株探米国株
日本語 英語
エドガーで原本を確認する
false000003478200000347822023-07-202023-07-20


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549

FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): July 20, 2023

1st Source Corporation
(Exact name of registrant as specified in its charter)
Indiana
0-6233 35-1068133
(State or other jurisdiction of incorporation) (Commission File No.) (I.R.S. Employer Identification No.)

100 North Michigan Street, South Bend, Indiana 46601
(Address of principal executive offices)     (Zip Code)

574-235-2000
(Registrant's telephone number, including area code)

Not Applicable
(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock - without par value SRCE The NASDAQ Stock Market LLC
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o ITEM 2.02 Results of Operations and Financial Condition.




On July 20, 2023, 1st Source Corporation issued a press release that announced its second quarter earnings for 2023. A copy of the press release is attached hereto as Exhibit 99.1 and incorporated by reference herein.

ITEM 9.01    Financial Statements and Exhibits.
Exhibit 99.1:    Press release dated July 20, 2023, with respect to 1st Source Corporation’s financial results for the second quarter ended June 30, 2023.

101        Pursuant to Rule 406 of Regulation S-T, the cover page is formatted in Inline XBRL (Inline eXtensible Business reporting Language).

104        Cover Page Interactive Data File (embedded within the Inline XBRL document and included in Exhibit 101).

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

1st SOURCE CORPORATION
(Registrant)
Date: July 20, 2023 /s/ BRETT A. BAUER
Brett A. Bauer
Treasurer and Chief Financial Officer
Principal Accounting Officer


EX-99.1 2 ex06302023991pressrelease.htm EX-99.1 Q2'23 EARNINGS RELEASE Document

                                                Exhibit 99.1
pressreleasecorplogo.jpg
For: Immediate Release Contact: Brett Bauer
July 20, 2023 574-235-2000


1st Source Corporation Reports Strong Second Quarter Results,
Cash Dividend Declared
QUARTERLY HIGHLIGHTS
•Net income was $32.44 million for the quarter, up $3.12 million or 10.65% from the second quarter of 2022. Diluted net income per common share was $1.30, up $0.12 or 10.17% from the prior year’s second quarter of $1.18.
•Cash dividend of $0.32 per common share was approved, equal to the cash dividend declared a year ago.
•Average loans and leases grew $104.95 million in the second quarter, up 1.74% (6.96% annualized growth) from the previous quarter and $673.35 million, up 12.31% from the second quarter of 2022.
•Average deposits grew $70.08 million in the second quarter, up 1.02% from the previous quarter and $143.29 million, up 2.11% from the second quarter of 2022.
•Tax-equivalent net interest income was $68.70 million, down $1.10 million or 1.57% from first quarter 2023 and up $5.11 million, or 8.04% from the second quarter a year ago. Tax-equivalent net interest margin was 3.48%, down 12 basis points from the previous quarter and up 16 basis points from the second quarter a year ago.
South Bend, IN - 1st Source Corporation (NASDAQ: SRCE), parent company of 1st Source Bank, today reported quarterly net income of $32.44 million for the second quarter of 2023, up 10.65% from the $29.31 million reported in the second quarter a year ago, bringing the 2023 year-to-date net income to $63.56 million compared to $56.70 million in 2022. Diluted net income per common share for the second quarter of 2023 was $1.30, up 10.17% versus $1.18 in the second quarter of 2022. Diluted net income per common share for the first half of 2023 was $2.55 compared to $2.28 a year earlier.
At its July 2023 meeting, the Board of Directors approved a cash dividend of $0.32 per common share. The cash dividend is payable to shareholders of record on August 1, 2023, and will be paid on August 11, 2023.
Christopher J. Murphy III, Chairman and Chief Executive Officer, commented, “We are pleased that the strong start in 2023 continued throughout the second quarter. In the second quarter of 2023, average loans grew $104.95 million, up 1.74% while average deposits grew $70.08 million, up 1.02% from the previous quarter. Credit quality during the quarter remained steady with low levels of nonperforming assets. Our liquidity position is solid, our strong capital position continued, and deposit balances increased modestly during the period from expected seasonal trends. The tax-equivalent net interest margin continues to be under pressure at 3.48%, down 12 basis points from the prior quarter, as rate competition on deposits remains elevated.
- 1 -


“We were incredibly pleased to learn during the second quarter that 1st Source was included on the Forbes ‘Best In State Banks’ list, ranking #1 in Indiana! The list was compiled in partnership with market research firm Statista, and the result of an independent survey conducted of bank customers across the state. Being named among the ‘Best In State Banks’ in Indiana by our clients for the second consecutive year, and #1 in the state for the first time, is an important and gratifying recognition for us. We strive every day to show our clients they have made the right choice for their financial future by entrusting us to be their partner. Being named the best bank in Indiana by our clients lets us know that we are living our mission to help people achieve security, build wealth and realize their dreams in all that we do.
“We were also happy to learn that 1st Source was named among the Keefe, Bruyette & Woods, Inc. (KBW) Bank Honor Roll for the fifth consecutive year. We are proud to be one of the 14 honorees, placing us among the top 4% of eligible banks in the country. To be considered for this recognition, banks must be publicly traded institutions with more than $500 million in total assets and must have had 10 consecutive years of increased earnings per share. We strive to strike the right balance in our performance over the longer term and the ways we deliver positive results for our clients, shareholders, colleagues and communities. Receiving this honor once again is welcome recognition that our efforts are successful.
“As part of a strategic initiative to grow our commercial banking footprint and refocus the efforts of some of our leadership team, two significant changes were made this quarter as well. The first being, we opened a loan production office in the Indianapolis area, currently open by appointment only, which serves the community with small business loans and other commercial credit needs. The team will grow over time, and we look forward to serving business clients in this market. It was also announced that Larry Mayers, who has long served as Fort Wayne Regional President and Business Banking Group Head, would step away from his regional duties to focus solely on his business banking responsibilities. Luke Squires was named as his successor, taking over the role of Regional President of the Fort Wayne region and Cecile Weir replaced Luke as head of Business Banking in Fort Wayne. These changes align with 1st Source Bank’s community banking model. They continue our tradition of promoting from within and enhance our position as a community bank with a strong client focus and local leaders who strongly live the 1st Source values and who have the authority and responsibility to serve clients well and grow the Bank.
“We announced in April the re-election of three board members – Christopher J. Murphy III, Chairman, President and Chief Executive Officer of 1st Source Corporation and Chairman of 1st Source Bank; Timothy K. Ozark, Chairman, TKO Finance Corporation; and Todd F. Schurz, Former President and Chief Executive Officer, Schurz Communications, Inc. – and the election of Andrea G. Short, President and Chief Executive Officer of 1st Source Bank as a new addition to the 1st Source Corporation Board of Directors. They all bring unique and valuable perspective to the Board and are knowledgeable business leaders with passion for 1st Source’s mission, making them ideal stewards for the future of the Company.
“Lastly, I must mention, after the quarter ended, just last week, we lost a friend, a partner, and a leader in the Bank and the community when Ernestine Raclin, our Chairman Emeritus died at the age of 95. The community joined us in celebrating her life and we acknowledge here the role she played in establishing the vision of who we are today - focusing on our Mission and living our values. Her legacy will live on in the way we serve our clients, and communities for generations to come.
- 2 -


I thank you all for the outpouring of condolences and the messages celebrating her spirit. She loved this organization and the people here so dearly, and we’ll all miss her and honor her well into the future,” Mr. Murphy concluded.

SECOND QUARTER 2023 FINANCIAL RESULTS
Loans
Second quarter average loans and leases increased $104.95 million to $6.14 billion, up 1.74% from the previous quarter and increased $673.35 million, up 12.31% from the year ago second quarter. Year-to-date average loans and leases increased $692.50 million to $6.09 billion, up 12.83% from the first six months of 2022. Growth during the quarter occurred primarily within the Auto and Light Truck, Construction Equipment, and Commercial Real Estate portfolios.
The Company has traditionally maintained a conservative approach to commercial real estate loans and non-owner occupied properties. At June 30, 2023, approximately 5% of the Company’s total loans and leases are collateralized by non-owner occupied commercial real estate. The Company finances a minimal amount of commercial real estate secured by non-owner occupied office property where third-party tenant rents are the primary source of repayment. All non-owner occupied commercial real estate office projects are performing as agreed.
Deposits
Average deposits of $6.94 billion, grew $70.08 million, up 1.02% from the previous quarter and grew $143.29 million or 2.11% compared to the quarter ended June 30, 2022. Average deposits for the first six months of 2023 were $6.90 billion, an increase of $197.41 million, up 2.94% from the same period a year ago. Average balances were modestly higher primarily due to expected seasonal public fund deposit inflows during the quarter.
End of period deposits were $6.98 billion at June 30, 2023, compared to $6.80 billion at March 31, 2023. Balances were higher primarily due to higher public funds, time, and brokered deposits which were offset by a decrease in noninterest-bearing deposits and a slight decrease in savings account deposits. Rate competition for deposits persisted during the quarter from various areas including traditional bank and credit union competitors, money market funds, bond markets, and other non-bank alternatives.
Net Interest Income and Net Interest Margin
Second quarter 2023 tax-equivalent net interest income declined $1.10 million to $68.70 million, down 1.57% from the previous quarter and increased $5.11 million, up 8.04% from the second quarter a year ago. For the first six months of 2023, tax-equivalent net interest income increased $15.18 million to $138.49 million, up 12.31% from the first half of 2022.
- 3 -


Second quarter 2023 net interest margin was 3.47%, a decline of 12 basis points from the 3.59% in the previous quarter and an increase of 16 basis points from the same period in 2022. On a fully tax-equivalent basis, second quarter 2023 net interest margin was 3.48%, down by 12 basis points compared to the 3.60% in the previous quarter and an increase of 16 basis points from the same period in 2022. The 12-basis point decrease from the prior quarter was primarily due to higher rates on interest-bearing deposits mainly from competitive market pressures and increased borrowing rates. Higher market rates due to multiple Federal Reserve rate increases during 2022 and 2023 contributed to net interest margin expansion compared to the previous year’s second quarter.
Net interest margin for the first six months of 2023 was 3.53%, an increase of 29 basis points compared to the first six months of 2022. Similarly, net interest margin on a fully-tax-equivalent basis for the first half of 2023 was 3.54%, an increase of 29 basis points compared to the first half of the prior year.
Noninterest Income
Second quarter 2023 noninterest income decreased $0.55 million to $22.77 million, down 2.38% from the previous quarter and was relatively flat compared to the second quarter a year ago. For the first six months of 2023, noninterest income held steady from the same period a year ago.
The decrease in noninterest income compared to the previous quarter was due to gains on the sale of renewable energy tax equity investments of $1.11 million during the previous quarter. These were offset by higher seasonal tax preparation fee income recognized in the second quarter of 2023 from our Trust and Wealth Advisory Services Group.
Noninterest Expense
Second quarter 2023 noninterest expense of $49.17 million was relatively flat from the prior quarter and increased $3.51 million, or 7.69% from the second quarter a year ago. For the first six months of 2023, noninterest expense was $98.59 million, an increase of $7.60 million, or 8.35% from the same period a year ago.
The increase in noninterest expense for the second quarter and first six months of 2023 was mainly the result of higher salaries from normal merit increases, the impact of wage inflation and an increase in the number of employees due to fewer open positions. A rise in group insurance claims, increased data processing and technology project costs, and higher FDIC insurance premiums also contributed to higher expenses. These were offset by a $1.08 million reversal of accrued legal fees during the first quarter of 2023 and lower leased equipment depreciation.
Credit
The allowance for loan and lease losses as of June 30, 2023, was 2.31% of total loans and leases compared to 2.33% at March 31, 2023, and 2.39% at June 30, 2022. Net recoveries of $0.98 million were recorded for the second quarter of 2023 compared with $0.19 million of net recoveries in the prior quarter and net recoveries of $0.40 million in the same quarter a year ago.
- 4 -


The provision for credit losses was $0.05 million for the second quarter of 2023, a decrease of $3.00 million from the previous quarter and a decrease of $2.46 million compared with the same period in 2022. The decrease in provision for credit losses compared to the previous quarter was primarily due to increased net recoveries and a reduction in highly reserved special attention loan balances. The ratio of nonperforming assets to loans and leases was 0.33% as of June 30, 2023, compared to 0.30% on March 31, 2023, and 0.60% on June 30, 2022.
Capital
As of June 30, 2023, the common equity-to-assets ratio was 10.95%, compared to 10.91% at March 31, 2023, and 10.66% a year ago. The tangible common equity-to-tangible assets ratio was 10.05% at June 30, 2023, compared to 10.01% at March 31, 2023, and 9.72% a year earlier. The Common Equity Tier 1 ratio, calculated under banking regulatory guidelines was 13.59% at June 30, 2023 compared to 13.51% at March 31, 2023 and 13.79% a year ago. During the second quarter of 2023, 33,276 shares were repurchased for treasury reducing common shareholders’ equity by $1.41 million.
The Company has a long history of maintaining conservative capital levels and the risk-based capital ratios remained strong during the second quarter, even when adjusting for unrealized losses on the available-for-sale securities portfolio.
Liquidity
The Company maintains prudent strategies to support a strong liquidity position. Sources of liquidity include unencumbered available-for-sale securities, Federal Home Loan Bank (FHLB) advances, the Federal Reserve Bank (FRB) discount window and Bank Term Funding Program, Federal Funds lines from correspondent banks and brokered and listing services deposits. Total net available liquidity was $3.23 billion at June 30, 2023, which accounted for approximately 50% of total deposits net of brokered and listing services certificates of deposit.
The investment portfolio is managed with a prioritized focus on liquidity. Investment securities accounted for 19.74% of total assets at June 30, 2023, with the entirety of the portfolio classified as available-for-sale. The Company had no held-to-maturity securities therefore all market value adjustments resulting in unrealized gains and losses were reflected on the Consolidated Statements of Financial Condition. The modified duration of the total investment portfolio was calculated at 3.3 years.
ABOUT 1ST SOURCE CORPORATION
1st Source common stock is traded on the NASDAQ Global Select Market under “SRCE” and appears in the National Market System tables in many daily newspapers under the code name “1st Src.” Since 1863, 1st Source has been committed to the success of its clients, individuals, businesses and the communities it serves. For more information, visit www.1stsource.com.
- 5 -


1st Source serves the northern half of Indiana and southwest Michigan and is the largest locally controlled financial institution headquartered in the area. While delivering a comprehensive range of consumer and commercial banking services through its community bank offices, 1st Source has distinguished itself with highly personalized services. 1st Source Bank also competes for business nationally by offering specialized financing services for new and used private and cargo aircraft, automobiles for leasing and rental agencies, medium and heavy-duty trucks, and construction equipment. The Corporation includes 79 banking centers, 18 1st Source Bank Specialty Finance Group locations nationwide, nine Wealth Advisory Services locations and 10 1st Source Insurance offices.
FORWARD LOOKING STATEMENTS
Except for historical information contained herein, the matters discussed in this document express “forward-looking statements.” Generally, the words “believe,” “contemplate,” “seek,” “plan,” “possible,” “assume,” “hope,” “expect,” “intend,” “targeted,” “continue,” “remain,” “estimate,” “anticipate,” “project,” “will,” “should,” “indicate,” “would,” “may” and similar expressions indicate forward-looking statements. Those statements, including statements, projections, estimates or assumptions concerning future events or performance, and other statements that are other than statements of historical fact, are subject to material risks and uncertainties. 1st Source cautions readers not to place undue reliance on any forward-looking statements, which speak only as of the date made.
1st Source may make other written or oral forward-looking statements from time to time. Readers are advised that various important factors could cause 1st Source’s actual results or circumstances for future periods to differ materially from those anticipated or projected in such forward-looking statements. Such factors, among others, include changes in laws, regulations or accounting principles generally accepted in the United States; 1st Source’s competitive position within its markets served; increasing consolidation within the banking industry; unforeseen changes in interest rates; unforeseen downturns in the local, regional or national economies or in the industries in which 1st Source has credit concentrations; and other risks discussed in 1st Source’s filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K, which filings are available from the SEC. 1st Source undertakes no obligation to publicly update or revise any forward-looking statements.
NON-GAAP FINANCIAL MEASURES
The accounting and reporting policies of 1st Source conform to generally accepted accounting principles (“GAAP”) in the United States and prevailing practices in the banking industry. However, certain non-GAAP performance measures are used by management to evaluate and measure the Company’s performance. Although these non-GAAP financial measures are frequently used by investors to evaluate a financial institution, they have limitations as analytical tools, and should not be considered in isolation, or as a substitute for analyses of results as reported under GAAP. These include taxable-equivalent net interest income (including its individual components), net interest margin (including its individual components), the efficiency ratio, tangible common equity-to-tangible assets ratio and tangible book value per common share. Management believes that these measures provide users of the Company’s financial information a more meaningful view of the performance of the interest-earning assets and interest-bearing liabilities and of the Company’s operating efficiency. Other financial holding companies may define or calculate these measures differently.
- 6 -


Management reviews yields on certain asset categories and the net interest margin of the Company and its banking subsidiaries on a fully taxable-equivalent (“FTE”) basis. In this non-GAAP presentation, net interest income is adjusted to reflect tax-exempt interest income on an equivalent before-tax basis. This measure ensures comparability of net interest income arising from both taxable and tax-exempt sources. Net interest income on a FTE basis is also used in the calculation of the Company’s efficiency ratio. The efficiency ratio, which is calculated by dividing non-interest expense by total taxable-equivalent net revenue (less securities gains or losses and lease depreciation), measures how much it costs to produce one dollar of revenue. Securities gains or losses and lease depreciation are excluded from this calculation to better match revenue from daily operations to operational expenses. Management considers the tangible common equity-to-tangible assets ratio and tangible book value per common share as useful measurements of the Company’s equity.
See the table marked “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of certain non-GAAP financial measures used by the Company with their most closely related GAAP measures.
# # #
(charts attached)
- 7 -



1st SOURCE CORPORATION
2nd QUARTER 2023 FINANCIAL HIGHLIGHTS
(Unaudited - Dollars in thousands, except per share data)
Three Months Ended Six Months Ended
June 30, March 31, June 30, June 30, June 30,
2023 2023 2022 2023 2022
AVERAGE BALANCES
Assets $ 8,362,308  $ 8,323,431  $ 8,092,316  $ 8,342,977  $ 8,050,758 
Earning assets 7,921,528  7,864,595  7,685,631  7,893,218  7,653,120 
Investments 1,697,699  1,768,621  1,835,974  1,732,964  1,861,374 
Loans and leases 6,141,157  6,036,203  5,467,808  6,088,970  5,396,472 
Deposits 6,939,082  6,869,006  6,795,793  6,904,237  6,706,826 
Interest bearing liabilities 5,496,112  5,345,498  5,049,145  5,421,221  4,981,675 
Common shareholders’ equity 926,157  890,294  861,134  908,325  885,826 
Total equity 985,406  949,879  915,714  967,742  939,801 
INCOME STATEMENT DATA
Net interest income $ 68,516  $ 69,565  $ 63,462  $ 138,081  $ 123,080 
Net interest income - FTE(1)
68,695  69,791  63,585  138,486  123,311 
Provision for credit losses 47  3,049  2,503  3,096  4,736 
Noninterest income 22,769  23,323  22,830  46,092  45,975 
Noninterest expense 49,165  49,421  45,655  98,586  90,991 
Net income 32,447  31,131  29,330  63,578  56,731 
Net income available to common shareholders 32,435  31,124  29,314  63,559  56,704 
PER SHARE DATA
Basic net income per common share $ 1.30  $ 1.25  $ 1.18  $ 2.55  $ 2.28 
Diluted net income per common share 1.30  1.25  1.18  2.55  2.28 
Common cash dividends declared 0.32  0.32  0.31  0.64  0.62 
Book value per common share(2)
37.31  36.81  34.74  37.31  34.74 
Tangible book value per common share(1)
33.92  33.42  31.33  33.92  31.33 
Market value - High 47.94  53.85  48.42  53.85  52.70 
Market value - Low 38.77  42.50  42.29  38.77  42.29 
Basic weighted average common shares outstanding 24,686,435  24,687,087  24,691,747  24,686,760  24,717,625 
Diluted weighted average common shares outstanding 24,686,435  24,687,087  24,691,747  24,686,760  24,717,625 
KEY RATIOS
Return on average assets 1.56  % 1.52  % 1.45  % 1.54  % 1.42  %
Return on average common shareholders’ equity 14.05  14.18  13.65  14.11  12.91 
Average common shareholders’ equity to average assets 11.08  10.70  10.64  10.89  11.00 
End of period tangible common equity to tangible assets(1)
10.05  10.01  9.72  10.05  9.72 
Risk-based capital - Common Equity Tier 1(4)
13.59  13.51  13.79  13.59  13.79 
Risk-based capital - Tier 1(4)
15.20  15.15  15.53  15.20  15.53 
Risk-based capital - Total(4)
16.46  16.41  16.79  16.46  16.79 
Net interest margin 3.47  3.59  3.31  3.53  3.24 
Net interest margin - FTE(1)
3.48  3.60  3.32  3.54  3.25 
Efficiency ratio: expense to revenue 53.86  53.20  52.91  53.53  53.82 
Efficiency ratio: expense to revenue - adjusted(1)
53.23  52.92  51.72  53.07  52.49 
Net recoveries to average loans and leases (0.06) (0.01) (0.03) (0.04) (0.02)
Loan and lease loss allowance to loans and leases 2.31  2.33  2.39  2.31  2.39 
Nonperforming assets to loans and leases 0.33  0.30  0.60  0.33  0.60 
June 30, March 31, December 31, September 30, June 30,
2023 2023 2022 2022 2022
END OF PERIOD BALANCES
Assets $ 8,414,818  $ 8,329,803  $ 8,339,416  $ 8,097,486  $ 8,029,359 
Loans and leases 6,215,343  6,116,716  6,011,162  5,762,078  5,551,216 
Deposits 6,976,518  6,801,464  6,928,265  6,621,231  6,744,896 
Allowance for loan and lease losses 143,542  142,511  139,268  135,736  132,865 
Goodwill and intangible assets 83,897  83,901  83,907  83,911  83,916 
Common shareholders’ equity 921,020  909,159  864,068  826,059  856,251 
Total equity 980,087  968,444  923,766  886,360  910,667 
ASSET QUALITY
Loans and leases past due 90 days or more $ 56  $ 24  $ 54  $ 165  $ 50 
Nonaccrual loans and leases 20,481  18,062  26,420  27,813  33,490 
Other real estate 193  117  104  —  — 
Repossessions 47  445  327  26  102 
Equipment owned under operating leases —  —  22  43 
Total nonperforming assets $ 20,777  $ 18,648  $ 26,927  $ 28,005  $ 33,685 
(1) See “Reconciliation of Non-GAAP Financial Measures” for more information on this performance measure/ratio.
(2) Calculated as common shareholders’ equity divided by common shares outstanding at the end of the period.
(3) Calculated as the sum of available-for-sale securities and loan and leases that mature or reprice in over 5 years as a percent of total assets.
(4) Calculated under banking regulatory guidelines.
- 8 -


1st SOURCE CORPORATION
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Unaudited - Dollars in thousands)
June 30, March 31, December 31, June 30,
2023 2023 2022 2022
ASSETS
Cash and due from banks $ 86,742  $ 66,866  $ 84,703  $ 116,915 
Federal funds sold and interest bearing deposits with other banks 25,933  27,171  38,094  164,848 
Investment securities available-for-sale
1,661,405  1,713,480  1,775,128  1,836,389 
Other investments 25,320  25,293  25,293  25,538 
Mortgages held for sale 2,321  2,068  3,914  5,525 
Loans and leases, net of unearned discount:
Commercial and agricultural 797,188  795,429  812,031  842,618 
Solar 376,905  375,330  381,163  350,472 
Auto and light truck 901,054  875,564  808,117  708,720 
Medium and heavy duty truck 319,634  326,588  313,862  278,334 
Aircraft 1,060,340  1,056,829  1,077,722  959,876 
Construction equipment 1,012,969  991,412  938,503  803,734 
Commercial real estate 985,323  954,221  943,745  931,058 
Residential real estate and home equity 617,495  594,618  584,737  535,589 
Consumer 144,435  146,725  151,282  140,815 
Total loans and leases 6,215,343  6,116,716  6,011,162  5,551,216 
Allowance for loan and lease losses (143,542) (142,511) (139,268) (132,865)
Net loans and leases 6,071,801  5,974,205  5,871,894  5,418,351 
Equipment owned under operating leases, net 26,582  30,083  31,700  36,579 
Net premises and equipment 44,089  44,034  44,773  45,250 
Goodwill and intangible assets 83,897  83,901  83,907  83,916 
Accrued income and other assets 386,728  362,702  380,010  296,048 
Total assets $ 8,414,818  $ 8,329,803  $ 8,339,416  $ 8,029,359 
LIABILITIES
Deposits:
Noninterest-bearing demand $ 1,721,947  $ 1,815,123  $ 1,998,151  $ 2,032,566 
Interest-bearing deposits:
Interest-bearing demand 2,528,231  2,403,818  2,591,464  2,644,590 
Savings 1,163,166  1,171,418  1,198,191  1,282,791 
Time 1,563,174  1,411,105  1,140,459  784,949 
Total interest-bearing deposits 5,254,571  4,986,341  4,930,114  4,712,330 
Total deposits 6,976,518  6,801,464  6,928,265  6,744,896 
Short-term borrowings:
Federal funds purchased and securities sold under agreements to repurchase 69,308  73,396  141,432  162,649 
Other short-term borrowings 118,377  229,640  74,097  5,190 
Total short-term borrowings 187,685  303,036  215,529  167,839 
Long-term debt and mandatorily redeemable securities 46,649  46,714  46,555  48,459 
Subordinated notes 58,764  58,764  58,764  58,764 
Accrued expenses and other liabilities 165,115  151,381  166,537  98,734 
Total liabilities 7,434,731  7,361,359  7,415,650  7,118,692 
SHAREHOLDERS’ EQUITY
Preferred stock; no par value
Authorized 10,000,000 shares; none issued or outstanding
—  —  —  — 
Common stock; no par value
Authorized 40,000,000 shares; issued 28,205,674 shares at June 30, 2023, March 31, 2023, December 31, 2022, and June 30, 2022, respectively
436,538  436,538  436,538  436,538 
Retained earnings 744,442  719,495  694,862  646,600 
Cost of common stock in treasury (3,523,113, 3,510,122, 3,543,388, and 3,555,267 shares at June 30, 2023, March 31, 2023, December 31, 2022, and
 June 30, 2022, respectively)
(120,410) (119,409) (119,642) (119,876)
Accumulated other comprehensive loss (139,550) (127,465) (147,690) (107,011)
Total shareholders’ equity 921,020  909,159  864,068  856,251 
Noncontrolling interests 59,067  59,285  59,698  54,416 
Total equity 980,087  968,444  923,766  910,667 
Total liabilities and equity $ 8,414,818  $ 8,329,803  $ 8,339,416  $ 8,029,359 
- 9 -


1st SOURCE CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited - Dollars in thousands, except per share amounts)
Three Months Ended Six Months Ended
June 30, March 31, June 30, June 30, June 30,
2023 2023 2022 2023 2022
Interest income:
Loans and leases $ 93,300  $ 86,689  $ 60,415  $ 179,989  $ 115,623 
Investment securities, taxable 5,946  6,648  6,289  12,594  12,633 
Investment securities, tax-exempt 330  482  157  812  291 
Other 978  637  1,168  1,615  1,531 
Total interest income 100,554  94,456  68,029  195,010  130,078 
Interest expense:
Deposits 28,870  21,263  3,553  50,133  5,929 
Short-term borrowings 1,625  1,393  23  3,018  47 
Subordinated notes 1,028  1,020  851  2,048  1,674 
Long-term debt and mandatorily redeemable securities 515  1,215  140  1,730  (652)
Total interest expense 32,038  24,891  4,567  56,929  6,998 
Net interest income 68,516  69,565  63,462  138,081  123,080 
Provision for credit losses 47  3,049  2,503  3,096  4,736 
Net interest income after provision for credit losses 68,469  66,516  60,959  134,985  118,344 
Noninterest income:
Trust and wealth advisory 6,467  5,679  6,087  12,146  12,001 
Service charges on deposit accounts 3,118  3,003  2,942  6,121  5,734 
Debit card 4,701  4,507  4,561  9,208  8,755 
Mortgage banking 926  802  1,062  1,728  2,439 
Insurance commissions 1,641  2,029  1,568  3,670  3,473 
Equipment rental 2,326  2,503  3,295  4,829  6,957 
Losses on investment securities available-for-sale —  (44) —  (44) — 
Other 3,590  4,844  3,315  8,434  6,616 
Total noninterest income 22,769  23,323  22,830  46,092  45,975 
Noninterest expense:
Salaries and employee benefits 28,236  28,597  25,562  56,833  51,029 
Net occupancy 2,676  2,622  2,524  5,298  5,335 
Furniture and equipment 1,414  1,307  1,384  2,721  2,679 
Data processing 6,268  6,157  5,402  12,425  10,610 
Depreciation – leased equipment 1,876  2,022  2,664  3,898  5,679 
Professional fees 1,704  682  2,094  2,386  3,702 
FDIC and other insurance 1,344  1,360  893  2,704  1,743 
Business development and marketing 1,649  1,972  1,669  3,621  2,937 
Other 3,998  4,702  3,463  8,700  7,277 
Total noninterest expense 49,165  49,421  45,655  98,586  90,991 
Income before income taxes 42,073  40,418  38,134  82,491  73,328 
Income tax expense 9,626  9,287  8,804  18,913  16,597 
Net income 32,447  31,131  29,330  63,578  56,731 
Net (income) loss attributable to noncontrolling interests (12) (7) (16) (19) (27)
Net income available to common shareholders $ 32,435  $ 31,124  $ 29,314  $ 63,559  $ 56,704 
Per common share:
Basic net income per common share $ 1.30  $ 1.25  $ 1.18  $ 2.55  $ 2.28 
Diluted net income per common share $ 1.30  $ 1.25  $ 1.18  $ 2.55  $ 2.28 
Cash dividends $ 0.32  $ 0.32  $ 0.31  $ 0.64  $ 0.62 
Basic weighted average common shares outstanding 24,686,435  24,687,087  24,691,747  24,686,760  24,717,625 
Diluted weighted average common shares outstanding 24,686,435  64,687,087  24,691,747  24,686,760  24,717,625 
- 10 -


1st SOURCE CORPORATION
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS’ EQUITY
INTEREST RATES AND INTEREST DIFFERENTIAL
(Unaudited - Dollars in thousands)
Three Months Ended
June 30, 2023 March 31, 2023 June 30, 2022
Average
Balance
Interest Income/Expense Yield/
Rate
Average
Balance
Interest Income/Expense Yield/
Rate
Average
Balance
Interest Income/Expense Yield/
Rate
ASSETS
Investment securities available-for-sale:
Taxable $ 1,655,790  $ 5,946  1.44  % $ 1,711,177  $ 6,648  1.58  % $ 1,805,044  $ 6,289  1.40  %
Tax exempt(1)
41,909  411  3.93  % 57,444  605  4.27  % 30,930  195  2.53  %
Mortgages held for sale 1,879  28  5.98  % 2,410  32  5.38  % 4,889  52  4.27  %
Loans and leases, net of unearned discount(1)
6,141,157  93,370  6.10  % 6,036,203  86,760  5.83  % 5,467,808  60,448  4.43  %
Other investments 80,793  978  4.86  % 57,361  637  4.50  % 376,960  1,168  1.24  %
Total earning assets(1)
7,921,528  100,733  5.10  % 7,864,595  94,682  4.88  % 7,685,631  68,152  3.56  %
Cash and due from banks 72,880  71,921    90,101     
Allowance for loan and lease losses (144,337) (141,054)   (132,020)    
Other assets 512,237  527,969    448,604     
Total assets $ 8,362,308  $ 8,323,431    $ 8,092,316     
LIABILITIES AND SHAREHOLDERS’ EQUITY
         
Interest-bearing deposits $ 5,192,206  $ 28,870  2.23  % $ 4,988,093  $ 21,263  1.73  % $ 4,753,331  $ 3,553  0.30  %
Short-term borrowings:
Securities sold under agreements to repurchase 69,301  32  0.19  % 134,501  40  0.12  % 176,994  23  0.05  %
Other short-term borrowings 129,230  1,593  4.94  % 118,760  1,353  4.62  % 5,394  —  —  %
Subordinated notes 58,764  1,028  7.02  % 58,764  1,020  7.04  % 58,764  851  5.81  %
Long-term debt and mandatorily redeemable securities
46,611  515  4.43  % 45,380  1,215  10.86  % 54,662  140  1.03  %
Total interest-bearing liabilities
5,496,112  32,038  2.34  % 5,345,498  24,891  1.89  % 5,049,145  4,567  0.36  %
Noninterest-bearing deposits
1,746,876      1,880,913      2,042,462     
Other liabilities 133,914      147,141      84,995     
Shareholders’ equity 926,157      890,294      861,134     
   Noncontrolling interests
59,249  59,585  54,580 
Total liabilities and equity
$ 8,362,308      $ 8,323,431      $ 8,092,316     
Less: Fully tax-equivalent adjustments (179) (226) (123)
Net interest income/margin (GAAP-derived)(1)
  $ 68,516  3.47  %   $ 69,565  3.59  %   $ 63,462  3.31  %
Fully tax-equivalent adjustments
179  226  123 
Net interest income/margin - FTE(1)
  $ 68,695  3.48  %   $ 69,791  3.60  %   $ 63,585  3.32  %
(1) See “Reconciliation of Non-GAAP Financial Measures” for more information on this performance measure/ratio.
- 11 -



1st SOURCE CORPORATION
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS’ EQUITY
INTEREST RATES AND INTEREST DIFFERENTIAL
(Unaudited - Dollars in thousands)
Six Months Ended
June 30, 2023 June 30, 2022
Average
Balance
Interest Income/Expense Yield/
Rate
Average
Balance
Interest Income/Expense Yield/
Rate
ASSETS
Investment securities available-for-sale:
Taxable $ 1,683,330  $ 12,594  1.51  % $ 1,831,156  $ 12,633  1.39  %
Tax exempt(1)
49,634  1,016  4.13  % 30,218  360  2.40  %
Mortgages held for sale 2,143  60  5.65  % 6,829  119  3.51  %
Loans and leases, net of unearned discount(1)
6,088,970  180,130  5.97  % 5,396,472  115,666  4.32  %
Other investments 69,141  1,615  4.71  % 388,445  1,531  0.79  %
Total earning assets(1)
7,893,218  195,415  4.99  % 7,653,120  130,309  3.43  %
Cash and due from banks 72,403  83,618     
Allowance for loan and lease losses (142,705) (130,343)    
Other assets 520,061  444,363     
Total assets $ 8,342,977  $ 8,050,758     
LIABILITIES AND SHAREHOLDERS’ EQUITY      
Interest-bearing deposits 5,090,713  50,133  1.99  % 4,670,746  5,929  0.26  %
Short-term borrowings:
Securities sold under agreements to repurchase 101,721  72  0.14  % 184,509  46  0.05  %
Other short-term borrowings 124,024  2,946  4.79  % 5,383  0.04  %
Subordinated notes 58,764  2,048  7.03  % 58,764  1,674  5.74  %
Long-term debt and mandatorily redeemable securities
45,999  1,730  7.58  % 62,273  (652) (2.11) %
Total interest-bearing liabilities
5,421,221  56,929  2.12  % 4,981,675  6,998  0.28  %
Noninterest-bearing deposits 1,813,524      2,036,080     
Other liabilities 140,490      93,202     
Shareholders’ equity 908,325      885,826     
Noncontrolling interests 59,417  53,975 
Total liabilities and equity
$ 8,342,977      $ 8,050,758     
Less: Fully tax-equivalent adjustments (405) (231)
Net interest income/margin (GAAP-derived)(1)
  $ 138,081  3.53  %   $ 123,080  3.24  %
Fully tax-equivalent adjustments
405  231 
Net interest income/margin - FTE(1)
  $ 138,486  3.54  %   $ 123,311  3.25  %
(1) See “Reconciliation of Non-GAAP Financial Measures” for more information on this performance measure/ratio.

- 12 -



1st SOURCE CORPORATION
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited - Dollars in thousands, except per share data)
Three Months Ended Six Months Ended
June 30, March 31, June 30, June 30, June 30,
2023 2023 2022 2023 2022
Calculation of Net Interest Margin
(A) Interest income (GAAP) $ 100,554  $ 94,456  $ 68,029  $ 195,010  $ 130,078 
Fully tax-equivalent adjustments:
(B)  – Loans and leases 98  103  85  201  162 
(C)  – Tax exempt investment securities 81  123  38  204  69 
(D) Interest income – FTE (A+B+C) 100,733  94,682  68,152  195,415  130,309 
(E) Interest expense (GAAP) 32,038  24,891  4,567  56,929  6,998 
(F) Net interest income (GAAP) (A-E) 68,516  69,565  63,462  138,081  123,080 
(G) Net interest income - FTE (D-E) 68,695  69,791  63,585  138,486  123,311 
(H) Annualization factor 4.011  4.056  4.011  2.017  2.017 
(I) Total earning assets $ 7,921,528  $ 7,864,595  $ 7,685,631  $ 7,893,218  $ 7,653,120 
Net interest margin (GAAP-derived) (F*H)/I 3.47  % 3.59  % 3.31  % 3.53  % 3.24  %
Net interest margin – FTE (G*H)/I 3.48  % 3.60  % 3.32  % 3.54  % 3.25  %
Calculation of Efficiency Ratio
(F) Net interest income (GAAP) $ 68,516  $ 69,565  $ 63,462  $ 138,081  $ 123,080 
(G) Net interest income – FTE 68,695  69,791  63,585  138,486  123,311 
(J) Plus: noninterest income (GAAP) 22,769  23,323  22,830  46,092  45,975 
(K) Less: gains/losses on investment securities and partnership investments (748) (1,522) (636) (2,270) (1,080)
(L) Less: depreciation – leased equipment (1,876) (2,022) (2,664) (3,898) (5,679)
(M) Total net revenue (GAAP) (F+J) 91,285  92,888  86,292  184,173  169,055 
(N) Total net revenue – adjusted (G+J–K–L) 88,840  89,570  83,115  178,410  162,527 
(O) Noninterest expense (GAAP) 49,165  49,421  45,655  98,586  90,991 
(L) Less:depreciation – leased equipment (1,876) (2,022) (2,664) (3,898) (5,679)
(P) Noninterest expense – adjusted (O–L) 47,289  47,399  42,991  94,688  85,312 
Efficiency ratio (GAAP-derived) (O/M) 53.86  % 53.20  % 52.91  % 53.53  % 53.82  %
Efficiency ratio – adjusted (P/N) 53.23  % 52.92  % 51.72  % 53.07  % 52.49  %
End of Period
June 30, March 31, June 30,
2023 2023 2022
Calculation of Tangible Common Equity-to-Tangible Assets Ratio
(Q) Total common shareholders’ equity (GAAP) $ 921,020  $ 909,159  $ 856,251 
(R) Less: goodwill and intangible assets (83,897) (83,901) (83,916)
(S) Total tangible common shareholders’ equity (Q–R) $ 837,123  $ 825,258  $ 772,335 
(T) Total assets (GAAP) 8,414,818  8,329,803  8,029,359 
(R) Less: goodwill and intangible assets (83,897) (83,901) (83,916)
(U) Total tangible assets (T–R) $ 8,330,921  $ 8,245,902  $ 7,945,443 
Common equity-to-assets ratio (GAAP-derived) (Q/T) 10.95  % 10.91  % 10.66  %
Tangible common equity-to-tangible assets ratio (S/U) 10.05  % 10.01  % 9.72  %
Calculation of Tangible Book Value per Common Share
(Q) Total common shareholders’ equity (GAAP) $ 921,020  $ 909,159  $ 856,251 
(V) Actual common shares outstanding 24,682,561  24,695,552  24,650,407 
Book value per common share (GAAP-derived) (Q/V)*1000 $ 37.31  $ 36.81  $ 34.74 
Tangible common book value per share (S/V)*1000 $ 33.92  $ 33.42  $ 31.33 

The NASDAQ Stock Market National Market Symbol: “SRCE” (CUSIP #336901 10 3)
Please contact us at shareholder@1stsource.com
- 13 -