株探米国株
日本語 英語
エドガーで原本を確認する
false000003478200000347822024-07-252024-07-25


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): July 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 July 25, 2024, 1st Source Corporation issued a press release that announced its second 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 July 25, 2024, with respect to 1st Source Corporation’s financial results for the second quarter ended June 30, 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: July 25, 2024 /s/ BRETT A. BAUER
Brett A. Bauer
Treasurer and Chief Financial Officer
Principal Accounting Officer


EX-99.1 2 ex06302024991pressrelease.htm EX-99.1 Q2'24 EARNINGS RELEASE Document

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


1st Source Corporation Reports Record Second Quarter Results,
Increased Cash Dividend Declared
QUARTERLY HIGHLIGHTS
•Net income was $36.79 million for the quarter, up $4.36 million or 13.44% from the second quarter of 2023. Diluted net income per common share was $1.49, up $0.19 or 14.62% from the prior year’s second quarter of $1.30.
•Cash dividend increase of two cents per share to $0.36 per common share for the quarter was approved, up 12.50% from the cash dividend declared a year ago.
•Average loans and leases grew $102.14 million in the second quarter, up 1.57% (6.28% annualized growth) from the previous quarter and $465.05 million, up 7.57% from the second quarter of 2023.
•Average deposits grew $172.57 million in the second quarter, up 2.46% from the previous quarter and $244.60 million, up 3.52% from the second quarter of 2023.
•Tax-equivalent net interest income was $74.19 million, up $2.13 million or 2.96% from the first quarter of 2024 and up $5.50 million, or 8.00% from the second quarter a year ago. Tax-equivalent net interest margin was 3.59%, up five basis points from the previous quarter and up 11 basis points from the second quarter a year ago.
•Net recoveries of $1.99 million or 0.12% of average loans and leases occurred during the quarter compared to net charge-offs of $6.12 million or 0.38% of average loans and leases during the previous quarter.
South Bend, IN - 1st Source Corporation (NASDAQ: SRCE), parent company of 1st Source Bank, today reported record quarterly net income of $36.79 million for the second quarter of 2024, up $7.34 million or 24.91% from the previous quarter and up 13.44% from the $32.44 million reported in the second quarter a year ago. Year-to-date 2024 net income was $66.25 million compared to $63.56 million during the first six months of 2023. Diluted net income per common share for the second quarter of 2024 was $1.49, up $0.30 or 25.21% from the previous quarter and up 14.62%, versus $1.30 in the second quarter of 2023. Diluted net income per common share for the first half of 2024 was $2.68 compared to $2.55 a year earlier.
At its July 2024 meeting, the Board of Directors approved an increase in the cash dividend of two cents per share, raising the approved dividend for the quarter to $0.36 per common share, up 12.50% from the cash dividend declared a year ago. The cash dividend is payable to shareholders of record on August 5, 2024, and will be paid on August 15, 2024.
- 1 -


Christopher J. Murphy III, Chairman and Chief Executive Officer, commented, “We are very pleased to have achieved record quarterly earnings during the second quarter. Average loans and leases grew $102.14 million, up 1.57%, and average deposits increased $172.53 million, or 2.46% compared to the previous quarter. Disciplined loan and lease pricing led to an improvement in our net interest margin of five basis points from the prior quarter. This marks the third consecutive quarter of margin expansion despite persistent deposit rate competition. We were also helped by net recoveries of $1.99 million during the quarter. Nonperforming assets to loans and leases at June 30, 2024, was 0.31%, down from 0.34% at March 31, 2024, and the allowance for loan and lease losses as a percentage of total loans and leases remained strong and unchanged from the previous quarter at 2.26%. Additionally, our liquidity and capital positions remained strong.
“During the quarter, we were excited to learn that 1st Source was named by Forbes’ as one of America’s Best Banks! We ranked #14 on the list and the only bank in Indiana to be in the top 15. This award is a proof point that we are holding true to our long-standing commitment of helping our clients achieve security, build wealth, and realize their dreams by building a fortress-like balance sheet and quality, sustainable earnings to help us better serve them!
“The proof points continued to roll in this quarter as we also were named to the Forbes’ Best in State Banks and Best Employers for New Grads lists. Finally, US News & World Report recently announced that 1st Source Bank was named a “Best Company to Work For” in the Midwest. It is an honor to receive this blend of awards because it emphasizes our stability as a bank not only financially, but also culturally.
“We strive to provide our colleagues with an engaging work environment that upholds our core values of integrity, teamwork, and superior quality paired with outstanding client service and community leadership. In keeping with our commitment to our community, we have remodeled both our Dunlap and our Bristol Street Banking Centers to feature our side-by-side banking model. This experience invites clients behind the teller line, allowing for clients and bankers to have a more transparent and inclusive relationship.”, Mr. Murphy concluded.

SECOND QUARTER 2024 FINANCIAL RESULTS
Loans
Second quarter average loans and leases increased $102.14 million to $6.61 billion, up 1.57% from the previous quarter and increased $465.05 million, up 7.57% from the second quarter a year ago. Year-to-date average loans and leases increased $466.17 million to $6.56 billion, up 7.66% from the first six months of 2023. Growth during the quarter occurred primarily within the Construction Equipment, Renewable Energy and Auto and Light Truck portfolios.
Deposits
Average deposits of $7.18 billion, increased $172.57 million, or 2.46% from the previous quarter, and grew $244.60 million or 3.52% compared to the quarter ended June 30, 2023. Average deposits for the first six months of 2024 were $7.10 billion, an increase of $193.15 million, up 2.80% from the same period a year ago. Average deposit balance growth from the previous quarter was primarily due to expected seasonal public fund deposit inflows. Average deposit balance growth from the second quarter of 2023 was primarily in savings, time, and brokered deposits.
- 2 -


End of period deposits were $7.20 billion at June 30, 2024, compared to $7.06 billion at March 31, 2024. Balances were higher mainly due to increased public fund deposits and time deposits, offset by decreased noninterest bearing deposits and brokered 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 2024 tax-equivalent net interest income increased $2.13 million to $74.19 million, up 2.96% from the previous quarter and increased $5.50 million, up 8.00% from the second quarter a year ago. For the first six months of 2024, tax equivalent net interest income increased $7.77 million to $146.26 million, up 5.61% from the first half of 2023.
Second quarter 2024 net interest margin was 3.59%, an increase of five basis points from the 3.54% in the previous quarter and an increase of 12 basis points from the same period in 2023. On a fully tax-equivalent basis, second quarter 2024 net interest margin was 3.59%, up by five basis points compared to the 3.54% in the previous quarter, and an increase of 11 basis points from the same period in 2023. The five basis point increase from the prior quarter was primarily due to higher rates on loan and lease balances and less reliance on higher costing short-term borrowings.
Net interest margin for the first six months of 2024 was 3.56%, an increase of three basis points compared to the first six months of 2023. Net interest margin on a fully-tax equivalent basis for the first half of 2024 was 3.57%, an increase of three basis points compared to the first half of the prior year.
Noninterest Income
Second quarter 2024 noninterest income of $23.22 million increased $1.07 million, up 4.81% from the previous quarter, and was up modestly compared to the second quarter a year ago. For the first six months of 2024, noninterest income decreased slightly from the same period a year ago.
The increase in noninterest income compared to the previous quarter was mainly due to higher trust and wealth advisory income primarily from seasonal tax preparation fee income and improvements in overall investment market performance. Additionally, increased debit card income, and a rise in mortgage banking income from higher sales volumes were offset by lower equipment rental income due to a change in customer preferences and continued competitive pricing pressure for new business.
Noninterest Expense
Second quarter 2024 noninterest expense of $49.49 million was relatively flat compared to the prior quarter and increased slightly from the second quarter a year ago. For the first six months of 2024, noninterest expense was $99.08 million, up marginally from the same period a year ago.
- 3 -


The increase in noninterest expense compared to the second quarter and first six months 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 a $1.08 million reversal of accrued legal fees during the first quarter of 2023. Additionally, increased data processing costs from technology projects, higher blanket bond insurance premium costs, as well as an increase in business development and marketing expenses, added to the increase. These increases were offset by reduced group insurance claims, lower leased equipment depreciation, a decrease in the loan loss provision for unfunded commitments and gains on the sale of leased equipment.
Credit
The allowance for loan and lease losses of $150.07 million as of June 30, 2024, was 2.26% of total loans and leases. This percentage compared to 2.26% at March 31, 2024, and 2.31% at June 30, 2023. Net recoveries of $1.99 million were recorded for the second quarter of 2024, compared with $6.12 million of net charge-offs in the prior quarter and net recoveries of $0.98 million in the same quarter a year ago. The majority of the second quarter’s recoveries were related to activity in our Construction, Auto and Light Truck and Aircraft portfolios.
The provision for credit losses was $0.06 million for the second quarter of 2024, a decrease of $6.54 million from the previous quarter and an increase of $0.01 million compared with the same period in 2023. Net recoveries recorded during the quarter, compared to net charge-offs in the previous quarter, were the primary reason for the decrease in the provision for credit losses. The provision for credit losses during the quarter was driven by modest loan growth, an increase in specific impairments, and overall higher special attention outstandings, offset by a decrease in aircraft portfolio loan balances which carry a higher allowance due to historical risk volatility. The ratio of nonperforming assets to loans and leases was 0.31% as of June 30, 2024, compared to 0.34% on March 31, 2024, and 0.33% on June 30, 2023.
Capital
As of June 30, 2024, the common equity-to-assets ratio was 11.75%, compared to 11.65% at March 31, 2024, and 10.95% a year ago. The tangible common equity-to-tangible assets ratio was 10.91% at June 30, 2024, compared to 10.79% at March 31, 2024, and 10.05% a year earlier. The Common Equity Tier 1 ratio, calculated under banking regulatory guidelines was 13.74% at June 30, 2024 compared to 13.48% at March 31, 2024 and 13.59% a year ago.
Capital accretion over the last twelve months has been driven primarily by growth in retained earnings and a reduction in unrealized losses in our short-duration investment securities available-for-sale portfolio.
No shares were repurchased for treasury during the second 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.
- 4 -


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,” “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.
- 5 -


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
2nd QUARTER 2024 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,
2024 2024 2023 2024 2023
AVERAGE BALANCES
Assets $ 8,761,006  $ 8,652,144  $ 8,362,308  $ 8,706,575  $ 8,342,977 
Earning assets 8,303,518  8,182,165  7,921,528  8,242,841  7,893,218 
Investments 1,554,362  1,608,094  1,697,699  1,581,228  1,732,964 
Loans and leases 6,606,209  6,504,069  6,141,157  6,555,139  6,088,970 
Deposits 7,183,678  7,011,105  6,939,082  7,097,391  6,904,237 
Interest bearing liabilities 5,922,916  5,783,480  5,496,112  5,853,199  5,421,221 
Common shareholders’ equity 1,027,138  1,006,286  926,157  1,016,712  908,325 
Total equity 1,098,740  1,084,654  985,406  1,091,697  967,742 
INCOME STATEMENT DATA
Net interest income $ 74,050  $ 71,915  $ 68,516  $ 145,965  $ 138,081 
Net interest income - FTE(1)
74,194  72,063  68,695  146,257  138,486 
Provision for credit losses 56  6,595  47  6,651  3,096 
Noninterest income 23,221  22,156  22,769  45,377  46,092 
Noninterest expense 49,491  49,586  49,165  99,077  98,586 
Net income 36,805  29,462  32,447  66,267  63,578 
Net income available to common shareholders 36,793  29,455  32,435  66,248  63,559 
PER SHARE DATA
Basic net income per common share $ 1.49  $ 1.19  $ 1.30  $ 2.68  $ 2.55 
Diluted net income per common share 1.49  1.19  1.30  2.68  2.55 
Common cash dividends declared 0.34  0.34  0.32  0.68  0.64 
Book value per common share(2)
42.58  41.26  37.31  42.58  37.31 
Tangible book value per common share(1)
39.16  37.83  33.92  39.16  33.92 
Market value - High 53.74  55.25  47.94  55.25  53.85 
Market value - Low 47.30  48.32  38.77  47.30  38.77 
Basic weighted average common shares outstanding 24,495,495  24,459,088  24,686,435  24,477,292  24,686,760 
Diluted weighted average common shares outstanding 24,495,495  24,459,088  24,686,435  24,477,292  24,686,760 
KEY RATIOS
Return on average assets 1.69  % 1.37  % 1.56  % 1.53  % 1.54  %
Return on average common shareholders’ equity 14.41  11.77  14.05  13.10  14.11 
Average common shareholders’ equity to average assets 11.72  11.63  11.08  11.68  10.89 
End of period tangible common equity to tangible assets(1)
10.91  10.79  10.05  10.91  10.05 
Risk-based capital - Common Equity Tier 1(3)
13.74  13.48  13.59  13.74  13.59 
Risk-based capital - Tier 1(3)
15.38  15.15  15.20  15.38  15.20 
Risk-based capital - Total(3)
16.64  16.41  16.46  16.64  16.46 
Net interest margin 3.59  3.54  3.47  3.56  3.53 
Net interest margin - FTE(1)
3.59  3.54  3.48  3.57  3.54 
Efficiency ratio: expense to revenue 50.88  52.71  53.86  51.78  53.53 
Efficiency ratio: expense to revenue - adjusted(1)
50.78  52.56  53.23  51.65  53.07 
Net (recoveries) charge-offs to average loans and leases (0.12) 0.38  (0.06) 0.13  (0.04)
Loan and lease loss allowance to loans and leases 2.26  2.26  2.31  2.26  2.31 
Nonperforming assets to loans and leases 0.31  0.34  0.33  0.31  0.33 
June 30, March 31, December 31, September 30, June 30,
2024 2024 2023 2023 2023
END OF PERIOD BALANCES
Assets $ 8,878,003  $ 8,667,837  $ 8,727,958  $ 8,525,058  $ 8,414,818 
Loans and leases 6,652,999  6,562,772  6,518,505  6,353,648  6,215,343 
Deposits 7,195,924  7,055,311  7,038,581  6,967,492  6,976,518 
Allowance for loan and lease losses 150,067  148,024  147,552  144,074  143,542 
Goodwill and intangible assets 83,907  83,912  83,916  83,921  83,897 
Common shareholders’ equity 1,043,515  1,009,886  989,568  924,250  921,020 
Total equity 1,114,855  1,081,549  1,068,263  982,997  980,087 
ASSET QUALITY
Loans and leases past due 90 days or more $ 185  $ 26  $ 149  $ 154  $ 56 
Nonaccrual loans and leases 20,297  22,097  23,381  16,617  20,481 
Other real estate —  —  —  117  193 
Repossessions 352  308  705  233  47 
Total nonperforming assets $ 20,834  $ 22,431  $ 24,235  $ 17,121  $ 20,777 
(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)
June 30, March 31, December 31, June 30,
2024 2024 2023 2023
ASSETS
Cash and due from banks $ 89,592  $ 41,533  $ 77,474  $ 86,742 
Federal funds sold and interest bearing deposits with other banks 179,651  39,381  52,194  25,933 
Investment securities available-for-sale, at fair value 1,523,548  1,583,244  1,622,600  1,661,405 
Other investments 24,585  25,075  25,075  25,320 
Mortgages held for sale 2,763  2,881  1,442  2,321 
Loans and leases, net of unearned discount:
Commercial and agricultural 721,235  731,527  766,223  797,188 
Renewable energy 459,441  413,662  399,708  376,905 
Auto and light truck 1,009,967  997,465  966,912  901,054 
Medium and heavy duty truck 315,157  303,799  311,947  319,634 
Aircraft 1,058,591  1,104,058  1,078,172  1,060,340 
Construction equipment 1,132,556  1,092,585  1,084,752  1,012,969 
Commercial real estate 1,164,598  1,135,595  1,129,861  985,323 
Residential real estate and home equity 654,357  643,856  637,973  617,495 
Consumer 137,097  140,225  142,957  144,435 
Total loans and leases 6,652,999  6,562,772  6,518,505  6,215,343 
Allowance for loan and lease losses (150,067) (148,024) (147,552) (143,542)
Net loans and leases 6,502,932  6,414,748  6,370,953  6,071,801 
Equipment owned under operating leases, net 13,886  16,691  20,366  26,582 
Premises and equipment, net 48,201  45,689  46,159  44,089 
Goodwill and intangible assets 83,907  83,912  83,916  83,897 
Accrued income and other assets 408,938  414,683  427,779  386,728 
Total assets $ 8,878,003  $ 8,667,837  $ 8,727,958  $ 8,414,818 
LIABILITIES
Deposits:
Noninterest-bearing demand $ 1,578,762  $ 1,618,498  $ 1,655,728  $ 1,721,947 
Interest-bearing deposits:
Interest-bearing demand 2,543,724  2,364,751  2,430,833  2,528,231 
Savings 1,255,154  1,270,401  1,213,334  1,163,166 
Time 1,818,284  1,801,661  1,738,686  1,563,174 
Total interest-bearing deposits 5,617,162  5,436,813  5,382,853  5,254,571 
Total deposits 7,195,924  7,055,311  7,038,581  6,976,518 
Short-term borrowings:
Federal funds purchased and securities sold under agreements to repurchase 70,767  82,591  55,809  69,308 
Other short-term borrowings 217,450  166,989  256,550  118,377 
Total short-term borrowings 288,217  249,580  312,359  187,685 
Long-term debt and mandatorily redeemable securities 39,136  39,406  47,911  46,649 
Subordinated notes 58,764  58,764  58,764  58,764 
Accrued expenses and other liabilities 181,107  183,227  202,080  165,115 
Total liabilities 7,763,148  7,586,288  7,659,695  7,434,731 
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, 2024, March 31, 2024, December 31, 2023, and June 30, 2023, respectively
436,538  436,538  436,538  436,538 
Retained earnings 841,790  812,413  789,842  744,442 
Cost of common stock in treasury (3,698,651, 3,728,016, 3,771,070, and 3,523,113 shares at June 30, 2024, March 31, 2024, December 31, 2023, and
 June 30, 2023, respectively)
(129,248) (129,790) (130,489) (120,410)
Accumulated other comprehensive loss (105,565) (109,275) (106,323) (139,550)
Total shareholders’ equity 1,043,515  1,009,886  989,568  921,020 
Noncontrolling interests 71,340  71,663  78,695  59,067 
Total equity 1,114,855  1,081,549  1,068,263  980,087 
Total liabilities and equity $ 8,878,003  $ 8,667,837  $ 8,727,958  $ 8,414,818 
- 8 -


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,
2024 2024 2023 2024 2023
Interest income:
Loans and leases $ 113,101  $ 109,202  $ 93,300  $ 222,303  $ 179,989 
Investment securities, taxable 5,900  6,079  5,946  11,979  12,594 
Investment securities, tax-exempt 254  260  330  514  812 
Other 1,914  927  978  2,841  1,615 
Total interest income 121,169  116,468  100,554  237,637  195,010 
Interest expense:
Deposits 43,095  39,744  28,870  82,839  50,133 
Short-term borrowings 2,158  3,102  1,625  5,260  3,018 
Subordinated notes 1,061  1,061  1,028  2,122  2,048 
Long-term debt and mandatorily redeemable securities 805  646  515  1,451  1,730 
Total interest expense 47,119  44,553  32,038  91,672  56,929 
Net interest income 74,050  71,915  68,516  145,965  138,081 
Provision for credit losses 56  6,595  47  6,651  3,096 
Net interest income after provision for credit losses 73,994  65,320  68,469  139,314  134,985 
Noninterest income:
Trust and wealth advisory 7,081  6,287  6,467  13,368  12,146 
Service charges on deposit accounts 3,203  3,070  3,118  6,273  6,121 
Debit card 4,562  4,201  4,701  8,763  9,208 
Mortgage banking 1,280  950  926  2,230  1,728 
Insurance commissions 1,611  1,776  1,641  3,387  3,670 
Equipment rental 1,257  1,671  2,326  2,928  4,829 
Losses on investment securities available-for-sale —  —  —  —  (44)
Other 4,227  4,201  3,590  8,428  8,434 
Total noninterest income 23,221  22,156  22,769  45,377  46,092 
Noninterest expense:
Salaries and employee benefits 29,238  29,572  28,236  58,810  56,833 
Net occupancy 2,908  2,996  2,676  5,904  5,298 
Furniture and equipment 1,265  1,149  1,414  2,414  2,721 
Data processing 6,712  6,500  6,268  13,212  12,425 
Depreciation – leased equipment 999  1,288  1,876  2,287  3,898 
Professional fees 1,713  1,345  1,704  3,058  2,386 
FDIC and other insurance 1,627  1,657  1,344  3,284  2,704 
Business development and marketing 2,026  1,744  1,649  3,770  3,621 
Other 3,003  3,335  3,998  6,338  8,700 
Total noninterest expense 49,491  49,586  49,165  99,077  98,586 
Income before income taxes 47,724  37,890  42,073  85,614  82,491 
Income tax expense 10,919  8,428  9,626  19,347  18,913 
Net income 36,805  29,462  32,447  66,267  63,578 
Net (income) loss attributable to noncontrolling interests (12) (7) (12) (19) (19)
Net income available to common shareholders $ 36,793  $ 29,455  $ 32,435  $ 66,248  $ 63,559 
Per common share:
Basic net income per common share $ 1.49  $ 1.19  $ 1.30  $ 2.68  $ 2.55 
Diluted net income per common share $ 1.49  $ 1.19  $ 1.30  $ 2.68  $ 2.55 
Basic weighted average common shares outstanding 24,495,495  24,459,088  24,686,435  24,477,292  24,686,760 
Diluted weighted average common shares outstanding 24,495,495  24,459,088  24,686,435  24,477,292  24,686,760 
- 9 -


1st SOURCE CORPORATION
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS’ EQUITY
INTEREST RATES AND INTEREST DIFFERENTIAL
(Unaudited - Dollars in thousands)
Three Months Ended
June 30, 2024 March 31, 2024 June 30, 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 $ 1,524,751  $ 5,900  1.56  % $ 1,576,579  $ 6,079  1.55  % $ 1,655,790  $ 5,946  1.44  %
Tax exempt(1)
29,611  319  4.33  % 31,515  327  4.17  % 41,909  411  3.93  %
Mortgages held for sale 4,179  65  6.26  % 1,830  34  7.47  % 1,879  28  5.98  %
Loans and leases, net of unearned discount(1)
6,606,209  113,115  6.89  % 6,504,069  109,249  6.76  % 6,141,157  93,370  6.10  %
Other investments 138,768  1,914  5.55  % 68,172  927  5.47  % 80,793  978  4.86  %
Total earning assets(1)
8,303,518  121,313  5.88  % 8,182,165  116,616  5.73  % 7,921,528  100,733  5.10  %
Cash and due from banks 60,908  61,889    72,880     
Allowance for loan and lease losses (149,688) (148,982)   (144,337)    
Other assets 546,268  557,072    512,237     
Total assets $ 8,761,006  $ 8,652,144    $ 8,362,308     
LIABILITIES AND SHAREHOLDERS’ EQUITY
         
Interest-bearing deposits $ 5,603,880  $ 43,095  3.09  % $ 5,394,854  $ 39,744  2.96  % $ 5,192,206  $ 28,870  2.23  %
Short-term borrowings:
Securities sold under agreements to repurchase 61,729  146  0.95  % 47,973  47  0.39  % 69,301  32  0.19  %
Other short-term borrowings 159,953  2,012  5.06  % 234,672  3,055  5.24  % 129,230  1,593  4.94  %
Subordinated notes 58,764  1,061  7.26  % 58,764  1,061  7.26  % 58,764  1,028  7.02  %
Long-term debt and mandatorily redeemable securities
38,590  805  8.39  % 47,217  646  5.50  % 46,611  515  4.43  %
Total interest-bearing liabilities
5,922,916  47,119  3.20  % 5,783,480  44,553  3.10  % 5,496,112  32,038  2.34  %
Noninterest-bearing deposits
1,579,798      1,616,251      1,746,876     
Other liabilities 159,552      167,759      133,914     
Shareholders’ equity 1,027,138      1,006,286      926,157     
   Noncontrolling interests
71,602  78,368  59,249 
Total liabilities and equity
$ 8,761,006      $ 8,652,144      $ 8,362,308     
Less: Fully tax-equivalent adjustments (144) (148) (179)
Net interest income/margin (GAAP-derived)(1)
  $ 74,050  3.59  %   $ 71,915  3.54  %   $ 68,516  3.47  %
Fully tax-equivalent adjustments
144  148  179 
Net interest income/margin - FTE(1)
  $ 74,194  3.59  %   $ 72,063  3.54  %   $ 68,695  3.48  %
(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)
Six Months Ended
June 30, 2024 June 30, 2023
Average
Balance
Interest Income/Expense Yield/
Rate
Average
Balance
Interest Income/Expense Yield/
Rate
ASSETS
Investment securities available-for-sale:
Taxable $ 1,550,665  $ 11,979  1.55  % $ 1,683,330  $ 12,594  1.51  %
Tax exempt(1)
30,563  646  4.25  % 49,634  1,016  4.13  %
Mortgages held for sale 3,004  99  6.63  % 2,143  60  5.65  %
Loans and leases, net of unearned discount(1)
6,555,139  222,364  6.82  % 6,088,970  180,130  5.97  %
Other investments 103,470  2,841  5.52  % 69,141  1,615  4.71  %
Total earning assets(1)
8,242,841  237,929  5.80  % 7,893,218  195,415  4.99  %
Cash and due from banks 61,399  72,403     
Allowance for loan and lease losses (149,335) (142,705)    
Other assets 551,670  520,061     
Total assets $ 8,706,575  $ 8,342,977     
LIABILITIES AND SHAREHOLDERS’ EQUITY      
Interest-bearing deposits 5,499,367  82,839  3.03  % 5,090,713  50,133  1.99  %
Short-term borrowings:
Securities sold under agreements to repurchase 54,851  193  0.71  % 101,721  72  0.14  %
Other short-term borrowings 197,313  5,067  5.16  % 124,024  2,946  4.79  %
Subordinated notes 58,764  2,122  7.26  % 58,764  2,048  7.03  %
Long-term debt and mandatorily redeemable securities
42,904  1,451  6.80  % 45,999  1,730  7.58  %
Total interest-bearing liabilities
5,853,199  91,672  3.15  % 5,421,221  56,929  2.12  %
Noninterest-bearing deposits 1,598,024      1,813,524     
Other liabilities 163,655      140,490     
Shareholders’ equity 1,016,712      908,325     
Noncontrolling interests 74,985  59,417 
Total liabilities and equity
$ 8,706,575      $ 8,342,977     
Less: Fully tax-equivalent adjustments (292) (405)
Net interest income/margin (GAAP-derived)(1)
  $ 145,965  3.56  %   $ 138,081  3.53  %
Fully tax-equivalent adjustments
292  405 
Net interest income/margin - FTE(1)
  $ 146,257  3.57  %   $ 138,486  3.54  %
(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 Six Months Ended
June 30, March 31, June 30, June 30, June 30,
2024 2024 2023 2024 2023
Calculation of Net Interest Margin
(A) Interest income (GAAP) $ 121,169  $ 116,468  $ 100,554  $ 237,637  $ 195,010 
Fully tax-equivalent adjustments:
(B)  – Loans and leases 79  81  98  160  201 
(C)  – Tax exempt investment securities 65  67  81  132  204 
(D) Interest income – FTE (A+B+C) 121,313  116,616  100,733  237,929  195,415 
(E) Interest expense (GAAP) 47,119  44,553  32,038  91,672  56,929 
(F) Net interest income (GAAP) (A-E) 74,050  71,915  68,516  145,965  138,081 
(G) Net interest income - FTE (D-E) 74,194  72,063  68,695  146,257  138,486 
(H) Annualization factor 4.022  4.022  4.011  2.011  2.017 
(I) Total earning assets $ 8,303,518  $ 8,182,165  $ 7,921,528  $ 8,242,841  $ 7,893,218 
Net interest margin (GAAP-derived) (F*H)/I 3.59  % 3.54  % 3.47  % 3.56  % 3.53  %
Net interest margin – FTE (G*H)/I 3.59  % 3.54  % 3.48  % 3.57  % 3.54  %
Calculation of Efficiency Ratio
(F) Net interest income (GAAP) $ 74,050  $ 71,915  $ 68,516  $ 145,965  $ 138,081 
(G) Net interest income – FTE 74,194  72,063  68,695  146,257  138,486 
(J) Plus: noninterest income (GAAP) 23,221  22,156  22,769  45,377  46,092 
(K) Less: gains/losses on investment securities and partnership investments (929) (1,037) (748) (1,966) (2,270)
(L) Less: depreciation – leased equipment (999) (1,288) (1,876) (2,287) (3,898)
(M) Total net revenue (GAAP) (F+J) 97,271  94,071  91,285  191,342  184,173 
(N) Total net revenue – adjusted (G+J–K–L) 95,487  91,894  88,840  187,381  178,410 
(O) Noninterest expense (GAAP) 49,491  49,586  49,165  99,077  98,586 
(L) Less:depreciation – leased equipment (999) (1,288) (1,876) (2,287) (3,898)
(P) Noninterest expense – adjusted (O–L) 48,492  48,298  47,289  96,790  94,688 
Efficiency ratio (GAAP-derived) (O/M) 50.88  % 52.71  % 53.86  % 51.78  % 53.53  %
Efficiency ratio – adjusted (P/N) 50.78  % 52.56  % 53.23  % 51.65  % 53.07  %
End of Period
June 30, March 31, June 30,
2024 2024 2023
Calculation of Tangible Common Equity-to-Tangible Assets Ratio
(Q) Total common shareholders’ equity (GAAP) $ 1,043,515  $ 1,009,886  $ 921,020 
(R) Less: goodwill and intangible assets (83,907) (83,912) (83,897)
(S) Total tangible common shareholders’ equity (Q–R) $ 959,608  $ 925,974  $ 837,123 
(T) Total assets (GAAP) 8,878,003  8,667,837  8,414,818 
(R) Less: goodwill and intangible assets (83,907) (83,912) (83,897)
(U) Total tangible assets (T–R) $ 8,794,096  $ 8,583,925  $ 8,330,921 
Common equity-to-assets ratio (GAAP-derived) (Q/T) 11.75  % 11.65  % 10.95  %
Tangible common equity-to-tangible assets ratio (S/U) 10.91  % 10.79  % 10.05  %
Calculation of Tangible Book Value per Common Share
(Q) Total common shareholders’ equity (GAAP) $ 1,043,515  $ 1,009,886  $ 921,020 
(V) Actual common shares outstanding 24,507,023  24,477,658  24,682,561 
Book value per common share (GAAP-derived) (Q/V)*1000 $ 42.58  $ 41.26  $ 37.31 
Tangible common book value per share (S/V)*1000 $ 39.16  $ 37.83  $ 33.92 

The NASDAQ Stock Market National Market Symbol: “SRCE” (CUSIP #336901 10 3)
Please contact us at shareholder@1stsource.com
- 12 -