,694

Adjustments:
PPP loans

(1,003

)

(3,152

)

(53,365

)

Loans, excluding PPP loans

$

2,879,777

$

2,884,510

$

3,005,329

 
Allowance for loan losses to loans

0.98

%

0.96

%

1.00

%

Effect of PPP loans

0.00

%

0.01

%

0.02

%

Allowance for loan losses to loans, excluding PPP loans

0.98

%

0.97

%

1.02

%

 
1 Assuming a 21% tax rate
First Internet Bancorp
Reconciliation of Non-GAAP Financial Measures
Dollar amounts in thousands, except per share data
 

Three Months Ended

March 31,

December 31,

March 31,

2022

2021

2021

 
Noninterest expense - GAAP

$

18,780

$

16,955

$

15,317

Adjustments:
Acquisition-related expenses

(170

)

(163

)

-

IT termination fee

-

(475

)

-

Nonrecurring consulting fee

(875

)

-

-

Adjusted noninterest expense

$

17,735

$

16,317

$

15,317

 
Income before income taxes - GAAP

$

12,999

$

14,482

$

12,307

Adjustments:
Acquisition-related expenses

170

163

-

IT termination fee

-

475

-

Nonrecurring consulting fee

875

-

-

Adjusted income before income taxes

$

14,044

$

15,120

$

12,307

 
Income tax provision - GAAP

$

1,790

$

2,004

$

1,857

Adjustments:
Acquisition-related expenses

36

34

-

IT termination fee

-

100

-

Nonrecurring consulting fee

184

-

-

Adjusted income tax provision

$

2,010

$

2,138

$

1,857

 
Net income - GAAP

$

11,209

$

12,478

$

10,450

Adjustments:
Acquisition-related expenses

134

129

-

IT termination fee

-

375

-

Nonrecurring consulting fee

691

-

-

Adjusted net income

$

12,034

$

12,982

$

10,450

 
Diluted average common shares outstanding

9,870,394

9,989,951

9,963,036

 
Diluted earnings per share - GAAP

$

1.14

$

1.25

$

1.05

Adjustments:
Effect of acquisition-related expenses

0.01

0.01

-

Effect of IT termination fee

-

0.04

-

Effect of nonrecurring consulting fee

0.07

-

-

Adjusted diluted earnings per share

$

1.22

$

1.30

$

1.05

 
Return on average assets

1.08

%

1.12

%

1.02

%

Effect of acquisition-related expenses

0.01

%

0.00

%

0.00

%

Effect of IT termination fee

0.00

%

0.04

%

0.00

%

Effect of nonrecurring consulting fee

0.07

%

0.00

%

0.00

%

Adjusted return on average assets

1.16

%

1.16

%

1.02

%

First Internet Bancorp
Reconciliation of Non-GAAP Financial Measures
Dollar amounts in thousands, except per share data
 

Three Months Ended

March 31,

December 31,

March 31,

2022

2021

2021

 
Return on average shareholders' equity

11.94

%

13.14

%

12.61

%

Effect of acquisition-related expenses

0.14

%

0.14

%

0.00

%

Effect of IT termination fee

0.00

%

0.39

%

0.00

%

Effect of nonrecurring consulting fee

0.74

%

0.00

%

0.00

%

Adjusted return on average shareholders' equity

12.82

%

13.67

%

12.61

%

 
Return on average tangible common equity

12.09

%

13.30

%

12.79

%

Effect of acquisition-related expenses

0.14

%

0.14

%

0.00

%

Effect of IT termination fee

0.00

%

0.40

%

0.00

%

Effect of nonrecurring consulting fee

0.75

%

0.00

%

0.00

%

Adjusted return on average tangible common equity

12.98

%

13.84

%

12.79

%

 
Effective income tax rate

13.8

%

13.8

%

15.1

%

Effect of acquisition-related expenses

0.3

%

0.1

%

0.0

%

Effect of IT termination fee

0.0

%

0.2

%

0.0

%

Effect of nonrecurring consulting fee

1.3

%

0.0

%

0.0

%

Adjusted effective income tax rate

15.4

%

14.1

%

15.1

%

 
Income before income taxes - GAAP

$

12,999

$

14,482

$

12,307

Adjustments:
Income from tax refund advance lending

(2,864

)

-

-

Provision for tax refund advance lending losses

1,842

-

-

Tax refund advance lending servicing fee

921

-

-

Income before taxes, excluding tax refund advance loans

$

12,898

$

14,482

$

12,307

 
Income tax provision - GAAP

$

1,790

$

2,004

$

1,857

Adjustments:
Income from tax refund advance lending

(601

)

-

-

Provision for tax refund advance lending losses

387

-

Tax refund advance lending servicing fee

193

-

-

Income tax provision, excluding tax refund advance loans

$

1,769

$

2,004

$

1,857

 
Net income - GAAP

$

11,209

$

12,478

$

10,450

Adjustments:
Income from tax refund advance lending

(2,263

)

-

-

Provision for tax refund advance lending losses

1,455

-

-

Tax refund advance lending servicing fee

728

-

-

Net income, excluding tax refund advance loans

$

11,129

$

12,478

$

10,450

Investors/Analysts Paula Deemer Director of Corporate Administration (317) 428-4628 investors@firstib.com

Media Nicole Lorch President & Chief Operating Officer (317) 532-7906 nlorch@firstib.com

Source: First Internet Bancorp