Sign In  |  Register  |  About Sunnyvale  |  Contact Us

Sunnyvale, CA
September 01, 2020 10:10am
7-Day Forecast | Traffic
  • Search Hotels in Sunnyvale

  • CHECK-IN:
  • CHECK-OUT:
  • ROOMS:

First Internet Bancorp Reports Third Quarter 2021 Results

Highlights for the third quarter include:

  • Net income of $12.1 million, an increase of 43.7% over the third quarter of 2020
  • Diluted earnings per share of $1.21, an increase of 40.7% over the third quarter of 2020
  • Adjusted net income of $12.7 million, or $1.27 per diluted share, when excluding $0.8 million of pre-tax costs associated with the redemption of subordinated notes
  • Total revenue of $28.7 million and adjusted total revenue of $29.5 million, an increase of 2.8% over the third quarter of 2020
  • New board authorization to repurchase up to $30.0 million of common stock through the end of 2022

First Internet Bancorp (the “Company”) (Nasdaq: INBK), the parent company of First Internet Bank (the “Bank”), announced today financial and operational results for the third quarter of 2021. Net income for the third quarter of 2021 was $12.1 million, or $1.21 diluted earnings per share. This compares to net income of $13.1 million, or $1.31 diluted earnings per share, for the second quarter of 2021, and net income of $8.4 million, or $0.86 diluted earnings per share, for the third quarter of 2020.

“We produced strong operating results for the third quarter of 2021, driven by solid revenue generation and disciplined expense management,” said David Becker, Chairman and Chief Executive Officer. “Our strategies designed to build sustainable fee revenue continued to pay off as we generated a return on average assets in excess of 1.0% for the fourth straight quarter. Looking forward, pipelines in our SBA, construction, single tenant lease financing and our newly formed franchise finance lines of business are strong, giving us confidence in our ability to continue growing revenue and earnings for the remainder of the year and into 2022.

“Our new franchise finance business line is the third installment in a $300 million commitment we have made to small business owners in 2021,” Mr. Becker added. “We have teamed with ApplePie Capital, a company that sources and originates franchisee lending opportunities on a nationwide basis. Together, we are funding loans to proven businesses, fueling economic and job growth and building our loan portfolio. We expect to fund $100 million of franchise loans by year-end. Earlier this year, we originated $30 million in a second round of PPP, and we have secured an additional $172 million in SBA 7(a) approvals over the course of SBA’s most recently ended fiscal year. Looking ahead to 2022, we expect to expand our small business pledge by 20%. We anticipate funding up to $150 million in franchise finance and $215 million in SBA 7(a) loans. Furthermore, to provide our small business owners the upgraded digital experience that will empower them to manage their cash flows effectively, we have announced a partnership with Finzly to provide an innovative payments hub and expect to announce additional relationships within the next few weeks.”

Mr. Becker concluded, “Of course, the First Internet team’s hard work and unwavering commitment to client service are the keys to our ongoing success and the reasons we are confident in the strength of our organization and our abilities to seize upon new opportunities ahead.”

Net Interest Income and Net Interest Margin

Net interest income for the third quarter of 2021 was $20.9 million, compared to $21.6 million for the second quarter of 2021, and $16.2 million for the third quarter of 2020. On a fully-taxable equivalent basis, net interest income for the third quarter of 2021 was $22.3 million, compared to $23.0 million for the second quarter of 2021, and $17.7 million for the third quarter of 2020.

On September 30, 2021, the Company redeemed all $25.0 million aggregate principal amount of 6.0% fixed-to-floating rate subordinated notes due in 2026. Excluding $0.8 million of costs related to this redemption, net interest income was $21.7 million and fully-taxable equivalent net interest income was $23.1 million.

Total interest income for the third quarter of 2021 was $33.0 million, a decrease of 1.0% compared to the second quarter of 2021, and an increase of 0.9% compared to the third quarter of 2020. On a fully-taxable equivalent basis, total interest income for the third quarter of 2021 was $34.4 million, a decrease of 1.1% compared to the second quarter of 2021, and an increase of 0.6% compared to the third quarter of 2020. The modest decrease in total interest income compared to the second quarter of 2021 was driven primarily by a 10 basis point (“bp”) decrease in the yield on interest-earning assets, which was partially offset by a 1.2% increase in the average balance of these assets. The yield on interest-earning assets for the third quarter of 2021 decreased to 3.16% from 3.26% in the linked quarter due primarily to changes in the earning asset mix as well as lower loan fees. Average loan balances, including loans held for sale, decreased $60.0 million, or 2.0%, while the average balances of securities and other earning assets increased $108.0 million, or 10.0%, compared to the linked quarter.

Total interest expense for the third quarter of 2021 was $12.1 million, an increase of 2.9% compared to the second quarter of 2021, and a decrease of 26.7% compared to the third quarter of 2020. The increase in total interest expense compared to the linked quarter was due primarily to the costs related to the redemption of the subordinated notes discussed above. Average interest-bearing deposit balances increased $28.6 million, or 0.9%, while the cost of these deposits declined 9 bps to 0.90%.

The composition of deposits continued to improve as the average balance of money market accounts, savings accounts and interest-bearing demand deposits increased $94.1 million, or 5.6%, on a combined basis while the average balance of certificates and brokered deposits declined $65.5 million, or 4.5%, compared to the linked quarter. Furthermore, the cost of certificates and brokered deposits decreased by 14 bps compared to the linked quarter. During the third quarter of 2021, new certificates of deposit were originated at a weighted average cost of 43 bps while maturing certificates of deposit had a weighted average cost of 143 bps; a difference of 100 bps.

Net interest margin (“NIM”) was 2.00% for the third quarter of 2021, down from 2.11% for the second quarter of 2021 and up from 1.53% for the third quarter of 2020. Fully-taxable equivalent NIM (“FTE NIM”) was 2.13% for the third quarter of 2021, down from 2.25% for the second quarter of 2021 and up from 1.67% for the third quarter of 2020. Excluding the $0.8 million of costs related to the redemption of the subordinated notes, adjusted NIM was 2.08% and adjusted FTE NIM was 2.21%. The decreases in adjusted NIM and adjusted FTE NIM compared to the linked quarter were driven primarily by the lower average loan balances and loan fees, partially offset by lower interest-bearing deposit costs and higher securities income.

Noninterest Income

Noninterest income for the third quarter of 2021 was $7.8 million, compared to $9.0 million for the second quarter of 2021 and $12.5 million for the third quarter of 2020. The decrease compared to the linked quarter was driven primarily by the positive impact of a $2.5 million gain on sale of premises and equipment that occurred in the second quarter. Excluding the impact of that gain, adjusted noninterest income increased by $1.4 million, or 21.3%, compared to the linked quarter, driven primarily by higher revenue from mortgage banking activities and other income, partially offset by modestly lower gain on sale of loans. Mortgage banking revenue totaled $3.9 million for the third quarter of 2021, an increase of $1.2 million, or 44.0%, from the linked quarter, due primarily to increases in interest rate locks, sold loan volume and margins. Other income increased $0.5 million due to a distribution from the Company’s investment in a Small Business Investment Company fund. Gain on sale of loans totaled $2.7 million for the quarter, decreasing from $3.0 million in the second quarter of 2021, due mainly to a decline in secondary market premiums on U.S. Small Business Administration (“SBA”) 7(a) guaranteed loan sales during the quarter.

Noninterest Expense

Noninterest expense for the third quarter of 2021 was $14.5 million, compared to $15.1 million for the second quarter of 2021 and $16.4 million for the third quarter of 2020. The decrease of $0.6 million, or 4.1%, compared to the linked quarter was driven primarily by lower consulting and professional fees, other expense and loan expenses. The decrease in consulting and professional fees and loan expenses was due mainly to third party loan review and stress testing performed in the linked quarter. The decrease in other expense was due to seasonal expenses incurred in the second quarter as well as a gain on the sale of a residential other real estate owned property. The decrease in loan expenses was due to reimbursement of expenses incurred in prior quarters related to nonperforming loans.

Income Taxes

The Company reported income tax expense of $2.2 million for the third quarter of 2021 and an effective tax rate of 15.5%, compared to income tax expense of $2.4 million and an effective tax rate of 15.4% for the second quarter of 2021 and $1.4 million and an effective tax rate of 14.2% for the third quarter of 2020.

Loans and Credit Quality

Total loans as of September 30, 2021 were $2.9 billion, a decrease of $21.5 million, or 0.7%, compared to June 30, 2021, and a decrease of $76.8 million, or 2.5%, compared to September 30, 2020. Total commercial loan balances were $2.4 billion as of September 30, 2021, a decrease of $29.1 million, or 1.2%, compared to June 30, 2021, and a decrease of $37.0 million, or 1.5%, compared to September 30, 2020. Compared to the linked quarter, the decline in commercial loan balances was driven largely by net payoffs in healthcare finance, public finance and SBA Paycheck Protection Program (“PPP”) loans, which were partially offset by increases in franchise finance, commercial and industrial and single tenant lease financing balances.

Total consumer loan balances were $475.1 million as of September 30, 2021, an increase of $8.7 million, or 1.9%, compared to June 30, 2021, and a decrease of $32.6 million, or 6.4%, compared to September 30, 2020. The increase in consumer loan balances from June 30, 2021 was due primarily to higher balances in the residential mortgage portfolio.

Total delinquencies 30 days or more past due were 0.06% of total loans as of September 30, 2021, down from 0.07% as of June 30, 2021 and 0.22% as of September 30, 2020. Overall credit quality remained strong as nonperforming loans to total loans was 0.27% as of September 30, 2021, compared to 0.31% as of June 30, 2021 and 0.32% as of September 30, 2020. During the third quarter of 2021, nonperforming loans declined $1.2 million, or 13.1%, compared to the linked quarter due primarily to the payoff of a single tenant lease financing relationship which had previously been classified as nonaccrual.

The allowance for loan losses as a percentage of total loans was 0.95% as of September 30, 2021, or 0.96% when excluding PPP loans, consistent with 0.95% and 0.96%, respectively, as of June 30, 2021 and up from 0.89% and 0.91%, respectively, as of September 30, 2020.

Net charge-offs of less than $0.1 million were recognized during the third quarter of 2021, resulting in net charge-offs to average loans of 0.01%, compared to 0.35% for the second quarter of 2021 and 0.01% for the third quarter of 2020. Net charge-offs were elevated in the second quarter of 2021 due to the elimination of specific reserves related to a single tenant lease financing relationship. The provision for loan losses in the third quarter of 2021 was a benefit of $29,000, compared to a provision of $21,000 for the second quarter of 2021 and $2.5 million for the third quarter of 2020. The decrease in provision for loan losses for the third quarter of 2021 was due primarily to the $21.5 million decrease in loan balances mentioned above.

Capital

As of September 30, 2021, total shareholders’ equity was $370.4 million, an increase of $11.8 million, or 3.3%, compared to June 30, 2021, and an increase of $52.3 million, or 16.5%, compared to September 30, 2020. The increase compared to the linked quarter was due primarily to net income earned during the quarter. Book value per common share increased to $37.59 as of September 30, 2021, up from $36.39 as of June 30, 2021 and $32.46 as of September 30, 2020. Tangible book value per share increased to $37.12, up from $35.92 and $31.98, each as of the same reference dates.

During the third quarter of 2021, the Company completed a $60.0 million offering of 3.75% fixed-to-floating rate subordinated notes due in 2031. A portion of the proceeds were used to redeem the $25.0 million principal amount of 6.0% subordinated notes due in 2026 discussed above. The net increase in subordinated notes resulted in increases in the Company’s Tier 2 regulatory capital and total risk-based capital ratio.

The following table presents the Company’s and the Bank’s regulatory and other capital ratios as of September 30, 2021.

As of September 30, 2021

Company

Bank

 

Total shareholders' equity to assets

8.71%

9.68%

Tangible common equity to tangible assets 1

8.61%

9.58%

Tier 1 leverage ratio 2

8.86%

9.83%

Common equity tier 1 capital ratio 2

12.61%

13.99%

Tier 1 capital ratio 2

12.61%

13.99%

Total risk-based capital ratio 2

17.03%

14.92%

 

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.

Stock Repurchase Authorization

On October 18, 2021, the Company’s Board of Directors authorized a new stock repurchase program (the “Program”) with an aggregate purchase price of up to $30.0 million. The Program is scheduled to expire on December 31, 2022. The Program permits the Company to acquire shares of its common stock from time to time in the open market or in privately negotiated transactions at prices management considers to be attractive and in the best interest of the Company and its shareholders. The Program does not obligate the Company to repurchase shares of its common stock, and there is no assurance that it will do so.

Any repurchases are subject to compliance with applicable laws and regulations. Repurchases will be conducted in consideration of general market and economic conditions as well as the financial and regulatory condition of the Company and the Bank. The Program may be modified, suspended or discontinued at any time.

Conference Call and Webcast

The Company will host a conference call and webcast at 12:00 p.m. Eastern Time on Thursday, October 21, 2021 to discuss its quarterly financial results. The call can be accessed via telephone at (888) 348-3664. A recorded replay can be accessed through November 21, 2021 by dialing (877) 344-7529; passcode: 10160916.

Additionally, interested parties can listen to a live webcast of the call on Company's website at www.firstinternetbancorp.com. An archived version of the webcast will be available in the same location shortly after the live call has ended.

About First Internet Bancorp

First Internet Bancorp is a bank holding company with assets of $4.3 billion as of September 30, 2021. The Company’s subsidiary, First Internet Bank, opened for business in 1999 as an industry pioneer in the branchless delivery of banking services. The Bank provides consumer and small business deposit, SBA financing, residential mortgage loans, consumer loans, and specialty finance services nationally as well as commercial real estate loans, construction loans, commercial and industrial loans, and treasury management services on a regional basis. First Internet Bancorp’s common stock trades on the Nasdaq Global Select Market under the symbol “INBK” and is a component of the Russell 2000® Index. Additional information about the Company is available at www.firstinternetbancorp.com and additional information about the Bank, including its products and services, is available at www.firstib.com.

Forward-Looking Statements

This press release may contain forward-looking statements, including statements with respect to the Company’s stock repurchase program and timing and methods of executing the same, the financial condition, results of operations, trends in lending policies and loan programs, plans and prospective business partnerships, objectives, future performance and business of the Company. Forward-looking statements are generally identifiable by the use of words such as “anticipate,” “believe,” “confidence in,” “continue,” “could,” “designed,” “effort,” “estimate,” “expect,” “intend,” “looking forward,” “may,” “optimistic,” “pending,” “plan,” “position,” “preliminary,” “remain,” “should,” “will,” “working on,” “would” or other similar expressions. Forward-looking statements are not a guarantee of future performance or results, are based on information available at the time the statements are made and involve known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from the information in the forward-looking statements. Such statements are subject to certain risks and uncertainties including: the effects of the COVID-19 global pandemic and other adverse public health developments on the economy, our business and operations and the business and operations of our vendors and customers: general economic conditions, whether national or regional, and conditions in the lending markets in which we participate that may have an adverse effect on the demand for our loans and other products; our credit quality and related levels of nonperforming assets and loan losses, and the value and salability of the real estate that we own or that is the collateral for our loans. Other factors that may cause such differences include: failures or breaches of or interruptions in the communications and information systems on which we rely to conduct our business; failure of our plans to grow our commercial real estate, commercial and industrial, public finance, SBA, healthcare finance and franchise finance loan portfolios; competition with national, regional and community financial institutions; the loss of any key members of senior management; execution of future acquisition, reorganization or disposition transactions, including without limitation, the related time and costs of implementing such transactions, integrating operations as part of these transactions and possible failures to achieve expected gains, revenue growth and/or expense savings and other anticipated benefits from such transactions; fluctuations in interest rates; general economic conditions; risks relating to the regulation of financial institutions; and other factors identified in reports we file with the U.S. Securities and Exchange Commission. All statements in this press release, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no obligation to update any statement in light of new information or future events.

Non-GAAP Financial Measures

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

 
First Internet Bancorp
Summary Financial Information (unaudited)
Dollar amounts in thousands, except per share data
 
 
Three Months Ended Nine Months Ended
 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

September 30,

2021

 

2021

 

2020

 

2021

 

2020

 
Net income

$

12,090

 

$

13,096

 

$

8,411

 

$

35,636

 

$

18,362

 

 
Per share and share information
Earnings per share - basic

$

1.22

 

$

1.32

 

$

0.86

 

$

3.59

 

$

1.87

 

Earnings per share - diluted

 

1.21

 

 

1.31

 

 

0.86

 

 

3.57

 

 

1.87

 

Dividends declared per share

 

0.06

 

 

0.06

 

 

0.06

 

 

0.18

 

 

0.18

 

Book value per common share

 

37.59

 

 

36.39

 

 

32.46

 

 

37.59

 

 

32.46

 

Tangible book value per common share 1

 

37.12

 

 

35.92

 

 

31.98

 

 

37.12

 

 

31.98

 

Common shares outstanding

 

9,854,153

 

 

9,854,153

 

 

9,800,569

 

 

9,854,153

 

 

9,800,569

 

Average common shares outstanding:
Basic

 

9,936,237

 

 

9,932,761

 

 

9,773,175

 

 

9,922,877

 

 

9,825,683

 

Diluted

 

9,988,102

 

 

9,981,422

 

 

9,773,224

 

 

9,974,071

 

 

9,827,182

 

Performance ratios
Return on average assets

 

1.12

%

 

1.25

%

 

0.78

%

 

1.13

%

 

0.58

%

Return on average shareholders' equity

 

13.10

%

 

14.88

%

 

10.67

%

 

13.54

%

 

7.90

%

Return on average tangible common equity 1

 

13.27

%

 

15.09

%

 

10.83

%

 

13.73

%

 

8.02

%

Net interest margin

 

2.00

%

 

2.11

%

 

1.53

%

 

2.05

%

 

1.47

%

Net interest margin - FTE 1,2

 

2.13

%

 

2.25

%

 

1.67

%

 

2.19

%

 

1.61

%

Capital ratios 3
Total shareholders' equity to assets

 

8.71

%

 

8.53

%

 

7.34

%

 

8.71

%

 

7.34

%

Tangible common equity to tangible assets 1

 

8.61

%

 

8.43

%

 

7.24

%

 

8.61

%

 

7.24

%

Tier 1 leverage ratio

 

8.86

%

 

8.70

%

 

7.72

%

 

8.86

%

 

7.72

%

Common equity tier 1 capital ratio

 

12.61

%

 

12.23

%

 

11.13

%

 

12.61

%

 

11.13

%

Tier 1 capital ratio

 

12.61

%

 

12.23

%

 

11.13

%

 

12.61

%

 

11.13

%

Total risk-based capital ratio

 

17.03

%

 

15.51

%

 

14.38

%

 

17.03

%

 

14.38

%

Asset quality
Nonperforming loans

$

7,851

 

$

9,038

 

$

9,774

 

$

7,851

 

$

9,774

 

Nonperforming assets

 

9,039

 

 

10,338

 

 

9,782

 

 

9,039

 

 

9,782

 

Nonperforming loans to loans

 

0.27

%

 

0.31

%

 

0.32

%

 

0.27

%

 

0.32

%

Nonperforming assets to total assets

 

0.21

%

 

0.25

%

 

0.23

%

 

0.21

%

 

0.23

%

Allowance for loan losses to:
Loans

 

0.95

%

 

0.95

%

 

0.89

%

 

0.95

%

 

0.89

%

Loans, excluding PPP loans 1

 

0.96

%

 

0.96

%

 

0.91

%

 

0.96

%

 

0.91

%

Nonperforming loans

 

356.6

%

 

310.5

%

 

275.4

%

 

356.6

%

 

275.4

%

Net charge-offs to average loans

 

0.01

%

 

0.35

%

 

0.01

%

 

0.12

%

 

0.06

%

Average balance sheet information
Loans

$

2,933,654

 

$

2,994,356

 

$

2,996,641

 

$

2,991,556

 

$

2,957,116

 

Total securities

 

713,342

 

 

574,684

 

 

633,552

 

 

612,755

 

 

640,659

 

Other earning assets

 

479,051

 

 

509,735

 

 

552,058

 

 

478,399

 

 

520,875

 

Total interest-earning assets

 

4,148,726

 

 

4,100,749

 

 

4,216,634

 

 

4,107,971

 

 

4,161,245

 

Total assets

 

4,265,189

 

 

4,206,966

 

 

4,307,819

 

 

4,215,479

 

 

4,246,201

 

Noninterest-bearing deposits

 

104,161

 

 

98,207

 

 

75,901

 

 

97,760

 

 

70,060

 

Interest-bearing deposits

 

3,137,728

 

 

3,109,165

 

 

3,279,621

 

 

3,121,039

 

 

3,213,372

 

Total deposits

 

3,241,889

 

 

3,207,372

 

 

3,355,522

 

 

3,218,799

 

 

3,283,432

 

Shareholders' equity

 

366,187

 

 

352,894

 

 

313,611

 

 

351,794

 

 

310,506

 

 
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)
Dollar amounts in thousands
 
 

September 30,

June 30,

September 30,

2021

2021

2020

 
Assets
Cash and due from banks

$

4,932

 

$

4,347

 

$

5,804

 

Interest-bearing deposits

 

402,583

 

 

324,450

 

 

482,649

 

Securities available-for-sale, at fair value

 

634,007

 

 

663,519

 

 

528,311

 

Securities held-to-maturity, at amortized cost

 

62,129

 

 

65,659

 

 

68,254

 

Loans held-for-sale

 

43,970

 

 

27,587

 

 

76,208

 

Loans

 

2,936,148

 

 

2,957,608

 

 

3,012,914

 

Allowance for loan losses

 

(28,000

)

 

(28,066

)

 

(26,917

)

Net loans

 

2,908,148

 

 

2,929,542

 

 

2,985,997

 

Accrued interest receivable

 

14,866

 

 

16,345

 

 

17,768

 

Federal Home Loan Bank of Indianapolis stock

 

25,650

 

 

25,650

 

 

25,650

 

Cash surrender value of bank-owned life insurance

 

38,660

 

 

38,421

 

 

37,714

 

Premises and equipment, net

 

52,700

 

 

44,249

 

 

31,262

 

Goodwill

 

4,687

 

 

4,687

 

 

4,687

 

Servicing asset

 

4,412

 

 

4,120

 

 

2,818

 

Other real estate owned

 

1,188

 

 

1,300

 

 

-

 

Accrued income and other assets

 

54,360

 

 

54,766

 

 

66,502

 

Total assets

$

4,252,292

 

$

4,204,642

 

$

4,333,624

 

 
Liabilities
Noninterest-bearing deposits

$

110,117

 

$

113,996

 

$

86,088

 

Interest-bearing deposits

 

3,114,478

 

 

3,092,151

 

 

3,286,303

 

Total deposits

 

3,224,595

 

 

3,206,147

 

 

3,372,391

 

Advances from Federal Home Loan Bank

 

514,920

 

 

514,919

 

 

514,914

 

Subordinated debt

 

104,156

 

 

69,871

 

 

69,758

 

Accrued interest payable

 

1,568

 

 

1,132

 

 

1,249

 

Accrued expenses and other liabilities

 

36,611

 

 

53,932

 

 

57,210

 

Total liabilities

 

3,881,850

 

 

3,846,001

 

 

4,015,522

 

Shareholders' equity
Voting common stock

 

223,059

 

 

222,486

 

 

220,951

 

Retained earnings

 

160,551

 

 

149,066

 

 

116,241

 

Accumulated other comprehensive loss

 

(13,168

)

 

(12,911

)

 

(19,090

)

Total shareholders' equity

 

370,442

 

 

358,641

 

 

318,102

 

Total liabilities and shareholders' equity

$

4,252,292

 

$

4,204,642

 

$

4,333,624

 

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

September 30,

 

June 30,

 

September 30,

 

September 30,

 

September 30,

2021

 

2021

 

2020

 

2021

 

2020

 
Interest income
Loans

$

30,126

 

$

30,835

 

$

29,560

 

$

91,846

 

$

89,698

 

Securities - taxable

 

2,297

 

 

1,921

 

 

2,240

 

 

5,997

 

 

9,135

 

Securities - non-taxable

 

241

 

 

259

 

 

381

 

 

781

 

 

1,410

 

Other earning assets

 

370

 

 

362

 

 

569

 

 

1,067

 

 

2,973

 

Total interest income

 

33,034

 

 

33,377

 

 

32,750

 

 

99,691

 

 

103,216

 

Interest expense
Deposits

 

7,090

 

 

7,705

 

 

12,428

 

 

23,423

 

 

45,399

 

Other borrowed funds

 

5,025

 

 

4,065

 

 

4,090

 

 

13,217

 

 

12,141

 

Total interest expense

 

12,115

 

 

11,770

 

 

16,518

 

 

36,640

 

 

57,540

 

Net interest income

 

20,919

 

 

21,607

 

 

16,232

 

 

63,051

 

 

45,676

 

(Benefit) provision for loan losses

 

(29

)

 

21

 

 

2,509

 

 

1,268

 

 

6,461

 

Net interest income after (benefit) provision
for loan losses

 

20,948

 

 

21,586

 

 

13,723

 

 

61,783

 

 

39,215

 

Noninterest income
Service charges and fees

 

276

 

 

280

 

 

224

 

 

822

 

 

618

 

Loan servicing revenue

 

511

 

 

457

 

 

274

 

 

1,390

 

 

780

 

Loan servicing asset revaluation

 

(274

)

 

(240

)

 

(103

)

 

(669

)

 

(372

)

Mortgage banking activities

 

3,850

 

 

2,674

 

 

9,630

 

 

12,274

 

 

16,706

 

Gain on sale of loans

 

2,719

 

 

3,019

 

 

2,033

 

 

7,461

 

 

4,596

 

Gain on sale of securities

 

-

 

 

-

 

 

98

 

 

-

 

 

139

 

Gain on sale of premises and equipment

 

-

 

 

2,523

 

 

-

 

 

2,523

 

 

-

 

Other

 

731

 

 

249

 

 

339

 

 

1,349

 

 

1,212

 

Total noninterest income

 

7,813

 

 

8,962

 

 

12,495

 

 

25,150

 

 

23,679

 

Noninterest expense
Salaries and employee benefits

 

9,316

 

 

9,232

 

 

9,533

 

 

28,040

 

 

25,096

 

Marketing, advertising and promotion

 

813

 

 

872

 

 

426

 

 

2,365

 

 

1,212

 

Consulting and professional fees

 

728

 

 

1,078

 

 

614

 

 

2,792

 

 

2,723

 

Data processing

 

380

 

 

382

 

 

388

 

 

1,224

 

 

1,102

 

Loan expenses

 

383

 

 

541

 

 

408

 

 

1,458

 

 

1,406

 

Premises and equipment

 

1,687

 

 

1,587

 

 

1,568

 

 

4,875

 

 

4,795

 

Deposit insurance premium

 

230

 

 

275

 

 

440

 

 

930

 

 

1,360

 

Write-down of other real estate owned

 

-

 

 

-

 

 

2,065

 

 

-

 

 

2,065

 

Other

 

914

 

 

1,108

 

 

970

 

 

3,159

 

 

3,383

 

Total noninterest expense

 

14,451

 

 

15,075

 

 

16,412

 

 

44,843

 

 

43,142

 

Income before income taxes

 

14,310

 

 

15,473

 

 

9,806

 

 

42,090

 

 

19,752

 

Income tax provision

 

2,220

 

 

2,377

 

 

1,395

 

 

6,454

 

 

1,390

 

Net income

$

12,090

 

$

13,096

 

$

8,411

 

$

35,636

 

$

18,362

 

 
Per common share data
Earnings per share - basic

$

1.22

 

$

1.32

 

$

0.86

 

$

3.59

 

$

1.87

 

Earnings per share - diluted

$

1.21

 

$

1.31

 

$

0.86

 

$

3.57

 

$

1.87

 

Dividends declared per share

$

0.06

 

$

0.06

 

$

0.06

 

$

0.18

 

$

0.18

 

 
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
 
September 30, 2021 June 30, 2021 September 30, 2020
 
Average Interest / Yield / Average Interest / Yield / Average Interest / Yield /
Balance Dividends Cost Balance Dividends Cost Balance Dividends Cost
 
Assets
Interest-earning assets
Loans, including loans held-for-sale 1

$

2,956,333

 

$

30,126

4.04

%

$

3,016,330

 

$

30,835

4.10

%

$

3,031,024

 

$

29,560

3.88

%

Securities - taxable

 

629,101

 

 

2,297

1.45

%

 

490,634

 

 

1,921

1.57

%

 

539,154

 

$

2,240

1.65

%

Securities - non-taxable

 

84,241

 

 

241

1.14

%

 

84,050

 

 

259

1.24

%

 

94,398

 

$

381

1.61

%

Other earning assets

 

479,051

 

 

370

0.31

%

 

509,735

 

 

362

0.28

%

 

552,058

 

$

569

0.41

%

Total interest-earning assets

 

4,148,726

 

 

33,034

3.16

%

 

4,100,749

 

 

33,377

3.26

%

 

4,216,634

 

 

32,750

3.09

%

 
Allowance for loan losses

 

(28,127

)

 

(30,348

)

 

(25,347

)

Noninterest-earning assets

 

144,590

 

 

136,565

 

 

116,532

 

Total assets

$

4,265,189

 

$

4,206,966

 

$

4,307,819

 

 
Liabilities
Interest-bearing liabilities
Interest-bearing demand deposits

$

198,637

 

$

150

0.30

%

$

192,777

 

$

143

0.30

%

$

154,275

 

$

228

0.59

%

Savings accounts

 

62,195

 

 

56

0.36

%

 

55,811

 

 

49

0.35

%

 

45,466

 

 

79

0.69

%

Money market accounts

 

1,498,218

 

 

1,532

0.41

%

 

1,416,406

 

 

1,462

0.41

%

 

1,295,249

 

 

2,442

0.75

%

Certificates and brokered deposits

 

1,378,678

 

 

5,352

1.54

%

 

1,444,171

 

 

6,051

1.68

%

 

1,784,631

 

 

9,679

2.16

%

Total interest-bearing deposits

 

3,137,728

 

 

7,090

0.90

%

 

3,109,165

 

 

7,705

0.99

%

 

3,279,621

 

 

12,428

1.51

%

Other borrowed funds

 

611,975

 

 

5,025

3.26

%

 

584,751

 

 

4,065

2.79

%

 

584,634

 

 

4,090

2.78

%

Total interest-bearing liabilities

 

3,749,703

 

 

12,115

1.28

%

 

3,693,916

 

 

11,770

1.28

%

 

3,864,255

 

 

16,518

1.70

%

 
Noninterest-bearing deposits

 

104,161

 

 

98,207

 

 

75,901

 

Other noninterest-bearing liabilities

 

45,138

 

 

61,949

 

 

54,052

 

Total liabilities

 

3,899,002

 

 

3,854,072

 

 

3,994,208

 

 
Shareholders' equity

 

366,187

 

 

352,894

 

 

313,611

 

Total liabilities and shareholders' equity

$

4,265,189

 

$

4,206,966

 

$

4,307,819

 

 
Net interest income

$

20,919

$

21,607

$

16,232

 
Interest rate spread

1.88

%

1.98

%

1.39

%

 
Net interest margin

2.00

%

2.11

%

1.53

%

 
Net interest margin - FTE 2,3

2.13

%

2.25

%

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
Average Balances and Rates (unaudited)
Dollar amounts in thousands
 
 
Nine Months Ended
 
September 30, 2021 September 30, 2020
 
Average Interest / Yield / Average Interest / Yield /
Balance Dividends Cost Balance Dividends Cost
 
Assets
Interest-earning assets
Loans, including loans held-for-sale 1

$

3,016,817

 

$

91,846

4.07

%

$

2,999,711

 

$

89,698

3.99

%

Securities - taxable

 

527,625

 

 

5,997

1.52

%

 

543,699

 

 

9,135

2.24

%

Securities - non-taxable

 

85,130

 

 

781

1.23

%

 

96,960

 

 

1,410

1.94

%

Other earning assets

 

478,399

 

 

1,067

0.30

%

 

520,875

 

 

2,973

0.76

%

Total interest-earning assets

 

4,107,971

 

 

99,691

3.24

%

 

4,161,245

 

 

103,216

3.31

%

 
Allowance for loan losses

 

(29,446

)

 

(23,605

)

Noninterest-earning assets

 

136,954

 

 

108,561

 

Total assets

$

4,215,479

 

$

4,246,201

 

 
Liabilities
Interest-bearing liabilities
Interest-bearing demand deposits

$

190,785

 

$

425

0.30

%

$

138,288

 

$

684

0.66

%

Savings accounts

 

54,740

 

 

145

0.35

%

 

37,700

 

 

249

0.88

%

Money market accounts

 

1,428,554

 

 

4,385

0.41

%

 

1,084,411

 

 

9,726

1.20

%

Certificates and brokered deposits

 

1,446,960

 

 

18,468

1.71

%

 

1,952,973

 

 

34,740

2.38

%

Total interest-bearing deposits

 

3,121,039

 

 

23,423

1.00

%

 

3,213,372

 

 

45,399

1.89

%

Other borrowed funds

 

593,605

 

 

13,217

2.98

%

 

584,547

 

 

12,141

2.77

%

Total interest-bearing liabilities

 

3,714,644

 

 

36,640

1.32

%

 

3,797,919

 

 

57,540

2.02

%

 
Noninterest-bearing deposits

 

97,760

 

 

70,060

 

Other noninterest-bearing liabilities

 

51,281

 

 

67,716

 

Total liabilities

 

3,863,685

 

 

3,935,695

 

 
Shareholders' equity

 

351,794

 

 

310,506

 

Total liabilities and shareholders' equity

$

4,215,479

 

$

4,246,201

 

 
Net interest income

$

63,051

$

45,676

 
Interest rate spread

1.92

%

1.29

%

 
Net interest margin

2.05

%

1.47

%

 
Net interest margin - FTE 2,3

2.19

%

1.61

%

 
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
 
 
September 30, 2021 June 30, 2021 September 30, 2020
 
Amount Percent Amount Percent Amount Percent
 
Commercial loans
Commercial and industrial

$

107,142

3.6

%

$

96,203

3.3

%

$

77,116

2.6

%

Owner-occupied commercial real estate

 

84,819

2.9

%

 

87,136

2.9

%

 

89,095

3.0

%

Investor commercial real estate

 

28,505

1.0

%

 

28,871

1.0

%

 

13,084

0.4

%

Construction

 

115,414

3.9

%

 

117,970

4.0

%

 

92,154

3.1

%

Single tenant lease financing

 

921,998

31.5

%

 

913,115

30.9

%

 

960,505

31.9

%

Public finance

 

601,738

20.5

%

 

612,138

20.7

%

 

625,638

20.8

%

Healthcare finance

 

417,388

14.2

%

 

455,890

15.3

%

 

461,740

15.3

%

Small business lending

 

102,889

3.5

%

 

123,293

4.2

%

 

123,168

4.1

%

Franchise finance

 

25,598

0.9

%

 

-

-

 

-

-
Total commercial loans

 

2,405,491

82.0

%

 

2,434,616

82.3

%

 

2,442,500

81.2

%

 
Consumer loans
Residential mortgage

 

188,750

6.4

%

 

177,148

6.0

%

 

203,041

6.7

%

Home equity

 

17,960

0.6

%

 

17,510

0.6

%

 

22,169

0.7

%

Trailers

 

147,806

5.0

%

 

148,795

5.0

%

 

145,775

4.8

%

Recreational vehicles

 

90,192

3.1

%

 

91,030

3.1

%

 

96,910

3.2

%

Other consumer loans

 

30,398

1.0

%

 

31,971

1.1

%

 

39,765

1.3

%

Total consumer loans

 

475,106

16.1

%

 

466,454

15.8

%

 

507,660

16.7

%

 
Net deferred loan fees, premiums, discounts and other 1

 

55,551

1.9

%

 

56,538

1.9

%

 

62,754

2.1

%

Total loans

$

2,936,148

100.0

%

$

2,957,608

100.0

%

$

3,012,914

100.0

%

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

$

110,117

3.4

%

$

113,996

3.6

%

$

86,088

2.6

%

Interest-bearing demand deposits

 

201,557

6.3

%

 

196,841

6.1

%

 

155,054

4.6

%

Savings accounts

 

66,762

2.1

%

 

56,298

1.8

%

 

49,890

1.5

%

Money market accounts

 

1,479,358

45.8

%

 

1,432,355

44.6

%

 

1,359,178

40.3

%

Certificates of deposits

 

1,043,898

32.4

%

 

1,087,350

33.9

%

 

1,360,575

40.3

%

Brokered deposits

 

322,903

10.0

%

 

319,307

10.0

%

 

361,606

10.7

%

Total deposits

$

3,224,595

100.0

%

$

3,206,147

100.0

%

$

3,372,391

100.0

%

 
1 Includes carrying value adjustments of $38.9 million, $40.4 million and $44.3 million related to terminated interest rate swaps associated with public finance loans as of September 30, 2021, June 30, 2021 and September 30, 2020, respectively.
 
First Internet Bancorp
Reconciliation of Non-GAAP Financial Measures
Dollar amounts in thousands, except per share data
 
 
Three Months Ended Nine Months Ended
 
September 30, June 30, September 30, September 30, September 30,

2021

2021

2020

2021

2020

 
Total equity - GAAP

$

370,442

 

$

358,641

 

$

318,102

 

$

370,442

 

$

318,102

 

Adjustments:
Goodwill

 

(4,687

)

 

(4,687

)

 

(4,687

)

 

(4,687

)

 

(4,687

)

Tangible common equity

$

365,755

 

$

353,954

 

$

313,415

 

$

365,755

 

$

313,415

 

 
Total assets - GAAP

$

4,252,292

 

$

4,204,642

 

$

4,333,624

 

$

4,252,292

 

$

4,333,624

 

Adjustments:
Goodwill

 

(4,687

)

 

(4,687

)

 

(4,687

)

 

(4,687

)

 

(4,687

)

Tangible assets

$

4,247,605

 

$

4,199,955

 

$

4,328,937

 

$

4,247,605

 

$

4,328,937

 

 
Common shares outstanding

 

9,854,153

 

 

9,854,153

 

 

9,800,569

 

 

9,854,153

 

 

9,800,569

 

 
Book value per common share

$

37.59

 

$

36.39

 

$

32.46

 

$

37.59

 

$

32.46

 

Effect of goodwill

 

(0.47

)

 

(0.47

)

 

(0.48

)

 

(0.47

)

 

(0.48

)

Tangible book value per common share

$

37.12

 

$

35.92

 

$

31.98

 

$

37.12

 

$

31.98

 

 
Total shareholders' equity to assets

 

8.71

%

 

8.53

%

 

7.34

%

 

8.71

%

 

7.34

%

Effect of goodwill

 

(0.10

%)

 

(0.10

%)

 

(0.10

%)

 

(0.10

%)

 

(0.10

%)

Tangible common equity to tangible assets

 

8.61

%

 

8.43

%

 

7.24

%

 

8.61

%

 

7.24

%

 
Total average equity - GAAP

$

366,187

 

$

352,894

 

$

313,611

 

$

351,794

 

$

310,506

 

Adjustments:
Average goodwill

 

(4,687

)

 

(4,687

)

 

(4,687

)

 

(4,687

)

 

(4,687

)

Average tangible common equity

$

361,500

 

$

348,207

 

$

308,924

 

$

347,107

 

$

305,819

 

 
Return on average shareholders' equity

 

13.10

%

 

14.88

%

 

10.67

%

 

13.54

%

 

7.90

%

Effect of goodwill

 

0.17

%

 

0.21

%

 

0.16

%

 

0.19

%

 

0.12

%

Return on average tangible common equity

 

13.27

%

 

15.09

%

 

10.83

%

 

13.73

%

 

8.02

%

 
Total interest income

$

33,034

 

$

33,377

 

$

32,750

 

$

99,691

 

$

103,216

 

Adjustments:
Fully-taxable equivalent adjustments 1

 

1,356

 

 

1,394

 

 

1,424

 

 

4,105

 

 

4,396

 

Total interest income - FTE

$

34,390

 

$

34,771

 

$

34,174

 

$

103,796

 

$

107,612

 

 
Net interest income

$

20,919

 

$

21,607

 

$

16,232

 

$

63,051

 

$

45,676

 

Adjustments:
Fully-taxable equivalent adjustments 1

 

1,356

 

 

1,394

 

 

1,424

 

 

4,105

 

 

4,396

 

Net interest income - FTE

$

22,275

 

$

23,001

 

$

17,656

 

$

67,156

 

$

50,072

 

 
Net interest income

$

20,919

 

$

21,607

 

$

16,232

 

$

63,051

 

$

45,676

 

Adjustments:
Subordinated debt redemption cost

 

810

 

 

-

 

 

-

 

 

810

 

 

-

 

Adjusted net interest income

$

21,729

 

$

21,607

 

$

16,232

 

$

63,861

 

$

45,676

 

 
Net interest income - FTE

$

20,919

 

$

21,607

 

$

16,232

 

$

63,051

 

$

45,676

 

Adjustments:
Fully-taxable equivalent adjustments 1

1,356

 

 

 

1,394

 

 

 

1,424

 

 

 

4,105

 

 

 

4,396

Subordinated debt redemption cost

 

810

 

 

-

 

 

-

 

 

810

 

 

-

 

Adjusted Net interest income - FTE

$

23,085

 

$

23,001

 

$

17,656

 

$

67,966

 

$

50,072

 

 
Net interest margin

 

2.00

%

 

2.11

%

 

1.53

%

 

2.05

%

 

1.47

%

Effect of fully-taxable equivalent adjustments 1

 

0.13

%

 

0.14

%

 

0.14

%

 

0.14

%

 

0.14

%

Net interest margin - FTE

 

2.13

%

 

2.25

%

 

1.67

%

 

2.19

%

 

1.61

%

 
Net interest margin

2.00

%

2.11

%

1.53

%

2.05

%

1.47

%

Effect of subordinated debt redemption cost

0.08

%

0.00

%

0.00

%

0.02

%

0.00

%

Adjusted net interest margin

2.08

%

2.11

%

1.53

%

2.07

%

1.47

%

 
Net interest margin

 

2.00

%

 

2.11

%

 

1.53

%

 

2.05

%

 

1.47

%

Effect of fully-taxable equivalent adjustments 1

0.13

%

 

 

0.14

%

 

 

0.14

%

 

 

0.14

%

 

 

0.14

%

Effect of subordinated debt redemption cost

 

0.08

%

 

0.00

%

 

0.00

%

 

0.02

%

 

0.00

%

Adjusted Net interest margin - FTE

 

2.21

%

 

2.25

%

 

1.67

%

 

2.21

%

 

1.61

%

 
Allowance for loan losses

$

28,000

 

$

28,066

 

$

26,917

 

$

28,000

 

$

26,917

 

 
Loans

$

2,936,148

 

$

2,957,608

 

$

3,012,914

 

$

2,936,148

 

$

3,012,914

 

Adjustments:
PPP loans

 

(14,981

)

 

(39,682

)

 

(58,337

)

 

(14,981

)

 

(58,337

)

Loans, excluding PPP loans

$

2,921,167

 

$

2,917,926

 

$

2,954,577

 

$

2,921,167

 

$

2,954,577

 

 
Allowance for loan losses to loans

 

0.95

%

 

0.95

%

 

0.89

%

 

0.95

%

 

0.89

%

Effect of PPP loans

 

0.01

%

 

0.01

%

 

0.02

%

 

0.01

%

 

0.02

%

Allowance for loan losses to loans, excluding PPP loans

 

0.96

%

 

0.96

%

 

0.91

%

 

0.96

%

 

0.91

%

 
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

 

Nine Months Ended

 

 

 

 

 

 

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

September 30,

2021

 

2021

 

2020

 

2021

 

2020

 
Total revenue - GAAP

$

28,732

 

$

30,569

 

$

28,727

 

$

88,201

 

$

69,355

 

Adjustments:
Gain on sale of premises and equipment

 

-

 

 

(2,523

)

 

-

 

 

(2,523

)

 

-

 

Subordinated debt redemption cost

 

810

 

 

-

 

 

-

 

 

810

 

 

-

 

Adjusted total revenue

$

29,542

 

$

28,046

 

$

28,727

 

$

86,488

 

$

69,355

 

 
Noninterest income - GAAP

$

7,813

$

8,962

$

12,495

$

25,150

$

23,679

Adjustments:
Gain on sale of premises and equipment

-

(2,523

)

-

(2,523

)

-

Adjusted noninterest income

$

7,813

$

6,439

$

12,495

$

22,627

$

23,679

 
Income before income taxes - GAAP

$

14,310

 

$

15,473

 

$

9,806

 

$

42,090

 

$

19,752

 

Adjustments:
Write-down of other real estate owned

 

-

 

 

-

 

 

2,065

 

 

-

 

 

2,065

 

Gain on sale of premises and equipment

 

-

 

 

(2,523

)

 

-

 

 

(2,523

)

 

-

 

Subordinated debt redemption cost

 

810

 

 

-

 

 

-

 

 

810

 

 

-

 

Adjusted income before income taxes

$

15,120

 

$

12,950

 

$

11,871

 

$

40,377

 

$

21,817

 

 
Income tax provision - GAAP

$

2,220

 

$

2,377

 

$

1,395

 

$

6,454

 

$

1,390

 

Adjustments:
Write-down of other real estate owned

 

-

 

 

-

 

 

434

 

 

-

 

 

434

 

Gain on sale of premises and equipment

 

-

 

 

(530

)

 

-

 

 

(530

)

 

-

 

Subordinated debt redemption cost

 

170

 

 

-

 

 

-

 

 

170

 

 

-

 

Adjusted income tax provision

$

2,390

 

$

1,847

 

$

1,829

 

$

6,094

 

$

1,824

 

 
Net income - GAAP

$

12,090

 

$

13,096

 

$

8,411

 

$

35,636

 

$

18,362

 

Adjustments:
Write-down of other real estate owned

 

-

 

 

-

 

 

1,631

 

 

-

 

 

1,631

 

Gain on sale of premises and equipment

 

-

 

 

(1,993

)

 

-

 

 

(1,993

)

 

-

 

Subordinated debt redemption cost

 

640

 

 

-

 

 

-

 

 

640

 

 

-

 

Adjusted net income

$

12,730

 

$

11,103

 

$

10,042

 

$

34,283

 

$

19,993

 

 
Diluted average common shares outstanding

 

9,988,102

 

 

9,981,422

 

 

9,773,224

 

 

9,974,071

 

 

9,827,182

 

 
Diluted earnings per share - GAAP

$

1.21

 

$

1.31

 

$

0.86

 

$

3.57

 

$

1.87

 

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

 

-

 

 

-

 

 

0.17

 

 

-

 

 

0.16

 

Effect of gain on sale of premises and equipment

 

-

 

 

(0.20

)

 

-

 

 

(0.19

)

 

-

 

Effect of subordinated debt redemption cost

 

0.06

 

 

-

 

 

-

 

 

0.06

 

 

-

 

Adjusted diluted earnings per share

$

1.27

 

$

1.11

 

$

1.03

 

$

3.44

 

$

2.03

 

 
Return on average assets

 

1.12

%

 

1.25

%

 

0.78

%

 

1.13

%

 

0.58

%

Effect of write-down of other real estate owned

 

0.00

%

 

0.00

%

 

0.15

%

 

0.00

%

 

0.05

%

Effect of gain on sale of premises and equipment

 

0.00

%

 

(0.19

%)

 

0.00

%

 

(0.06

%)

 

0.00

%

Effect of subordinated debt redemption cost

 

0.06

%

 

0.00

%

 

0.00

%

 

0.02

%

 

0.00

%

Adjusted return on average assets

 

1.18

%

 

1.06

%

 

0.93

%

 

1.09

%

 

0.63

%

 
Return on average shareholders' equity

 

13.10

%

 

14.88

%

 

10.67

%

 

13.54

%

 

7.90

%

Effect of write-down of other real estate owned

 

0.00

%

 

0.00

%

 

2.07

%

 

0.00

%

 

0.70

%

Effect of gain on sale of premises and equipment

 

0.00

%

 

(2.26

%)

 

0.00

%

 

(0.75

%)

 

0.00

%

Effect of subordinated debt redemption cost

 

0.69

%

 

0.00

%

 

0.00

%

 

0.24

%

 

0.00

%

Adjusted return on average shareholders' equity

 

13.79

%

 

12.62

%

 

12.74

%

 

13.03

%

 

8.60

%

 
Return on average tangible common equity

 

13.27

%

 

15.09

%

 

10.83

%

 

13.73

%

 

8.02

%

Effect of write-down of other real estate owned

 

0.00

%

 

0.00

%

 

2.10

%

 

0.00

%

 

0.71

%

Effect of gain on sale of premises and equipment

 

0.00

%

 

(2.30

%)

 

0.00

%

 

(0.77

%)

 

0.00

%

Effect of subordinated debt redemption cost

 

0.70

%

 

0.00

%

 

0.00

%

 

0.25

%

 

0.00

%

Adjusted return on average tangible common equity

 

13.97

%

 

12.79

%

 

12.93

%

 

13.21

%

 

8.73

%

 
Effective income tax rate

 

15.5

%

 

15.4

%

 

14.2

%

 

15.3

%

 

7.0

%

Effect of write-down of other real estate owned

 

0.0

%

 

0.0

%

 

1.2

%

 

0.0

%

 

1.4

%

Effect of gain on sale of premises and equipment

 

0.0

%

 

(1.1

%)

 

0.0

%

 

(0.6

%)

 

0.0

%

Effect of subordinated debt redemption cost

 

0.3

%

 

0.0

%

 

0.0

%

 

0.4

%

 

0.0

%

Adjusted effective income tax rate

 

15.8

%

 

14.3

%

 

15.4

%

 

15.1

%

 

8.4

%

 

Contacts

Investors/Analysts

Paula Deemer

Director of Corporate Administration

(317) 428-4628

investors@firstib.com

Media

Nicole Lorch

President & Chief Operating Officer

(317) 532-7906

nlorch@firstib.com

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
 
 
Copyright © 2010-2020 Sunnyvale.com & California Media Partners, LLC. All rights reserved.