Skip to main content

First Internet Bancorp Reports Fourth Quarter and Full Year 2024 Results

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, 2024.

Fourth Quarter 2024 Financial Highlights

  • Net income of $7.3 million, an increase of 4.9% from the third quarter of 2024
  • Diluted earnings per share of $0.83, an increase of 3.8% from the third quarter of 2024
  • Net interest income of $23.6 million and fully taxable equivalent net interest income of $24.7 million1, increases of 8.2% and 7.9%, respectively, from the third quarter of 2024
  • Net interest margin of 1.67% and fully taxable equivalent net interest margin of 1.75%1, both increasing 5 basis points (“bps”) from the third quarter of 2024
  • Loan growth of $134.8 million, a 3.3% increase from the third quarter of 2024; deposit growth of $135.5 million, a 2.8% increase from the third quarter of 2024; loans to deposits ratio of 84.5%
    • Closed $63.1 million in SBA loans in December; guaranteed portion to be sold to the secondary market in the first quarter of 2025
  • Nonperforming loans to total loans of 0.68%; net charge-offs to average loans of 0.91%; allowance for credit losses to total loans of 1.07%
  • Tangible common equity to tangible assets of 6.62%1, and 7.40% ex-AOCI and adjusted for normalized cash balances1; CET1 ratio of 9.30%; tangible book value per share of $43.771

Full Year 2024 Financial Highlights

  • Net income of $25.3 million, an increase of 200.3% from 2023
  • Diluted earnings per share of $2.88, an increase of 203.2% from 2023
  • Net interest income of $87.4 million and fully taxable equivalent net interest income of $92.0 million1, increases of 16.7% and 14.8%, respectively, from 2023
  • Net interest margin of 1.65% and fully taxable equivalent net interest margin of 1.74%1, increases of 9 bps and 7 bps, respectively, from 2023
  • Loan growth of $330.4 million, an 8.6% increase from 2023 and deposit growth of $866.2 million, a 21.3% increase from 2023
  • Annual tangible book value per share growth of 5.7%1

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."

“Our performance throughout 2024 reflects a year of remarkable growth and significantly improved performance,” said David Becker, Chairman and Chief Executive Officer. “Full year net income and earnings per share increased substantially from 2023, driven by growth in net interest income and greater gain on sale revenue from our small business lending business. Strong commercial loan growth, particularly in construction, investor commercial real estate and small business lending, enhanced our interest rate risk profile and drove loan yields higher. As a result, total revenue growth for the year far outpaced expense growth, driving significant operating leverage.

“Several of these key operating trends continued through the fourth quarter, providing a high level of momentum as we enter the new year. Our liquidity and capital positions are solid, and measures of asset quality remain sound. We anticipate continued net interest margin expansion. We are excited about the outlook for 2025 as the combination of our core businesses, a more favorable interest rate environment, and emerging opportunities leave us well-positioned to deliver continued earnings growth and increased profitability.”

Net Interest Income and Net Interest Margin

Net interest income for the fourth quarter of 2024 was $23.6 million, compared to $21.8 million for the third quarter of 2024, and $19.8 million for the fourth quarter of 2023. On a fully taxable equivalent basis, net interest income for the fourth quarter of 2024 was $24.7 million, compared to $22.9 million for the third quarter of 2024, and $21.0 million for the fourth quarter of 2023.

Total interest income for the fourth quarter of 2024 was $77.8 million, an increase of 3.7% compared to the third quarter of 2024, and an increase of 17.4% compared to the fourth quarter of 2023. On a fully taxable equivalent basis, total interest income for the fourth quarter of 2024 was $78.9 million, an increase of 3.7% compared to the third quarter of 2024, and an increase of 16.9% compared to the fourth quarter of 2023. The yield on average interest-earning assets for the fourth quarter of 2024 decreased to 5.52% from 5.58% for the third quarter of 2024 due to a 54 basis point (“bp”) decrease in the yield earned on other earning assets and a 3 bp decrease in the yield earned on securities, partially offset by a 3 bp increase in the yield earned on loans. Compared to the linked quarter, average loan balances, including loans held-for-sale, increased $99.8 million, or 2.5%, the average balance of securities increased $49.3 million, or 6.2%, and the average balance of other earning assets increased $110.0 million, or 20.9%.

Interest income earned on commercial loans was higher due primarily to increased average balances within the investor commercial real estate, construction and small business lending portfolios. This was partially offset by lower average balances in the healthcare and franchise finance portfolios. The continued shift in the loan mix reflects the Company’s focus on higher-yielding variable rate and shorter-duration products, in part, to help improve the interest rate risk profile of the balance sheet.

In the consumer loan portfolio, interest income was up due to the combination of higher average balances and continued strong new origination yields in the trailers and RV portfolios, partially offset by lower average balances in the residential mortgage and home equity portfolios.

The yield on funded portfolio loan originations was 7.26% in the fourth quarter of 2024, down from 8.85% in the third quarter of 2024, reflecting 100 bps of Fed rate cuts since late in the third quarter of 2024, as well as the larger volume of originations in fixed-rate portfolios which are priced at lower spreads over US treasuries, but are still significantly higher than historical yields in these portfolios.

Interest income earned on securities during the fourth quarter of 2024 increased $0.4 million, or 5.2%, compared to the third quarter of 2024 due to the increase in average balances, partially offset by a slight decrease in the yield earned on the portfolio. The yield on the securities portfolio decreased 3 bps to 3.98%, driven primarily by variable rate securities repricing lower following the Fed rate cuts and the maturity of an interest rate swap tied to the securities portfolio. Interest earned on other earning asset balances increased $0.6 million, or 8.8%, in the fourth quarter of 2024 compared to the linked quarter, due primarily to higher average cash balances, partially offset by the decrease in yields earned on those balances due to the Fed rate cuts.

Total interest expense for the fourth quarter of 2024 was $54.2 million, an increase of $1.0 million, or 1.9%, compared to the linked quarter, due to a 7.8% increase in average interest-bearing deposit balances throughout the quarter, partially offset by lower costs on those deposits and a decline in the average balance of FHLB advances. Interest expense related to interest-bearing deposits increased $1.7 million, or 3.6%, driven primarily by higher average balances, partially offset by a decline of 17 bps in the cost of funds to 4.13%.

The increase in interest expense was driven primarily by CDs as average balances increased $185.9 million, or 9.7%, compared to the linked quarter, driven by strong consumer demand, partially offset by a 4 bp decrease in the cost of funds. The decrease in the cost of funds for CDs is the second consecutive quarter of declining costs, reflecting the favorable repricing gap between new production and maturities. The weighted-average cost of new CDs during the fourth quarter of 2024 was 4.23%, or 78 bps lower than the cost of maturing CDs. Although medium-to-longer term treasury rates increased during the fourth quarter of 2024, the Company held CD pricing constant through most of the quarter and further lowered CD rates in December following the Fed’s rate cut that month. Additionally, the average balance of fintech – brokered deposits increased $55.5 million, or 36.3%, due to higher payments volume, partially offset by a 34 bp decrease in the cost of funds. Furthermore, the average balance of interest-bearing demand deposits increased $63.1 million, or 12.3%, which was almost completely offset by a decline of 23 bps in the cost of funds. During the fourth quarter of 2024, the Bank submitted a notice of reliance on the primary purpose exemption with the Federal Deposit Insurance Corporation related to fintech deposits that had been classified as brokered, and as of December 31, 2024, reclassified these deposits to interest-bearing demand deposits.

These increases were partially offset by a decline in interest expense related to money market accounts and brokered deposits. While the average balance of money market accounts increased slightly, the cost of funds decreased 26 bps. Similarly, the average balance of brokered deposits increased during the fourth quarter, which was more than offset by a decline of 30 bps in the cost of funds. The decline in the cost of money market accounts and brokered deposits was driven primarily by the Fed rate cuts in the third and fourth quarters of 2024. Additionally, the Company paid down higher- cost brokered CD issuances during the fourth quarter of 2024.

Interest expense also benefitted from a lower average balance of FHLB advances as the Company deployed liquidity to pay down $220.0 million of advances during the fourth quarter of 2024.

Net interest margin (“NIM”) was 1.67% for the fourth quarter of 2024, up from 1.62% for the third quarter of 2024, and up from 1.58% for the fourth quarter of 2023. Fully taxable equivalent NIM (“FTE NIM”) was 1.75% for the fourth quarter of 2024, up from 1.70% for the third quarter of 2024, and up from 1.68% for the fourth quarter of 2023. The increases in NIM and FTE NIM compared to the linked quarter were due to the decline in the cost of interest-bearing liabilities outpacing the decrease in the yield on interest-earning assets following the Fed rate cuts that began in late September of 2024.

Noninterest Income

Noninterest income for the fourth quarter of 2024 was $15.9 million, up from $12.0 million in the third quarter of 2024, and up from $7.4 million in the fourth quarter of 2023. During the fourth quarter of 2024, the Company recognized $4.7 million of prepayment and terminated interest rate swap gains related to the paydown of FHLB advances. Excluding these gains, adjusted noninterest income for the quarter was $11.2 million, down 6.9% from the third quarter of 2024. Gain on sale of loans totaled $8.6 million for the fourth quarter of 2024, down $1.4 million, or 13.7%, from the linked quarter. Gain on sale revenue consisted almost entirely of sales of U.S. Small Business Administration (“SBA”) 7(a) guaranteed loans during the fourth quarter of 2024. SBA loan sale volume during the fourth quarter of 2024 was down 18.5% compared to the third quarter of 2024, while net premiums increased 30 bps. The decline in loan sale volume was due mainly to a timing issue as a significant portion of originations during the quarter closed late in December and will not be sold in the secondary market until January of 2025. The decline in gain-on-sale revenue was partially offset by higher net loan servicing revenue, which increased $0.7 million, due primarily to growth in the servicing portfolio and a lower fair value adjustment to the loan servicing asset.

Noninterest Expense

Noninterest expense totaled $24.0 million for the fourth quarter of 2024, compared to $22.8 million for the third quarter of 2024, and $20.1 million for the fourth quarter of 2023, representing increases of 5.1% and 19.5%, respectively. The increase of $1.2 million compared to the linked quarter was due primarily to higher salaries and employee benefits, other noninterest expense and deposit insurance premium. The increase in salaries and employee benefits was driven by staff additions in small business lending, risk management and information technology as the Company continues to invest in key areas. The increase in other noninterest expense was due to seasonal expenses while the increase in deposit insurance premium was due mainly to year-over-year asset growth.

Income Taxes

The Company recorded income tax expense of $1.0 million and an effective tax rate of 12.0% for the fourth quarter of 2024, compared to income tax expense of $0.6 million and an effective tax rate of 8.1% for the third quarter of 2024, and an income tax benefit of $0.6 million for the fourth quarter of 2023. The increase in the effective tax rate for the fourth quarter of 2024 reflects higher pre-tax income compared to prior quarters.

Loans and Credit Quality

Total loans as of December 31, 2024, were $4.2 billion, an increase of $134.8 million, or 3.3%, compared to September 30, 2024, and an increase of $330.4 million, or 8.6%, compared to December 31, 2023. Total commercial loan balances were $3.3 billion as of December 31, 2024, an increase of $139.1 million, or 4.3%, compared to September 30, 2024, and an increase of $336.7 million, or 11.2%, compared to December 31, 2023. During the fourth quarter of 2024, the Company experienced strong growth across most of its commercial lines of business with notable contributions from construction, small business lending, public finance and single tenant lease financing.

Total consumer loan balances were $801.4 million as of December 31, 2024, a decrease of $2.0 million, or 0.2%, compared to September 30, 2024, and an increase of $4.5 million, or 0.6%, compared to December 31, 2023. The decrease compared to the linked quarter was due primarily to lower balances in the residential mortgage and home equity portfolios, partially offset by a higher balance in the trailers portfolio.

Total delinquencies 30 days or more past due, excluding nonperforming loans, were 0.63% of total performing loans as of December 31, 2024, compared to 0.36% at September 30, 2024 and 0.11% as of December 31, 2023. The increase compared to the linked quarter was due primarily to an increase in delinquencies in the small business lending and franchise finance portfolios, some of which was due to the timing of principal and interest payments. Subsequent to quarter end, payments were received from certain borrowers and as of the date of this release, delinquencies 30 days or more past due declined to 0.44% of total performing loans.

Nonperforming loans were 0.68% of total loans as of December 31, 2024, compared to 0.56% as of September 30, 2024, and 0.26% as of December 31, 2023. Nonperforming loans totaled $28.4 million at December 31, 2024, up from $22.5 million at September 30, 2024, and up from $10.0 million at December 31, 2023. The increase in nonperforming loans during the fourth quarter of 2024 was due primarily to franchise finance and small business lending loans that were placed on nonaccrual during the quarter. At quarter end, there were $8.2 million of specific reserves held against the balance of nonperforming loans.

The allowance for credit losses (“ACL”) as a percentage of total loans was 1.07% as of December 31, 2024, compared to 1.13% as of September 30, 2024, and 1.01% as of December 31, 2023. The decrease in the ACL compared to the linked quarter reflects the decline in specific reserves and the elevated net charge-off activity discussed below, partially offset by qualitative adjustments to the small business lending ACL and overall loan growth.

Net charge-offs of $9.4 million were recognized during the fourth quarter of 2024, resulting in net charge-offs to average loans of 0.91%, compared to $1.5 million, or 0.15%, for the third quarter of 2024 and $1.2 million, or 0.12%, for the fourth quarter of 2023. Net charge-offs in the fourth quarter of 2024 were elevated as the Company took action to resolve problem small business lending loans and de-risk the portfolio. Approximately $3.4 million of net charge-offs recognized during the quarter were related to small business lending loans with existing specific reserves.

The provision for credit losses in the fourth quarter of 2024 was $7.2 million, compared to $3.4 million for the third quarter of 2024, and $3.6 million for the fourth quarter of 2023. The provision for the fourth quarter of 2024 was driven primarily by the elevated net charge-offs, qualitative adjustments to the small business lending ACL and overall loan growth, partially offset by the decline in specific reserves and adjustments to qualitative factors on other portfolios.

Capital

As of December 31, 2024, total shareholders’ equity was $384.1 million, a decrease of $1.1 million, or 0.3%, compared to September 30, 2024, and an increase of $21.3 million, or 5.9%, compared to December 31, 2023. The modest decrease in shareholders’ equity during the fourth quarter of 2024 compared to the linked quarter was due primarily to an increase in accumulated other comprehensive loss driven by higher intermediate and long-term interest rates at quarter end, partially offset by the net income earned during the quarter. Book value per common share was $44.31 as of December 31, 2024, down from $44.43 as of September 30, 2024, and up from $41.97 as of December 31, 2023. Tangible book value per share was $43.77, down from $43.89 as of September 30, 2024, and up from $41.43 as of December 31, 2023.

The following table presents the Company’s and the Bank’s regulatory and other capital ratios as of December 31, 2024.

As of December 31, 2024

Company

Bank

 

Total shareholders' equity to assets

6.69%

8.01%

Tangible common equity to tangible assets 1

6.62%

7.93%

Tier 1 leverage ratio 2

6.91%

8.22%

Common equity tier 1 capital ratio 2

9.30%

11.06%

Tier 1 capital ratio 2

9.30%

11.06%

Total risk-based capital ratio 2

12.61%

12.11%

 

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 23, 2025 to discuss its quarterly financial results. The call can be accessed via telephone at (800) 549-8228; access code: 28199. A recorded replay can be accessed through January 30, 2025 by dialing (888) 660-6264; access code: 28199 #.

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 bank holding company with assets of $5.7 billion as of December 31, 2024. 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” and is a component of the Russell 2000® Index. 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 and SBA 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 provision (benefit), 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,

2024

 

2024

 

2023

 

2024

 

2023

 
Net income

$

7,330

 

$

6,990

 

$

4,143

 

$

25,276

 

$

8,417

 

 
Per share and share information
Earnings per share - basic

$

0.84

 

$

0.80

 

$

0.48

 

$

2.91

 

$

0.95

 

Earnings per share - diluted

 

0.83

 

 

0.80

 

 

0.48

 

 

2.88

 

 

0.95

 

Dividends declared per share

 

0.06

 

 

0.06

 

 

0.06

 

 

0.24

 

 

0.24

 

Book value per common share

 

44.31

 

 

44.43

 

 

41.97

 

 

44.31

 

 

41.97

 

Tangible book value per common share 1

 

43.77

 

 

43.89

 

 

41.43

 

 

43.77

 

 

41.43

 

Common shares outstanding

 

8,667,894

 

 

8,667,894

 

 

8,644,451

 

 

8,667,894

 

 

8,644,451

 

Average common shares outstanding:
Basic

 

8,696,704

 

 

8,696,634

 

 

8,683,331

 

 

8,690,416

 

 

8,837,558

 

Diluted

 

8,788,793

 

 

8,768,731

 

 

8,720,078

 

 

8,765,725

 

 

8,858,890

 

Performance ratios
Return on average assets

 

0.50

%

 

0.50

%

 

0.32

%

 

0.46

%

 

0.17

%

Return on average shareholders' equity

 

7.49

%

 

7.32

%

 

4.66

%

 

6.70

%

 

2.35

%

Return on average tangible common equity 1

 

7.58

%

 

7.41

%

 

4.72

%

 

6.78

%

 

2.38

%

Net interest margin

 

1.67

%

 

1.62

%

 

1.58

%

 

1.65

%

 

1.56

%

Net interest margin - FTE 1,2

 

1.75

%

 

1.70

%

 

1.68

%

 

1.74

%

 

1.67

%

Capital ratios 3
Total shareholders' equity to assets

 

6.69

%

 

6.61

%

 

7.02

%

 

6.69

%

 

7.02

%

Tangible common equity to tangible assets 1

 

6.62

%

 

6.54

%

 

6.94

%

 

6.62

%

 

6.94

%

Tier 1 leverage ratio

6.91

%

 

7.13

%

 

7.33

%

6.91

%

 

7.33

%

Common equity tier 1 capital ratio

9.30

%

 

9.37

%

 

9.60

%

9.30

%

 

9.60

%

Tier 1 capital ratio

9.30

%

 

9.37

%

 

9.60

%

9.30

%

 

9.60

%

Total risk-based capital ratio

12.61

%

 

12.79

%

 

13.23

%

12.61

%

 

13.23

%

Asset quality
Nonperforming loans

$

28,421

 

$

22,478

 

$

9,962

 

$

28,421

 

$

9,962

 

Nonperforming assets

 

28,905

 

 

22,944

 

 

10,354

 

 

28,905

 

 

10,354

 

Nonperforming loans to loans

 

0.68

%

 

0.56

%

 

0.26

%

 

0.68

%

 

0.26

%

Nonperforming assets to total assets

 

0.50

%

 

0.39

%

 

0.20

%

 

0.50

%

 

0.20

%

Allowance for credit losses - loans to:
Loans

 

1.07

%

 

1.13

%

 

1.01

%

 

1.07

%

 

1.01

%

Nonperforming loans

 

157.5

%

 

203.4

%

 

389.2

%

 

157.5

%

 

389.2

%

Net charge-offs to average loans

 

0.91

%

 

0.15

%

 

0.12

%

 

0.32

%

 

0.31

%

Average balance sheet information
Loans

$

4,123,510

 

$

4,022,196

 

$

3,799,211

 

$

3,992,031

 

$

3,682,490

 

Total securities

 

841,700

 

 

792,409

 

 

683,468

 

 

770,793

 

 

624,050

 

Other earning assets

 

636,377

 

 

526,384

 

 

500,733

 

 

516,836

 

 

500,061

 

Total interest-earning assets

 

5,607,195

 

 

5,348,153

 

 

4,984,133

 

 

5,285,026

 

 

4,809,840

 

Total assets

 

5,782,116

 

 

5,523,910

 

 

5,154,285

 

 

5,462,730

 

 

4,968,514

 

Noninterest-bearing deposits

 

114,311

 

 

113,009

 

 

123,351

 

 

114,396

 

 

125,816

 

Interest-bearing deposits

 

4,726,449

 

 

4,384,078

 

 

3,935,519

 

 

4,318,926

 

 

3,744,964

 

Total deposits

 

4,840,760

 

 

4,497,087

 

 

4,058,870

 

 

4,433,322

 

 

3,870,780

 

Shareholders' equity

 

389,435

 

 

380,061

 

 

353,037

 

 

377,215

 

 

357,800

 

 
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, 2023)
Dollar amounts in thousands
 
 
December 31, September 30, December 31,

2024

2024

2023

 
Assets
Cash and due from banks

$

9,249

 

$

6,539

 

$

8,269

 

Interest-bearing deposits

 

457,161

 

 

705,940

 

 

397,629

 

Securities available-for-sale, at fair value

 

587,355

 

 

575,257

 

 

474,855

 

Securities held-to-maturity, at amortized cost, net of allowance for credit losses

 

249,796

 

 

263,320

 

 

227,153

 

Loans held-for-sale

 

54,695

 

 

32,996

 

 

22,052

 

Loans

 

4,170,646

 

 

4,035,880

 

 

3,840,220

 

Allowance for credit losses - loans

 

(44,769

)

 

(45,721

)

 

(38,774

)

Net loans

 

4,125,877

 

 

3,990,159

 

 

3,801,446

 

Accrued interest receivable

 

28,180

 

 

27,750

 

 

26,746

 

Federal Home Loan Bank of Indianapolis stock

 

28,350

 

 

28,350

 

 

28,350

 

Cash surrender value of bank-owned life insurance

 

41,394

 

 

41,111

 

 

40,882

 

Premises and equipment, net

 

71,453

 

 

72,150

 

 

73,463

 

Goodwill

 

4,687

 

 

4,687

 

 

4,687

 

Servicing asset

 

16,389

 

 

14,662

 

 

10,567

 

Other real estate owned

 

272

 

 

251

 

 

375

 

Accrued income and other assets

 

63,001

 

 

60,087

 

 

51,098

 

Total assets

$

5,737,859

 

$

5,823,259

 

$

5,167,572

 

 
Liabilities
Noninterest-bearing deposits

$

136,451

 

$

111,591

 

$

123,464

 

Interest-bearing deposits

 

4,796,755

 

 

4,686,119

 

 

3,943,509

 

Total deposits

 

4,933,206

 

 

4,797,710

 

 

4,066,973

 

Advances from Federal Home Loan Bank

 

295,000

 

 

515,000

 

 

614,934

 

Subordinated debt

 

105,150

 

 

105,071

 

 

104,838

 

Accrued interest payable

 

2,495

 

 

2,808

 

 

3,848

 

Accrued expenses and other liabilities

 

17,945

 

 

17,541

 

 

14,184

 

Total liabilities

 

5,353,796

 

 

5,438,130

 

 

4,804,777

 

Shareholders' equity
Voting common stock

 

186,094

 

 

185,631

 

 

184,700

 

Retained earnings

 

230,622

 

 

223,824

 

 

207,470

 

Accumulated other comprehensive loss

 

(32,653

)

 

(24,326

)

 

(29,375

)

Total shareholders' equity

 

384,063

 

 

385,129

 

 

362,795

 

Total liabilities and shareholders' equity

$

5,737,859

 

$

5,823,259

 

$

5,167,572

 

First Internet Bancorp
Condensed Consolidated Statements of Income (unaudited, except for the twelve months ended December 31, 2023)
Dollar amounts in thousands, except per share data
 
 
Three Months Ended Twelve Months Ended
 
December 31, September 30, December 31, December 31, December 31,

2024

2024

2023

2024

2023

 
Interest income
Loans

$

61,523

 

$

59,792

 

$

52,690

 

$

233,844

 

$

192,337

 

Securities - taxable

 

7,619

 

 

6,953

 

 

5,447

 

 

26,742

 

 

17,189

 

Securities - non-taxable

 

794

 

 

1,042

 

 

962

 

 

3,775

 

 

3,532

 

Other earning assets

 

7,835

 

 

7,203

 

 

7,173

 

 

27,526

 

 

26,384

 

Total interest income

 

77,771

 

 

74,990

 

 

66,272

 

 

291,887

 

 

239,442

 

Interest expense
Deposits

 

49,111

 

 

47,415

 

 

41,078

 

 

183,150

 

 

143,363

 

Other borrowed funds

 

5,109

 

 

5,810

 

 

5,387

 

 

21,360

 

 

21,175

 

Total interest expense

 

54,220

 

 

53,225

 

 

46,465

 

 

204,510

 

 

164,538

 

Net interest income

 

23,551

 

 

21,765

 

 

19,807

 

 

87,377

 

 

74,904

 

Provision for credit losses

 

7,201

 

 

3,390

 

 

3,594

 

 

17,070

 

 

16,653

 

Net interest income after provision
for credit losses

 

16,350

 

 

18,375

 

 

16,213

 

 

70,307

 

 

58,251

 

Noninterest income
Service charges and fees

 

248

 

 

245

 

 

216

 

 

959

 

 

851

 

Loan servicing revenue

 

1,825

 

 

1,570

 

 

1,134

 

 

6,188

 

 

3,833

 

Loan servicing asset revaluation

 

(428

)

 

(846

)

 

(793

)

 

(2,537

)

 

(1,463

)

Mortgage banking activities

 

-

 

 

-

 

 

-

 

 

-

 

 

76

 

Gain on sale of loans

 

8,568

 

 

9,933

 

 

6,028

 

 

33,329

 

 

20,526

 

Other

 

5,723

 

 

1,127

 

 

816

 

 

9,406

 

 

2,302

 

Total noninterest income

 

15,936

 

 

12,029

 

 

7,401

 

 

47,345

 

 

26,125

 

Noninterest expense
Salaries and employee benefits

 

14,042

 

 

13,456

 

 

11,055

 

 

51,756

 

 

45,322

 

Marketing, advertising and promotion

 

696

 

 

548

 

 

518

 

 

2,589

 

 

2,567

 

Consulting and professional fees

 

967

 

 

902

 

 

893

 

 

3,744

 

 

3,082

 

Data processing

 

603

 

 

675

 

 

493

 

 

2,448

 

 

2,373

 

Loan expenses

 

1,381

 

 

1,524

 

 

1,371

 

 

5,947

 

 

5,756

 

Premises and equipment

 

3,004

 

 

2,918

 

 

2,846

 

 

11,902

 

 

10,599

 

Deposit insurance premium

 

1,464

 

 

1,219

 

 

1,334

 

 

5,000

 

 

3,880

 

Other

 

1,800

 

 

1,552

 

 

1,546

 

 

6,724

 

 

5,857

 

Total noninterest expense

 

23,957

 

 

22,794

 

 

20,056

 

 

90,110

 

 

79,436

 

Income before income taxes

 

8,329

 

 

7,610

 

 

3,558

 

 

27,542

 

 

4,940

 

Income tax provision (benefit)

 

999

 

 

620

 

 

(585

)

 

2,266

 

 

(3,477

)

Net income

$

7,330

 

$

6,990

 

$

4,143

 

$

25,276

 

$

8,417

 

 
Per common share data
Earnings per share - basic

$

0.84

 

$

0.80

 

$

0.48

 

$

2.91

 

$

0.95

 

Earnings per share - diluted

$

0.83

 

$

0.80

 

$

0.48

 

$

2.88

 

$

0.95

 

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, 2024 September 30, 2024 December 31, 2023
 
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

$

4,129,118

 

$

61,523

5.93

%

$

4,029,360

 

$

59,792

5.90

%

$

3,799,932

 

$

52,690

5.50

%

Securities - taxable

 

758,560

 

 

7,619

4.00

%

 

713,992

 

 

6,953

3.87

%

 

611,664

 

 

5,447

3.53

%

Securities - non-taxable

 

83,140

 

 

794

3.80

%

 

78,417

 

 

1,042

5.29

%

 

71,804

 

 

962

5.32

%

Other earning assets

 

636,377

 

 

7,835

4.90

%

 

526,384

 

 

7,203

5.44

%

 

500,733

 

 

7,173

5.68

%

Total interest-earning assets

 

5,607,195

 

 

77,771

5.52

%

 

5,348,153

 

 

74,990

5.58

%

 

4,984,133

 

 

66,272

5.28

%

 
Allowance for credit losses - loans

 

(46,427

)

 

(44,572

)

 

(36,792

)

Noninterest-earning assets

 

221,348

 

 

220,329

 

 

206,944

 

Total assets

$

5,782,116

 

$

5,523,910

 

$

5,154,285

 

 
Liabilities
Interest-bearing liabilities
Interest-bearing demand deposits

$

574,577

 

$

2,910

2.01

%

$

511,446

 

$

2,880

2.24

%

$

382,427

 

$

1,646

1.71

%

Savings accounts

 

21,072

 

 

45

0.85

%

 

22,774

 

 

48

0.84

%

 

22,394

 

 

48

0.85

%

Money market accounts

 

1,236,116

 

 

12,309

3.96

%

 

1,224,680

 

 

12,980

4.22

%

 

1,225,781

 

 

12,739

4.12

%

Fintech - brokered deposits

 

208,545

 

 

2,111

4.03

%

 

153,012

 

 

1,682

4.37

%

 

62,098

 

 

685

4.38

%

Certificates and brokered deposits

 

2,686,139

 

 

31,736

4.70

%

 

2,472,166

 

 

29,825

4.80

%

 

2,242,819

 

 

25,960

4.59

%

Total interest-bearing deposits

 

4,726,449

 

 

49,111

4.13

%

 

4,384,078

 

 

47,415

4.30

%

 

3,935,519

 

 

41,078

4.14

%

Other borrowed funds

 

528,806

 

 

5,109

3.84

%

 

620,032

 

 

5,810

3.73

%

 

719,733

 

 

5,387

2.97

%

Total interest-bearing liabilities

 

5,255,255

 

 

54,220

4.10

%

 

5,004,110

 

 

53,225

4.23

%

 

4,655,252

 

 

46,465

3.96

%

 
Noninterest-bearing deposits

 

114,311

 

 

113,009

 

 

123,351

 

Other noninterest-bearing liabilities

 

23,115

 

 

26,730

 

 

22,645

 

Total liabilities

 

5,392,681

 

 

5,143,849

 

 

4,801,248

 

 
Shareholders' equity

 

389,435

 

 

380,061

 

 

353,037

 

Total liabilities and shareholders' equity

$

5,782,116

 

$

5,523,910

 

$

5,154,285

 

 
Net interest income

$

23,551

$

21,765

$

19,807

 
Interest rate spread

1.42

%

1.35

%

1.32

%

 
Net interest margin

1.67

%

1.62

%

1.58

%

 
Net interest margin - FTE 2,3

1.75

%

1.70

%

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
Average Balances and Rates (unaudited)
Dollar amounts in thousands
 
 
Twelve Months Ended
 
December 31, 2024 December 31, 2023
 
Average Interest / Yield / Average Interest / Yield /
Balance Dividends Cost Balance Dividends Cost
 
Assets
Interest-earning assets
Loans, including loans held-for-sale 1

$

3,997,397

 

$

233,844

5.85

%

$

3,685,729

 

$

192,337

5.22

%

Securities - taxable

 

692,806

 

 

26,742

3.86

%

 

551,479

 

 

17,189

3.12

%

Securities - non-taxable

 

77,987

 

 

3,775

4.84

%

 

72,571

 

 

3,532

4.87

%

Other earning assets

 

516,836

 

 

27,526

5.33

%

 

500,061

 

 

26,384

5.28

%

Total interest-earning assets

 

5,285,026

 

 

291,887

5.52

%

 

4,809,840

 

 

239,442

4.98

%

 

 

Allowance for credit losses - loans

 

(42,758

)

 

(36,038

)

Noninterest-earning assets

 

220,462

 

 

194,712

 

Total assets

$

5,462,730

 

$

4,968,514

 

 
Liabilities
Interest-bearing liabilities
Interest-bearing demand deposits

$

494,082

 

$

10,448

2.11

%

$

366,082

 

$

6,186

1.69

%

Savings accounts

 

22,336

 

 

189

0.85

%

 

29,200

 

 

249

0.85

%

Money market accounts

 

1,230,443

 

 

51,036

4.15

%

 

1,276,602

 

 

49,890

3.91

%

Fintech - brokered deposits

 

141,860

 

 

6,023

4.25

%

 

33,039

 

 

1,402

4.24

%

Certificates and brokered deposits

 

2,430,205

 

 

115,454

4.75

%

 

2,040,041

 

 

85,636

4.20

%

Total interest-bearing deposits

 

4,318,926

 

 

183,150

4.24

%

 

3,744,964

 

 

143,363

3.83

%

Other borrowed funds

 

629,137

 

 

21,360

3.40

%

 

719,617

 

 

21,175

2.94

%

Total interest-bearing liabilities

 

4,948,063

 

 

204,510

4.13

%

 

4,464,581

 

 

164,538

3.69

%

 
Noninterest-bearing deposits

 

114,396

 

 

125,816

 

Other noninterest-bearing liabilities

 

23,056

 

 

20,317

 

Total liabilities

 

5,085,515

 

 

4,610,714

 

 
Shareholders' equity

 

377,215

 

 

357,800

 

Total liabilities and shareholders' equity

$

5,462,730

 

$

4,968,514

 

 
Net interest income

$

87,377

$

74,904

 
Interest rate spread

1.39

%

1.29

%

 
Net interest margin

1.65

%

1.56

%

 
Net interest margin - FTE 2,3

1.74

%

1.67

%

 
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, 2024 September 30, 2024 December 31, 2023
 
Amount Percent Amount Percent Amount Percent
 
Commercial loans
Commercial and industrial

$

120,175

2.9

%

$

111,199

2.8

%

$

129,349

3.4

%

Owner-occupied commercial real estate

 

53,591

1.3

%

 

56,461

1.4

%

 

57,286

1.5

%

Investor commercial real estate

 

269,431

6.5

%

 

260,614

6.5

%

 

132,077

3.4

%

Construction

 

413,523

9.9

%

 

340,954

8.4

%

 

261,750

6.8

%

Single tenant lease financing

 

949,748

22.7

%

 

932,148

23.1

%

 

936,616

24.4

%

Public finance

 

485,867

11.6

%

 

462,730

11.5

%

 

521,764

13.6

%

Healthcare finance

 

181,427

4.4

%

 

190,287

4.7

%

 

222,793

5.8

%

Small business lending

 

331,914

8.0

%

 

298,645

7.4

%

 

218,506

5.7

%

Franchise finance

 

536,909

12.9

%

 

550,442

13.6

%

 

525,783

13.7

%

Total commercial loans

 

3,342,585

80.2

%

 

3,203,480

79.4

%

 

3,005,924

78.3

%

 
Consumer loans
Residential mortgage

 

375,160

9.0

%

 

378,701

9.4

%

 

395,648

10.3

%

Home equity

 

18,274

0.4

%

 

20,264

0.5

%

 

23,669

0.6

%

Trailers

 

210,575

5.0

%

 

205,230

5.1

%

 

188,763

4.9

%

Recreational vehicles

 

149,342

3.6

%

 

150,378

3.7

%

 

145,558

3.8

%

Other consumer loans

 

48,030

1.2

%

 

48,780

1.2

%

 

43,293

1.1

%

Total consumer loans

 

801,381

19.2

%

 

803,353

19.9

%

 

796,931

20.7

%

 
Net deferred loan fees, premiums, discounts and other 1

 

26,680

0.6

%

 

29,047

0.7

%

 

37,365

1.0

%

 
Total loans

$

4,170,646

100.0

%

$

4,035,880

100.0

%

$

3,840,220

100.0

%

 
 
December 31, 2024 September 30, 2024 December 31, 2023
 
Amount Percent Amount Percent Amount Percent
 
Deposits
Noninterest-bearing deposits

$

136,451

2.8

%

$

111,591

2.3

%

$

123,464

3.0

%

Interest-bearing demand deposits

 

896,661

18.2

%

 

538,484

11.2

%

 

402,976

9.9

%

Savings accounts

 

19,823

0.4

%

 

21,712

0.5

%

 

21,364

0.5

%

Money market accounts

 

1,183,789

24.0

%

 

1,230,707

25.7

%

 

1,248,319

30.8

%

Fintech - brokered deposits

 

-

0.0

%

 

211,814

4.4

%

 

74,401

1.8

%

Certificates of deposits

 

2,133,455

43.2

%

 

2,110,618

44.0

%

 

1,605,156

39.5

%

Brokered deposits

 

563,027

11.4

%

 

572,784

11.9

%

 

591,293

14.5

%

 
Total deposits

$

4,933,206

100.0

%

$

4,797,710

100.0

%

$

4,066,973

100.0

%

 
1 Includes carrying value adjustments of $22.9 million, $24.1 million and $27.8 million related to terminated interest rate swaps associated with public finance loans as of December 31, 2024, September 30, 2024 and December 31, 2023, 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,

2024

2024

2023

2024

2023

 
Total equity - GAAP

$

384,063

 

$

385,129

 

$

362,795

 

$

384,063

 

$

362,795

 

Adjustments:
Goodwill

 

(4,687

)

 

(4,687

)

 

(4,687

)

 

(4,687

)

 

(4,687

)

Tangible common equity

$

379,376

 

$

380,442

 

$

358,108

 

$

379,376

 

$

358,108

 

 
Total assets - GAAP

$

5,737,859

 

$

5,823,259

 

$

5,167,572

 

$

5,737,859

 

$

5,167,572

 

Adjustments:
Goodwill

 

(4,687

)

 

(4,687

)

 

(4,687

)

 

(4,687

)

 

(4,687

)

Tangible assets

$

5,733,172

 

$

5,818,572

 

$

5,162,885

 

$

5,733,172

 

$

5,162,885

 

 
Common shares outstanding

 

8,667,894

 

 

8,667,894

 

 

8,644,451

 

 

8,667,894

 

 

8,644,451

 

 
Book value per common share

$

44.31

 

$

44.43

 

$

41.97

 

$

44.31

 

$

41.97

 

Effect of goodwill

 

(0.54

)

 

(0.54

)

 

(0.54

)

 

(0.54

)

 

(0.54

)

Tangible book value per common share

$

43.77

 

$

43.89

 

$

41.43

 

$

43.77

 

$

41.43

 

 
Total shareholders' equity to assets

 

6.69

%

 

6.61

%

 

7.02

%

 

6.69

%

 

7.02

%

Effect of goodwill

 

(0.07

%)

 

(0.07

%)

 

(0.08

%)

 

(0.07

%)

 

(0.08

%)

Tangible common equity to tangible assets

 

6.62

%

 

6.54

%

 

6.94

%

 

6.62

%

 

6.94

%

 
Total average equity - GAAP

$

389,435

 

$

380,061

 

$

353,037

 

$

377,215

 

$

357,800

 

Adjustments:
Average goodwill

 

(4,687

)

 

(4,687

)

 

(4,687

)

 

(4,687

)

 

(4,687

)

Average tangible common equity

$

384,748

 

$

375,374

 

$

348,350

 

$

372,528

 

$

353,113

 

 
Return on average shareholders' equity

 

7.49

%

 

7.32

%

 

4.66

%

 

6.70

%

 

2.35

%

Effect of goodwill

 

0.09

%

 

0.09

%

 

0.06

%

 

0.08

%

 

0.03

%

Return on average tangible common equity

 

7.58

%

 

7.41

%

 

4.72

%

 

6.78

%

 

2.38

%

 
Total interest income

$

77,771

 

$

74,990

 

$

66,272

 

$

291,887

 

$

239,442

 

Adjustments:
Fully-taxable equivalent adjustments 1

 

1,152

 

 

1,133

 

 

1,238

 

 

4,650

 

 

5,233

 

Total interest income - FTE

$

78,923

 

$

76,123

 

$

67,510

 

$

296,537

 

$

244,675

 

 
Net interest income

$

23,551

 

$

21,765

 

$

19,807

 

$

87,377

 

$

74,904

 

Adjustments:
Fully-taxable equivalent adjustments 1

 

1,152

 

 

1,133

 

 

1,238

 

 

4,650

 

 

5,233

 

Net interest income - FTE

$

24,703

 

$

22,898

 

$

21,045

 

$

92,027

 

$

80,137

 

 
Net interest margin

 

1.67

%

 

1.62

%

 

1.58

%

 

1.65

%

 

1.56

%

Effect of fully-taxable equivalent adjustments 1

 

0.08

%

 

0.08

%

 

0.10

%

 

0.09

%

 

0.11

%

Net interest margin - FTE

 

1.75

%

 

1.70

%

 

1.68

%

 

1.74

%

 

1.67

%

 
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,

2024

 

2024

 

2023

 

2024

 

2023

 
Total revenue - GAAP

$

39,487

 

$

33,794

$

27,208

 

$

134,722

 

$

101,029

 

Adjustments:
Mortgage-related revenue

 

-

 

 

-

 

-

 

 

-

 

 

(65

)

Gain on prepayment of FHLB advances

 

(1,829

)

 

-

 

-

 

 

(1,829

)

 

-

 

Gain on termination of swaps

 

(2,904

)

 

-

 

-

 

 

(2,904

)

 

-

 

Adjusted total revenue

$

34,754

 

$

33,794

$

27,208

 

$

129,989

 

$

100,964

 

 
Noninterest income - GAAP

$

15,936

 

$

12,029

$

7,401

 

$

47,345

 

$

26,125

 

Adjustments:
Mortgage-related revenue

 

-

 

 

-

 

-

 

 

-

 

 

(65

)

Gain on prepayment of FHLB advances

 

(1,829

)

 

-

 

-

 

 

(1,829

)

 

-

 

Gain on termination of swaps

 

(2,904

)

 

-

 

-

 

 

(2,904

)

 

-

 

Adjusted noninterest income

$

11,203

 

$

12,029

$

7,401

 

$

42,612

 

$

26,060

 

 
Noninterest expense - GAAP

$

23,957

 

$

22,794

$

20,056

 

$

90,110

 

$

79,436

 

Adjustments:
Mortgage-related costs

 

-

 

 

-

 

-

 

 

-

 

 

(3,052

)

IT termination fees

 

-

 

 

-

 

-

 

 

(452

)

 

-

 

Anniversary expenses

 

-

 

 

-

 

-

 

 

(120

)

 

-

 

Adjusted noninterest expense

$

23,957

 

$

22,794

$

20,056

 

$

89,538

 

$

76,384

 

 
Income before income taxes - GAAP

$

8,329

 

$

7,610

$

3,558

 

$

27,542

 

$

4,940

 

Adjustments:1
Mortgage-related revenue

 

-

 

 

-

 

-

 

 

-

 

 

(65

)

Mortgage-related costs

 

-

 

 

-

 

-

 

 

-

 

 

3,052

 

Partial charge-off of C&I participation loan

 

-

 

 

-

 

-

 

 

-

 

 

6,914

 

IT termination fees

 

-

 

 

-

 

-

 

 

452

 

 

-

 

Anniversary expenses

 

-

 

 

-

 

-

 

 

120

 

 

-

 

Gain on prepayment of FHLB advances

 

(1,829

)

 

-

 

-

 

 

(1,829

)

 

-

 

Gain on termination of swaps

 

(2,904

)

 

-

 

-

 

 

(2,904

)

 

-

 

Adjusted income before income taxes

$

3,596

 

$

7,610

$

3,558

 

$

23,381

 

$

14,841

 

 
Income tax provision (benefit) - GAAP

$

999

 

$

620

$

(585

)

$

2,266

 

$

(3,477

)

Adjustments:1
Mortgage-related revenue

 

-

 

 

-

 

-

 

 

-

 

 

(14

)

Mortgage-related costs

 

-

 

 

-

 

-

 

 

-

 

 

641

 

Partial charge-off of C&I participation loan

 

-

 

 

-

 

-

 

 

-

 

 

1,452

 

IT termination fees

 

-

 

 

-

 

-

 

 

95

 

 

-

 

Anniversary expenses

 

-

 

 

-

 

-

 

 

25

 

 

-

 

Gain on prepayment of FHLB advances

 

(384

)

 

-

 

-

 

 

(384

)

 

-

 

Gain on termination of swaps

 

(610

)

 

-

 

-

 

 

(610

)

 

-

 

Adjusted income tax provision (benefit)

$

5

 

$

620

$

(585

)

$

1,392

 

$

(1,398

)

 
Net income - GAAP

$

7,330

 

$

6,990

$

4,143

 

$

25,276

 

$

8,417

 

Adjustments:
Mortgage-related revenue

 

-

 

 

-

 

-

 

 

-

 

 

(51

)

Mortgage-related costs

 

-

 

 

-

 

-

 

 

-

 

 

2,411

 

Partial charge-off of C&I participation loan

 

-

 

 

-

 

-

 

 

-

 

 

5,462

 

IT termination fees

 

-

 

 

-

 

-

 

 

357

 

 

-

 

Anniversary expenses

 

-

 

 

-

 

-

 

 

95

 

 

-

 

Gain on prepayment of FHLB advances

 

(1,445

)

 

-

 

-

 

 

(1,445

)

 

-

 

Gain on termination of swaps

 

(2,294

)

 

-

 

-

 

 

(2,294

)

 

-

 

Adjusted net income

$

3,591

 

$

6,990

$

4,143

 

$

21,989

 

$

16,239

 

 
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,

2024

2024

2023

2024

2023

 
Diluted average common shares outstanding

 

8,788,793

 

 

8,768,731

 

 

8,720,078

 

 

8,765,725

 

 

8,858,890

 

 
Diluted earnings per share - GAAP

$

0.83

 

$

0.80

 

$

0.48

 

$

2.88

 

$

0.95

 

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 IT termination fees

 

-

 

 

-

 

 

-

 

 

0.04

 

 

-

 

Effect of anniversary expenses

 

-

 

 

-

 

 

-

 

 

0.01

 

 

-

 

Effect of gain on prepayment of FHLB advances

 

(0.16

)

 

-

 

 

-

 

 

(0.16

)

 

-

 

Effect of gain on termination of swaps

 

(0.26

)

 

-

 

 

-

 

 

(0.26

)

 

-

 

Adjusted diluted earnings per share

$

0.41

 

$

0.80

 

$

0.48

 

$

2.51

 

$

1.83

 

 
Return on average assets

 

0.50

%

 

0.50

%

 

0.32

%

 

0.46

%

 

0.17

%

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

%

 

0.00

%

 

0.05

%

Effect of partial charge-off of C&I participation loan

 

0.00

%

 

0.00

%

 

0.00

%

 

0.00

%

 

0.11

%

Effect of IT termination fees

 

0.00

%

 

0.00

%

 

0.00

%

 

0.01

%

 

0.00

%

Effect of anniversary expenses

 

0.00

%

 

0.00

%

 

0.00

%

 

0.00

%

 

0.00

%

Effect of gain on prepayment of FHLB advances

 

(0.10

%)

 

0.00

%

 

0.00

%

 

(0.03

%)

 

0.00

%

Effect of gain on termination of swaps

 

(0.16

%)

 

0.00

%

 

0.00

%

 

(0.04

%)

 

0.00

%

Adjusted return on average assets

 

0.24

%

 

0.50

%

 

0.32

%

 

0.40

%

 

0.33

%

 
Return on average shareholders' equity

 

7.49

%

 

7.32

%

 

4.66

%

 

6.70

%

 

2.35

%

Effect of mortgage-related revenue

 

0.00

%

 

0.00

%

 

0.00

%

 

0.00

%

 

(0.01

%)

Effect of mortgage-related costs

 

0.00

%

 

0.00

%

 

0.00

%

 

0.00

%

 

0.67

%

Effect of partial charge-off of C&I participation loan

 

0.00

%

 

0.00

%

 

0.00

%

 

0.00

%

 

1.53

%

Effect of IT termination fees

 

0.00

%

 

0.00

%

 

0.00

%

 

0.09

%

 

0.00

%

Effect of anniversary expenses

 

0.00

%

 

0.00

%

 

0.00

%

 

0.03

%

 

0.00

%

Effect of gain on prepayment of FHLB advances

 

(1.48

%)

 

0.00

%

 

0.00

%

 

(0.38

%)

 

0.00

%

Effect of gain on termination of swaps

 

(2.34

%)

 

0.00

%

 

0.00

%

 

(0.61

%)

 

0.00

%

Adjusted return on average shareholders' equity

 

3.67

%

 

7.32

%

 

4.66

%

 

5.83

%

 

4.54

%

 
Return on average tangible common equity

 

7.58

%

 

7.41

%

 

4.72

%

 

6.78

%

 

2.38

%

Effect of mortgage-related revenue

 

0.00

%

 

0.00

%

 

0.00

%

 

0.00

%

 

(0.01

%)

Effect of mortgage-related costs

 

0.00

%

 

0.00

%

 

0.00

%

 

0.00

%

 

0.68

%

Effect of partial charge-off of C&I participation loan

 

0.00

%

 

0.00

%

 

0.00

%

 

0.00

%

 

1.55

%

Effect of IT termination fees

 

0.00

%

 

0.00

%

 

0.00

%

 

0.10

%

 

0.00

%

Effect of anniversary expenses

 

0.00

%

 

0.00

%

 

0.00

%

 

0.03

%

 

0.00

%

Effect of gain on prepayment of FHLB advances

 

(1.49

%)

 

0.00

%

 

0.00

%

 

(0.39

%)

 

0.00

%

Effect of gain on termination of swaps

 

(2.37

%)

 

0.00

%

 

0.00

%

 

(0.62

%)

 

0.00

%

Adjusted return on average tangible common equity

��

3.72

%

 

7.41

%

 

4.72

%

 

5.90

%

 

4.60

%

 

Contacts

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.