First Internet BancorpNASDAQ: INBK

First Internet Bancorp Reports Fourth Quarter and Full Year 2021 Results

· Issued by First Internet Bancorp via Business Wire

Highlights for the fourth quarter and full year 2021 include:

  • Record annual net income and diluted earnings per share of $48.1 million and $4.82, respectively
  • Quarterly net income of $12.5 million, compared to $12.1 million for the third quarter of 2021 and $11.1 million for the fourth quarter of 2020
  • Quarterly diluted earnings per share of $1.25, up 3.3% over the third quarter of 2021 and 11.6% over the fourth quarter of 2020
  • Quarterly adjusted net income of $13.0 million, or $1.30 per diluted share, when excluding an IT contract termination fee and acquisition-related expenses
  • Total quarterly revenue of $31.2 million, an 8.6% increase from the third quarter of 2021 and a 1.0% decrease from the fourth quarter of 2020
  • Net interest margin and fully-taxable equivalent net interest margin both increased 30 basis points (“bps”) from the third quarter of 2021
  • Repurchased 100,000 shares at an average price of $44.36 during the quarter

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 fourth quarter and full year ended December 31, 2021. Net income for the fourth quarter of 2021 was $12.5 million, or $1.25 diluted earnings per share. This compares to net income of $12.1 million, or $1.21 diluted earnings per share, for the third quarter of 2021, and net income of $11.1 million, or $1.12 diluted earnings per share, for the fourth quarter of 2020.

For the full year ended December 31, 2021, net income was a record $48.1 million and diluted earnings per share were a record $4.82, compared to net income of $29.5 million and diluted earnings per share of $2.99 for the year ended December 31, 2020.

“We generated record annual net income for 2021, closing out our 22nd year on a high note and paving the path for a bright future ahead,” said David Becker, Chairman and Chief Executive Officer. “Over the course of the year, we built momentum on several fronts. Our expanding national SBA platform steadily gained traction and contributed to our year-over-year revenue growth, while our recently formed franchise finance business funded over $80 million in loans in conjunction with our partner ApplePie Capital. Solid pipelines in SBA, franchise finance, construction and other key business lines position us well for the year ahead.

“With respect to our strategies designed to build sustainable fee revenue, our transformational acquisition of First Century Bancorp, announced in November, will add several attractive and scalable business lines, providing us multiple growth opportunities, a further diversified revenue profile and access to a stable, low-cost deposit base,” Mr. Becker added. “This is a compelling, strategic acquisition that we believe will bolster the combined company’s long-term earnings power.

“Looking forward, we plan to further build out our national small business platform, integrate First Century Bancorp and expand our banking-as-a-service capabilities, as evidenced by our recently announced partnership with Synctera. We will also continue to look for Fintech partners that will help to further position us as a premier technology-forward digital financial services provider.”

Mr. Becker concluded, “I want to thank the entire First Internet team for their exceptional work this year. We foster a workplace culture that promotes innovation and collaboration, and we all aspire to have a more meaningful and lasting positive impact on our customers and the communities we call home. We were named one of the “Best Banks to Work For” by American Banker for the ninth consecutive year, a recognition that amplifies our success attracting, developing and retaining a talented, diverse and dedicated workforce.”

Net Interest Income and Net Interest Margin

Net interest income for the fourth quarter of 2021 was $23.5 million, compared to $20.9 million for the third quarter of 2021, and $18.9 million for the fourth quarter of 2020. On a fully-taxable equivalent basis, net interest income for the fourth quarter of 2021 was $24.9 million, compared to $22.3 million for the third quarter of 2021, and $20.3 million for the fourth quarter of 2020.

Total interest income for the fourth quarter of 2021 was $34.2 million, an increase of 3.5% compared to the third quarter of 2021, and an increase of 1.6% compared to the fourth quarter of 2020. On a fully-taxable equivalent basis, total interest income for the fourth quarter of 2021 was $35.5 million, an increase of 3.3% compared to the third quarter of 2021, and an increase of 1.4% compared to the fourth quarter of 2020. The increase in total interest income compared to the third quarter of 2021 was driven primarily by an 18 bp increase in the yield on average interest-earning assets, partially offset by a 2.2% decrease in the average balance of those assets. The yield on interest-earning assets for the fourth quarter of 2021 increased to 3.34% from 3.16% in the linked quarter due primarily to an increase in loan fee income as well as higher yields on new loan production. Average loan balances decreased $9.3 million, or 0.3%, while the average balance of securities and other earning assets decreased $35.8 million and $47.4 million, respectively.

Total interest expense for the fourth quarter of 2021 was $10.7 million, a decrease of 11.8% compared to the third quarter of 2021, and a decrease of 27.7% compared to the fourth quarter of 2020. The decrease in total interest expense compared to the linked quarter was due primarily to a 51 bp decline in the cost of other borrowed funds and a 6 bp decline in the cost of interest-bearing deposits. The decrease in the cost of other borrowed funds reflects the recognition of $0.8 million of pre-tax costs associated with the redemption of subordinated notes in the third quarter of 2021.

During the fourth quarter of 2021, the cost of non-maturity deposits remained stable compared to the linked quarter while the average balance of these deposits decreased $31.7 million, or 1.8%. Furthermore, the cost of certificates and brokered deposits decreased by 12 bps and average balances decreased by $73.5 million, or 5.3%. During the fourth quarter of 2021, new certificates of deposit were originated at a weighted average cost of 40 bps while maturing certificates of deposit had a weighted average cost of 146 bps, a difference of 106 bps.

Net interest margin (“NIM”) improved to 2.30% for the fourth quarter of 2021, up from 2.00% for the third quarter of 2021 and 1.78% in the fourth quarter of 2020. Fully-taxable equivalent NIM (“FTE NIM”) increased by 30 bps to 2.43% for the fourth quarter of 2021, up from 2.13% for the third quarter of 2021 and 1.91% in the fourth quarter of 2020. The increases in NIM and FTE NIM compared to the linked quarter were driven primarily by a combination of higher average loan yields and lower interest-bearing deposit costs, as well as the effect of lower securities and cash balances.

Noninterest Income

Noninterest income for the fourth quarter of 2021 was $7.7 million, compared to $7.8 million for the third quarter of 2021 and $12.7 million for the fourth quarter of 2020. The slight decrease compared to the linked quarter was driven primarily by lower revenues from mortgage banking activities, partially offset by an increase in gain on sale of loans. Gain on sale of loans totaled $4.1 million for the quarter, increasing $1.4 million compared to the third quarter of 2021, driven by a $0.9 million gain on the sale of $20.1 million of single tenant lease financing loans as well as a higher amount of U.S. Small Business Administration (“SBA”) 7(a) guaranteed loan sales in the quarter. Mortgage banking revenue totaled $2.8 million for the fourth quarter of 2021, down $1.1 million from the linked quarter due to a decrease in interest rate locks, sold loan volume and margins.

Noninterest Expense

Noninterest expense for the fourth quarter of 2021 was $17.0 million, compared to $14.5 million for both the third quarter of 2021 and the fourth quarter of 2020. The increase of $2.5 million, or 17.3%, compared to the linked quarter was due primarily to higher salaries and employee benefits, consulting and professional fees and premises and equipment. The higher salaries and employee benefits expense was due mainly to higher incentive compensation in the Company’s small business lending division, higher medical claims expense and increased headcount. The increase in consulting and professional fees was primarily due to $0.2 million of acquisition-related expenses as well as the timing of third party external loan reviews. The increase in premises and equipment was driven primarily by a $0.5 million termination fee related to an information technology contract.

Income Taxes

The Company reported an income tax expense of $2.0 million for the fourth quarter of 2021 and an effective tax rate of 13.8%, compared to an income tax expense of $2.2 million and an effective tax rate of 15.5% for the third quarter of 2021 and an income tax expense of $3.1 million and an effective tax rate of 21.6% for the fourth quarter of 2020.

Loans and Credit Quality

Total loans as of December 31, 2021 were $2.9 billion, a decrease of $48.5 million, or 1.7%, compared to September 30, 2021, and a decrease of $171.6 million, or 5.6%, compared to December 31, 2020. Total commercial loan balances were $2.4 billion as of December 31, 2021, a decrease of $41.6 million, or 1.7%, compared to September 30, 2021 and a decrease of $151.8 million, or 6.0%, compared to December 31, 2020. Compared to the linked quarter, the decline in commercial loan balances was driven primarily by net payoffs in single tenant lease financing, healthcare finance, owner-occupied commercial real estate, commercial and industrial 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 and small business lending.

Total consumer loan balances were $469.9 million as of December 31, 2021, a decrease of $5.2 million, or 1.1%, compared to September 30, 2021 and a decrease of $12.4 million, or 2.6%, compared to December 31, 2020. The decrease compared to the linked quarter was due to prepayment activity in the residential mortgage, trailers and other consumer loan portfolios.

Total delinquencies 30 days or more past due decreased to 0.04% of total loans as of December 31, 2021, down from 0.06% as of September 30, 2021 and down from 0.17% as of December 31, 2020. Overall credit quality improved as nonperforming loans to total loans was 0.26% as of December 31, 2021, compared to 0.27% at September 30, 2021 and 0.33% as of December 31, 2020.

The allowance for loan losses as a percentage of total loans was 0.96% as of December 31, 2021, or 0.97% when excluding PPP loans, compared to 0.95% and 0.96%, respectively, as of September 30, 2021 and 0.96% and 0.98%, respectively, as of December 31, 2020.

Net recoveries of $0.1 million were recognized during the fourth quarter of 2021, resulting in net recoveries to average loans of 0.01%, compared to net charge-offs to average loans of 0.01% for the third quarter of 2021 and 0.04% for the fourth quarter of 2020. The provision for loan losses in the fourth quarter of 2021 was a benefit of $0.2 million, compared to a benefit of $29,000 for the third quarter of 2021 and a provision of $2.9 million for the fourth quarter of 2020. The benefit recognized in the fourth quarter of 2021 primarily reflects the decrease in loan balances, partially offset by adjustments to qualitative factors that increased the overall allowance as a percentage of loans.

Capital

As of December 31, 2021, total shareholders’ equity was $380.3 million, an increase of $9.9 million, or 2.7%, compared to September 30, 2021, due primarily to the net income earned during the quarter and a decrease in accumulated other comprehensive loss, partially offset by stock repurchase activity during the quarter. Book value per common share increased to $38.99 as of December 30, 2021, up from $37.59 as of September 30, 2021 and $33.77 as of December 31, 2020. Tangible book value per share increased to $38.51, up from $37.12 and $33.29, each as of the same reference dates.

In connection with its recently announced stock repurchase program, the Company repurchased 100,000 shares of its common stock during the fourth quarter of 2021 at an average price of $44.36 per share.

The following table presents the Company’s and the Bank’s regulatory and other capital ratios as of December 31, 2021.

As of December 31, 2021

Company

Bank

 

Total shareholders' equity to assets

9.03%

10.17%

Tangible common equity to tangible assets 1

8.93%

10.07%

Tier 1 leverage ratio 2

9.22%

10.37%

Common equity tier 1 capital ratio 2

12.92%

14.55%

Tier 1 capital ratio 2

12.92%

14.55%

Total risk-based capital ratio 2

17.36%

15.48%

 

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, January 20, 2022 to discuss its quarterly and full year financial results. The call can be accessed via telephone at (888) 348-3664. A recorded replay can be accessed through February 21, 2022 by dialing (877) 344-7529; passcode: 6205278.

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 December 31, 2021. 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, 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 may contain 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 “anticipate,” “believe,” “confidence in,” “continue,” “could,” “designed,” “effort,” “estimate,” “expect,” “help,” “intend,” “looking forward,” “may,” “opportunities,” “optimistic,” “pending,” “plan,” “position,” “preliminary,” “remain,” “should,” “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, 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, allowance for loan losses to loans, excluding PPP loans, adjusted total revenue, adjusted noninterest income, 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 and adjusted effective income tax rate 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

Twelve Months Ended

December 31,

September 30,

December 31,

December 31,

December 31,

2021

2021

2020

2021

2020

 
Net income

$

12,478

$

12,090

$

11,090

$

48,114

$

29,453

 
Per share and share information
Earnings per share - basic

$

1.26

$

1.22

$

1.12

$

4.85

$

2.99

Earnings per share - diluted

1.25

1.21

1.12

4.82

2.99

Dividends declared per share

0.06

0.06

0.06

0.24

0.24

Book value per common share

38.99

37.59

33.77

38.99

33.77

Tangible book value per common share 1

38.51

37.12

33.29

38.51

33.29

Common shares outstanding

9,754,455

9,854,153

9,800,569

9,754,455

9,800,569

Average common shares outstanding:
Basic

9,903,856

9,936,237

9,883,609

9,918,083

9,840,205

Diluted

9,989,951

9,988,102

9,914,022

9,976,261

9,842,425

Performance ratios
Return on average assets

1.19

%

1.12

%

1.02

%

1.14

%

0.69

%

Return on average shareholders' equity

13.14

%

13.10

%

13.64

%

13.44

%

9.39

%

Return on average tangible common equity 1

13.30

%

13.27

%

13.84

%

13.61

%

9.53

%

Net interest margin

2.30

%

2.00

%

1.78

%

2.11

%

1.55

%

Net interest margin - FTE 1,2

2.43

%

2.13

%

1.91

%

2.25

%

1.68

%

Capital ratios 3
Total shareholders' equity to assets

9.03

%

8.71

%

7.79

%

9.03

%

7.79

%

Tangible common equity to tangible assets 1

8.93

%

8.61

%

7.69

%

8.93

%

7.69

%

Tier 1 leverage ratio

9.22

%

8.86

%

7.95

%

9.22

%

7.95

%

Common equity tier 1 capital ratio

12.92

%

12.62

%

11.31

%

12.92

%

11.31

%

Tier 1 capital ratio

12.92

%

12.62

%

11.31

%

12.92

%

11.31

%

Total risk-based capital ratio

17.36

%

17.04

%

14.91

%

17.36

%

14.91

%

Asset quality
Nonperforming loans

$

7,401

$

7,851

$

10,183

$

7,401

$

10,183

Nonperforming assets

8,618

9,039

10,218

8,618

10,218

Nonperforming loans to loans

0.26

%

0.27

%

0.33

%

0.26

%

0.33

%

Nonperforming assets to total assets

0.20

%

0.21

%

0.24

%

0.20

%

0.24

%

Allowance for loan losses to:
Loans

0.96

%

0.95

%

0.96

%

0.96

%

0.96

%

Loans, excluding PPP loans 1

0.97

%

0.96

%

0.98

%

0.97

%

0.98

%

Nonperforming loans

376.2

%

356.6

%

289.5

%

376.2

%

289.5

%

Net (recoveries) charge-offs to average loans

(0.01

%)

0.01

%

0.04

%

0.09

%

0.06

%

Average balance sheet information
Loans

$

2,914,858

$

2,933,654

$

3,070,476

$

2,972,224

$

2,985,611

Total securities

677,580

713,342

582,425

629,095

626,022

Other earning assets

431,621

479,051

532,466

466,608

523,788

Total interest-earning assets

4,056,254

4,148,726

4,219,142

4,094,935

4,175,799

Total assets

4,177,578

4,265,189

4,316,207

4,205,926

4,263,798

Noninterest-bearing deposits

113,887

104,161

86,836

101,825

74,277

Interest-bearing deposits

3,032,435

3,137,728

3,258,269

3,098,706

3,224,657

Total deposits

3,146,322

3,241,889

3,345,105

3,200,531

3,298,934

Shareholders' equity

376,832

366,187

323,464

358,105

313,763

 
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, 2020)
Dollar amounts in thousands
 
 

December 31,

September 30,

December 31,

2021

2021

2020

 
Assets
Cash and due from banks

$

7,492

$

4,932

$

7,367

Interest-bearing deposits

435,468

402,583

412,439

Securities available-for-sale, at fair value

603,044

634,007

497,628

Securities held-to-maturity, at amortized cost

59,565

62,129

68,223

Loans held-for-sale

47,745

43,970

39,584

Loans

2,887,662

2,936,148

3,059,231

Allowance for loan losses

(27,841

)

(28,000

)

(29,484

)

Net loans

2,859,821

2,908,148

3,029,747

Accrued interest receivable

16,037

14,866

17,416

Federal Home Loan Bank of Indianapolis stock

25,650

25,650

25,650

Cash surrender value of bank-owned life insurance

38,900

38,660

37,952

Premises and equipment, net

59,842

52,700

37,590

Goodwill

4,687

4,687

4,687

Servicing asset

4,702

4,412

3,569

Other real estate owned

1,188

1,188

-

Accrued income and other assets

46,853

54,360

64,304

Total assets

$

4,210,994

$

4,252,292

$

4,246,156

 
Liabilities
Noninterest-bearing deposits

$

117,531

$

110,117

$

96,753

Interest-bearing deposits

3,061,428

3,114,478

3,174,132

Total deposits

3,178,959

3,224,595

3,270,885

Advances from Federal Home Loan Bank

514,922

514,920

514,916

Subordinated debt

104,231

104,156

79,603

Accrued interest payable

2,018

1,568

1,439

Accrued expenses and other liabilities

30,526

36,611

48,369

Total liabilities

3,830,656

3,881,850

3,915,212

Shareholders' equity
Voting common stock

218,946

223,059

221,408

Retained earnings

172,431

160,551

126,732

Accumulated other comprehensive loss

(11,039

)

(13,168

)

(17,196

)

Total shareholders' equity

380,338

370,442

330,944

Total liabilities and shareholders' equity

$

4,210,994

$

4,252,292

$

4,246,156

First Internet Bancorp
Condensed Consolidated Statements of Income (unaudited, except for the twelve months ended December 31, 2020)
Dollar amounts in thousands, except per share data
 
 
Three Months Ended Twelve Months Ended
 

December 31,

September 30,

December 31,

December 31,

December 31,

2021

2021

2020

2021

2020

 
Interest income
Loans

$

31,621

$

30,126

$

30,930

$

123,467

$

120,628

Securities - taxable

1,973

2,297

1,988

7,970

11,123

Securities - non-taxable

236

241

318

1,017

1,728

Other earning assets

362

370

407

1,429

3,380

Total interest income

34,192

33,034

33,643

133,883

136,859

Interest expense
Deposits

6,399

7,090

10,577

29,822

55,976

Other borrowed funds

4,288

5,025

4,201

17,505

16,342

Total interest expense

10,687

12,115

14,778

47,327

72,318

Net interest income

23,505

20,919

18,865

86,556

64,541

(Benefit) provision for loan losses

(238

)

(29

)

2,864

1,030

9,325

Net interest income after (benefit) provision
for loan losses

23,743

20,948

16,001

85,526

55,216

Noninterest income
Service charges and fees

292

276

206

1,114

824

Loan servicing revenue

544

511

379

1,934

1,159

Loan servicing asset revaluation

(400

)

(274

)

(60

)

(1,069

)

(432

)

Mortgage banking activities

2,776

3,850

7,987

15,050

24,693

Gain on sale of loans

4,137

2,719

3,702

11,598

8,298

Gain on sale of securities

-

-

-

-

139

Gain on sale of premises and equipment

-

-

-

2,523

-

Other

345

731

443

1,694

1,655

Total noninterest income

7,694

7,813

12,657

32,844

36,336

Noninterest expense
Salaries and employee benefits

10,183

9,316

9,135

38,223

34,231

Marketing, advertising and promotion

896

813

443

3,261

1,654

Consulting and professional fees

1,262

728

788

4,054

3,511

Data processing

425

380

426

1,649

1,528

Loan expenses

654

383

630

2,112

2,036

Premises and equipment

2,188

1,687

1,601

7,063

6,396

Deposit insurance premium

283

230

450

1,213

1,810

Write-down of other real estate owned

-

-

-

-

2,065

Other

1,064

914

1,040

4,223

4,423

Total noninterest expense

16,955

14,451

14,513

61,798

57,654

Income before income taxes

14,482

14,310

14,145

56,572

33,898

Income tax provision

2,004

2,220

3,055

8,458

4,445

Net income

$

12,478

$

12,090

$

11,090

$

48,114

$

29,453

 
Per common share data
Earnings per share - basic

$

1.26

$

1.22

$

1.12

$

4.85

$

2.99

Earnings per share - diluted

$

1.25

$

1.21

$

1.12

$

4.82

$

2.99

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, 2021

September 30, 2021

December 31, 2020

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

$

2,947,053

$

31,621

4.26

%

$

2,956,333

$

30,126

4.04

%

$

3,104,251

$

30,930

3.96

%

Securities - taxable

595,024

1,973

1.32

%

629,101

2,297

1.45

%

492,573

$

1,988

1.61

%

Securities - non-taxable

82,556

236

1.13

%

84,241

241

1.14

%

89,852

$

318

1.41

%

Other earning assets

431,621

362

0.33

%

479,051

370

0.31

%

532,466

$

407

0.30

%

Total interest-earning assets

4,056,254

34,192

3.34

%

4,148,726

33,034

3.16

%

4,219,142

33,643

3.17

%

 
Allowance for loan losses

(27,946

)

(28,127

)

(27,805

)

Noninterest-earning assets

149,270

144,590

124,870

Total assets

$

4,177,578

$

4,265,189

$

4,316,207

 
Liabilities
Interest-bearing liabilities
Interest-bearing demand deposits

$

210,283

$

158

0.30

%

$

198,637

$

150

0.30

%

$

165,815

$

156

0.37

%

Savings accounts

63,575

58

0.36

%

62,195

56

0.36

%

49,209

54

0.44

%

Money market accounts

1,453,447

1,507

0.41

%

1,498,218

1,532

0.41

%

1,369,543

1,655

0.48

%

Certificates and brokered deposits

1,305,130

4,676

1.42

%

1,378,678

5,352

1.54

%

1,673,702

8,712

2.07

%

Total interest-bearing deposits

3,032,435

6,399

0.84

%

3,137,728

7,090

0.90

%

3,258,269

10,577

1.29

%

Other borrowed funds

619,115

4,288

2.75

%

611,975

5,025

3.26

%

591,806

4,201

2.82

%

Total interest-bearing liabilities

3,651,550

10,687

1.16

%

3,749,703

12,115

1.28

%

3,850,075

14,778

1.53

%

 
Noninterest-bearing deposits

113,887

104,161

86,836

Other noninterest-bearing liabilities

35,309

45,138

55,832

Total liabilities

3,800,746

3,899,002

3,992,743

 
Shareholders' equity

376,832

366,187

323,464

Total liabilities and shareholders' equity

$

4,177,578

$

4,265,189

$

4,316,207

 
Net interest income

$

23,505

$

20,919

$

18,865

 
Interest rate spread

2.18

%

1.88

%

1.64

%

 
Net interest margin

2.30

%

2.00

%

1.78

%

 
Net interest margin - FTE 2,3

2.43

%

2.13

%

1.91

%

 
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
Average Balances and Rates (unaudited)
Dollar amounts in thousands
 
 
Twelve Months Ended
 
December 31, 2021 December 31, 2020
 
Average Interest / Yield / Average Interest / Yield /
Balance Dividends Cost Balance Dividends Cost
 
Assets
Interest-earning assets
Loans, including loans held-for-sale 1

$

2,999,232

$

123,467

4.12

%

$

3,025,989

$

120,628

3.99

%

Securities - taxable

544,613

7,970

1.46

%

530,849

11,123

2.10

%

Securities - non-taxable

84,482

1,017

1.20

%

95,173

1,728

1.82

%

Other earning assets

466,608

1,429

0.31

%

523,788

3,380

0.65

%

Total interest-earning assets

4,094,935

133,883

3.27

%

4,175,799

136,859

3.28

%

 
Allowance for loan losses

(29,068

)

(24,660

)

Noninterest-earning assets

140,059

112,659

Total assets

$

4,205,926

$

4,263,798

 
Liabilities
Interest-bearing liabilities
Interest-bearing demand deposits

$

195,699

$

583

0.30

%

$

145,207

$

840

0.58

%

Savings accounts

56,967

203

0.36

%

40,593

303

0.75

%

Money market accounts

1,434,829

5,892

0.41

%

1,156,084

11,381

0.98

%

Certificates and brokered deposits

1,411,211

23,144

1.64

%

1,882,773

43,452

2.31

%

Total interest-bearing deposits

3,098,706

29,822

0.96

%

3,224,657

55,976

1.74

%

Other borrowed funds

600,035

17,505

2.92

%

586,372

16,342

2.79

%

Total interest-bearing liabilities

3,698,741

47,327

1.28

%

3,811,029

72,318

1.90

%

 
Noninterest-bearing deposits

101,825

74,277

Other noninterest-bearing liabilities

47,255

64,729

Total liabilities

3,847,821

3,950,035

 
Shareholders' equity

358,105

313,763

Total liabilities and shareholders' equity

$

4,205,926

$

4,263,798

 
Net interest income

$

86,556

$

64,541

 
Interest rate spread

1.99

%

1.38

%

 
Net interest margin

2.11

%

1.55

%

 
Net interest margin - FTE 2,3

2.25

%

1.68

%

 
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
 
 
December 31, 2021 September 30, 2021 December 31, 2020
 
Amount Percent Amount Percent Amount Percent
 
Commercial loans
Commercial and industrial

$

96,008

3.3

%

$

107,142

3.6

%

$

75,387

2.5

%

Owner-occupied commercial real estate

66,732

2.3

%

84,819

2.9

%

89,785

2.9

%

Investor commercial real estate

28,019

1.0

%

28,505

1.0

%

13,902

0.5

%

Construction

136,619

4.7

%

115,414

3.9

%

110,385

3.6

%

Single tenant lease financing

865,854

30.0

%

921,998

31.5

%

950,172

31.1

%

Public finance

592,665

20.5

%

601,738

20.5

%

622,257

20.3

%

Healthcare finance

387,852

13.4

%

417,388

14.2

%

528,154

17.3

%

Small business lending

108,666

3.8

%

102,889

3.5

%

125,589

4.1

%

Franchise finance

81,448

2.8

%

25,598

0.9

%

-

-

Total commercial loans

2,363,863

81.8

%

2,405,491

82.0

%

2,515,631

82.3

%

 
Consumer loans
Residential mortgage

186,770

6.5

%

188,750

6.4

%

186,787

6.1

%

Home equity

17,665

0.6

%

17,960

0.6

%

19,857

0.6

%

Trailers

146,267

5.1

%

147,806

5.0

%

144,493

4.7

%

Recreational vehicles

90,654

3.1

%

90,192

3.1

%

94,405

3.1

%

Other consumer loans

28,557

1.0

%

30,398

1.0

%

36,794

1.2

%

Total consumer loans

469,913

16.3

%

475,106

16.1

%

482,336

15.7

%

 
Net deferred loan fees, premiums, discounts and other 1

53,886

1.9

%

55,551

1.9

%

61,264

2.0

%

 
Total loans

$

2,887,662

100.0

%

$

2,936,148

100.0

%

$

3,059,231

100.0

%

 
 
December 31, 2021 September 30, 2021 December 31, 2020
 
Amount Percent Amount Percent Amount Percent
 
Deposits
Noninterest-bearing deposits

$

117,532

3.7

%

$

110,117

3.4

%

$

96,753

3.0

%

Interest-bearing demand deposits

247,966

7.8

%

201,557

6.3

%

188,645

5.8

%

Savings accounts

59,998

1.9

%

66,762

2.1

%

43,200

1.3

%

Money market accounts

1,483,936

46.7

%

1,479,358

45.8

%

1,350,566

41.3

%

Certificates of deposits

970,107

30.5

%

1,043,898

32.4

%

1,289,319

39.4

%

Brokered deposits

299,420

9.4

%

322,903

10.0

%

302,402

9.2

%

Total deposits

$

3,178,959

100.0

%

$

3,224,595

100.0

%

$

3,270,885

100.0

%

 
1 Includes carrying value adjustments of $37.5 million, $38.9 million and $42.7 million related to terminated interest rate swaps associated with public finance loans as of December 31, 2021, September 30, 2021 and December 31, 2020, respectively.
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,

2021

2021

2020

2021

2020

 
Total equity - GAAP

$

380,338

$

370,442

$

330,944

$

380,338

$

330,944

Adjustments:
Goodwill

(4,687

)

(4,687

)

(4,687

)

(4,687

)

(4,687

)

Tangible common equity

$

375,651

$

365,755

$

326,257

$

375,651

$

326,257

 
Total assets - GAAP

$

4,210,994

$

4,252,292

$

4,246,156

$

4,210,994

$

4,246,156

Adjustments:
Goodwill

(4,687

)

(4,687

)

(4,687

)

(4,687

)

(4,687

)

Tangible assets

$

4,206,307

$

4,247,605

$

4,241,469

$

4,206,307

$

4,241,469

 
Common shares outstanding

9,754,455

9,854,153

9,800,569

9,754,455

9,800,569

 
Book value per common share

$

38.99

$

37.59

$

33.77

$

38.99

$

33.77

Effect of goodwill

(0.48

)

(0.47

)

(0.48

)

(0.48

)

(0.48

)

Tangible book value per common share

$

38.51

$

37.12

$

33.29

$

38.51

$

33.29

 
Total shareholders' equity to assets

9.03

%

8.71

%

7.79

%

9.03

%

7.79

%

Effect of goodwill

(0.10

%)

(0.10

%)

(0.10

%)

(0.10

%)

(0.10

%)

Tangible common equity to tangible assets

8.93

%

8.61

%

7.69

%

8.93

%

7.69

%

 
Total average equity - GAAP

$

376,832

$

366,187

$

323,464

$

358,105

$

313,763

Adjustments:
Average goodwill

(4,687

)

(4,687

)

(4,687

)

(4,687

)

(4,687

)

Average tangible common equity

$

372,145

$

361,500

$

318,777

$

353,418

$

309,076

 
Return on average shareholders' equity

13.14

%

13.10

%

13.64

%

13.44

%

9.39

%

Effect of goodwill

0.16

%

0.17

%

0.20

%

0.17

%

0.14

%

Return on average tangible common equity

13.30

%

13.27

%

13.84

%

13.61

%

9.53

%

 
Total interest income

$

34,192

$

33,034

$

33,643

$

133,883

$

136,859

Adjustments:
Fully-taxable equivalent adjustments 1

1,348

1,356

1,400

5,453

5,796

Total interest income - FTE

$

35,540

$

34,390

$

35,043

$

139,336

$

142,655

 
Net interest income

$

23,505

$

20,919

$

18,865

$

86,556

$

64,541

Adjustments:
Fully-taxable equivalent adjustments 1

1,348

1,356

1,400

5,453

5,796

Net interest income - FTE

$

24,853

$

22,275

$

20,265

$

92,009

$

70,337

 
Net interest income

$

23,505

$

20,919

$

18,865

$

86,556

$

64,541

Adjustments:
Subordinated debt redemption cost

-

810

-

810

-

Adjusted net interest income

$

23,505

$

21,729

$

18,865

$

87,366

$

64,541

 
Net interest income

$

23,505

$

20,919

$

18,865

$

86,556

$

64,541

Adjustments:
Fully-taxable equivalent adjustments 1

1,348

1,356

1,400

5,453

5,796

Subordinated debt redemption cost

-

810

-

810

-

Adjusted net interest income - FTE

$

24,853

$

23,085

$

20,265

$

92,819

$

70,337

 
Net interest margin

2.30

%

2.00

%

1.78

%

2.11

%

1.55

%

Effect of fully-taxable equivalent adjustments 1

0.13

%

0.13

%

0.13

%

0.14

%

0.13

%

Net interest margin - FTE

2.43

%

2.13

%

1.91

%

2.25

%

1.68

%

 
Net interest margin

2.30

%

2.00

%

1.78

%

2.11

%

1.55

%

Effect of subordinated debt redemption cost

0.00

%

0.08

%

0.00

%

0.02

%

0.00

%

Adjusted net interest margin

2.30

%

2.08

%

1.78

%

2.13

%

1.55

%

 
Net interest margin

2.30

%

2.00

%

1.78

%

2.11

%

1.55

%

Effect of fully-taxable equivalent adjustments 1

0.13

%

0.13

%

0.13

%

0.14

%

0.13

%

Effect of subordinated debt redemption cost

0.00

%

0.08

%

0.00

%

0.02

%

0.00

%

Adjusted net interest margin - FTE

2.43

%

2.21

%

1.91

%

2.27

%

1.68

%

 
Allowance for loan losses

$

27,841

$

28,000

$

29,484

$

27,841

$

29,484

 
Loans

$

2,887,662

$

2,936,148

$

3,059,231

$

2,887,662

$

3,059,231

Adjustments:
PPP loans

(3,152

)

(14,981

)

(50,554

)

(3,152

)

(50,554

)

Loans, excluding PPP loans

$

2,884,510

$

2,921,167

$

3,008,677

$

2,884,510

$

3,008,677

 
Allowance for loan losses to loans

0.96

%

0.95

%

0.96

%

0.96

%

0.96

%

Effect of PPP loans

0.01

%

0.01

%

0.02

%

0.01

%

0.02

%

Allowance for loan losses to loans, excluding PPP loans

0.97

%

0.96

%

0.98

%

0.97

%

0.98

%

 
 
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

Twelve Months Ended

December 31,

September 30,

December 31,

December 31,

December 31,

2021

2021

2020

2021

2020

 
Total revenue - GAAP

$

31,199

$

28,732

$

31,522

$

119,400

$

100,877

Adjustments:
Gain on sale of premises and equipment

-

-

-

(2,523

)

-

Subordinated debt redemption cost

-

810

-

810

-

Adjusted total revenue

$

31,199

$

29,542

$

31,522

$

117,687

$

100,877

 
Noninterest income - GAAP

$

7,694

$

7,813

$

12,657

$

32,844

$

36,336

Adjustments:
Gain on sale of premises and equipment

-

-

-

(2,523

)

-

Adjusted noninterest income

$

7,694

$

7,813

$

12,657

$

30,321

$

36,336

 
Noninterest expense - GAAP

$

16,955

$

14,451

$

14,513

$

61,798

$

57,654

Adjustments:
Acquisition-related expenses

(163

)

-

-

(163

)

-

IT termination fee

(475

)

-

-

(475

)

-

Adjusted noninterest expense

$

16,317

$

14,451

$

14,513

$

61,160

$

57,654

 
Income before income taxes - GAAP

$

14,482

$

14,310

$

14,145

$

56,572

$

33,898

Adjustments:
Write-down of other real estate owned

-

-

-

-

2,065

Gain on sale of premises and equipment

-

-

-

(2,523

)

-

Subordinated debt redemption cost

-

810

-

810

-

Acquisition-related expenses

163

-

-

163

-

IT termination fee

475

-

-

475

-

Adjusted income before income taxes

$

15,120

$

15,120

$

14,145

$

55,497

$

35,963

 
Income tax provision - GAAP

$

2,004

$

2,220

$

3,055

$

8,458

$

4,445

Adjustments:
Write-down of other real estate owned

-

-

-

-

434

Gain on sale of premises and equipment

-

-

-

(530

)

-

Subordinated debt redemption cost

-

170

-

170

-

Acquisition-related expenses

34

-

-

34

-

IT termination fee

100

-

-

100

-

Adjusted income tax provision

$

2,138

$

2,390

$

3,055

$

8,232

$

4,879

 
Net income - GAAP

$

12,478

$

12,090

$

11,090

$

48,114

$

29,453

Adjustments:
Write-down of other real estate owned

-

-

-

-

1,631

Gain on sale of premises and equipment

-

-

-

(1,993

)

-

Subordinated debt redemption cost

-

640

-

640

-

Acquisition-related expenses

129

-

-

129

-

IT termination fee

375

-

-

375

-

Adjusted net income

$

12,982

$

12,730

$

11,090

$

47,265

$

31,084

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,

2021

2021

2020

2021

2020

 
Diluted average common shares outstanding

9,989,951

9,988,102

9,914,022

9,976,261

9,842,425

 
Diluted earnings per share - GAAP

$

1.25

$

1.21

$

1.12

$

4.82

$

2.99

Adjustments:
Effect of write-down of other real estate owned

-

-

-

-

0.17

Effect of gain on sale of premises and equipment

-

-

-

(0.19

)

-

Effect of subordinated debt redemption cost

-

0.06

-

0.06

-

Effect of acquisition-related expenses

0.01

-

-

0.01

-

Effect of IT termination fee

0.04

-

-

0.04

-

Adjusted diluted earnings per share

$

1.30

$

1.27

$

1.12

$

4.74

$

3.16

 
Return on average assets

1.19

%

1.12

%

1.02

%

1.14

%

0.69

%

Effect of write-down of other real estate owned

0.00

%

0.00

%

0.00

%

0.00

%

0.04

%

Effect of gain on sale of premises and equipment

0.00

%

0.00

%

0.00

%

(0.05

%)

0.00

%

Effect of subordinated debt redemption cost

0.00

%

0.06

%

0.00

%

0.02

%

0.00

%

Effect of acquisition-related expenses

0.01

%

0.00

%

0.00

%

0.00

%

0.00

%

Effect of IT termination fee

0.04

%

0.00

%

0.00

%

0.01

%

0.00

%

Adjusted return on average assets

1.24

%

1.18

%

1.02

%

1.12

%

0.73

%

 
Return on average shareholders' equity

13.14

%

13.10

%

13.64

%

13.44

%

9.39

%

Effect of write-down of other real estate owned

0.00

%

0.00

%

0.00

%

0.00

%

0.52

%

Effect of gain on sale of premises and equipment

0.00

%

0.00

%

0.00

%

(0.56

%)

0.00

%

Effect of subordinated debt redemption cost

0.00

%

0.69

%

0.00

%

0.18

%

0.00

%

Effect of acquisition-related expenses

0.14

%

0.00

%

0.00

%

0.04

%

0.00

%

Effect of IT termination fee

0.39

%

0.00

%

0.00

%

0.10

%

0.00

%

Adjusted return on average shareholders' equity

13.67

%

13.79

%

13.64

%

13.20

%

9.91

%

 
Return on average tangible common equity

13.30

%

13.27

%

13.84

%

13.61

%

9.53

%

Effect of write-down of other real estate owned

0.00

%

0.00

%

0.00

%

0.00

%

0.53

%

Effect of gain on sale of premises and equipment

0.00

%

0.00

%

0.00

%

(0.56

%)

0.00

%

Effect of subordinated debt redemption cost

0.00

%

0.70

%

0.00

%

0.18

%

0.00

%

Effect of acquisition-related expenses

0.14

%

0.00

%

0.00

%

0.04

%

0.00

%

Effect of IT termination fee

0.40

%

0.00

%

0.00

%

0.10

%

0.00

%

Adjusted return on average tangible common equity

13.84

%

13.97

%

13.84

%

13.37

%

10.06

%

 
Effective income tax rate

13.8

%

15.5

%

21.6

%

15.0

%

13.1

%

Effect of write-down of other real estate owned

0.0

%

0.0

%

0.0

%

0.0

%

0.5

%

Effect of gain on sale of premises and equipment

0.0

%

0.0

%

0.0

%

(0.4

%)

0.0

%

Effect of subordinated debt redemption cost

0.0

%

0.3

%

0.0

%

0.1

%

0.0

%

Effect of acquisition-related expenses

0.1

%

0.0

%

0.0

%

0.0

%

0.0

%

Effect of IT termination fee

0.2

%

0.0

%

0.0

%

0.1

%

0.0

%

Adjusted effective income tax rate

14.1

%

15.8

%

21.6

%

14.8

%

13.6

%

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

View original source (Business Wire)