First Internet BancorpNASDAQ: INBK

First Internet Bancorp Reports Fourth Quarter and Full Year 2023 Results

· Issued by First Internet Bancorp via Business Wire

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, 2023.

Fourth Quarter 2023 Financial Highlights

  • Net income of $4.1 million and diluted earnings per share of $0.48, increases of 21.5% and 23.1%, respectively, from the third quarter of 2023
  • Net interest income of $19.8 million and fully-taxable equivalent net interest income of $21.0 million, increases of 14.0% and 12.9%, respectively, from the third quarter of 2023
  • Net interest margin of 1.58% and fully-taxable equivalent net interest margin of 1.68%, both increasing 19 basis points from the third quarter of 2023
  • Loan growth of $105.2 million, a 2.8% increase from the third quarter of 2023
  • Nonperforming loans to total loans of 0.26%; net charge-offs to average loans of 0.12%
  • Tangible common equity to tangible assets of 6.94%; CET1 ratio of 9.60%
  • Repurchased 40,000 shares at an average price of $18.78; for the full year, repurchased 502,525 common shares at an average price of $18.40 per share
  • Tangible book value per share of $41.43, a 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 $19.8 million, compared to $17.4 million for the third quarter of 2023, and $21.7 million for the fourth quarter of 2022. On a fully-taxable equivalent basis, net interest income for the fourth quarter of 2023 was $21.0 million, compared to $18.6 million for the third quarter of 2023, and $23.1 million for the fourth quarter of 2022.

Total interest income for the fourth quarter of 2023 was $66.3 million, an increase of 5.2% compared to the third quarter of 2023, and an increase of 45.1% compared to the fourth quarter of 2022. On a fully-taxable equivalent basis, total interest income for the fourth quarter of 2023 was $67.5 million, an increase of 5.0% compared to the third quarter of 2023, and an increase of 43.5% compared to the fourth quarter of 2022. The yield on average interest-earning assets for the fourth quarter of 2023 increased to 5.28% from 5.02% for the third quarter of 2023 due to a 26 basis point (“bp”) increase in the yield earned on loans, a 40 bp increase in the yield earned on securities and a 27 bp increase in the yield earned on other earning assets. Compared to the linked quarter, average loan balances increased $98.9 million, or 2.7%, and the average balance of securities increased $61.2 million, or 9.8%, while the average balance of other earning assets decreased $152.6 million, or 23.4%.

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 8.85% in the fourth quarter of 2023, relatively stable with the third quarter of 2023, and an increase of 278 bps compared to the fourth quarter of 2022. For the full year of 2023, new loan origination yields increased 302 bps compared to 2022. Because of the fixed-rate nature of certain larger portfolios, there is a lagging impact of the higher origination yields on the portfolio.

Interest income earned on securities in the fourth quarter of 2023 increased $1.2 million, or 22.9%, compared to the third quarter of 2023 due to an increase in the yield earned on the portfolio and the increase in average balances. The yield on the securities portfolio increased 40 bps to 3.72%, driven primarily by variable rate securities repricing higher and higher yields on new purchases. Interest earned on other earning asset balances decreased $1.7 million, or 19.4%, in the fourth quarter of 2023 compared to the linked quarter, due primarily to lower average cash balances.

Total interest expense for the fourth quarter of 2023 was $46.5 million, an increase of $0.8 million, or 1.8%, compared to the linked quarter, due to modest increases in both deposit rates and average interest-bearing deposit balances throughout the quarter. Interest expense related to interest-bearing deposits increased $0.7 million, or 1.8%, driven primarily by higher costs on CDs, BaaS-brokered deposits and money market accounts. The cost of interest-bearing deposits was 4.14% for the fourth quarter of 2023, compared to 4.09% for the third quarter of 2023. The increase of 5 bps in deposit costs during the fourth quarter was the slowest experienced by the Company in the past six quarters.

Average CD balances increased $59.2 million, or 3.8%, from the third quarter of 2023 while the cost of funds increased 18 bps. The increase in the cost of CDs is also the lowest in the past six quarters, reflecting the narrowing repricing gap between new production and maturities. The average balance of BaaS – brokered deposits increased $30.2 million, or 94.7%, due to higher payments volume while the cost of funds increased 5 bps.

These increases were partially offset by lower average brokered deposit balances, which decreased $51.7 million, or 7.7%, from the third quarter of 2023, as the Company continued to reduce the balance of higher cost funding throughout the quarter. Additionally, the average balance of interest-bearing demand deposits decreased $5.1 million, or 1.3%, while the cost of funds decreased 47 bps.

Net interest margin (“NIM”) was 1.58% for the fourth quarter of 2023, up from 1.39% for the third quarter of 2023 and down from 2.09% for the fourth quarter of 2022. Fully-taxable equivalent NIM (“FTE NIM”) was 1.68% for the fourth quarter of 2023, up from 1.49% for the third quarter of 2023 and down from 2.22% for the fourth quarter of 2022. The increases in NIM and FTE NIM compared to the linked quarter were driven primarily by higher yields on loans, securities and other earning assets, as well as higher average loan and securities balances, partially offset by higher interest-bearing deposit costs and lower cash balances.

Noninterest Income

Noninterest income for the fourth quarter of 2023 was $7.4 million, consistent with the third quarter of 2023, and up $1.6 million, or 27.4%, from the fourth quarter of 2022. Gain on sale of loans totaled $6.0 million for the fourth quarter of 2023, up $0.5 million, or 8.2%, from the linked quarter. Gain on sale revenue in the quarter, which consisted entirely of sales of U.S. Small Business Administration (“SBA”) 7(a) guaranteed loans, increased due to a higher volume of loan sales and a slight improvement in net premiums. Net loan servicing revenue decreased $0.5 million, or 57.7%, during the quarter as growth in the servicing portfolio was more than offset by a lower fair value adjustment to the loan servicing asset.

Noninterest Expense

Noninterest expense totaled $20.1 million for the fourth quarter of 2023, compared to $19.8 million for the third quarter of 2023, and $18.5 million for the fourth quarter of 2022, representing increases of 1.5% and 8.3%, respectively. The increase of $0.3 million compared to the linked quarter was due primarily to higher premises and equipment, consulting and professional fees and deposit insurance premium, partially offset by lower salaries and employee benefits and data processing.

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 $0.6 million for the fourth quarter of 2023, compared to an income tax benefit of $0.3 million for the third quarter of 2023, and an income tax expense of $0.5 million and an effective tax rate of 7.3% for the fourth quarter of 2022. The income tax benefit for the fourth quarter of 2023 reflects the benefit of tax-exempt income relative to the amount of stated pre-tax income as well as adjustments to certain state income tax rates.

Loans and Credit Quality

Total loans as of December 31, 2023 were $3.8 billion, an increase of $105.2 million, or 2.8%, compared to September 30, 2023, and an increase of $340.8 million, or 9.7%, compared to December 31, 2022. Total commercial loan balances were $3.0 billion as of December 31, 2023, an increase of $97.7 million, or 3.4%, compared to September 30, 2023, and an increase of $286.6 million, or 10.5%, compared to December 31, 2022. Compared to the linked quarter, the increase in commercial loan balances was driven primarily by strategic growth in higher yielding franchise finance, small business lending, commercial and industrial and construction balances. These items were partially offset by decreases in the fixed-rate public finance and healthcare finance portfolios.

Total consumer loan balances were $796.9 million as of December 31, 2023, an increase of $10.4 million, or 1.3%, compared to September 30, 2023, and an increase of $63.7 million, or 8.7%, compared to December 31, 2022. The increase compared to the linked quarter was due primarily to higher balances in the trailers, recreational vehicles and residential mortgage portfolios.

Total delinquencies 30 days or more past due were 0.31% of total loans as of December 31, 2023, compared to 0.22% at September 30, 2023 and 0.17% as of December 31, 2022. The increase in delinquencies during the fourth quarter of 2023 was due primarily to an increase in delinquencies in the small business lending and franchise finance portfolios. Nonperforming loans were 0.26% of total loans as of December 31, 2023, compared to 0.16% as of September 30, 2023, and 0.22% as of December 31, 2022. Nonperforming loans totaled $10.0 million at December 31, 2023, up from $5.9 million at September 30, 2023. The increase in nonperforming loans was due primarily to the addition of small business lending and franchise finance loans for which specific reserves were established, as well as certain residential mortgage loans that were more than 90 days delinquent.

The allowance for credit losses (“ACL”) as a percentage of total loans was 1.01% as of December 31, 2023, compared to 0.98% as of September 30, 2023, and 0.91% as of December 31, 2022. The increase in the ACL reflects the addition of specific reserves mentioned above, as well as the overall growth in the loan portfolio, partially offset by the positive impact of economic data on forecasted loss rates and qualitative factors on certain portfolios.

Net charge-offs of $1.2 million were recognized during the fourth quarter of 2023, resulting in net charge-offs to average loans of 0.12%, compared to $1.5 million, or 0.16%, for the third quarter of 2023 and $0.2 million, or 0.03%, for the fourth quarter of 2022. Net charge-offs in the fourth quarter of 2023 were driven primarily by small business lending, as well as one healthcare finance loan that was charged-off during the quarter.

The provision for credit losses in the fourth quarter of 2023 was $3.6 million, compared to $1.9 million for the third quarter of 2023 and $2.1 million for the fourth quarter of 2022. The provision for the fourth quarter of 2023 was driven primarily by net charge-offs, specific reserves and growth in certain loan portfolios and unfunded commitments, partially offset by the positive impact of economic forecasts on certain portfolios.

Capital

As of December 31, 2023, total shareholders’ equity was $362.8 million, an increase of $15.1 million, or 4.3%, compared to September 30, 2023, and a decrease of $2.2 million, or 0.6%, compared to December 31, 2022. The increase in shareholders’ equity during the fourth quarter of 2023 compared to the linked quarter was due primarily to the net income earned during the quarter and a decrease in accumulated other comprehensive loss. Book value per common share increased to $41.97 as of December 31, 2023, up from $40.11 as of September 30, 2023 and $40.26 as of December 31, 2022. Tangible book value per share was $41.43, up from $39.57 as of September 30, 2023 and $39.74 as of December 31, 2022.

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 $18.78 per share. The Company has repurchased $41.5 million of stock under its authorized programs since November of 2021.

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 $5.2 billion as of December 31, 2023. The Company’s subsidiary, First Internet Bank, opened for business in 1999 as an industry pioneer in the branchless delivery of banking services. First Internet Bank provides consumer and small business deposit, SBA financing, franchise finance, 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”. Additional information about the Company is available at www.firstinternetbancorp.com and additional information about First Internet Bank, including its products and services, is available at www.firstib.com.

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 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, net interest margin – FTE, adjusted total revenue, adjusted noninterest income, adjusted noninterest expense, adjusted income before income taxes, adjusted income tax (benefit) provision, adjusted net income, adjusted diluted earnings per share, adjusted return on average assets, adjusted return on average shareholders’ equity and adjusted return on average tangible common equity 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,

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 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, 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 Indianapolis stock

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 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, 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 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, 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 $27.8 million, $29.0 million and $32.5 million related to terminated interest rate swaps associated with public finance loans as of December 31, 2023, September 30, 2023 and December 31, 2022, 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,

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 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,

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 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,

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

%

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

View original source (Business Wire)