First Internet Bancorp (the "Company") (NASDAQ:INBK), the parent company of First Internet Bank (the "Bank"), announced today financial and operational results for the second quarter ended June 30, 2024.

Second Quarter 2024 Financial Highlights

Net income of $5.8 million and adjusted net income¹ of $6.2 million, increases of 11.5% and 20.2%, respectively, from the first quarter of 2024
Diluted earnings per share of $0.67 and adjusted diluted earnings per share¹ of $0.72, increases of 13.6% and 22.0%, respectively, from the first quarter of 2024
Net interest income of $21.3 million and fully-taxable equivalent net interest income¹of $22.5 million, increases of 2.9% and 2.6%, respectively, from the first quarter of 2024
Net interest margin of 1.67% and fully-taxable equivalent net interest margin¹ of 1.76%, both increases of 1 basis point from the first quarter of 2024
Noninterest income of $11.0 million, a 32.2% increase from the first quarter of 2024
Relative to the first quarter of 2024, total revenue growth of 11.3% outpaced noninterest expense growth and adjusted noninterest expense¹ growth of 6.2% and 3.5%, respectively, resulting in positive operating leverage
Loan growth of $51.3 million, a 1.3% increase from the first quarter of 2024
Nonperforming loans to total loans of 0.33%; net charge-offs to average loans of 0.14%; allowance for credit losses to total loans of 1.10%
Tangible book value per share¹ of $42.37, a 1.3% increase from the first quarter of 2024, and a 6.3% increase from the second quarter of 2023

"Our strong upward earnings trajectory continued in the second quarter of 2024, driven by an increasingly diversified revenue base," said David Becker, Chairman and Chief Executive Officer. "The optimization of our loan portfolio, solid loan growth, increasing asset yields, and stabilization of funding costs have led to improved net interest income."

"At the same time, the continued growth of our SBA business, alongside other strategic initiatives, has helped drive improvement in noninterest income, which represented nearly one-third of total revenues during the first half of 2024, up from just under one-quarter of revenues for the comparable period a year ago."

Mr. Becker concluded, "Entering the second half of the year, we remain confident in our ability to deliver continued improvement in operating fundamentals, while maintaining our rigorous approach to managing risk. I want to thank the entire First Internet team for their contribution towards our strong results and continued success."

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."

Net Interest Income and Net Interest Margin

Net interest income for the second quarter of 2024 was $21.3 million, compared to $20.7 million for the first quarter of 2024, and $18.1 million for the second quarter of 2023. On a fully-taxable equivalent basis, net interest income for the second quarter of 2024 was $22.5 million, compared to $21.9 million for the first quarter of 2024, and $19.5 million for the second quarter of 2023.

Total interest income for the second quarter of 2024 was $71.0 million, an increase of 4.1% compared to the first quarter of 2024, and an increase of 22.1% compared to the second quarter of 2023. On a fully-taxable equivalent basis, total interest income for the second quarter of 2024 was $72.1 million, an increase of 4.0% compared to the first quarter of 2024, and an increase of 21.3% compared to the second quarter of 2023. The yield on average interest-earning assets for the second quarter of 2024 increased to 5.54% from 5.45% for the first quarter of 2024, due to a 10 basis point ("bp") increase in the yield earned on loans and a 21 bp increase in the yield earned on securities, partially offset by an 11 bp decrease in the yield earned on other earning assets. Compared to the linked quarter, average loan balances, including loans held-for-sale, increased $44.1 million, or 1.1%, while the average balance of securities increased $41.0 million, or 5.8%, and the average balance of other earning assets increased $34.9 million, or 8.0%.

Interest income earned on commercial loans was higher due primarily to increased average balances within the construction, small business lending and franchise finance portfolios. This was partially offset by lower average balances in the investor commercial real estate, public finance and healthcare finance portfolios. The continued shift in the loan mix reflects the Company's focus on variable rate and higher-yielding 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 slightly higher average balances and higher yields in the trailers, recreational vehicles and other consumer loan portfolios.

The yield on funded portfolio loan originations was 8.88% in the second quarter of 2024, an increase of 4 bps compared to the first quarter of 2024, and an increase of 46 bps compared to the second quarter of 2023.

Interest income earned on securities during the second quarter of 2024 increased $0.8 million, or 11.8%, compared to the first quarter of 2024 as the yield on the portfolio increased 21 bps to 4.02%, driven primarily by higher yields on new purchases. Interest income earned on other earning asset balances increased $0.4 million, or 5.8%, in the second quarter of 2024 compared to the linked quarter, due primarily to higher average cash balances, partially offset by lower yields.

Total interest expense for the second quarter of 2024 was $49.6 million, an increase of $2.2 million, or 4.6%, compared to the linked quarter as short-term rates remained stable throughout the quarter while average interest-bearing deposit balances increased $186.0 million, or 4.7%. Interest expense related to interest-bearing deposits increased $2.4 million, or 5.6%, driven primarily by certificates of deposits ("CDs"), interest-bearing demand deposits, money market accounts and BaaS-brokered deposits. The cost of interest-bearing deposits was 4.29% for the second quarter of 2024, compared to 4.25% for the first quarter of 2024.

Average CD balances increased $148.9 million, or 9.1%, compared to the linked quarter, driven by strong consumer demand, while the cost of funds increased 8 bps. The increase in the total cost of CDs was the lowest in the past two years, reflecting the narrowing gap between rates on new production/renewals and maturities. Assuming pricing remains in line with the second quarter, rates on new CD production are 6 – 8 bps lower than the rates on CDs maturing in the second half of 2024.

The average balance of interest-bearing demand deposits increased $59.0 million, or 14.2%, due to growth in fintech partnership deposits, while the cost of funds increased 15 bps. The average balance of money market accounts increased $25.0 million, or 2.1%, while the cost of funds increased 5 bps due to growth in larger-balance accounts. The average balance of BaaS – brokered deposits increased $34.3 million, or 40.2%, due to higher payments volumes, while the cost of funds decreased 2 bps.

These increases were partially offset by lower average brokered deposit balances, which decreased $81.7 million, or 13.5%, as excess liquidity was used to pay down $139.0 million of higher-cost brokered deposits.

Net interest margin ("NIM") was 1.67% for the second quarter of 2024, up from 1.66% for the first quarter of 2024 and up from 1.53% for the second quarter of 2023. Fully-taxable equivalent NIM ("FTE NIM") was 1.76% for the second quarter of 2024, up from 1.75% for the first quarter of 2024 and up from 1.64% for the second quarter of 2023. The pace of increase in NIM and FTE NIM was down compared to the last two quarters due primarily to lower growth in average loan balances as the Company experienced both early payoffs and later-than-anticipated funding of larger-balance loans.

Noninterest Income

Noninterest income for the second quarter of 2024 was $11.0 million, compared to $8.3 million for the first quarter of 2024, and $5.9 million for the second quarter of 2023. Gain on sale of loans totaled $8.3 million in the second quarter of 2024, increasing $1.8 million, or 26.9%, compared to 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 second quarter of 2024. Loan sale volume was up 18.9% and net premiums increased 6 bps compared to the linked quarter. Other income increased $1.2 million during the quarter due primarily to distributions from fund investments. These increases were partially offset by a decline of $0.2 million in net loan servicing revenue driven by the fair value adjustment to the loan servicing asset.

Noninterest Expense

Noninterest expense totaled $22.3 million for the second quarter of 2024, compared to $21.0 million for the first quarter of 2024, and $18.7 million for the second quarter of 2023, representing increases of 6.2% and 19.6%, respectively. Excluding non-recurring costs of almost $0.6 million related to IT termination fees and anniversary expenses, adjusted noninterest expense totaled $21.8 million for the second quarter of 2024, an increase of $0.7 million, or 3.5%, compared to the linked quarter. The increase was due mainly to higher salaries and employee benefits, consulting and professional fees and loan expenses, partially offset by lower marketing expenses.

The increase in recurring salaries and employee benefits was $0.5 million and was due primarily to higher small business incentive compensation and staff additions in small business lending and risk management. Consulting and professional fees increased $0.2 million due to the timing of outsourced audit services. Loan expenses increased $0.2 million due mainly to collection costs and third-party servicer fees. The decrease in marketing expenses of $0.1 million was due to lower advertising and media spend.

Income Taxes

The Company recorded income tax expense of $0.2 million and an effective tax rate of 3.6% for the second quarter of 2024, compared to income tax expense of $0.4 million and an effective tax rate of 7.6% for the first quarter of 2024, and an income tax benefit of $0.2 million for the second quarter of 2023.

Loans and Credit Quality

Total loans as of June 30, 2024 were $4.0 billion, an increase of $51.3 million, or 1.3%, compared to March 31, 2024, and an increase of $314.3 million, or 8.6%, compared to June 30, 2023. Total commercial loan balances were $3.1 billion as of June 30, 2024, an increase of $46.9 million, or 1.5%, compared to March 31, 2024, and an increase of $297.0 million, or 10.5%, compared to June 30, 2023. Compared to the linked quarter, the increase in commercial loan balances was driven primarily by growth in investor commercial real estate, small business lending and franchise finance balances. These items were partially offset by decreases in the commercial and industrial, single tenant lease financing, public finance and healthcare finance portfolios. Quarter-end balances in the commercial and industrial and construction portfolios were impacted by early payoffs of higher-yielding variable rate loans. The increase in investor commercial real estate balances included loans with strong variable rate pricing that closed later in the quarter and, therefore, had very little impact on interest income for the quarter.

Total consumer loan balances were $800.5 million as of June 30, 2024, an increase of $7.0 million, or 0.9%, compared to March 31, 2024, and an increase of $27.8 million, or 3.6%, compared to June 30, 2023. The increase compared to the linked quarter was due primarily to higher balances in the trailers, recreational vehicles and other consumer loan portfolios, partially offset by a decrease in the residential mortgage portfolio.

Total delinquencies 30 days or more past due were 0.56% of total loans as of June 30, 2024, compared to 0.53% at March 31, 2024, and 0.09% as of June 30, 2023. The slight increase compared to the linked quarter was due primarily to an increase in delinquencies in residential mortgage loans.

Nonperforming loans were 0.33% of total loans as of June 30, 2024, unchanged from March 31, 2024, and compared to 0.17% as of June 30, 2023. Nonperforming loans totaled $13.0 million at June 30, 2024, down slightly from $13.1 million at March 31, 2024, and up from $6.2 million as of June 30, 2023. Additionally, the composition of nonperforming loans at the end of the second quarter of 2024 was relatively consistent with the linked quarter.

The allowance for credit losses ("ACL") as a percentage of total loans was 1.10% as of June 30, 2024, compared to 1.05% as of March 31, 2024, and 0.99% as of June 30, 2023. The increase in the ACL reflects growth and higher coverage ratios in certain loan portfolios as well as additional reserves related to small business lending, partially offset by the positive impact of economic data on forecasted loss rates and qualitative factors on other portfolios.

Net charge-offs of $1.4 million were recognized during the second quarter of 2024, resulting in net charge-offs to average loans of 0.14%, compared to $0.5 million, or 0.05%, for the first quarter of 2024, and $1.6 million, or 0.17%, for the second quarter of 2023. Net charge-offs in the second quarter of 2024 were driven primarily by franchise finance, including one loan that had been previously reserved for, and small business lending.

The provision for credit losses in the second quarter of 2024 was $4.0 million, compared to $2.4 million for the first quarter of 2024, and $1.7 million for the second quarter of 2023. The provision for the second quarter of 2024 was driven primarily by growth and changes in the loan composition, net charge-offs and an increase in reserves related to small business lending, partially offset by the positive impact of economic forecasts and adjustments to qualitative factors on other portfolios.

Capital

As of June 30, 2024, total shareholders' equity was $372.0 million, an increase of $5.2 million, or 1.4%, compared to March 31, 2024, and an increase of $17.6 million, or 5.0%, compared to June 30, 2023. The increase in total shareholders' equity during the second quarter of 2024 compared to the linked quarter was due primarily to the net income earned during the quarter. Book value per common share increased to $42.91 as of June 30, 2024, up from $42.37 as of March 31, 2024, and $40.38 as of June 30, 2023. Tangible book value per share was $42.37 as of June 30, 2024, up from $41.83 as of March 31, 2024, and $39.85 as of June 30, 2023.

The following table presents the Company's and the Bank's regulatory and other capital ratios as of June 30, 2024.

	As of June 30, 2024
	Company	Bank

Total shareholders' equity to assets	6.96%	8.45%
Tangible common equity to tangible assets ¹	6.88%	8.37%
Tier 1 leverage ratio ²	7.24%	8.77%
Common equity tier 1 capital ratio ²	9.47%	11.47%
Tier 1 capital ratio ²	9.47%	11.47%
Total risk-based capital ratio ²	13.13%	12.58%

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, July 25, 2024 to discuss its quarterly financial results. The call can be accessed via telephone at (888) 259-6580; access code: 10885532. A recorded replay can be accessed through August 25, 2024 by dialing (877) 674-7070; access code: 885532.

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 $5.3 billion as of June 30, 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," "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									Six Months Ended
	June 30,			March 31,			June 30,			June 30,			June 30,
	2024			2024			2023			2024			2023

Net income	$	5,775		$	5,181		$	3,882		$	10,956		$	865
Per share and share information
Earnings per share - basic	$	0.67		$	0.60		$	0.44		$	1.26		$	0.10
Earnings per share - diluted		0.67			0.59			0.44			1.25			0.10
Dividends declared per share		0.06			0.06			0.06			0.12			0.12
Book value per common share		42.91			42.37			40.38			42.91			40.38
Tangible book value per common share ¹		42.37			41.83			39.85			42.37			39.85
Common shares outstanding		8,667,894			8,655,854			8,774,507			8,667,894			8,774,507
Average common shares outstanding:
Basic		8,594,315			8,679,429			8,903,213			8,684,093			8,963,308
Diluted		8,656,215			8,750,297			8,908,180			8,750,017			8,980,262
Performance ratios
Return on average assets		0.44	%		0.40	%		0.32	%		0.42	%		0.04	%
Return on average shareholders' equity		6.28	%		5.64	%		4.35	%		5.96	%		0.48	%
Return on average tangible common equity ¹		6.36	%		5.71	%		4.40	%		6.04	%		0.49	%
Net interest margin		1.67	%		1.66	%		1.53	%		1.67	%		1.64	%
Net interest margin - FTE ^1,2		1.76	%		1.75	%		1.64	%		1.76	%		1.76	%
Capital ratios ³
Total shareholders' equity to assets		6.96	%		6.87	%		7.16	%		6.96	%		7.16	%
Tangible common equity to tangible assets ¹		6.88	%		6.79	%		7.07	%		6.88	%		7.07	%
Tier 1 leverage ratio		7.24	%		7.33	%		7.63	%		7.24	%		7.63	%
Common equity tier 1 capital ratio		9.47	%		9.52	%		10.10	%		9.47	%		10.10	%
Tier 1 capital ratio		9.47	%		9.52	%		10.10	%		9.47	%		10.10	%
Total risk-based capital ratio		13.13	%		13.18	%		13.87	%		13.13	%		13.87	%
Asset quality
Nonperforming loans	$	12,978		$	13,050		$	6,227		$	12,978		$	6,227
Nonperforming assets		13,055			13,425			6,397			13,055			6,397
Nonperforming loans to loans		0.33	%		0.33	%		0.17	%		0.33	%		0.17	%
Nonperforming assets to total assets		0.24	%		0.25	%		0.13	%		0.24	%		0.13	%
Allowance for credit losses - loans to:
Loans		1.10	%		1.05	%		0.99	%		1.10	%		0.99	%
Nonperforming loans		334.5	%		313.3	%		579.1	%		334.5	%		579.1	%
Net charge-offs to average loans		0.14	%		0.05	%		0.17	%		0.10	%		0.49	%
Average balance sheet information
Loans	$	3,930,976		$	3,899,667		$	3,653,839		$	3,910,322		$	3,614,054
Total securities		744,537			703,509			604,182			724,023			594,777
Other earning assets		469,045			434,118			511,295			451,582			421,793
Total interest-earning assets		5,150,305			5,030,216			4,771,623			5,090,261			4,636,453
Total assets		5,332,776			5,207,936			4,927,712			5,270,356			4,788,209
Noninterest-bearing deposits		116,939			113,341			117,496			115,140			126,194
Interest-bearing deposits		4,172,976			3,987,009			3,713,086			4,079,992			3,563,359
Total deposits		4,289,915			4,100,350			3,830,582			4,195,132			3,689,553
Shareholders' equity		369,825			369,371			358,312			369,598			360,779

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


	June 30,			March 31,			June 30,
	2024			2024			2023

Assets
Cash and due from banks	$	6,162		$	6,638		$	9,503
Interest-bearing deposits		390,624			474,626			456,128
Securities available-for-sale, at fair value		488,572			482,431			379,394
Securities held-to-maturity, at amortized cost, net of allowance for credit losses		270,349			235,738			230,605
Loans held-for-sale		19,384			22,589			32,001
Loans		3,961,146			3,909,804			3,646,832
Allowance for credit losses - loans		(43,405	)		(40,891	)		(36,058	)
Net loans		3,917,741			3,868,913			3,610,774
Accrued interest receivable		28,118			26,809			24,101
Federal Home Loan Bank of Indianapolis stock		28,350			28,350			28,350
Cash surrender value of bank-owned life insurance		40,834			41,154			40,357
Premises and equipment, net		72,516			73,231			73,525
Goodwill		4,687			4,687			4,687
Servicing asset		13,009			11,760			8,252
Other real estate owned		-			375			106
Accrued income and other assets		62,956			63,366			49,266
Total assets	$	5,343,302		$	5,340,667		$	4,947,049

Liabilities
Noninterest-bearing deposits	$	126,438		$	130,760		$	119,291
Interest-bearing deposits		4,147,484			4,143,008			3,735,017
Total deposits		4,273,922			4,273,768			3,854,308
Advances from Federal Home Loan Bank		575,000			574,936			614,931
Subordinated debt		104,993			104,915			104,684
Accrued interest payable		3,419			3,382			3,338
Accrued expenses and other liabilities		14,015			16,927			15,456
Total liabilities		4,971,349			4,973,928			4,592,717
Shareholders' equity
Voting common stock		185,175			184,720			186,545
Retained earnings		217,365			212,121			200,973
Accumulated other comprehensive loss		(30,587	)		(30,102	)		(33,186	)
Total shareholders' equity		371,953			366,739			354,332
Total liabilities and shareholders' equity	$	5,343,302		$	5,340,667		$	4,947,049

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,			March 31,			June 30,			June 30,			June 30,
	2024			2024			2023			2024			2023

Interest income
Loans	$	57,094		$	55,435		$	46,906		$	112,529		$	90,749
Securities - taxable		6,476			5,694			3,835			12,170			7,441
Securities - non-taxable		970			969			860			1,939			1,658
Other earning assets		6,421			6,067			6,521			12,488			10,307
Total interest income		70,961			68,165			58,122			139,126			110,155
Interest expense
Deposits		44,495			42,129			34,676			86,624			61,946
Other borrowed funds		5,139			5,302			5,301			10,441			10,490
Total interest expense		49,634			47,431			39,977			97,065			72,436
Net interest income		21,327			20,734			18,145			42,061			37,719
Provision for credit losses		4,031			2,448			1,698			6,479			11,113
Net interest income after provision
for credit losses		17,296			18,286			16,447			35,582			26,606
Noninterest income
Service charges and fees		246			220			218			466			427
Loan servicing revenue		1,470			1,323			850			2,793			1,635
Loan servicing asset revaluation		(829	)		(434	)		(358	)		(1,263	)		(413	)
Mortgage banking activities		-			-			-			-			76
Gain on sale of loans		8,292			6,536			4,868			14,828			8,929
Other		1,854			702			293			2,556			663
Total noninterest income		11,033			8,347			5,871			19,380			11,317
Noninterest expense
Salaries and employee benefits		12,462			11,796			10,706			24,258			22,500
Marketing, advertising and promotion		609			736			705			1,345			1,549
Consulting and professional fees		1,022			853			711			1,875			1,637
Data processing		606			564			520			1,170			1,179
Loan expenses		1,597			1,445			1,072			3,042			3,049
Premises and equipment		3,154			2,826			2,661			5,980			5,438
Deposit insurance premium		1,172			1,145			936			2,317			1,479
Other		1,714			1,658			1,359			3,372			2,793
Total noninterest expense		22,336			21,023			18,670			43,359			39,624
Income (loss) before income taxes		5,993			5,610			3,648			11,603			(1,701	)
Income tax provision (benefit)		218			429			(234	)		647			(2,566	)
Net income	$	5,775		$	5,181		$	3,882		$	10,956		$	865

Per common share data
Earnings per share - basic	$	0.67		$	0.60		$	0.44		$	1.26		$	0.10
Earnings per share - diluted	$	0.67		$	0.59		$	0.44		$	1.25		$	0.10
Dividends declared per share	$	0.06		$	0.06		$	0.06		$	0.12		$	0.12

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
	June 30, 2024							March 31, 2024							June 30, 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	$	3,936,723		$	57,094	5.83	%	$	3,892,589		$	55,435	5.73	%	$	3,656,146		$	46,906	5.15	%
Securities - taxable		670,502			6,476	3.88	%		627,216			5,694	3.65	%		531,040			3,835	2.90	%
Securities - non-taxable		74,035			970	5.27	%		76,293			969	5.11	%		73,142			860	4.72	%
Other earning assets		469,045			6,421	5.51	%		434,118			6,067	5.62	%		511,295			6,521	5.12	%
Total interest-earning assets		5,150,305			70,961	5.54	%		5,030,216			68,165	5.45	%		4,771,623			58,122	4.89	%

Allowance for credit losses - loans		(41,362	)						(38,611	)						(36,671	)
Noninterest-earning assets		223,833							216,331							192,760
Total assets	$	5,332,776						$	5,207,936						$	4,927,712

Liabilities
Interest-bearing liabilities
Interest-bearing demand deposits	$	474,124		$	2,567	2.18	%	$	415,106		$	2,091	2.03	%	$	359,969		$	1,509	1.68	%
Savings accounts		22,987			48	0.84	%		22,521			48	0.86	%		29,915			64	0.86	%
Money market accounts		1,243,011			13,075	4.23	%		1,217,966			12,671	4.18	%		1,274,453			12,314	3.88	%
BaaS - brokered deposits		119,662			1,299	4.37	%		85,366			931	4.39	%		22,918			230	4.03	%
Certificates and brokered deposits		2,313,192			27,506	4.78	%		2,246,050			26,388	4.73	%		2,025,831			20,559	4.07	%
Total interest-bearing deposits		4,172,976			44,495	4.29	%		3,987,009			42,129	4.25	%		3,713,086			34,676	3.75	%
Other borrowed funds		652,176			5,139	3.17	%		716,735			5,302	2.98	%		719,577			5,301	2.95	%
Total interest-bearing liabilities		4,825,152			49,634	4.14	%		4,703,744			47,431	4.06	%		4,432,663			39,977	3.62	%

Noninterest-bearing deposits		116,939							113,341							117,496
Other noninterest-bearing liabilities		20,860							21,480							19,241
Total liabilities		4,962,951							4,838,565							4,569,400

Shareholders' equity		369,825							369,371							358,312
Total liabilities and shareholders' equity	$	5,332,776						$	5,207,936						$	4,927,712

Net interest income				$	21,327						$	20,734						$	18,145

Interest rate spread						1.40	%						1.39	%						1.27	%

Net interest margin						1.67	%						1.66	%						1.53	%

Net interest margin - FTE ^2,3						1.76	%						1.75	%						1.64	%

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


	Six Months Ended

	June 30, 2024							June 30, 2023
	Average			Interest /		Yield /		Average			Interest /		Yield /
	Balance			Dividends		Cost		Balance			Dividends		Cost

Assets
Interest-earning assets
Loans, including loans held-for-sale ¹	$	3,914,656		$	112,529	5.78	%	$	3,619,883		$	90,749	5.06	%
Securities - taxable		648,860			12,170	3.77	%		521,533			7,441	2.88	%
Securities - non-taxable		75,163			1,939	5.19	%		73,244			1,658	4.56	%
Other earning assets		451,582			12,488	5.56	%		421,793			10,307	4.93	%
Total interest-earning assets		5,090,261			139,126	5.50	%		4,636,453			110,155	4.79	%

Allowance for credit losses		(39,986	)						(35,877	)
Noninterest-earning assets		220,081							187,633
Total assets	$	5,270,356						$	4,788,209

Liabilities
Interest-bearing liabilities
Interest-bearing demand deposits	$	444,615		$	4,658	2.11	%	$	346,878		$	2,409	1.40	%
Savings accounts		22,754			96	0.85	%		34,175			145	0.86	%
Money market accounts		1,230,488			25,746	4.21	%		1,325,741			24,614	3.74	%
BaaS - brokered deposits		102,514			2,230	4.37	%		18,852			368	3.94	%
Certificates and brokered deposits		2,279,621			53,894	4.75	%		1,837,713			34,410	3.78	%
Total interest-bearing deposits		4,079,992			86,624	4.27	%		3,563,359			61,946	3.51	%
Other borrowed funds		684,456			10,441	3.07	%		719,538			10,490	2.94	%
Total interest-bearing liabilities		4,764,448			97,065	4.10	%		4,282,897			72,436	3.41	%

Noninterest-bearing deposits		115,140							126,194
Other noninterest-bearing liabilities		21,170							18,339
Total liabilities		4,900,758							4,427,430

Shareholders' equity		369,598							360,779
Total liabilities and shareholders' equity	$	5,270,356						$	4,788,209

Net interest income				$	42,061						$	37,719

Interest rate spread						1.40	%						1.38	%

Net interest margin						1.67	%						1.64	%

Net interest margin - FTE ^2,3						1.76	%						1.76	%

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


	June 30, 2024				March 31, 2024				June 30, 2023
	Amount		Percent		Amount		Percent		Amount		Percent

Commercial loans
Commercial and industrial	$	115,585	2.9	%	$	133,897	3.4	%	$	112,423	3.1	%
Owner-occupied commercial real estate		58,089	1.5	%		57,787	1.5	%		59,564	1.6	%
Investor commercial real estate		188,409	4.8	%		128,276	3.3	%		137,504	3.8	%
Construction		328,922	8.3	%		325,597	8.3	%		192,453	5.3	%
Single tenant lease financing		927,462	23.4	%		941,597	24.1	%		947,466	25.9	%
Public finance		486,200	12.3	%		498,262	12.7	%		575,541	15.8	%
Healthcare finance		202,079	5.1	%		213,332	5.5	%		245,072	6.7	%
Small business lending		270,129	6.8	%		239,263	6.1	%		170,550	4.7	%
Franchise finance		551,133	13.9	%		543,122	13.9	%		390,479	10.6	%
Total commercial loans		3,128,008	79.0	%		3,081,133	78.8	%		2,831,052	77.5	%
Consumer loans
Residential mortgage		382,549	9.7	%		390,009	10.0	%		396,154	10.9	%
Home equity		21,405	0.5	%		22,753	0.6	%		24,375	0.7	%
Trailers		197,738	5.0	%		191,353	4.9	%		178,035	4.9	%
Recreational vehicles		150,151	3.8	%		145,475	3.7	%		133,283	3.7	%
Other consumer loans		48,638	1.2	%		43,847	1.1	%		40,806	1.1	%
Total consumer loans		800,481	20.2	%		793,437	20.3	%		772,653	21.3	%
Net deferred loan fees, premiums, discounts and other ¹		32,657	0.8	%		35,234	0.9	%		43,127	1.2	%
Total loans	$	3,961,146	100.0	%	$	3,909,804	100.0	%	$	3,646,832	100.0	%

	June 30, 2024				March 31, 2024				June 30, 2023
	Amount		Percent		Amount		Percent		Amount		Percent

Deposits
Noninterest-bearing deposits	$	126,438	3.0	%	$	130,760	3.1	%	$	119,291	3.1	%
Interest-bearing demand deposits		480,141	11.2	%		423,529	9.9	%		398,899	10.3	%
Savings accounts		22,619	0.5	%		23,554	0.6	%		28,239	0.7	%
Money market accounts		1,222,197	28.6	%		1,251,230	29.2	%		1,232,719	32.0	%
BaaS - brokered deposits		140,180	3.3	%		107,911	2.5	%		25,549	0.7	%
Certificates of deposits		1,829,644	42.8	%		1,738,996	40.7	%		1,366,409	35.5	%
Brokered deposits		452,703	10.6	%		597,788	14.0	%		683,202	17.7	%
Total deposits	$	4,273,922	100.0	%	$	4,273,768	100.0	%	$	3,854,308	100.0	%

¹ Includes carrying value adjustments of $25.6 million, $26.9 million and $30.5 million related to terminated interest rate swaps associated with public finance loans as of June 30, 2024, March 31, 2024 and June 30, 2023, respectively.

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,			March 31,			June 30,			June 30,			June 30,
	2024			2024			2023			2024			2023

Total equity - GAAP	$	371,953		$	366,739		$	354,332		$	371,953		$	354,332
Adjustments:
Goodwill		(4,687	)		(4,687	)		(4,687	)		(4,687	)		(4,687	)
Tangible common equity	$	367,266		$	362,052		$	349,645		$	367,266		$	349,645

Total assets - GAAP	$	5,343,302		$	5,340,667		$	4,947,049		$	5,343,302		$	4,947,049
Adjustments:
Goodwill		(4,687	)		(4,687	)		(4,687	)		(4,687	)		(4,687	)
Tangible assets	$	5,338,615		$	5,335,980		$	4,942,362		$	5,338,615		$	4,942,362

Common shares outstanding		8,667,894			8,655,854			8,774,507			8,667,894			8,774,507

Book value per common share	$	42.91		$	42.37		$	40.38		$	42.91		$	40.38
Effect of goodwill		(0.54	)		(0.54	)		(0.53	)		(0.54	)		(0.53	)
Tangible book value per common share	$	42.37		$	41.83		$	39.85		$	42.37		$	39.85

Total shareholders' equity to assets		6.96	%		6.87	%		7.16	%		6.96	%		7.16	%
Effect of goodwill		(0.08	%)		(0.08	%)		(0.09	%)		(0.08	%)		(0.09	%)
Tangible common equity to tangible assets		6.88	%		6.79	%		7.07	%		6.88	%		7.07	%

Total average equity - GAAP	$	369,825		$	369,371		$	358,312		$	369,598		$	360,779
Adjustments:
Average goodwill		(4,687	)		(4,687	)		(4,687	)		(4,687	)		(4,687	)
Average tangible common equity	$	365,138		$	364,684		$	353,625		$	364,911

First Internet Bancorp Reports Second Quarter 2024 Results