株探米国株
日本語 英語
エドガーで原本を確認する
false000003478200000347822024-01-182024-01-18


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): January 18, 2024

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 January 18, 2024, 1st Source Corporation issued a press release that announced its fourth 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 January 18, 2024, with respect to 1st Source Corporation’s financial results for the fourth quarter ended December 31, 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: January 18, 2024 /s/ BRETT A. BAUER
Brett A. Bauer
Treasurer and Chief Financial Officer
Principal Accounting Officer


EX-99.1 2 ex01182024991pressrelease.htm EX-99.1 Q4'23 EARNINGS RELEASE Document

Exhibit 99.1
pressreleasecorplogoa.jpg
For: Immediate Release Contact: Brett Bauer
January 18, 2024 574-235-2000

1st Source Corporation Reports Record Annual Earnings,
Cash Dividend Declared, History of Increased Dividends Continues
FULL YEAR AND QUARTERLY HIGHLIGHTS
•Net income was a record $124.93 million for the year of 2023, up 3.67% from 2022 and was $28.43 million for the fourth quarter of 2023, down 13.69% from the previous quarter and down 8.49% from the fourth quarter of 2022. Diluted net income per common share was a record $5.03 for the year of 2023, up 3.93% from 2022 and was $1.15 for the fourth quarter of 2023, down 12.88% from the previous quarter and down 8.00% from the prior year’s fourth quarter due primarily to repositioning of the investment securities portfolio and a contribution to the 1st Source Foundation as described below.
•Cash dividend of $0.34 per common share was approved, up 6.25% from the cash dividend declared a year ago.
•Average loans and leases grew $637.16 million in 2023, up 11.45% from 2022 and grew $141.98 million during the fourth quarter, up 2.27% (9.08% annualized growth) from the previous quarter.
•Tax-equivalent net interest margin was 3.51% for 2023, up six basis points from 2022 and was 3.51% for the fourth quarter of 2023, up five basis points from the prior quarter and down 18 basis points from the fourth quarter of 2022.
•During the fourth quarter, repositioning of the investment securities portfolio resulted in losses of $2.88 million on the sale of available-for-sale securities. Approximately $40 million of securities with an average yield of 1.10% were sold and used to purchase approximately $40 million of securities with an average yield of 4.80%.
•Charitable contribution of $1 million was made to the 1st Source Foundation during the fourth quarter.
•During 2023, gains on the sale of renewable energy tax equity investments of $3.43 million were recognized - $1.11 million during the first quarter and $2.32 million during the third quarter.
South Bend, IN — 1st Source Corporation (NASDAQ: SRCE), parent company of 1st Source Bank, today reported record net income of $124.93 million for 2023, an increase of 3.67% compared to $120.51 million earned in 2022. Fourth quarter net income was $28.43 million, a decrease of 8.49% compared to $31.07 million earned in the fourth quarter of 2022 after losses due to repositioning the Company’s investment securities portfolio and a contribution to the 1st Source Foundation. Diluted net income per common share for the year was a record $5.03, up 3.93% from the $4.84 earned a year earlier. Diluted net income per common share for the fourth quarter was $1.15, down 8.00% from the $1.25 earned in the fourth quarter of the previous year.
At its January 2024 meeting, the Board of Directors approved a cash dividend of $0.34 per common share, up 6.25% from the $0.32 per common share declared a year ago. The cash dividend is payable to shareholders of record on February 5, 2024 and will be paid on February 15, 2024.
– 1 –


Christopher J. Murphy III, Chairman and Chief Executive Officer, commented, “We are pleased to announce record net income for the third year in a row and we reached our 36th consecutive year of dividend growth. We were able to grow average loans and leases by $637.16 million or 11.45% from 2022. Our tax-equivalent net interest margin expanded during 2023 to 3.51% from 3.45% in 2022. During the fourth quarter, we also experienced margin expansion of six basis points after experiencing slight compression during the third quarter. New loans at higher rates, variable rate loan repricing and management of deposit rates contributed to the improvement. Our credit quality remained very strong as we had net recoveries to average loans and leases of 0.04% in 2023 compared to net charge-offs to average loans and leases of only 0.03% in 2022. I am extremely proud my colleagues were able to achieve such positive results during the unique challenges of 2023.
“In addition, we were most pleased to learn that 1st Source Bank received the Gold Level Award in the Community Lender category from the U.S. Small Business Administration (SBA) for the 11th consecutive year. The award, which focused on community banks headquartered in Indiana with less than $10 billion in assets, recognizes 1st Source Bank for delivering the greatest number of SBA loans in the State of Indiana in 2023. Since the inception of the award, it has been an honor to see the great work done by our SBA team and it is a testament to 1st Source Bank’s commitment to serving local small businesses in all our markets.
“In alignment with that commitment and our strategic initiative to grow 1st Source’s commercial banking footprint, we opened a loan production office in Lake County, Indiana in early January 2024. It is currently open by appointment only and serves the community with small business loans and other commercial credit needs. We are thrilled to expand into Lake County to help businesses in the area grow. Also, in line with our growth initiative, we have been moving forward with our efforts in Indianapolis. We opened a loan production office in the second quarter of 2023, and we have been continuing to build our presence in this market.
“Finally, in an ongoing effort to help our clients and to continue investment in our traditional markets, we are happy to announce that our new Niles Banking Center located at 1401 S. 11th St. in Niles, Michigan is now open to serve our clients. Recognizing the need for a new space as well as a drive-thru in Niles, the location opened successfully on December 21, 2023, and we are welcoming clients to come and experience enhanced levels of convenience and service,” Mr. Murphy concluded.
FULL YEAR AND FOURTH QUARTER 2023 FINANCIAL RESULTS
Loans
Annual average loans and leases of $6.20 billion increased $637.16 million, up 11.45% loans from the full year 2022. Quarterly average loans and leases of $6.39 billion increased $547.27 million, up 9.37% loans in the fourth quarter of 2023 from the year ago quarter and have increased $141.98 million, up 2.27% from the third quarter. Strong growth primarily within our Auto and Light Truck and Construction Equipment portfolios and selective growth in our Commercial Real Estate portfolio drove total average loans and leases higher during the year.
– 2 –


Deposits
Annual average deposits for 2023 were $6.96 billion, an increase of $245.87 million, up 3.66% from 2022. Quarterly average deposits of $7.07 billion grew $310.20 million, up 4.59% for the quarter ended December 31, 2023 compared to the year ago quarter and have increased $118.56 million, up 1.71% compared to the third quarter. Deposit growth over the last year came from increased time deposits, public funds, and brokered deposits. The deposit mix change from 2022 continued through 2023 with clients moving their funds from non-maturity accounts to higher yielding certificates of deposit and money market accounts due to the interest rate environment.
Net Interest Income and Net Interest Margin
For the twelve months of 2023, tax-equivalent net interest income was $279.39 million, an increase of $15.29 million, up 5.79% compared to the full year 2022. Fourth quarter 2023 tax-equivalent net interest income of $71.50 million decreased $0.17 million, down 0.24% from the fourth quarter a year ago and increased $2.09 million, or 3.01% from the third quarter.
Net interest margin for the year ending December 31, 2023 was 3.50%, an increase of six basis points from the 3.44% for the year ending December 31, 2022. Net interest margin on a tax-equivalent basis for the year ending December 31, 2023 was 3.51%, an increase of six basis points from the 3.45% for the year ending December 31, 2022. Net interest recoveries positively contributed two basis points to the tax-equivalent net interest margin compared to a positive three basis point impact during 2022.
Fourth quarter 2023 net interest margin was 3.51%, a decrease of 17 basis points from the 3.68% for the same period in 2022 and an increase of six basis points from the prior quarter. Fourth quarter 2023 net interest margin on a fully tax-equivalent basis was 3.51%, a decrease of 18 basis points from the 3.69% for the same period in 2022 and an increase of five basis points from the 3.46% in the prior quarter. Net interest recoveries had a positive four basis point impact on the fourth quarter net interest margin compared to a one basis point impact during the fourth quarter of 2022.
Noninterest Income
Noninterest income for the twelve months ended December 31, 2023 was $90.62 million, down $0.64 million or 0.70% compared to the twelve months ended December 31, 2022. Fourth quarter 2023 noninterest income of $20.08 million decreased $3.20 million, or 13.76% from the fourth quarter a year ago and decreased $4.38 million or 17.91% from the third quarter.
Noninterest income during the twelve months ended December 31, 2023 was lower compared to a year ago mainly from lower equipment rental income due to a decrease in the size of the equipment rental portfolio as demand for operating leases continues to decline. Also contributing to lower income was realized losses of $2.88 million from repositioning the available-for-sale investment securities portfolio during the fourth quarter. Noninterest income in 2023 was also impacted by reduced mortgage banking origination volumes resulting in lower income from loans sold into the secondary market. These decreases were offset by partnership investment gains on sale of renewable energy tax equity investments of $3.43 million, a rise in interest rate swap fees, and higher deposit account fees.
– 3 –


The decrease in noninterest income from the third quarter was mainly due to the losses on the sale of available-for-sale securities of $2.88 million as explained above and lower partnership investment gains mainly from the sale of renewable energy tax equity investments of $2.32 million during the third quarter. These were offset by increased trust and wealth advisory income primarily from the positive market performance during the quarter.
Noninterest Expense
Noninterest expense for the twelve months ended December 31, 2023 was $201.72 million, an increase of $17.03 million, or 9.22% compared to the same period a year ago. Fourth quarter 2023 noninterest expense of $52.97 million rose $4.60 million, or 9.50% from the fourth quarter a year ago and increased $2.81 million or 5.59% from the prior quarter.
The increase in noninterest expense for 2023 from 2022 was primarily due to higher base salaries as a result of normal merit increases, the impact of wage inflation and an increase in the number of employees filling prior open positions, lower turn-over and a rise in group insurance claims. There was also increased software maintenance costs related to technology projects, higher FDIC insurance premiums due to a two basis point increase in assessment rates during the first quarter of 2023, an increase in the provision for unfunded loan commitments and a $1 million charitable contribution. These increases were offset by lower leased equipment depreciation and a decrease in professional consulting fees.
The increase in noninterest expense from the third quarter was mainly due to the earlier mentioned $1 million charitable contribution, higher legal fees and increased computer equipment replacement expense. These increases were offset by a lower provision for unfunded loan commitments and reduced leased equipment depreciation.
Credit
The allowance for loan and lease losses as of December 31, 2023 was 2.26% of total loans and leases compared to 2.27% at September 30, 2023 and 2.32% at December 31, 2022.
Net recoveries that have been recorded for the full year of 2023 were $2.42 million compared to net charge-offs of $1.47 million in 2022. This resulted in net recoveries to average loans and leases of 0.04% for 2023 compared to a net charge off ratio of 0.03% for 2022. Net recoveries in the fourth quarter of 2023 were $1.57 million compared with net charge-offs of $1.81 million in the same quarter a year ago and $0.33 million of net charge-offs in the previous quarter.
The provision for credit losses was $5.87 million for the twelve months ended December 31, 2023 and included $1.91 million for the fourth quarter of 2023, a decrease of $7.38 million and $3.43 million, respectively, compared with the same periods in 2022. The decrease in the provision expense was mainly due to net recoveries. The ratio of nonperforming assets to loans and leases was 0.37% as of December 31, 2023, compared to 0.27% on September 30, 2023 and 0.45% on December 31, 2022.
– 4 –


Capital
As of December 31, 2023, the common equity-to-assets ratio was 11.34%, compared to 10.84% at September 30, 2023 and 10.36% a year ago. The tangible common equity-to-tangible assets ratio was 10.48% at December 31, 2023 compared to 9.96% at September 30, 2023 and 9.45% a year earlier. The Common Equity Tier 1 ratio, calculated under banking regulatory guidelines, was 13.22% at December 31, 2023 compared to 13.31% at September 30, 2023 and 13.19% a year ago.
During 2023, 310,522 shares were repurchased for treasury reducing common shareholders’ equity by $12.47 million. No shares were repurchased during the fourth quarter 2023.
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.
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 78 banking centers, 18 1st Source Bank Specialty Finance Group locations nationwide, nine Wealth Advisory Services locations, 10 1st Source Insurance offices, and three loan production 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,” “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.
– 5 –


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.
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)
– 6 –


1st SOURCE CORPORATION
4th QUARTER 2023 FINANCIAL HIGHLIGHTS
(Unaudited - Dollars in thousands, except per share data)
Three Months Ended Twelve Months Ended
December 31, September 30, December 31, December 31, December 31,
2023 2023 2022 2023 2022
AVERAGE BALANCES
Assets $ 8,553,500  $ 8,417,391  $ 8,171,095  $ 8,414,797  $ 8,073,111 
Earning assets 8,071,861  7,963,537  7,707,769  7,956,604  7,661,168 
Investments 1,596,602  1,645,906  1,795,200  1,676,650  1,845,351 
Loans and leases 6,387,858  6,245,883  5,840,593  6,203,857  5,566,701 
Deposits 7,068,668  6,950,105  6,758,465  6,957,244  6,711,376 
Interest bearing liabilities 5,678,546  5,566,874  5,086,446  5,522,793  5,002,168 
Common shareholders’ equity 949,939  940,544  846,449  926,935  872,721 
Total equity 1,013,114  999,552  906,613  987,196  929,321 
INCOME STATEMENT DATA
Net interest income $ 71,330  $ 69,236  $ 71,455  $ 278,647  $ 263,469 
Net interest income - FTE(1)
71,496  69,406  71,670  279,388  264,097 
Provision for credit losses 1,911  859  5,342  5,866  13,245 
Noninterest income 20,076  24,455  23,280  90,623  91,262 
Noninterest expense 52,972  50,166  48,377  201,724  184,699 
Net income 28,417  32,939  31,056  124,934  120,532 
Net income available to common shareholders 28,429  32,939  31,068  124,927  120,509 
PER SHARE DATA
Basic net income per common share $ 1.15  $ 1.32  $ 1.25  $ 5.03  $ 4.84 
Diluted net income per common share 1.15  1.32  1.25  5.03  4.84 
Common cash dividends declared 0.34  0.32  0.32  1.30  1.26 
Book value per common share(2)
40.50  37.83  35.04  40.50  35.04 
Tangible book value per common share(1)
37.06  34.40  31.63  37.06  31.63 
Market value - High 56.59  49.36  59.94  56.59  59.94 
Market value - Low 41.30  40.96  46.40  38.77  42.29 
Basic weighted average common shares outstanding 24,430,477  24,660,508  24,658,294  24,615,546  24,687,324 
Diluted weighted average common shares outstanding 24,430,477  24,660,508  24,658,294  24,615,546  24,687,324 
KEY RATIOS
Return on average assets 1.32  % 1.55  % 1.51  % 1.48  % 1.49  %
Return on average common shareholders’ equity 11.87  13.89  14.56  13.48  13.81 
Average common shareholders’ equity to average assets 11.11  11.17  10.36  11.02  10.81 
End of period tangible common equity to tangible assets(1)
10.48  9.96  9.45  10.48  9.45 
Risk-based capital - Common Equity Tier 1(3)
13.22  13.31  13.19  13.22  13.19 
Risk-based capital - Tier 1(3)
14.99  14.86  14.84  14.99  14.84 
Risk-based capital - Total(3)
16.25  16.12  16.10  16.25  16.10 
Net interest margin 3.51  3.45  3.68  3.50  3.44 
Net interest margin - FTE(1)
3.51  3.46  3.69  3.51  3.45 
Efficiency ratio: expense to revenue 57.95  53.54  51.07  54.63  52.07 
Efficiency ratio: expense to revenue - adjusted(1)
56.40  54.24  51.05  54.21  51.13 
Net (recoveries) charge offs to average loans and leases (0.10) 0.02  0.12  (0.04) 0.03 
Loan and lease loss allowance to loans and leases 2.26  2.27  2.32  2.26  2.32 
Nonperforming assets to loans and leases 0.37  0.27  0.45  0.37  0.45 
December 31, September 30, June 30, March 31, December 31,
2023 2023 2023 2023 2022
END OF PERIOD BALANCES
Assets $ 8,727,958  $ 8,525,058  $ 8,414,818  $ 8,329,803  $ 8,339,416 
Loans and leases 6,518,505  6,353,648  6,215,343  6,116,716  6,011,162 
Deposits 7,038,581  6,967,492  6,976,518  6,801,464  6,928,265 
Allowance for loan and lease losses 147,552  144,074  143,542  142,511  139,268 
Goodwill and intangible assets 83,916  83,921  83,897  83,901  83,907 
Common shareholders’ equity 989,568  924,250  921,020  909,159  864,068 
Total equity 1,068,263  982,997  980,087  968,444  923,766 
ASSET QUALITY
Loans and leases past due 90 days or more $ 149  $ 154  $ 56  $ 24  $ 54 
Nonaccrual loans and leases 23,381  16,617  20,481  18,062  26,420 
Other real estate —  117  193  117  104 
Repossessions 705  233  47  445  327 
Equipment owned under operating leases —  —  —  —  22 
Total nonperforming assets $ 24,235  $ 17,121  $ 20,777  $ 18,648  $ 26,927 
(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 in over 5 years as a percent of total assets.
– 7 –


1st SOURCE CORPORATION
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Unaudited - Dollars in thousands)
December 31, September 30, June 30, December 31,
2023 2023 2023 2022
ASSETS
Cash and due from banks $ 77,474  $ 75,729  $ 86,742  $ 84,703 
Federal funds sold and interest bearing deposits with other banks 52,194  35,406  25,933  38,094 
Investment securities available-for-sale
1,622,600  1,605,242  1,661,405  1,775,128 
Other investments 25,075  25,075  25,320  25,293 
Mortgages held for sale 1,442  3,118  2,321  3,914 
Loans and leases, net of unearned discount:
Commercial and agricultural 766,223  763,051  797,188  812,031 
Renewable energy 399,708  364,949  376,905  381,163 
Auto and light truck 966,912  901,484  901,054  808,117 
Medium and heavy duty truck 311,947  323,202  319,634  313,862 
Aircraft 1,078,172  1,079,581  1,060,340  1,077,722 
Construction equipment 1,084,752  1,062,097  1,012,969  938,503 
Commercial real estate 1,129,861  1,088,199  985,323  943,745 
Residential real estate and home equity 637,973  627,515  617,495  584,737 
Consumer 142,957  143,570  144,435  151,282 
Total loans and leases 6,518,505  6,353,648  6,215,343  6,011,162 
Allowance for loan and lease losses (147,552) (144,074) (143,542) (139,268)
Net loans and leases 6,370,953  6,209,574  6,071,801  5,871,894 
Equipment owned under operating leases, net 20,366  24,096  26,582  31,700 
Net premises and equipment 46,159  43,951  44,089  44,773 
Goodwill and intangible assets 83,916  83,921  83,897  83,907 
Accrued income and other assets 427,779  418,946  386,728  380,010 
Total assets $ 8,727,958  $ 8,525,058  $ 8,414,818  $ 8,339,416 
LIABILITIES
Deposits:
Noninterest bearing demand $ 1,655,728  $ 1,680,725  $ 1,721,947  $ 1,998,151 
Interest-bearing deposits:
Interest-bearing demand 2,430,833  2,416,864  2,528,231  2,591,464 
Savings 1,213,334  1,180,837  1,163,166  1,198,191 
Time 1,738,686  1,689,066  1,563,174  1,140,459 
Total interest-bearing deposits 5,382,853  5,286,767  5,254,571  4,930,114 
Total deposits 7,038,581  6,967,492  6,976,518  6,928,265 
Short-term borrowings:
Federal funds purchased and securities sold under agreements to repurchase 55,809  48,335  69,308  141,432 
Other short-term borrowings 256,550  223,757  118,377  74,097 
Total short-term borrowings 312,359  272,092  187,685  215,529 
Long-term debt and mandatorily redeemable securities 47,911  46,533  46,649  46,555 
Subordinated notes 58,764  58,764  58,764  58,764 
Accrued expenses and other liabilities 202,080  197,180  165,115  166,537 
Total liabilities 7,659,695  7,542,061  7,434,731  7,415,650 
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 December 31,
  2023, September 30, 2023, June 30, 2023, and December 31, 2022,
  respectively
436,538  436,538  436,538  436,538 
Retained earnings 789,842  769,603  744,442  694,862 
Cost of common stock in treasury (3,771,070, 3,776,591, 3,523,113, and
  3,543,388 shares at December 31, 2023, September 30, 2023, June 30, 2023,
  and December 31, 2022, respectively)
(130,489) (130,579) (120,410) (119,642)
Accumulated other comprehensive loss (106,323) (151,312) (139,550) (147,690)
Total shareholders’ equity 989,568  924,250  921,020  864,068 
Noncontrolling interests 78,695  58,747  59,067  59,698 
Total equity 1,068,263  982,997  980,087  923,766 
Total liabilities and equity $ 8,727,958  $ 8,525,058  $ 8,414,818  $ 8,339,416 
– 8 –


1st SOURCE CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited - Dollars in thousands, except per share amounts)
Three Months Ended Twelve Months Ended
December 31, September 30, December 31, December 31, December 31,
2023 2023 2022 2023 2022
Interest income:
Loans and leases $ 107,103  $ 100,206  $ 79,244  $ 387,298  $ 263,894 
Investment securities, taxable 5,989  5,918  6,970  24,501  26,294 
Investment securities, tax-exempt 314  319  419  1,445  1,049 
Other 1,165  883  627  3,663  2,579 
Total interest income 114,571  107,326  87,260  416,907  293,816 
Interest expense:
Deposits 38,624  34,405  12,746  123,162  25,231 
Short-term borrowings 1,878  2,136  1,070  7,032  1,497 
Subordinated notes 1,066  1,060  972  4,174  3,550 
Long-term debt and mandatorily redeemable securities 1,673  489  1,017  3,892  69 
Total interest expense 43,241  38,090  15,805  138,260  30,347 
Net interest income 71,330  69,236  71,455  278,647  263,469 
Provision for credit losses 1,911  859  5,342  5,866  13,245 
Net interest income after provision for credit losses 69,419  68,377  66,113  272,781  250,224 
Noninterest income:
Trust and wealth advisory 5,912  5,648  5,608  23,706  23,107 
Service charges on deposit accounts 3,331  3,297  3,172  12,749  12,146 
Debit card 4,395  4,377  4,669  17,980  18,052 
Mortgage banking 772  971  819  3,471  4,122 
Insurance commissions 1,527  1,714  1,535  6,911  6,703 
Equipment rental 1,907  2,101  2,556  8,837  12,274 
Losses on investment securities available-for-sale (2,882) —  (184) (2,926) (184)
Other 5,114  6,347  5,105  19,895  15,042 
Total noninterest income 20,076  24,455  23,280  90,623  91,262 
Noninterest expense:
Salaries and employee benefits 29,913  28,866  27,695  115,612  105,110 
Net occupancy 2,925  2,867  2,811  11,090  10,728 
Furniture and equipment 1,715  1,217  1,397  5,653  5,448 
Data processing 6,341  6,289  5,963  25,055  22,375 
Depreciation — leased equipment 1,523  1,672  2,111  7,093  10,023 
Professional fees 2,556  1,763  2,039  6,705  7,280 
FDIC and other insurance 1,624  1,598  943  5,926  3,625 
Business development and marketing 2,335  1,201  1,471  7,157  5,823 
Other 4,040  4,693  3,947  17,433  14,287 
Total noninterest expense 52,972  50,166  48,377  201,724  184,699 
Income before income taxes 36,523  42,666  41,016  161,680  156,787 
Income tax expense 8,106  9,727  9,960  36,746  36,255 
Net income 28,417  32,939  31,056  124,934  120,532 
Net loss (income) attributable to noncontrolling interests 12  —  12  (7) (23)
Net income available to common shareholders $ 28,429  $ 32,939  $ 31,068  $ 124,927  $ 120,509 
Per common share:
Basic net income per common share $ 1.15  $ 1.32  $ 1.25  $ 5.03  $ 4.84 
Diluted net income per common share $ 1.15  $ 1.32  $ 1.25  $ 5.03  $ 4.84 
Cash dividends $ 0.34  $ 0.32  $ 0.32  $ 1.30  $ 1.26 
Basic weighted average common shares outstanding 24,430,477  24,660,508  24,658,294  24,615,546  24,687,324 
Diluted weighted average common shares outstanding 24,430,477  24,660,508  24,658,294  24,615,546  24,687,324 

– 9 –


1st SOURCE CORPORATION
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS’ EQUITY
INTEREST RATES AND INTEREST DIFFERENTIAL
(Unaudited - Dollars in thousands)
Three Months Ended
December 31, 2023 September 30, 2023 December 31, 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 $ 1,559,351  $ 5,989  1.52  % $ 1,605,912  $ 5,918  1.46  % $ 1,742,567  $ 6,970  1.59  %
Tax-exempt(1)
37,251  392  4.17  % 39,994  397  3.94  % 52,633  525  3.96  %
Mortgages held for sale 2,010  41  8.09  % 3,169  54  6.76  % 2,834  40  5.60  %
Loans and leases, net of unearned discount(1)
6,387,858  107,150  6.65  % 6,245,883  100,244  6.37  % 5,840,593  79,313  5.39  %
Other investments 85,391  1,165  5.41  % 68,579  883  5.11  % 69,142  627  3.60  %
Total earning assets(1)
8,071,861  114,737  5.64  % 7,963,537  107,496  5.36  % 7,707,769  87,475  4.50  %
Cash and due from banks 70,352  68,640    76,843     
Allowance for loan and lease losses (146,076) (145,197)   (137,350)    
Other assets 557,363  530,411    523,833     
Total assets $ 8,553,500  $ 8,417,391    $ 8,171,095     
LIABILITIES AND SHAREHOLDERS’ EQUITY
         
Interest-bearing deposits $ 5,383,925  $ 38,624  2.85  % $ 5,247,332  $ 34,405  2.60  % $ 4,718,303  $ 12,746  1.07  %
Short-term borrowings:
Securties sold under agreements to repurchase 52,278  29  0.22  % 60,736  35  0.23  % 137,248  18  0.05  %
Other short-term borrowings 136,814  1,849  5.36  % 153,523  2,101  5.43  % 125,078  1,052  3.34  %
Subordinated notes 58,764  1,066  7.20  % 58,764  1,060  7.16  % 58,764  972  6.56  %
Long-term debt and mandatorily redeemable securities
46,765  1,673  14.19  % 46,519  489  4.17  % 47,053  1,017  8.58  %
Total interest-bearing liabilities
5,678,546  43,241  3.02  % 5,566,874  38,090  2.71  % 5,086,446  15,805  1.23  %
Noninterest-bearing deposits
1,684,743      1,702,773      2,040,162     
Other liabilities 177,097      148,192      137,874     
Shareholders’ equity 949,939      940,544      846,449     
Noncontrolling interests 63,175  59,008  60,164 
Total liabilities and equity
$ 8,553,500      $ 8,417,391      $ 8,171,095     
Less: Fully tax-equivalent adjustments (166) (170) (215)
Net interest income/margin (GAAP-derived)(1)
  $ 71,330  3.51  %   $ 69,236  3.45  %   $ 71,455  3.68  %
Fully tax-equivalent adjustments
166  170  215 
Net interest income/margin - FTE(1)
  $ 71,496  3.51  %   $ 69,406  3.46  %   $ 71,670  3.69  %
(1) See “Reconciliation of Non-GAAP Financial Measures” for more information on this performance measure/ratio.
– 10 –


1st SOURCE CORPORATION
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS’ EQUITY
INTEREST RATES AND INTEREST DIFFERENTIAL
(Unaudited - Dollars in thousands)
Twelve Months Ended
December 31, 2023 December 31, 2022
Average
Balance
Interest Income/Expense Yield/
Rate
Average
Balance
Interest Income/Expense Yield/
Rate
ASSETS
Investment securities available-for-sale:
Taxable $ 1,632,567  $ 24,501  1.50  % $ 1,805,041  $ 26,294  1.46  %
Tax-exempt(1)
44,083  1,805  4.09  % 40,310  1,311  3.25  %
Mortgages held for sale 2,368  155  6.55  % 5,178  217  4.19  %
Loans and leases, net of unearned discount(1)
6,203,857  387,524  6.25  % 5,566,701  264,043  4.74  %
Other investments 73,729  3,663  4.97  % 243,938  2,579  1.06  %
Total earning assets(1)
7,956,604  417,648  5.25  % 7,661,168  294,444  3.84  %
Cash and due from banks 70,304  75,836     
Allowance for loan and lease losses (144,183) (133,028)    
Other assets 532,072  469,135     
Total assets $ 8,414,797  $ 8,073,111     
LIABILITIES AND SHAREHOLDERS’ EQUITY
     
Interest-bearing deposits $ 5,204,095  $ 123,162  2.37  % $ 4,673,494  $ 25,231  0.54  %
Short-term borrowings:
Securities sold under agreements to repurchase 78,928  136  0.17  % 166,254  85  0.05  %
Other short-term borrowings 134,683  6,896  5.12  % 48,716  1,412  2.90  %
Subordinated notes 58,764  4,174  7.10  % 58,764  3,550  6.04  %
Long-term debt and mandatorily redeemable securities
46,323  3,892  8.40  % 54,940  69  0.13  %
Total interest-bearing liabilities
5,522,793  138,260  2.50  % 5,002,168  30,347  0.61  %
Noninterest-bearing deposits
1,753,149      2,037,882     
Other liabilities 151,659      103,740     
Shareholders’ equity 926,935      872,721     
Noncontrolling interests 60,261  56,600 
Total liabilities and equity
$ 8,414,797      $ 8,073,111     
Less: Fully tax-equivalent adjustments (741) (628)
Net interest income/margin (GAAP-derived)(1)
  $ 278,647  3.50  %   $ 263,469  3.44  %
Fully tax-equivalent adjustments
741  628 
Net interest income/margin - FTE(1)
  $ 279,388  3.51  %   $ 264,097  3.45  %
(1) See “Reconciliation of Non-GAAP Financial Measures” for more information on this performance measure/ratio.
– 11 –


1st SOURCE CORPORATION
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited - Dollars in thousands, except per share data)
Three Months Ended Twelve Months Ended
December 31, September 30, December 31, December 31, December 31,
2023 2023 2022 2023 2022
Calculation of Net Interest Margin
(A) Interest income (GAAP) $ 114,571  $ 107,326  $ 87,260  $ 416,907  $ 293,816 
Fully tax-equivalent adjustments:
(B) - Loans and leases 88  92  109  381  366 
(C) - Tax-exempt investment securities 78  78  106  360  262 
(D) Interest income - FTE (A+B+C) 114,737  107,496  87,475  417,648  294,444 
(E) Interest expense (GAAP) 43,241  38,090  15,805  138,260  30,347 
(F)
Net interest income (GAAP) (A–E)
71,330  69,236  71,455  278,647  263,469 
(G)
Net interest income - FTE (D–E)
71,496  69,406  71,670  279,388  264,097 
(H) Annualization factor 3.967  3.967  3.967  1.000  1.000 
(I) Total earning assets $ 8,071,861  $ 7,963,637  $ 7,707,769  $ 7,956,604  $ 7,661,168 
Net interest margin (GAAP-derived) (F*H)/I 3.51  % 3.45  % 3.68  % 3.50  % 3.44  %
Net interest margin - FTE (G*H)/I 3.51  % 3.46  % 3.69  % 3.51  % 3.45  %
Calculation of Efficiency Ratio
(F) Net interest income (GAAP) $ 71,330  $ 69,236  $ 71,455  $ 278,647  $ 263,469 
(G) Net interest income - FTE 71,496  69,406  71,670  279,388  264,097 
(J) Plus: noninterest income (GAAP) 20,076  24,455  23,280  90,623  91,262 
(K)
Less: gains/losses on investment securities and partnership investments
1,173  (2,779) (2,216) (3,875) (3,714)
(L) Less: depreciation - leased equipment (1,523) (1,672) (2,111) (7,093) (10,023)
(M) Total net revenue (GAAP) (F+J) 91,406  93,691  94,735  369,270  354,731 
(N)
Total net revenue - adjusted (G+J–K–L)
91,222  89,410  90,623  359,043  341,622 
(O) Noninterest expense (GAAP) 52,972  50,166  48,377  201,724  184,699 
(L) Less: depreciation - leased equipment (1,523) (1,672) (2,111) (7,093) (10,023)
(P)
Noninterest expense - adjusted (O–L)
51,449  48,494  46,266  194,631  174,676 
Efficiency ratio (GAAP-derived) (O/M) 57.95  % 53.54  % 51.07  % 54.63  % 52.07  %
Efficiency ratio - adjusted (P/N) 56.40  % 54.24  % 51.05  % 54.21  % 51.13  %
End of Period
December 31, September 30, December 31,
2023 2023 2022
Calculation of Tangible Common Equity-to-Tangible Assets Ratio
(Q) Total common shareholders’ equity (GAAP) $ 989,568  $ 924,250  $ 864,068 
(R) Less: goodwill and intangible assets (83,916) (83,921) (83,907)
(S)
Total tangible common shareholders’ equity (Q–R)
$ 905,652  $ 840,329  $ 780,161 
(T) Total assets (GAAP) 8,727,958  8,525,058  8,339,416 
(R) Less: goodwill and intangible assets (83,916) (83,921) (83,907)
(U)
Total tangible assets (T–R)
$ 8,644,042  $ 8,441,137  $ 8,255,509 
Common equity-to-assets ratio (GAAP-derived) (Q/T) 11.34  % 10.84  % 10.36  %
Tangible common equity-to-tangible assets ratio (S/U) 10.48  % 9.96  % 9.45  %
Calculation of Tangible Book Value per Common Share
(Q) Total common shareholders’ equity (GAAP) $ 989,568  $ 924,250  $ 864,068 
(V) Actual common shares outstanding 24,434,604  24,429,083  24,662,286 
Book value per common share (GAAP-derived) (Q/V)*1000 $ 40.50  $ 37.83  $ 35.04 
Tangible common book value per share (S/V)*1000 $ 37.06  $ 34.40  $ 31.63 
The NASDAQ Stock Market National Market Symbol: “SRCE” (CUSIP #336901 10 3)
Please contact us at shareholder@1stsource.com
– 12 –