07/21/2021 | Press release | Distributed by Public on 07/21/2021 14:34
As of June 30, 2021 | ||
Company | Bank | |
Total shareholders' equity to assets | 8.53% | 9.45% |
Tangible common equity to tangible assets 1
|
8.43% | 9.35% |
Tier 1 leverage ratio 2
|
8.70% | 9.61% |
Common equity tier 1 capital ratio 2
|
12.23% | 13.54% |
Tier 1 capital ratio 2
|
12.23% | 13.54% |
Total risk-based capital ratio 2
|
15.51% | 14.48% |
1 This information represents a non-GAAP financial measure. For a discussion of non-GAAP financial measures, see the section below entitled 'Non-GAAP Financial Measures.'
|
||
2 Regulatory capital ratios are preliminary pending filing of the Company's and the Bank's regulatory reports.
|
Contact Information: | |
Investors/Analysts | Media |
Paula Deemer | Nicole Lorch |
Director of Corporate Administration | President & Chief Operating Officer |
(317) 428-4628 | (317) 532-7906 |
[email protected] | [email protected] |
First Internet Bancorp | ||||||||||
Summary Financial Information (unaudited) | ||||||||||
Dollar amounts in thousands, except per share data | ||||||||||
Three Months Ended | Six Months Ended | |||||||||
June 30, 2021 |
March 31, 2021 |
June 30, 2020 |
June 30, 2021 |
June 30, 2020 |
||||||
Net income | $ | 13,096 | $ | 10,450 | $ | 3,932 | $ | 23,546 | $ | 9,951 |
Per share and share information | ||||||||||
Earnings per share - basic | $ | 1.32 | $ | 1.06 | $ | 0.40 | $ | 2.37 | $ | 1.02 |
Earnings per share - diluted | 1.31 | 1.05 | 0.40 | 2.36 | 1.02 | |||||
Dividends declared per share | 0.06 | 0.06 | 0.06 | 0.12 | 0.12 | |||||
Book value per common share | 36.39 | 35.07 | 31.40 | 36.39 | 31.40 | |||||
Tangible book value per common share 1
|
35.92 | 34.60 | 30.92 | 35.92 | 30.92 | |||||
Common shares outstanding | 9,854,153 | 9,823,831 | 9,799,047 | 9,854,153 | 9,799,047 | |||||
Average common shares outstanding: | ||||||||||
Basic | 9,932,761 | 9,899,230 | 9,768,227 | 9,916,087 | 9,798,528 | |||||
Diluted | 9,981,422 | 9,963,036 | 9,768,227 | 9,970,147 | 9,802,427 | |||||
Performance ratios | ||||||||||
Return on average assets | 1.25 | % | 1.02 | % | 0.37 | % | 1.13 | % | 0.47 | % |
Return on average shareholders' equity | 14.88 | % | 12.61 | % | 5.15 | % | 13.78 | % | 6.48 | % |
Return on average tangible common equity 1
|
15.09 | % | 12.79 | % | 5.23 | % | 13.97 | % | 6.58 | % |
Net interest margin | 2.11 | % | 2.04 | % | 1.37 | % | 2.08 | % | 1.43 | % |
Net interest margin - FTE 1,2
|
2.25 | % | 2.18 | % | 1.50 | % | 2.21 | % | 1.58 | % |
Capital ratios 3
|
||||||||||
Total shareholders' equity to assets | 8.53 | % | 8.23 | % | 7.12 | % | 8.53 | % | 7.12 | % |
Tangible common equity to tangible assets 1
|
8.43 | % | 8.12 | % | 7.01 | % | 8.43 | % | 7.01 | % |
Tier 1 leverage ratio | 8.70 | % | 8.46 | % | 7.49 | % | 8.70 | % | 7.49 | % |
Common equity tier 1 capital ratio | 12.23 | % | 11.81 | % | 10.94 | % | 12.23 | % | 10.94 | % |
Tier 1 capital ratio | 12.23 | % | 11.81 | % | 10.94 | % | 12.23 | % | 10.94 | % |
Total risk-based capital ratio | 15.51 | % | 15.18 | % | 14.13 | % | 15.51 | % | 14.13 | % |
Asset quality | ||||||||||
Nonperforming loans | $ | 9,264 | $ | 14,649 | $ | 8,195 | $ | 9,264 | $ | 8,195 |
Nonperforming assets | 10,564 | 14,678 | 10,304 | 10,564 | 10,304 | |||||
Nonperforming loans to loans | 0.31 | % | 0.48 | % | 0.28 | % | 0.31 | % | 0.28 | % |
Nonperforming assets to total assets | 0.25 | % | 0.35 | % | 0.24 | % | 0.25 | % | 0.24 | % |
Allowance for loan losses to: | ||||||||||
Loans | 0.95 | % | 1.00 | % | 0.82 | % | 0.95 | % | 0.82 | % |
Loans, excluding PPP loans 1
|
0.96 | % | 1.02 | % | 0.84 | % | 0.96 | % | 0.84 | % |
Nonperforming loans | 303.0 | % | 209.2 | % | 298.5 | % | 303.0 | % | 298.5 | % |
Net charge-offs to average loans | 0.35 | % | 0.02 | % | 0.12 | % | 0.18 | % | 0.09 | % |
Average balance sheet information | ||||||||||
Loans | $ | 2,994,356 | $ | 3,047,915 | $ | 2,943,165 | $ | 3,020,987 | $ | 2,937,136 |
Total securities | 574,684 | 548,429 | 657,622 | 561,630 | 644,251 | |||||
Other earning assets | 509,735 | 446,045 | 594,296 | 478,065 | 505,111 | |||||
Total interest-earning assets | 4,100,749 | 4,073,604 | 4,241,690 | 4,087,255 | 4,133,245 | |||||
Total assets | 4,206,966 | 4,173,273 | 4,330,174 | 4,190,212 | 4,215,053 | |||||
Noninterest-bearing deposits | 98,207 | 90,764 | 73,758 | 94,506 | 67,107 | |||||
Interest-bearing deposits | 3,109,165 | 3,115,987 | 3,270,720 | 3,112,557 | 3,179,882 | |||||
Total deposits | 3,207,372 | 3,206,751 | 3,344,478 | 3,207,063 | 3,246,989 | |||||
Shareholders' equity | 352,894 | 335,968 | 306,868 | 344,478 | 308,937 |
First Internet Bancorp | ||||||
Condensed Consolidated Balance Sheets (unaudited) | ||||||
Dollar amounts in thousands | ||||||
June 30, 2021 |
March 31, 2021 |
June 30, 2020 |
||||
Assets | ||||||
Cash and due from banks | $ | 4,347 | $ | 4,440 | $ | 7,016 |
Interest-bearing deposits | 324,450 | 411,765 | 491,603 | |||
Securities available-for-sale, at fair value | 663,519 | 462,376 | 589,017 | |||
Securities held-to-maturity, at amortized cost | 65,659 | 68,190 | 68,295 | |||
Loans held-for-sale | 27,587 | 30,235 | 38,813 | |||
Loans | 2,957,608 | 3,058,694 | 2,973,674 | |||
Allowance for loan losses | (28,066) | (30,642) | (24,465) | |||
Net loans | 2,929,542 | 3,028,052 | 2,949,209 | |||
Accrued interest receivable | 16,345 | 16,433 | 21,093 | |||
Federal Home Loan Bank of Indianapolis stock | 25,650 | 25,650 | 25,650 | |||
Cash surrender value of bank-owned life insurance | 38,421 | 38,185 | 37,474 | |||
Premises and equipment, net | 44,249 | 42,381 | 23,939 | |||
Goodwill | 4,687 | 4,687 | 4,687 | |||
Servicing asset | 4,120 | 3,817 | 2,522 | |||
Other real estate owned | 1,300 | - | 2,065 | |||
Accrued income and other assets | 54,766 | 52,359 | 63,217 | |||
Total assets | $ | 4,204,642 | $ | 4,188,570 | $ | 4,324,600 |
Liabilities | ||||||
Noninterest-bearing deposits | $ | 113,996 | $ | 100,700 | $ | 82,864 |
Interest-bearing deposits | 3,092,151 | 3,116,903 | 3,297,925 | |||
Total deposits | 3,206,147 | 3,217,603 | 3,380,789 | |||
Advances from Federal Home Loan Bank | 514,919 | 514,917 | 514,913 | |||
Subordinated debt | 69,871 | 69,794 | 69,681 | |||
Accrued interest payable | 1,132 | 1,418 | 1,073 | |||
Accrued expenses and other liabilities | 53,932 | 40,272 | 50,433 | |||
Total liabilities | 3,846,001 | 3,844,004 | 4,016,889 | |||
Shareholders' equity | ||||||
Voting common stock | 222,486 | 221,911 | 220,418 | |||
Retained earnings | 149,066 | 136,575 | 108,431 | |||
Accumulated other comprehensive loss | (12,911) | (13,920) | (21,138) | |||
Total shareholders' equity | 358,641 | 344,566 | 307,711 | |||
Total liabilities and shareholders' equity | $ | 4,204,642 | $ | 4,188,570 | $ | 4,324,600 |
First Internet Bancorp | ||||||||||
Condensed Consolidated Statements of Income (unaudited) | ||||||||||
Dollar amounts in thousands, except per share data | ||||||||||
Three Months Ended | Six Months Ended | |||||||||
June 30, 2021 |
March 31, 2021 |
June 30, 2020 |
June 30, 2021 |
June 30, 2020 |
||||||
Interest income | ||||||||||
Loans | $ | 30,835 | $ | 30,885 | $ | 29,730 | $ | 61,720 | $ | 60,138 |
Securities - taxable | 1,921 | 1,779 | 3,276 | 3,700 | 6,895 | |||||
Securities - non-taxable | 259 | 281 | 457 | 540 | 1,029 | |||||
Other earning assets | 362 | 335 | 759 | 697 | 2,404 | |||||
Total interest income | 33,377 | 33,280 | 34,222 | 66,657 | 70,466 | |||||
Interest expense | ||||||||||
Deposits | 7,705 | 8,628 | 15,763 | 16,333 | 32,971 | |||||
Other borrowed funds | 4,065 | 4,127 | 4,033 | 8,192 | 8,051 | |||||
Total interest expense | 11,770 | 12,755 | 19,796 | 24,525 | 41,022 | |||||
Net interest income | 21,607 | 20,525 | 14,426 | 42,132 | 29,444 | |||||
Provision for loan losses | 21 | 1,276 | 2,491 | 1,297 | 3,952 | |||||
Net interest income after provision for loan losses |
21,586 | 19,249 | 11,935 | 40,835 | 25,492 | |||||
Noninterest income | ||||||||||
Service charges and fees | 280 | 266 | 182 | 546 | 394 | |||||
Loan servicing revenue | 457 | 422 | 255 | 879 | 506 | |||||
Loan servicing asset revaluation | (240) | (155) | (90) | (395) | (269) | |||||
Mortgage banking activities | 2,674 | 5,750 | 3,408 | 8,424 | 7,076 | |||||
Gain on sale of loans | 3,019 | 1,723 | 762 | 4,742 | 2,563 | |||||
Gain on sale of securities | - | - | - | - | 41 | |||||
Gain on sale of premises and equipment | 2,523 | - | - | 2,523 | - | |||||
Other | 249 | 369 | 456 | 618 | 873 | |||||
Total noninterest income | 8,962 | 8,375 | 4,973 | 17,337 | 11,184 | |||||
Noninterest expense | ||||||||||
Salaries and employee benefits | 9,232 | 9,492 | 7,789 | 18,724 | 15,563 | |||||
Marketing, advertising and promotion | 872 | 680 | 411 | 1,552 | 786 | |||||
Consulting and professional fees | 1,078 | 986 | 932 | 2,064 | 2,109 | |||||
Data processing | 382 | 462 | 339 | 844 | 714 | |||||
Loan expenses | 541 | 534 | 399 | 1,075 | 998 | |||||
Premises and equipment | 1,587 | 1,601 | 1,602 | 3,188 | 3,227 | |||||
Deposit insurance premium | 275 | 425 | 435 | 700 | 920 | |||||
Other | 1,108 | 1,137 | 1,337 | 2,245 | 2,413 | |||||
Total noninterest expense | 15,075 | 15,317 | 13,244 | 30,392 | 26,730 | |||||
Income before income taxes | 15,473 | 12,307 | 3,664 | 27,780 | 9,946 | |||||
Income tax provision (benefit) | 2,377 | 1,857 | (268) | 4,234 | (5) | |||||
Net income | $ | 13,096 | $ | 10,450 | $ | 3,932 | $ | 23,546 | $ | 9,951 |
Per common share data | ||||||||||
Earnings per share - basic | $ | 1.32 | $ | 1.06 | $ | 0.40 | $ | 2.37 | $ | 1.02 |
Earnings per share - diluted | $ | 1.31 | $ | 1.05 | $ | 0.40 | $ | 2.36 | $ | 1.02 |
Dividends declared per share | $ | 0.06 | $ | 0.06 | $ | 0.06 | $ | 0.12 | $ | 0.12 |
First Internet Bancorp | ||||||||||||||||||
Average Balances and Rates (unaudited) | ||||||||||||||||||
Dollar amounts in thousands | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
June 30, 2021 | March 31, 2021 | June 30, 2020 | ||||||||||||||||
Average Balance | Interest / Dividends | Yield / Cost | Average Balance | Interest / Dividends | Yield / Cost | Average Balance | Interest / Dividends | Yield / Cost | ||||||||||
Assets | ||||||||||||||||||
Interest-earning assets | ||||||||||||||||||
Loans, including loans held-for-sale 1
|
$ | 3,016,330 | $ | 30,835 | 4.10 | % | $ | 3,079,130 | $ | 30,885 | 4.07 | % | $ | 2,989,772 | $ | 29,730 | 4.00 | % |
Securities - taxable | 490,634 | 1,921 | 1.57 | % | 461,300 | 1,779 | 1.56 | % | 560,947 | 3,276 | 2.35 | % | ||||||
Securities - non-taxable | 84,050 | 259 | 1.24 | % | 87,129 | 281 | 1.31 | % | 96,675 | 457 | 1.90 | % | ||||||
Other earning assets | 509,735 | 362 | 0.28 | % | 446,045 | 335 | 0.30 | % | 594,296 | 759 | 0.51 | % | ||||||
Total interest-earning assets | 4,100,749 | 33,377 | 3.26 | % | 4,073,604 | 33,280 | 3.31 | % | 4,241,690 | 34,222 | 3.24 | % | ||||||
Allowance for loan losses | (30,348) | (29,884) | (23,388) | |||||||||||||||
Noninterest-earning assets | 136,565 | 129,553 | 111,872 | |||||||||||||||
Total assets | $ | 4,206,966 | $ | 4,173,273 | $ | 4,330,174 | ||||||||||||
Liabilities | ||||||||||||||||||
Interest-bearing liabilities | ||||||||||||||||||
Interest-bearing demand deposits | $ | 192,777 | $ | 143 | 0.30 | % | $ | 180,746 | $ | 133 | 0.30 | % | $ | 137,487 | $ | 237 | 0.69 | % |
Savings accounts | 55,811 | 49 | 0.35 | % | 46,035 | 40 | 0.35 | % | 37,204 | 92 | 0.99 | % | ||||||
Money market accounts | 1,416,406 | 1,462 | 0.41 | % | 1,369,626 | 1,391 | 0.41 | % | 1,089,063 | 3,541 | 1.31 | % | ||||||
Certificates and brokered deposits | 1,444,171 | 6,051 | 1.68 | % | 1,519,580 | 7,064 | 1.89 | % | 2,006,966 | 11,893 | 2.38 | % | ||||||
Total interest-bearing deposits | 3,109,165 | 7,705 | 0.99 | % | 3,115,987 | 8,628 | 1.12 | % | 3,270,720 | 15,763 | 1.94 | % | ||||||
Other borrowed funds | 584,751 | 4,065 | 2.79 | % | 583,780 | 4,127 | 2.87 | % | 584,543 | 4,033 | 2.77 | % | ||||||
Total interest-bearing liabilities | 3,693,916 | 11,770 | 1.28 | % | 3,699,767 | 12,755 | 1.40 | % | 3,855,263 | 19,796 | 2.07 | % | ||||||
Noninterest-bearing deposits | 98,207 | 90,764 | 73,758 | |||||||||||||||
Other noninterest-bearing liabilities | 61,949 | 46,774 | 94,285 | |||||||||||||||
Total liabilities | 3,854,072 | 3,837,305 | 4,023,306 | |||||||||||||||
Shareholders' equity | 352,894 | 335,968 | 306,868 | |||||||||||||||
Total liabilities and shareholders' equity | $ | 4,206,966 | $ | 4,173,273 | $ | 4,330,174 | ||||||||||||
Net interest income | $ | 21,607 | $ | 20,525 | $ | 14,426 | ||||||||||||
Interest rate spread | 1.98 | % | 1.91 | % | 1.17 | % | ||||||||||||
Net interest margin | 2.11 | % | 2.04 | % | 1.37 | % | ||||||||||||
Net interest margin - FTE 2,3
|
2.25 | % | 2.18 | % | 1.50 | % |
First Internet Bancorp | ||||||||||||
Average Balances and Rates (unaudited) | ||||||||||||
Dollar amounts in thousands | ||||||||||||
Six Months Ended | ||||||||||||
June 30, 2021 | June 30, 2020 | |||||||||||
Average Balance | Interest / Dividends | Yield / Cost | Average Balance | Interest / Dividends | Yield / Cost | |||||||
Assets | ||||||||||||
Interest-earning assets | ||||||||||||
Loans, including loans held-for-sale | $ | 3,047,560 | $ | 61,720 | 4.08 | % | $ | 2,983,883 | $ | 60,138 | 4.05 | % |
Securities - taxable | 476,049 | 3,700 | 1.57 | % | 545,997 | 6,895 | 2.54 | % | ||||
Securities - non-taxable | 85,581 | 540 | 1.27 | % | 98,254 | 1,029 | 2.11 | % | ||||
Other earning assets | 478,065 | 697 | 0.29 | % | 505,111 | 2,404 | 0.96 | % | ||||
Total interest-earning assets | 4,087,255 | 66,657 | 3.29 | % | 4,133,245 | 70,466 | 3.43 | % | ||||
Allowance for loan losses | (30,117) | (22,724) | ||||||||||
Noninterest-earning assets | 133,074 | 104,532 | ||||||||||
Total assets | $ | 4,190,212 | $ | 4,215,053 | ||||||||
Liabilities | ||||||||||||
Interest-bearing liabilities | ||||||||||||
Interest-bearing demand deposits | $ | 186,795 | $ | 276 | 0.30 | % | $ | 130,206 | $ | 456 | 0.70 | % |
Savings accounts | 50,950 | 89 | 0.35 | % | 33,774 | 170 | 1.01 | % | ||||
Money market accounts | 1,393,145 | 2,853 | 0.41 | % | 977,834 | 7,284 | 1.50 | % | ||||
Certificates and brokered deposits | 1,481,667 | 13,115 | 1.78 | % | 2,038,068 | 25,061 | 2.47 | % | ||||
Total interest-bearing deposits | 3,112,557 | 16,333 | 1.06 | % | 3,179,882 | 32,971 | 2.09 | % | ||||
Other borrowed funds | 584,268 | 8,192 | 2.83 | % | 584,504 | 8,051 | 2.77 | % | ||||
Total interest-bearing liabilities | 3,696,825 | 24,525 | 1.34 | % | 3,764,386 | 41,022 | 2.19 | % | ||||
Noninterest-bearing deposits | 94,506 | 67,107 | ||||||||||
Other noninterest-bearing liabilities | 54,403 | 74,623 | ||||||||||
Total liabilities | 3,845,734 | 3,906,116 | ||||||||||
Shareholders' equity | 344,478 | 308,937 | ||||||||||
Total liabilities and shareholders' equity | $ | 4,190,212 | $ | 4,215,053 | ||||||||
Net interest income | $ | 42,132 | $ | 29,444 | ||||||||
Interest rate spread | 1.95 | % | 1.24 | % | ||||||||
Net interest margin | 2.08 | % | 1.43 | % | ||||||||
Net interest margin - FTE 1
|
2.21 | % | 1.58 | % |
First Internet Bancorp | ||||||||||||
Loans and Deposits (unaudited) | ||||||||||||
Dollar amounts in thousands | ||||||||||||
June 30, 2021 | March 31, 2021 | June 30, 2020 | ||||||||||
Amount | Percent | Amount | Percent | Amount | Percent | |||||||
Commercial loans | ||||||||||||
Commercial and industrial | $ | 96,203 | 3.3 | % | $ | 71,835 | 2.3 | % | $ | 81,687 | 2.7 | % |
Owner-occupied commercial real estate | 87,136 | 2.9 | % | 87,930 | 2.9 | % | 86,897 | 2.9 | % | |||
Investor commercial real estate | 28,871 | 1.0 | % | 14,832 | 0.5 | % | 13,286 | 0.4 | % | |||
Construction | 117,970 | 4.0 | % | 123,483 | 4.0 | % | 77,591 | 2.6 | % | |||
Single tenant lease financing | 913,115 | 30.9 | % | 941,322 | 30.8 | % | 980,292 | 33.0 | % | |||
Public finance | 612,138 | 20.7 | % | 637,600 | 20.8 | % | 647,107 | 21.8 | % | |||
Healthcare finance | 455,890 | 15.3 | % | 510,237 | 16.8 | % | 380,956 | 12.8 | % | |||
Small business lending | 123,293 | 4.2 | % | 132,490 | 4.3 | % | 118,526 | 4.0 | % | |||
Total commercial loans | 2,434,616 | 82.3 | % | 2,519,729 | 82.4 | % | 2,386,342 | 80.2 | % | |||
Consumer loans | ||||||||||||
Residential mortgage | 177,148 | 6.0 | % | 190,148 | 6.2 | % | 208,728 | 7.0 | % | |||
Home equity | 17,510 | 0.6 | % | 17,949 | 0.6 | % | 22,640 | 0.8 | % | |||
Trailers | 148,795 | 5.0 | % | 143,454 | 4.7 | % | 147,326 | 5.0 | % | |||
Recreational vehicles | 91,030 | 3.1 | % | 92,221 | 3.0 | % | 102,088 | 3.4 | % | |||
Other consumer loans | 31,971 | 1.1 | % | 34,534 | 1.1 | % | 42,218 | 1.4 | % | |||
Total consumer loans | 466,454 | 15.8 | % | 478,306 | 15.6 | % | 523,000 | 17.6 | % | |||
Net deferred loan fees, premiums, discounts and other 1
|
56,538 | 1.9 | % | 60,659 | 2.0 | % | 64,332 | 2.2 | % | |||
Total loans | $ | 2,957,608 | 100.0 | % | $ | 3,058,694 | 100.0 | % | $ | 2,973,674 | 100.0 | % |
June 30, 2021 | March 31, 2021 | June 30, 2020 | ||||||||||
Amount | Percent | Amount | Percent | Amount | Percent | |||||||
Deposits | ||||||||||||
Noninterest-bearing deposits | $ | 113,996 | 3.6 | % | $ | 100,700 | 3.1 | % | $ | 82,864 | 2.5 | % |
Interest-bearing demand deposits | 196,841 | 6.1 | % | 186,015 | 5.8 | % | 152,391 | 4.5 | % | |||
Savings accounts | 56,298 | 1.8 | % | 51,251 | 1.6 | % | 43,366 | 1.3 | % | |||
Money market accounts | 1,432,355 | 44.6 | % | 1,397,449 | 43.4 | % | 1,241,874 | 36.7 | % | |||
Certificates of deposits | 1,087,350 | 33.9 | % | 1,174,764 | 36.5 | % | 1,470,905 | 43.5 | % | |||
Brokered deposits | 319,307 | 10.0 | % | 307,424 | 9.6 | % | 389,389 | 11.5 | % | |||
Total deposits | $ | 3,206,147 | 100.0 | % | $ | 3,217,603 | 100.0 | % | $ | 3,380,789 | 100.0 | % |
First Internet Bancorp | ||||||||||
Reconciliation of Non-GAAP Financial Measures | ||||||||||
Dollar amounts in thousands, except per share data | ||||||||||
Three Months Ended | Six Months Ended | |||||||||
June 30, 2021 |
March 31, 2021 |
June 30, 2020 |
June 30, 2021 |
June 30, 2020 |
||||||
Total equity - GAAP | $ | 358,641 | $ | 344,566 | $ | 307,711 | $ | 358,641 | $ | 307,711 |
Adjustments: | ||||||||||
Goodwill | (4,687) | (4,687) | (4,687) | (4,687) | (4,687) | |||||
Tangible common equity | $ | 353,954 | $ | 339,879 | $ | 303,024 | $ | 353,954 | $ | 303,024 |
Total assets - GAAP | $ | 4,204,642 | $ | 4,188,570 | $ | 4,324,600 | $ | 4,204,642 | $ | 4,324,600 |
Adjustments: | ||||||||||
Goodwill | (4,687) | (4,687) | (4,687) | (4,687) | (4,687) | |||||
Tangible assets | $ | 4,199,955 | $ | 4,183,883 | $ | 4,319,913 | $ | 4,199,955 | $ | 4,319,913 |
Common shares outstanding | 9,854,153 | 9,823,831 | 9,799,047 | 9,854,153 | 9,799,047 | |||||
Book value per common share | $ | 36.39 | $ | 35.07 | $ | 31.40 | $ | 36.39 | $ | 31.40 |
Effect of goodwill | (0.47) | (0.47) | (0.48) | (0.47) | (0.48) | |||||
Tangible book value per common share | $ | 35.92 | $ | 34.60 | $ | 30.92 | $ | 35.92 | $ | 30.92 |
Total shareholders' equity to assets | 8.53 | % | 8.23 | % | 7.12 | % | 8.53 | % | 7.12 | % |
Effect of goodwill | (0.10 | %) | (0.11 | %) | (0.11 | %) | (0.10 | %) | (0.11 | %) |
Tangible common equity to tangible assets | 8.43 | % | 8.12 | % | 7.01 | % | 8.43 | % | 7.01 | % |
Total average equity - GAAP | $ | 352,894 | $ | 335,968 | $ | 306,868 | $ | 344,478 | $ | 308,937 |
Adjustments: | ||||||||||
Average goodwill | (4,687) | (4,687) | (4,687) | (4,687) | (4,687) | |||||
Average tangible common equity | $ | 348,207 | $ | 331,281 | $ | 302,181 | $ | 339,791 | $ | 304,250 |
Return on average shareholders' equity | 14.88 | % | 12.61 | % | 5.15 | % | 13.78 | % | 6.48 | % |
Effect of goodwill | 0.21 | % | 0.18 | % | 0.08 | % | 0.19 | % | 0.10 | % |
Return on average tangible common equity | 15.09 | % | 12.79 | % | 5.23 | % | 13.97 | % | 6.58 | % |
Total interest income | $ | 33,377 | $ | 33,280 | $ | 34,222 | $ | 66,657 | $ | 70,466 |
Adjustments: | ||||||||||
Fully-taxable equivalent adjustments 1
|
1,394 | 1,356 | 1,437 | 2,750 | 2,972 | |||||
Total interest income - FTE | $ | 34,771 | $ | 34,636 | $ | 35,659 | $ | 69,407 | $ | 73,438 |
Net interest income | $ | 21,607 | $ | 20,525 | $ | 14,426 | $ | 42,132 | $ | 29,444 |
Adjustments: | ||||||||||
Fully-taxable equivalent adjustments 1
|
1,394 | 1,356 | 1,437 | 2,750 | 2,972 | |||||
Net interest income - FTE | $ | 23,001 | $ | 21,881 | $ | 15,863 | $ | 44,882 | $ | 32,416 |
Net interest margin | 2.11 | % | 2.04 | % | 1.37 | % | 2.08 | % | 1.43 | % |
Effect of fully-taxable equivalent adjustments 1
|
0.14 | % | 0.14 | % | 0.13 | % | 0.13 | % | 0.15 | % |
Net interest margin - FTE | 2.25 | % | 2.18 | % | 1.50 | % | 2.21 | % | 1.58 | % |
Allowance for loan losses | $ | 28,066 | $ | 30,642 | $ | 24,465 | $ | 28,066 | $ | 24,465 |
Loans | $ | 2,957,608 | $ | 3,058,694 | $ | 2,973,674 | $ | 2,957,608 | $ | 2,973,674 |
Adjustments: | ||||||||||
PPP loans | (39,682) | (53,365) | (58,948) | (39,682) | (58,948) | |||||
Loans, excluding PPP loans | $ | 2,917,926 | $ | 3,005,329 | $ | 2,914,726 | $ | 2,917,926 | $ | 2,914,726 |
Allowance for loan losses to loans | 0.95 | % | 1.00 | % | 0.82 | % | 0.95 | % | 0.82 | % |
Effect of PPP loans | 0.01 | % | 0.02 | % | 0.02 | % | 0.01 | % | 0.02 | % |
Allowance for loan losses to loans, excluding PPP loans | 0.96 | % | 1.02 | % | 0.84 | % | 0.96 | % | 0.84 | % |
First Internet Bancorp | ||||||||||
Reconciliation of Non-GAAP Financial Measures | ||||||||||
Dollar amounts in thousands, except per share data | ||||||||||
Three Months Ended | Six Months Ended | |||||||||
June 30, 2021 |
March 31, 2021 |
June 30, 2020 |
June 30, 2021 |
June 30, 2020 |
||||||
Total revenue - GAAP | $ | 30,569 | $ | 28,900 | $ | 19,399 | $ | 59,469 | $ | 40,628 |
Adjustments: | ||||||||||
Gain on sale of premises and equipment | (2,523) | - | - | (2,523) | - | |||||
Adjusted revenue | $ | 28,046 | $ | 28,900 | $ | 19,399 | $ | 56,946 | $ | 40,628 |
Income before income taxes - GAAP | $ | 15,473 | $ | 12,307 | $ | 3,664 | $ | 27,780 | $ | 9,946 |
Adjustments: | ||||||||||
Gain on sale of premises and equipment | (2,523) | - | - | (2,523) | - | |||||
Adjusted income before income taxes | $ | 12,950 | $ | 12,307 | $ | 3,664 | $ | 25,257 | $ | 9,946 |
Income tax provision - GAAP | $ | 2,377 | $ | 1,857 | $ | (268) | $ | 4,234 | $ | (5) |
Adjustments: | ||||||||||
Gain on sale of premises and equipment | (530) | - | - | (530) | - | |||||
Adjusted income tax provision | $ | 1,847 | $ | 1,857 | $ | (268) | $ | 3,704 | $ | (5) |
Net income - GAAP | $ | 13,096 | $ | 10,450 | $ | 3,932 | $ | 23,546 | $ | 9,951 |
Adjustments: | ||||||||||
Gain on sale of premises and equipment | (1,993) | - | - | (1,993) | - | |||||
Adjusted net income | $ | 11,103 | $ | 10,450 | $ | 3,932 | $ | 21,553 | $ | 9,951 |
Diluted average common shares outstanding | 9,981,422 | 9,963,036 | 9,768,227 | 9,970,147 | 9,802,427 | |||||
Diluted earnings per share - GAAP | $ | 1.31 | $ | 1.05 | $ | 0.40 | $ | 2.36 | $ | 1.02 |
Adjustments: | ||||||||||
Effect of gain on sale of premises and equipment | (0.20) | - | - | (0.20) | - | |||||
Adjusted diluted earnings per share | $ | 1.11 | $ | 1.05 | $ | 0.40 | $ | 2.16 | $ | 1.02 |
Return on average assets | 1.25 | % | 1.02 | % | 0.37 | % | 1.13 | % | 0.47 | % |
Effect of gain on sale of premises and equipment | (0.19 | %) | 0.00 | % | 0.00 | % | (0.09 | %) | 0.00 | % |
Adjusted return on average assets | 1.06 | % | 1.02 | % | 0.37 | % | 1.04 | % | 0.47 | % |
Return on average shareholders' equity | 14.88 | % | 12.61 | % | 5.15 | % | 13.78 | % | 6.48 | % |
Effect of gain on sale of premises and equipment | (2.26 | %) | 0.00 | % | 0.00 | % | (1.16 | %) | 0.00 | % |
Adjusted return on average shareholders' equity | 12.62 | % | 12.61 | % | 5.15 | % | 12.62 | % | 6.48 | % |
Return on average tangible common equity | 15.09 | % | 12.79 | % | 5.23 | % | 13.97 | % | 6.58 | % |
Effect of gain on sale of premises and equipment | (2.30 | %) | 0.00 | % | 0.00 | % | (1.18 | %) | 0.00 | % |
Adjusted return on average tangible common equity | 12.79 | % | 12.79 | % | 5.23 | % | 12.79 | % | 6.58 | % |
Effective income tax rate | 15.4 | % | 15.1 | % | (7.3 | %) | 15.2 | % | (0.1 | %) |
Effect of gain on sale of premises and equipment | (1.1 | %) | 0.0 | % | 0.0 | % | (0.5 | %) | 0.0 | % |
Adjusted effective income tax rate | 14.3 | % | 15.1 | % | (7.3 | %) | 14.7 | % | (0.1 | %) |