株探米国株
日本語 英語
エドガーで原本を確認する
false000003478200000347822024-04-252024-04-25


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): April 25, 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 April 25, 2024, 1st Source Corporation issued a press release that announced its first quarter earnings for 2024. 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 April 25, 2024, with respect to 1st Source Corporation’s financial results for the first quarter ended March 31, 2024.

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: April 25, 2024 /s/ BRETT A. BAUER
Brett A. Bauer
Treasurer and Chief Financial Officer
Principal Accounting Officer


EX-99.1 2 ex03312024991pressrelease.htm EX-99.1 Q1'24 EARNINGS RELEASE Document

                                                Exhibit 99.1
pressreleasecorplogoa.jpg
For: Immediate Release Contact: Brett Bauer
April 25, 2024 574-235-2000


1st Source Corporation Reports First Quarter Results,
Cash Dividend Declared
QUARTERLY HIGHLIGHTS
•Net income was $29.46 million for the quarter, up $1.03 million or 3.61% from the previous quarter and down $1.67 million or 5.36% from the first quarter of 2023. Diluted net income per common share was $1.19, up $0.04 or 3.48% from the previous quarter and down $0.06 or 4.80% from the prior year’s first quarter of $1.25.
•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 $116.21 million in the first quarter, up 1.82% (7.28% annualized growth) from the previous quarter and $467.87 million, up 7.75% from the first quarter of 2023.
•Tax-equivalent net interest income was $72.06 million, up $0.57 million or 0.79% from fourth quarter 2023 and up $2.27 million or 3.26% from the first quarter a year ago. Tax-equivalent net interest margin was 3.54%, up three basis points from the previous quarter and down six basis points from the first quarter a year ago.
•Net charge-offs of $6.12 million or 0.38% of average loans and leases occurred during the quarter.
South Bend, IN - 1st Source Corporation (NASDAQ: SRCE), parent company of 1st Source Bank, today reported quarterly net income of $29.46 million for the first quarter of 2024, up $1.03 million or 3.61% from the previous quarter and down 5.36% from the $31.12 million reported in the first quarter a year ago. Diluted net income per common share for the first quarter of 2024 was $1.19, up $0.04 or 3.48% from the previous quarter and down 4.80%, versus $1.25 in the first quarter of 2023.
At its April 2024 meeting, the Board of Directors approved a cash dividend of $0.34 per common share, up 6.25% from the cash dividend declared a year ago. The cash dividend is payable to shareholders of record on May 6, 2024, and will be paid on May 15, 2024.
Christopher J. Murphy III, Chairman and Chief Executive Officer, commented, “We are pleased with our increase in revenue and net interest margin expansion compared to the previous quarter. Average loans grew $116.21 million, up 1.82%, while average deposits decreased slightly from the previous quarter. Although our tax-equivalent net interest margin continued to endure competitive deposit rate pressures, we improved our overall margin by three basis points compared to the prior quarter. Additionally, our liquidity and capital positions remained strong during the quarter.
“Credit was challenged in the quarter, with elevated net charge-offs, the majority of which were from two commercial business accounts unrelated to our commercial real estate portfolio. Nonperforming assets to loans and leases at March 31, 2024, was 0.34%, down from 0.37% at December 31, 2023, and the allowance for loan and lease losses as a percentage of total loans and leases remained strong at 2.26%, which was unchanged from 2023 year end.
- 1 -


“At 1st Source, we value integrity, teamwork, superior quality, outstanding client service, community leadership, delivering true relationship banking and operating with strong capital. We believe these values differentiate us from our competition, and we received confirmation of this belief during the quarter. In March, we were excited to learn that 1st Source was ranked 14th in the country and number 1 in Indiana in Forbes’ 15th annual America’s Best Banks list. The 200 largest publicly traded banks and thrifts were eligible for the list and the top 100 were ranked according to 10 metrics measuring growth, credit quality and profitability for the 2023 calendar year, as well as stock performance in the 12 months through March 18, 2024.
“In March, we were also happy to learn that 1st Source was ranked 22nd in S&P Global Market Intelligence’s Top 50 Community Banks with $3B to $10B in assets. This is especially powerful because S&P Global Market Intelligence places special consideration on the strength and risk profile of balance sheets in addition to their returns, growth, and funding.
“And finally, 1st Source Bank was once again rated 5 stars by BauerFinancial. Ratings are based on performance data from 2023 for U.S. Banks including leverage capital ratios, profitability/loss trends, market versus book value of the investment portfolio, along with many other factors. These rankings are a testament to our team’s enduring commitment to making smart financial decisions and working to ensure that 1st Source remains among the nation’s most stable banks, so we are able to serve our clients well for the long term”, Mr. Murphy concluded.

FIRST QUARTER 2024 FINANCIAL RESULTS
Loans
First quarter average loans and leases increased $116.21 million to $6.50 billion, up 1.82% from the previous quarter and increased $467.87 million, up 7.75% from the first quarter a year ago. Average loan growth during the quarter occurred primarily within the Auto and Light Truck, Renewable Energy and Commercial Real Estate portfolios.
Deposits
Average deposits of $7.01 billion, declined $57.56 million, or 0.81% from the previous quarter, and grew $142.10 million or 2.07% compared to the quarter ended March 31, 2023. Average balances were down slightly from the previous quarter and the overall deposit mix changed as rate competition continued to drive consumers to higher yielding time and money market deposit accounts.
End of period deposits were $7.06 billion at March 31, 2024, compared to $7.04 billion at December 31, 2023. While the increase in end of period deposits was minimal, the deposit mix shift we saw during 2023 continued during the quarter as higher brokered, time, and money market deposit balances were offset by decreased noninterest-bearing deposit balances and seasonal decreases in interest bearing public fund deposit balances. Rate competition for deposits persisted during the quarter.
Net Interest Income and Net Interest Margin
First quarter 2024 tax-equivalent net interest income increased $0.57 million to $72.06 million, up 0.79% from the previous quarter and increased from the first quarter a year ago by $2.27 million, up 3.26%.
- 2 -


First quarter 2024, net interest margin was 3.54%, an increase of three basis points from the 3.51% in the previous quarter and a decrease of five basis points from the same period in 2023. On a fully tax-equivalent basis, first quarter 2024 net interest margin was 3.54%, up by three basis points compared to the 3.51% in the previous quarter and a decline of six basis points from the same period in 2023. The three basis point increase from the prior quarter was primarily due to higher rates on loan and lease balances and lower rates on short-term borrowings.
Noninterest Income
First quarter 2024 noninterest income of $22.16 million increased $2.08 million, up 10.36% from the previous quarter and decreased $1.17 million, down 5.00% compared to the first quarter a year ago.
The increase in noninterest income compared to the previous quarter was mainly due to available for sale securities losses of $2.88 million realized in the prior quarter, an increase in trust and wealth advisory income primarily from positive market performance during the quarter, and increased insurance contingent commissions offset by lower partnership investment gains, decreased interest rate swap fees and lower equipment rental income due to a change in customer preferences and continued competitive pricing pressure for new business.
The decrease in noninterest income for the first quarter of 2024 compared to a year ago was mainly due to a decrease in equipment rental income due to a change in customer preferences and continued competitive pricing pressure for new business, reduced debit card income, and decreased partnership gains. These were offset by an increase in trust and wealth advisory income primarily from positive market performance during the quarter.
Noninterest Expense
First quarter 2024 noninterest expense of $49.59 million decreased $3.39 million, or 6.39%, from the prior quarter and increased slightly from the first quarter a year ago.
The decrease in noninterest expense from the previous quarter was primarily due to a $1.00 million charitable contribution during the previous quarter, lower legal and professional consulting fees, a reduction in salaries and employee benefits from a decrease in group insurance claims, and lower furniture and equipment expense.
The slight increase in noninterest expense compared to the first quarter of 2023 was the result of higher salaries and wages from normal merit increases, the impact of wage inflation and an increase in the number of employees filling prior open positions, and increased incentive compensation offset by lower group insurance claims. Additionally, we saw a rise in legal fees due to a $1.08 million reversal of accrued legal fees during the first quarter of 2023, and higher data processing expenses from technology projects offset by lower leased equipment depreciation and fewer gains on the sale of off-lease equipment.
- 3 -


Credit
The allowance for loan and lease losses as of March 31, 2024, was 2.26% of total loans and leases compared to 2.26% at December 31, 2023, and 2.33% at March 31, 2023. Net charge-offs of $6.12 million were recorded for the first quarter of 2024 compared with $1.57 million of net recoveries in the prior quarter and net recoveries of $0.19 million in the same quarter a year ago. The majority of the first quarter charge-offs related to the two accounts in the commercial and agricultural portfolio.
The provision for credit losses was $6.60 million for the first quarter of 2024, an increase of $4.68 million from the previous quarter and an increase of $3.55 million compared with the same period in 2023. Net charge-offs during the quarter compared to net recoveries in the previous quarter were the primary reason for the increase in the provision for credit losses. The ratio of nonperforming assets to loans and leases was 0.34% as of March 31, 2024, compared to 0.37% on December 31, 2023, and 0.30% on March 31, 2023.
Capital
As of March 31, 2024, the common equity-to-assets ratio was 11.65%, compared to 11.34% at December 31, 2023, and 10.91% a year ago. The tangible common equity-to-tangible assets ratio was 10.79% at March 31, 2024, compared to 10.48% at December 31, 2023, and 10.01% a year earlier. The Common Equity Tier 1 ratio, calculated under banking regulatory guidelines was 13.48% at March 31, 2024 compared to 13.22% at December 31, 2023 and 13.51% a year ago.
No shares were repurchased for treasury during the first quarter of 2024.

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.
- 4 -


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.
- 5 -


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
1st QUARTER 2024 FINANCIAL HIGHLIGHTS
(Unaudited - Dollars in thousands, except per share data)
Three Months Ended
March 31, December 31, March 31,
2024 2023 2023
AVERAGE BALANCES
Assets $ 8,652,144  $ 8,553,500  $ 8,323,431 
Earning assets 8,182,165  8,071,861  7,864,595 
Investments 1,608,094  1,596,602  1,768,621 
Loans and leases 6,504,069  6,387,858  6,036,203 
Deposits 7,011,105  7,068,668  6,869,006 
Interest bearing liabilities 5,783,480  5,678,546  5,345,498 
Common shareholders’ equity 1,006,286  949,939  890,294 
Total equity 1,084,654  1,013,114  949,879 
INCOME STATEMENT DATA
Net interest income $ 71,915  $ 71,330  $ 69,565 
Net interest income - FTE(1)
72,063  71,496  69,791 
Provision for credit losses 6,595  1,911  3,049 
Noninterest income 22,156  20,076  23,323 
Noninterest expense 49,586  52,972  49,421 
Net income 29,462  28,417  31,131 
Net income available to common shareholders 29,455  28,429  31,124 
PER SHARE DATA
Basic net income per common share $ 1.19  $ 1.15  $ 1.25 
Diluted net income per common share 1.19  1.15  1.25 
Common cash dividends declared 0.34  0.34  0.32 
Book value per common share(2)
41.26  40.50  36.81 
Tangible book value per common share(1)
37.83  37.06  33.42 
Market value - High 55.25  56.59  53.85 
Market value - Low 48.32  41.30  42.50 
Basic weighted average common shares outstanding 24,459,088  24,430,477  24,687,087 
Diluted weighted average common shares outstanding 24,459,088  24,430,477  24,687,087 
KEY RATIOS
Return on average assets 1.37  % 1.32  % 1.52  %
Return on average common shareholders’ equity 11.77  11.87  14.18 
Average common shareholders’ equity to average assets 11.63  11.11  10.70 
End of period tangible common equity to tangible assets(1)
10.79  10.48  10.01 
Risk-based capital - Common Equity Tier 1(3)
13.48  13.22  13.51 
Risk-based capital - Tier 1(3)
15.15  14.99  15.15 
Risk-based capital - Total(3)
16.41  16.25  16.41 
Net interest margin 3.54  3.51  3.59 
Net interest margin - FTE(1)
3.54  3.51  3.60 
Efficiency ratio: expense to revenue 52.71  57.95  53.20 
Efficiency ratio: expense to revenue - adjusted(1)
52.56  56.40  52.92 
Net charge-offs (recoveries) to average loans and leases 0.38  (0.10) (0.01)
Loan and lease loss allowance to loans and leases 2.26  2.26  2.33 
Nonperforming assets to loans and leases 0.34  0.37  0.30 
March 31, December 31, September 30, June 30, March 31,
2024 2023 2023 2023 2023
END OF PERIOD BALANCES
Assets $ 8,667,837  $ 8,727,958  $ 8,525,058  $ 8,414,818  $ 8,329,803 
Loans and leases 6,562,772  6,518,505  6,353,648  6,215,343  6,116,716 
Deposits 7,055,311  7,038,581  6,967,492  6,976,518  6,801,464 
Allowance for loan and lease losses 148,024  147,552  144,074  143,542  142,511 
Goodwill and intangible assets 83,912  83,916  83,921  83,897  83,901 
Common shareholders’ equity 1,009,886  989,568  924,250  921,020  909,159 
Total equity 1,081,549  1,068,263  982,997  980,087  968,444 
ASSET QUALITY
Loans and leases past due 90 days or more $ 26  $ 149  $ 154  $ 56  $ 24 
Nonaccrual loans and leases 22,097  23,381  16,617  20,481  18,062 
Other real estate —  —  117  193  117 
Repossessions 308  705  233  47  445 
Total nonperforming assets $ 22,431  $ 24,235  $ 17,121  $ 20,777  $ 18,648 
(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 under banking regulatory guidelines.
- 7 -


1st SOURCE CORPORATION
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Unaudited - Dollars in thousands)
March 31, December 31, September 30, March 31,
2024 2023 2023 2023
ASSETS
Cash and due from banks $ 41,533  $ 77,474  $ 75,729  $ 66,866 
Federal funds sold and interest bearing deposits with other banks 39,381  52,194  35,406  27,171 
Investment securities available-for-sale
1,583,244  1,622,600  1,605,242  1,713,480 
Other investments 25,075  25,075  25,075  25,293 
Mortgages held for sale 2,881  1,442  3,118  2,068 
Loans and leases, net of unearned discount:
Commercial and agricultural 731,527  766,223  763,051  795,429 
Renewable energy 413,662  399,708  364,949  375,330 
Auto and light truck 997,465  966,912  901,484  875,564 
Medium and heavy duty truck 303,799  311,947  323,202  326,588 
Aircraft 1,104,058  1,078,172  1,079,581  1,056,829 
Construction equipment 1,092,585  1,084,752  1,062,097  991,412 
Commercial real estate 1,135,595  1,129,861  1,088,199  954,221 
Residential real estate and home equity 643,856  637,973  627,515  594,618 
Consumer 140,225  142,957  143,570  146,725 
Total loans and leases 6,562,772  6,518,505  6,353,648  6,116,716 
Allowance for loan and lease losses (148,024) (147,552) (144,074) (142,511)
Net loans and leases 6,414,748  6,370,953  6,209,574  5,974,205 
Equipment owned under operating leases, net 16,691  20,366  24,096  30,083 
Net premises and equipment 45,689  46,159  43,951  44,034 
Goodwill and intangible assets 83,912  83,916  83,921  83,901 
Accrued income and other assets 414,683  427,779  418,946  362,702 
Total assets $ 8,667,837  $ 8,727,958  $ 8,525,058  $ 8,329,803 
LIABILITIES
Deposits:
Noninterest-bearing demand $ 1,618,498  $ 1,655,728  $ 1,680,725  $ 1,815,123 
Interest-bearing deposits:
Interest-bearing demand 2,364,751  2,430,833  2,416,864  2,403,818 
Savings 1,270,401  1,213,334  1,180,837  1,171,418 
Time 1,801,661  1,738,686  1,689,066  1,411,105 
Total interest-bearing deposits 5,436,813  5,382,853  5,286,767  4,986,341 
Total deposits 7,055,311  7,038,581  6,967,492  6,801,464 
Short-term borrowings:
Federal funds purchased and securities sold under agreements to repurchase 82,591  55,809  48,335  73,396 
Other short-term borrowings 166,989  256,550  223,757  229,640 
Total short-term borrowings 249,580  312,359  272,092  303,036 
Long-term debt and mandatorily redeemable securities 39,406  47,911  46,533  46,714 
Subordinated notes 58,764  58,764  58,764  58,764 
Accrued expenses and other liabilities 183,227  202,080  197,180  151,381 
Total liabilities 7,586,288  7,659,695  7,542,061  7,361,359 
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 March 31, 2024, December 31, 2023, September 30, 2023, and March 31, 2023, respectively
436,538  436,538  436,538  436,538 
Retained earnings 812,413  789,842  769,603  719,495 
Cost of common stock in treasury (3,728,016, 3,771,070, 3,776,591, and 3,510,122 shares at March 31, 2024, December 31, 2023, September 30, 2023, and
 March 31, 2023, respectively)
(129,790) (130,489) (130,579) (119,409)
Accumulated other comprehensive loss (109,275) (106,323) (151,312) (127,465)
Total shareholders’ equity 1,009,886  989,568  924,250  909,159 
Noncontrolling interests 71,663  78,695  58,747  59,285 
Total equity 1,081,549  1,068,263  982,997  968,444 
Total liabilities and equity $ 8,667,837  $ 8,727,958  $ 8,525,058  $ 8,329,803 
- 8 -


1st SOURCE CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited - Dollars in thousands, except per share amounts)
Three Months Ended
March 31, December 31, March 31,
2024 2023 2023
Interest income:
Loans and leases $ 109,202  $ 107,103  $ 86,689 
Investment securities, taxable 6,079  5,989  6,648 
Investment securities, tax-exempt 260  314  482 
Other 927  1,165  637 
Total interest income 116,468  114,571  94,456 
Interest expense:
Deposits 39,744  38,624  21,263 
Short-term borrowings 3,102  1,878  1,393 
Subordinated notes 1,061  1,066  1,020 
Long-term debt and mandatorily redeemable securities 646  1,673  1,215 
Total interest expense 44,553  43,241  24,891 
Net interest income 71,915  71,330  69,565 
Provision for credit losses 6,595  1,911  3,049 
Net interest income after provision for credit losses 65,320  69,419  66,516 
Noninterest income:
Trust and wealth advisory 6,287  5,912  5,679 
Service charges on deposit accounts 3,070  3,331  3,003 
Debit card 4,201  4,395  4,507 
Mortgage banking 950  772  802 
Insurance commissions 1,776  1,527  2,029 
Equipment rental 1,671  1,907  2,503 
Losses on investment securities available-for-sale —  (2,882) (44)
Other 4,201  5,114  4,844 
Total noninterest income 22,156  20,076  23,323 
Noninterest expense:
Salaries and employee benefits 29,572  29,913  28,597 
Net occupancy 2,996  2,925  2,622 
Furniture and equipment 1,149  1,715  1,307 
Data processing 6,500  6,341  6,157 
Depreciation – leased equipment 1,288  1,523  2,022 
Professional fees 1,345  2,556  682 
FDIC and other insurance 1,657  1,624  1,360 
Business development and marketing 1,744  2,335  1,972 
Other 3,335  4,040  4,702 
Total noninterest expense 49,586  52,972  49,421 
Income before income taxes 37,890  36,523  40,418 
Income tax expense 8,428  8,106  9,287 
Net income 29,462  28,417  31,131 
Net (income) loss attributable to noncontrolling interests (7) 12  (7)
Net income available to common shareholders $ 29,455  $ 28,429  $ 31,124 
Per common share:
Basic net income per common share $ 1.19  $ 1.15  $ 1.25 
Diluted net income per common share $ 1.19  $ 1.15  $ 1.25 
Cash dividends $ 0.34  $ 0.34  $ 0.32 
Basic weighted average common shares outstanding 24,459,088  24,430,477  24,687,087 
Diluted weighted average common shares outstanding 24,459,088  24,430,477  24,687,087 
- 9 -


1st SOURCE CORPORATION
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS’ EQUITY
INTEREST RATES AND INTEREST DIFFERENTIAL
(Unaudited - Dollars in thousands)
Three Months Ended
March 31, 2024 December 31, 2023 March 31, 2023
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 $ 1,576,579  $ 6,079  1.55  % $ 1,559,351  $ 5,989  1.52  % $ 1,711,177  $ 6,648  1.58  %
Tax exempt(1)
31,515  327  4.17  % 37,251  392  4.17  % 57,444  605  4.27  %
Mortgages held for sale 1,830  34  7.47  % 2,010  41  8.09  % 2,410  32  5.38  %
Loans and leases, net of unearned discount(1)
6,504,069  109,249  6.76  % 6,387,858  107,150  6.65  % 6,036,203  86,760  5.83  %
Other investments 68,172  927  5.47  % 85,391  1,165  5.41  % 57,361  637  4.50  %
Total earning assets(1)
8,182,165  116,616  5.73  % 8,071,861  114,737  5.64  % 7,864,595  94,682  4.88  %
Cash and due from banks 61,889  70,352    71,921     
Allowance for loan and lease losses (148,982) (146,076)   (141,054)    
Other assets 557,072  557,363    527,969     
Total assets $ 8,652,144  $ 8,553,500    $ 8,323,431     
LIABILITIES AND SHAREHOLDERS’ EQUITY
         
Interest-bearing deposits $ 5,394,854  $ 39,744  2.96  % $ 5,383,925  $ 38,624  2.85  % $ 4,988,093  $ 21,263  1.73  %
Short-term borrowings:
Securities sold under agreements to repurchase 47,973  47  0.39  % 52,278  29  0.22  % 134,501  40  0.12  %
Other short-term borrowings 234,672  3,055  5.24  % 136,814  1,849  5.36  % 118,760  1,353  4.62  %
Subordinated notes 58,764  1,061  7.26  % 58,764  1,066  7.20  % 58,764  1,020  7.04  %
Long-term debt and mandatorily redeemable securities
47,217  646  5.50  % 46,765  1,673  14.19  % 45,380  1,215  10.86  %
Total interest-bearing liabilities
5,783,480  44,553  3.10  % 5,678,546  43,241  3.02  % 5,345,498  24,891  1.89  %
Noninterest-bearing deposits
1,616,251      1,684,743      1,880,913     
Other liabilities 167,759      177,097      147,141     
Shareholders’ equity 1,006,286      949,939      890,294     
   Noncontrolling interests
78,368  63,175  59,585 
Total liabilities and equity
$ 8,652,144      $ 8,553,500      $ 8,323,431     
Less: Fully tax-equivalent adjustments (148) (166) (226)
Net interest income/margin (GAAP-derived)(1)
  $ 71,915  3.54  %   $ 71,330  3.51  %   $ 69,565  3.59  %
Fully tax-equivalent adjustments
148  166  226 
Net interest income/margin - FTE(1)
  $ 72,063  3.54  %   $ 71,496  3.51  %   $ 69,791  3.60  %
(1) See “Reconciliation of Non-GAAP Financial Measures” for more information on this performance measure/ratio.
- 10 -



1st SOURCE CORPORATION
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited - Dollars in thousands, except per share data)
Three Months Ended
March 31, December 31, March 31,
2024 2023 2023
Calculation of Net Interest Margin
(A) Interest income (GAAP) $ 116,468  $ 114,571  $ 94,456 
Fully tax-equivalent adjustments:
(B)  – Loans and leases 81  88  103 
(C)  – Tax exempt investment securities 67  78  123 
(D) Interest income – FTE (A+B+C) 116,616  114,737  94,682 
(E) Interest expense (GAAP) 44,553  43,241  24,891 
(F) Net interest income (GAAP) (A-E) 71,915  71,330  69,565 
(G) Net interest income - FTE (D-E) 72,063  71,496  69,791 
(H) Annualization factor 4.022  3.967  4.056 
(I) Total earning assets $ 8,182,165  $ 8,071,861  $ 7,864,595 
Net interest margin (GAAP-derived) (F*H)/I 3.54  % 3.51  % 3.59  %
Net interest margin – FTE (G*H)/I 3.54  % 3.51  % 3.60  %
Calculation of Efficiency Ratio
(F) Net interest income (GAAP) $ 71,915  $ 71,330  $ 69,565 
(G) Net interest income – FTE 72,063  71,496  69,791 
(J) Plus: noninterest income (GAAP) 22,156  20,076  23,323 
(K) Less: gains/losses on investment securities and partnership investments (1,037) 1,173  (1,522)
(L) Less: depreciation – leased equipment (1,288) (1,523) (2,022)
(M) Total net revenue (GAAP) (F+J) 94,071  91,406  92,888 
(N) Total net revenue – adjusted (G+J–K–L) 91,894  91,222  89,570 
(O) Noninterest expense (GAAP) 49,586  52,972  49,421 
(L) Less:depreciation – leased equipment (1,288) (1,523) (2,022)
(P) Noninterest expense – adjusted (O–L) 48,298  51,449  47,399 
Efficiency ratio (GAAP-derived) (O/M) 52.71  % 57.95  % 53.20  %
Efficiency ratio – adjusted (P/N) 52.56  % 56.40  % 52.92  %
End of Period
March 31, December 31, March 31,
2024 2023 2023
Calculation of Tangible Common Equity-to-Tangible Assets Ratio
(Q) Total common shareholders’ equity (GAAP) $ 1,009,886  $ 989,568  $ 909,159 
(R) Less: goodwill and intangible assets (83,912) (83,916) (83,901)
(S) Total tangible common shareholders’ equity (Q–R) $ 925,974  $ 905,652  $ 825,258 
(T) Total assets (GAAP) 8,667,837  8,727,958  8,329,803 
(R) Less: goodwill and intangible assets (83,912) (83,916) (83,901)
(U) Total tangible assets (T–R) $ 8,583,925  $ 8,644,042  $ 8,245,902 
Common equity-to-assets ratio (GAAP-derived) (Q/T) 11.65  % 11.34  % 10.91  %
Tangible common equity-to-tangible assets ratio (S/U) 10.79  % 10.48  % 10.01  %
Calculation of Tangible Book Value per Common Share
(Q) Total common shareholders’ equity (GAAP) $ 1,009,886  $ 989,568  $ 909,159 
(V) Actual common shares outstanding 24,477,658  24,434,604  24,695,552 
Book value per common share (GAAP-derived) (Q/V)*1000 $ 41.26  $ 40.50  $ 36.81 
Tangible common book value per share (S/V)*1000 $ 37.83  $ 37.06  $ 33.42 

The NASDAQ Stock Market National Market Symbol: “SRCE” (CUSIP #336901 10 3)
Please contact us at shareholder@1stsource.com
- 11 -