株探米国株
日本語 英語
エドガーで原本を確認する
false000003478200000347822025-01-232025-01-23


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 23, 2025

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 23, 2025, 1st Source Corporation issued a press release that announced its fourth 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 January 23, 2025, with respect to 1st Source Corporation’s financial results for the fourth quarter ended December 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: January 23, 2025 /s/ BRETT A. BAUER
Brett A. Bauer
Treasurer and Chief Financial Officer
Principal Accounting Officer


EX-99.1 2 ex01232025991pressrelease.htm EX-99.1 Q4'24 EARNINGS RELEASE Document

Exhibit 99.1
pressreleasecorplogo.jpg
For: Immediate Release Contact: Brett Bauer
January 23, 2025 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 $132.62 million for the year of 2024, up 6.16% from 2023 and was $31.44 million for the fourth quarter of 2024, down 10.02% from the previous quarter and up 10.58% from the fourth quarter of 2023. Diluted net income per common share was a record $5.36 for the year of 2024, up 6.56% from 2023 and was $1.27 for the fourth quarter of 2024, down 9.93% from the previous quarter and up 10.43% from the prior year’s fourth quarter. These results include $3.9 million in pre-tax losses from the sale of approximately $63 million available-for-sale securities executed in the fourth quarter. No other securities were sold during the year.
•Return on average assets increased to 1.52% and return on average common shareholders’ equity decreased to 12.54% for the full year 2024 from 1.48% and 13.48%, respectively, in 2023. For the fourth quarter of 2024, return on average assets increased to 1.42% and return on average common shareholders’ equity decreased to 11.21% from 1.32% and 11.87%, respectively, in the fourth quarter of 2023.
•Cash dividend of $0.36 per common share was approved, up 5.88% from the cash dividend declared a year ago.
•End of period loans and leases were $6.85 billion at December 31, 2024, up $336.30 million or 5.16% from $6.52 billion at December 31, 2023.
•End of period deposits net of brokered deposits were $6.73 billion at December 31, 2024, up $324.14 million or 5.06% from $6.41 billion at December 31, 2023.
•Tax-equivalent net interest margin was 3.64% for 2024, up 13 basis points from 2023 and was 3.78% for the fourth quarter of 2024, up 14 basis points from the prior quarter and up 27 basis points from the fourth quarter of 2023.
South Bend, IN — 1st Source Corporation (NASDAQ: SRCE), parent company of 1st Source Bank, today reported record net income of $132.62 million for 2024, an increase of 6.16% compared to $124.93 million earned in 2023. Fourth quarter net income was $31.44 million, an increase of 10.58% compared to $28.43 million earned in the fourth quarter of 2023. Diluted net income per common share for the year was a record $5.36, up 6.56% from the $5.03 earned a year earlier. Diluted net income per common share for the fourth quarter was $1.27, up 10.43% from the $1.15 earned in the fourth quarter of the previous year.
Return on average assets increased to 1.52% and return on average common shareholders’ equity decreased to 12.54% for the full year 2024 from 1.48% and 13.48%, respectively, in 2023. For the fourth quarter of 2024, return on average assets increased to 1.42% and return on average common shareholders’ equity decreased to 11.21% from 1.32% and 11.87%, respectively, in the fourth quarter of 2023. The increase in return on average assets was mainly due to a larger percentage increase in net income compared to the percent increase in average assets for both periods presented. The decrease in return on average common shareholders’ equity was the result of a larger percentage increase in average common shareholders’ equity compared to net income primarily from fewer unrealized losses in the available-for-sale securities portfolio, net of income, taxes for both periods presented.
At its January 2025 meeting, the Board of Directors approved a cash dividend of $0.36 per common share, up 5.88% from the $0.34 per common share declared a year ago. The cash dividend is payable to shareholders of record on February 4, 2025 and will be paid on February 14, 2025.
– 1 –


Christopher J. Murphy III, Chairman and Chief Executive Officer, commented, “We are pleased to announce record net income for the fourth year in a row and we reached our 37th consecutive year of dividend growth. We were able to grow average loans and leases by $394.47 million or 6.36% from 2023 while maintaining disciplined loan and lease pricing. As a result, and despite sustained deposit pricing competition, our tax-equivalent net interest margin expanded during 2024 to 3.64% from 3.51% in 2023. During the fourth quarter, we also experienced margin expansion of 14 basis points. We had net charge-offs to average loans and leases of 0.09% in 2024 compared to net recoveries to average loans and leases of 0.04% in 2023. I am extremely proud that my colleagues were able to achieve such positive results despite the unique challenges of the last several years.
“In addition, at the close of the year, we were pleased to achieve an ‘Excellent’ Net Promoter Score (NPS) of 76.4%. NPS is widely utilized across industries as a key customer experience measurement. Our NPS has remained strong through each quarter of 2024 - above 76%, which indicates that our clients feel they have great experiences with 1st Source Bank and would recommend us to their friends - the highest of all praise.
“Continuing our efforts to be a leader in the instant payment landscape, 1st Source Bank joined the U.S. Faster Payment Council in the fourth quarter of 2024. This industry-led membership organization is helping to shape the future of our national payment system.
“Finally, 1st Source Bank partnered with the City of South Bend, Indiana and the North Central Indiana Small Business Development Center (ISBDC) on the South Bend Opportunity Fund. This program provides businesses that meet certain conditions and eligibility with customized, one-on-one coaching from ISBDC and will be assessed for their readiness for a small business loan at a lower interest rate serviced by 1st Source Bank. We are excited to support this program as it aids small businesses with affordable access to capital right in the backyard of our South Bend headquarters. This program fits nicely with our existing capabilities and furthers our goal of supporting small businesses in the communities where we live, work, worship, and raise our families.” Mr. Murphy concluded.
FULL YEAR AND FOURTH QUARTER 2024 FINANCIAL RESULTS
Loans
Annual average loans and leases of $6.60 billion increased $394.47 million, up 6.36% from the full year 2023. Quarterly average loans and leases of $6.68 billion increased $288.56 million, up 4.52% in the fourth quarter of 2024 from the year ago quarter and have increased $70.74 million, up 1.07% from the third quarter of this year. Strong growth primarily within our Construction Equipment, Auto and Light Truck and Renewable Energy portfolios and selective growth in our Commercial Real Estate portfolio drove total average loans and leases higher during the year.
Deposits
Annual average deposits for 2024 were $7.12 billion, an increase of $161.71 million, up 2.32% from 2023. Quarterly average deposits of $7.15 billion grew $77.48 million, up 1.10% compared to the same quarter last year and increased $11.72 million, up slightly compared to the third quarter of this year. Average deposit growth over the last year came from increased time deposits, money market accounts and brokered deposits. The average deposit mix change from 2023 continued through 2024 with clients moving their funds from non-maturity accounts to higher yielding certificates of deposit and money market accounts due to the elevated interest rate environment.
Net Interest Income and Net Interest Margin
For the twelve months of 2024, tax-equivalent net interest income was $301.40 million, an increase of $22.02 million, up 7.88% compared to the full year 2023. Fourth quarter 2024 tax-equivalent net interest income of $79.52 million increased $8.02 million, up 11.22% from the fourth quarter a year ago and increased $3.89 million, or 5.14% from the third quarter.
Net interest margin for the year ending December 31, 2024 was 3.63%, an increase of 13 basis points from the 3.50% for the year ending December 31, 2023. Net interest margin on a tax-equivalent basis for the year ending December 31, 2024 was 3.64%, an increase of 13 basis points from the 3.51% for the year ending December 31, 2023. Net interest recoveries positively contributed three basis points to the tax-equivalent net interest margin compared to a positive two basis point impact during 2023.
– 2 –


Fourth quarter 2024 net interest margin was 3.77%, an increase of 26 basis points from the 3.51% for the same period in 2023 and an increase of 14 basis points from the prior quarter. Fourth quarter 2024 net interest margin on a fully tax-equivalent basis was 3.78%, an increase of 27 basis points from the 3.51% for the same period in 2023 and an increase of 14 basis points from the 3.64% in the prior quarter. Net interest recoveries had a positive three basis point impact on the fourth quarter net interest margin compared to a four basis point impact during the fourth quarter of 2023.
Noninterest Income
Noninterest income for the twelve months ended December 31, 2024 was $86.31 million, down $4.32 million or 4.76% compared to the twelve months ended December 31, 2023. Fourth quarter 2024 noninterest income of $18.48 million decreased $1.59 million, or 7.94% from the fourth quarter a year ago and decreased $3.97 million or 17.67% from the third quarter.
Noninterest income during the twelve months ended December 31, 2024 was lower compared to a year ago mainly from lower equipment rental income due to a decrease of the equipment rental portfolio as demand for operating leases continues to decline. Also contributing to lower income were realized losses of $3.90 million from repositioning the available-for-sale investment securities portfolio compared to realized losses of $2.88 million during 2023. Noninterest income in 2024 was also impacted by lower partnership investment gains related to the sale of renewable energy tax equity investments compared to last year, a writedown of $0.86 million on a small business capital investment, and a reduction in interest rate swap fees. These decreases were offset by increased trust and wealth advisory income primarily from the positive market performance during the year, a rise in brokerage commissions, and rental income related to a repossessed asset.
The decrease in noninterest income from the previous quarter was mainly due to the losses on the sale of available-for-sale securities of $3.90 million. The securities sold had a weighted average yield of 0.71% and were replaced with securities having a weighted average yield of 4.64%. The breakeven on this transaction is estimated to be approximately 1.6 years. Additionally, we had a writedown on a small business capital investment during the fourth quarter as explained above. These decreases were offset by increased trust and wealth advisory income primarily from estate fees during the quarter.
Noninterest Expense
Noninterest expense for the twelve months ended December 31, 2024 was $203.60 million, an increase of $4.44 million, or 2.23% compared to the same period a year ago. Fourth quarter 2024 noninterest expense of $54.21 million increased $1.40 million, or 2.65% from the fourth quarter a year ago and increased $3.38 million or 6.65% from the prior quarter.
The increase in noninterest expense for 2024 from 2023 was primarily due to higher base salaries as a result of normal merit increases, the impact of wage inflation, an increase in the number of employees filling prior open positions, higher incentives, and higher data processing costs related to technology projects. These increases were offset by lower leased equipment depreciation, reduced group insurance claims, the utilization of 401(k) Plan forfeitures to offset current year employer contribution expense, and higher gains on the sale of fixed assets and leased equipment.
The increase in noninterest expense from the previous quarter was mainly due to a $0.85 million stolen check fraud loss, fewer gains on the sale of fixed assets, and higher data processing costs related to technology projects. These increases were offset by reduced business development and marketing expense and the utilization of 401(k) Plan forfeitures in the amount of $0.65 million to offset current year employer contribution expense.
Credit
The allowance for loan and lease losses as of December 31, 2024 was 2.27% of total loans and leases compared to 2.30% at September 30, 2024 and 2.26% at December 31, 2023.
Net charge-offs for the full year of 2024 were $5.68 million compared to net recoveries of $2.42 million in 2023. This resulted in net charge-offs to average loans and leases of 0.09% for 2024 compared to a net recoveries of 0.04% for 2023. Net charge-offs in the fourth quarter of 2024 were $0.69 million compared with net recoveries of $1.57 million in the same quarter a year ago and $0.85 million of net charge-offs in the previous quarter.
– 3 –


The provision for credit losses was $12.47 million for the twelve months ended December 31, 2024 and included $3.58 million for the fourth quarter of 2024, an increase of $4.03 million and $1.51 million, respectively, compared with the same periods in 2023. The increase in the provision expense was mainly due to loan growth and net charge-offs offset by a decrease in the provision for unfunded loan commitments from fundings during the year. The ratio of nonperforming assets to loans and leases was 0.46% as of December 31, 2024, compared to 0.47% on September 30, 2024 and 0.37% on December 31, 2023.
Capital
As of December 31, 2024, the common equity-to-assets ratio was 12.44%, compared to 12.60% at September 30, 2024 and 11.34% a year ago. The tangible common equity-to-tangible assets ratio was 11.61% at December 31, 2024 compared to 11.76% at September 30, 2024 and 10.48% a year earlier. The Common Equity Tier 1 ratio, calculated under banking regulatory guidelines, was 14.21% at December 31, 2024 compared to 14.18% at September 30, 2024 and 13.22% a year ago.
During 2024, 2,997 shares were repurchased for treasury reducing common shareholders’ equity by $0.18 million. All of the shares were repurchased during the fourth quarter 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 77 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.
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.
– 4 –


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)
– 5 –


1st SOURCE CORPORATION
4th QUARTER 2024 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,
2024 2024 2023 2024 2023
AVERAGE BALANCES
Assets $ 8,824,464  $ 8,719,824  $ 8,553,500  $ 8,739,539  $ 8,414,797 
Earning assets 8,378,064  8,273,301  8,071,861  8,284,489  7,956,604 
Investments 1,580,016  1,539,219  1,596,602  1,570,364  1,676,650 
Loans and leases 6,676,421  6,605,677  6,387,858  6,598,329  6,203,857 
Deposits 7,146,149  7,134,426  7,068,668  7,118,957  6,957,244 
Interest bearing liabilities 5,841,096  5,806,983  5,678,546  5,838,539  5,522,793 
Common shareholders’ equity 1,115,473  1,079,543  949,939  1,057,331  926,935 
Total equity 1,186,337  1,150,795  1,013,114  1,130,342  987,196 
INCOME STATEMENT DATA
Net interest income $ 79,366  $ 75,486  $ 71,330  $ 300,817  $ 278,647 
Net interest income - FTE(1)
79,516  75,630  71,496  301,403  279,388 
Provision for credit losses(2)
3,580  1,723  2,074  12,466  8,432 
Noninterest income 18,482  22,448  20,076  86,307  90,623 
Noninterest expense(2)
54,208  50,828  52,809  203,601  199,158 
Net income 31,437  34,914  28,417  132,618  124,934 
Net income available to common shareholders 31,438  34,937  28,429  132,623  124,927 
PER SHARE DATA
Basic net income per common share $ 1.27  $ 1.41  $ 1.15  $ 5.36  $ 5.03 
Diluted net income per common share 1.27  1.41  1.15  5.36  5.03 
Common cash dividends declared 0.36  0.36  0.34  1.40  1.30 
Book value per common share(3)
45.31  45.05  40.50  45.31  40.50 
Tangible book value per common share(1)
41.89  41.62  37.06  41.89  37.06 
Market value - High 68.13  65.63  56.59  68.13  56.59 
Market value - Low 57.04  51.80  41.30  47.30  38.77 
Basic weighted average common shares outstanding 24,515,454  24,514,144  24,430,477  24,496,148  24,615,546 
Diluted weighted average common shares outstanding 24,515,454  24,514,144  24,430,477  24,496,148  24,615,546 
KEY RATIOS
Return on average assets 1.42  % 1.59  % 1.32  % 1.52  % 1.48  %
Return on average common shareholders’ equity 11.21  12.87  11.87  12.54  13.48 
Average common shareholders’ equity to average assets 12.64  12.38  11.11  12.10  11.02 
End of period tangible common equity to tangible assets(1)
11.61  11.76  10.48  11.61  10.48 
Risk-based capital - Common Equity Tier 1(4)
14.21  14.18  13.22  14.21  13.22 
Risk-based capital - Tier 1(4)
15.82  15.84  14.99  15.82  14.99 
Risk-based capital - Total(4)
17.08  17.10  16.25  17.08  16.25 
Net interest margin 3.77  3.63  3.51  3.63  3.50 
Net interest margin - FTE(1)
3.78  3.64  3.51  3.64  3.51 
Efficiency ratio: expense to revenue 55.40  51.90  57.77  52.59  53.93 
Efficiency ratio: expense to revenue (prior presentation)(5)
N/A 50.49  57.95  N/A 54.63 
Efficiency ratio: expense to revenue - adjusted(1)
53.01  51.75  56.22  51.90  53.49 
Efficiency ratio: expense to revenue - adjusted (prior presentation)(1)(5)
N/A 50.32  56.40  N/A 54.21 
Net charge-offs (recoveries) to average loans and leases 0.04  0.05  (0.10) 0.09  (0.04)
Loan and lease loss allowance to loans and leases 2.27  2.30  2.26  2.27  2.26 
Nonperforming assets to loans and leases 0.46  0.47  0.37  0.46  0.37 
December 31, September 30, June 30, March 31, December 31,
2024 2024 2024 2024 2023
END OF PERIOD BALANCES
Assets $ 8,931,938  $ 8,763,946  $ 8,878,003  $ 8,667,837  $ 8,727,958 
Loans and leases 6,854,808  6,616,100  6,652,999  6,562,772  6,518,505 
Deposits 7,230,035  7,125,944  7,195,924  7,055,311  7,038,581 
Allowance for loan and lease losses 155,540  152,324  150,067  148,024  147,552 
Goodwill and intangible assets 83,897  83,902  83,907  83,912  83,916 
Common shareholders’ equity 1,111,068  1,104,253  1,043,515  1,009,886  989,568 
Total equity 1,181,506  1,175,205  1,114,855  1,081,549  1,068,263 
ASSET QUALITY
Loans and leases past due 90 days or more $ 106  $ 100  $ 185  $ 26  $ 149 
Nonaccrual loans and leases 30,613  30,678  20,297  22,097  23,381 
Other real estate 460  —  —  —  — 
Repossessions 155  109  352  308  705 
Total nonperforming assets $ 31,334  $ 30,887  $ 20,834  $ 22,431  $ 24,235 
(1) See “Reconciliation of Non-GAAP Financial Measures” for more information on this performance measure/ratio.
(2) Provision for unfunded loan commitments is included in the provision for credit losses. The reclassification of the provision for unfunded loan commitments
out of other expense as a component of noninterest expense was made to prior period amounts to conform to current period presentation.
(3) Calculated as common shareholders’ equity divided by common shares outstanding at the end of the period.
(4) Calculated under banking regulatory guidelines.
(5) Presented as calculated prior to December 31, 2024, which included the provision for unfunded loan commitments in noninterest expense. Management
believes that removing the provision for unfunded loan commitments from this metric enhances comparability for peer comparison purposes.
– 6 –


1st SOURCE CORPORATION
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Unaudited - Dollars in thousands)
December 31, September 30, June 30, December 31,
2024 2024 2024 2023
ASSETS
Cash and due from banks $ 76,837  $ 99,900  $ 89,592  $ 77,474 
Federal funds sold and interest bearing deposits with other banks 47,989  69,461  179,651  52,194 
Investment securities available-for-sale, at fair value 1,536,299  1,563,461  1,523,548  1,622,600 
Other investments 23,855  23,855  24,585  25,075 
Mortgages held for sale 2,569  3,690  2,763  1,442 
Loans and leases, net of unearned discount:
Commercial and agricultural 772,974  723,176  721,235  766,223 
Renewable energy 487,266  479,947  459,441  399,708 
Auto and light truck 948,435  949,473  1,009,967  966,912 
Medium and heavy duty truck 289,623  299,208  315,157  311,947 
Aircraft 1,123,797  1,065,801  1,058,591  1,078,172 
Construction equipment 1,203,912  1,141,367  1,132,556  1,084,752 
Commercial real estate 1,215,265  1,156,823  1,164,598  1,129,861 
Residential real estate and home equity 680,071  664,581  654,357  637,973 
Consumer 133,465  135,724  137,097  142,957 
Total loans and leases 6,854,808  6,616,100  6,652,999  6,518,505 
Allowance for loan and lease losses (155,540) (152,324) (150,067) (147,552)
Net loans and leases 6,699,268  6,463,776  6,502,932  6,370,953 
Equipment owned under operating leases, net 11,483  13,011  13,886  20,366 
Premises and equipment, net 53,456  48,185  48,201  46,159 
Goodwill and intangible assets 83,897  83,902  83,907  83,916 
Accrued income and other assets 396,285  394,705  408,938  427,779 
Total assets $ 8,931,938  $ 8,763,946  $ 8,878,003  $ 8,727,958 
LIABILITIES
Deposits:
Noninterest bearing demand $ 1,639,101  $ 1,635,981  $ 1,578,762  $ 1,655,728 
Interest-bearing deposits:
Interest-bearing demand 2,544,839  2,404,805  2,543,724  2,430,833 
Savings 1,256,370  1,242,551  1,255,154  1,213,334 
Time 1,789,725  1,842,607  1,818,284  1,738,686 
Total interest-bearing deposits 5,590,934  5,489,963  5,617,162  5,382,853 
Total deposits 7,230,035  7,125,944  7,195,924  7,038,581 
Short-term borrowings:
Federal funds purchased and securities sold under agreements to repurchase 72,346  63,553  70,767  55,809 
Other short-term borrowings 176,852  102,124  217,450  256,550 
Total short-term borrowings 249,198  165,677  288,217  312,359 
Long-term debt and mandatorily redeemable securities 39,156  39,220  39,136  47,911 
Subordinated notes 58,764  58,764  58,764  58,764 
Accrued expenses and other liabilities 173,279  199,136  181,107  202,080 
Total liabilities 7,750,432  7,588,741  7,763,148  7,659,695 
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,
  2024, September 30, 2024, June 30, 2024, and December 31, 2023,
  respectively
436,538  436,538  436,538  436,538 
Retained earnings 890,937  868,075  841,790  789,842 
Cost of common stock in treasury (3,685,512, 3,691,291, 3,698,651, and
  3,771,070 shares at December 31, 2024, September 30, 2024, June 30, 2024,
  and December 31, 2023, respectively)
(129,175) (129,134) (129,248) (130,489)
Accumulated other comprehensive loss (87,232) (71,226) (105,565) (106,323)
Total shareholders’ equity 1,111,068  1,104,253  1,043,515  989,568 
Noncontrolling interests 70,438  70,952  71,340  78,695 
Total equity 1,181,506  1,175,205  1,114,855  1,068,263 
Total liabilities and equity $ 8,931,938  $ 8,763,946  $ 8,878,003  $ 8,727,958 
– 7 –


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,
2024 2024 2023 2024 2023
Interest income:
Loans and leases $ 113,826  $ 115,200  $ 107,103  $ 451,329  $ 387,298 
Investment securities, taxable 7,621  6,120  5,989  25,720  24,501 
Investment securities, tax-exempt 278  251  314  1,043  1,445 
Other 1,425  1,659  1,165  5,925  3,663 
Total interest income 123,150  123,230  114,571  484,017  416,907 
Interest expense:
Deposits 40,221  43,782  38,624  166,842  123,162 
Short-term borrowings 2,207  1,509  1,878  8,976  7,032 
Subordinated notes 1,041  1,054  1,066  4,217  4,174 
Long-term debt and mandatorily redeemable securities 315  1,399  1,673  3,165  3,892 
Total interest expense 43,784  47,744  43,241  183,200  138,260 
Net interest income 79,366  75,486  71,330  300,817  278,647 
Provision for credit losses:
Provision for credit losses — loans and leases 3,904  3,108  1,911  13,663  5,866 
(Recovery of) provision for credit losses — unfunded loan commitments (324) (1,385) 163  (1,197) 2,566 
Total provision for credit losses 3,580  1,723  2,074  12,466  8,432 
Net interest income after provision for credit losses 75,786  73,763  69,256  288,351  270,215 
Noninterest income:
Trust and wealth advisory 6,817  6,524  5,912  26,709  23,706 
Service charges on deposit accounts 3,325  3,279  3,331  12,877  12,749 
Debit card 4,424  4,598  4,395  17,785  17,980 
Mortgage banking 938  1,042  772  4,210  3,471 
Insurance commissions 1,702  1,641  1,527  6,730  6,911 
Equipment rental 1,102  1,141  1,907  5,171  8,837 
Losses on investment securities available-for-sale (3,889) —  (2,882) (3,889) (2,926)
Other 4,063  4,223  5,114  16,714  19,895 
Total noninterest income 18,482  22,448  20,076  86,307  90,623 
Noninterest expense:
Salaries and employee benefits 31,825  31,274  29,913  121,909  115,612 
Net occupancy 3,024  3,011  2,925  11,939  11,090 
Furniture and equipment 1,702  1,496  1,715  5,612  5,653 
Data processing 7,353  7,002  6,341  27,567  25,055 
Depreciation — leased equipment 879  907  1,523  4,073  7,093 
Professional fees 2,112  1,928  2,556  7,098  6,705 
FDIC and other insurance 1,435  1,423  1,624  6,142  5,926 
Business development and marketing 1,435  1,671  2,335  6,876  7,157 
Other 4,443  2,116  3,877  12,385  14,867 
Total noninterest expense 54,208  50,828  52,809  203,601  199,158 
Income before income taxes 40,060  45,383  36,523  171,057  161,680 
Income tax expense 8,623  10,469  8,106  38,439  36,746 
Net income 31,437  34,914  28,417  132,618  124,934 
Net loss (income) attributable to noncontrolling interests 23  12  (7)
Net income available to common shareholders $ 31,438  $ 34,937  $ 28,429  $ 132,623  $ 124,927 
Per common share:
Basic net income per common share $ 1.27  $ 1.41  $ 1.15  $ 5.36  $ 5.03 
Diluted net income per common share $ 1.27  $ 1.41  $ 1.15  $ 5.36  $ 5.03 
Basic weighted average common shares outstanding 24,515,454  24,514,144  24,430,477  24,496,148  24,615,546 
Diluted weighted average common shares outstanding 24,515,454  24,514,144  24,430,477  24,496,148  24,615,546 

– 8 –


1st SOURCE CORPORATION
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS’ EQUITY
INTEREST RATES AND INTEREST DIFFERENTIAL
(Unaudited - Dollars in thousands)
Three Months Ended
December 31, 2024 September 30, 2024 December 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 $ 1,548,340  $ 7,621  1.96  % $ 1,510,162  $ 6,120  1.61  % $ 1,559,351  $ 5,989  1.52  %
Tax-exempt(1)
31,676  350  4.40  % 29,057  316  4.33  % 37,251  392  4.17  %
Mortgages held for sale 3,159  52  6.55  % 3,758  63  6.67  % 2,010  41  8.09  %
Loans and leases, net of unearned discount(1)
6,676,421  113,852  6.78  % 6,605,677  115,216  6.94  % 6,387,858  107,150  6.65  %
Other investments 118,468  1,425  4.79  % 124,647  1,659  5.29  % 85,391  1,165  5.41  %
Total earning assets(1)
8,378,064  123,300  5.85  % 8,273,301  123,374  5.93  % 8,071,861  114,737  5.64  %
Cash and due from banks 74,243  64,014    70,352     
Allowance for loan and lease losses (153,798) (151,693)   (146,076)    
Other assets 525,955  534,202    557,363     
Total assets $ 8,824,464  $ 8,719,824    $ 8,553,500     
LIABILITIES AND SHAREHOLDERS’ EQUITY
         
Interest-bearing deposits $ 5,506,501  $ 40,221  2.91  % $ 5,534,358  $ 43,782  3.15  % $ 5,383,925  $ 38,624  2.85  %
Short-term borrowings:
Securities sold under agreements to repurchase 67,697  176  1.03  % 64,032  173  1.07  % 52,278  29  0.22  %
Other short-term borrowings 169,133  2,031  4.78  % 110,710  1,336  4.80  % 136,814  1,849  5.36  %
Subordinated notes 58,764  1,041  7.05  % 58,764  1,054  7.14  % 58,764  1,066  7.20  %
Long-term debt and mandatorily redeemable securities
39,001  315  3.21  % 39,119  1,399  14.23  % 46,765  1,673  14.19  %
Total interest-bearing liabilities
5,841,096  43,784  2.98  % 5,806,983  47,744  3.27  % 5,678,546  43,241  3.02  %
Noninterest-bearing deposits
1,639,648      1,600,068      1,684,743     
Other liabilities 157,383      161,978      177,097     
Shareholders’ equity 1,115,473      1,079,543      949,939     
Noncontrolling interests 70,864  71,252  63,175 
Total liabilities and equity
$ 8,824,464      $ 8,719,824      $ 8,553,500     
Less: Fully tax-equivalent adjustments (150) (144) (166)
Net interest income/margin (GAAP-derived)(1)
  $ 79,366  3.77  %   $ 75,486  3.63  %   $ 71,330  3.51  %
Fully tax-equivalent adjustments
150  144  166 
Net interest income/margin - FTE(1)
  $ 79,516  3.78  %   $ 75,630  3.64  %   $ 71,496  3.51  %
(1) See “Reconciliation of Non-GAAP Financial Measures” for more information on this performance measure/ratio.
– 9 –


1st SOURCE CORPORATION
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS’ EQUITY
INTEREST RATES AND INTEREST DIFFERENTIAL
(Unaudited - Dollars in thousands)
Twelve Months Ended
December 31, 2024 December 31, 2023
Average
Balance
Interest Income/Expense Yield/
Rate
Average
Balance
Interest Income/Expense Yield/
Rate
ASSETS
Investment securities available-for-sale:
Taxable $ 1,539,900  $ 25,720  1.67  % $ 1,632,567  $ 24,501  1.50  %
Tax-exempt(1)
30,464  1,312  4.31  % 44,083  1,805  4.09  %
Mortgages held for sale 3,233  214  6.62  % 2,368  155  6.55  %
Loans and leases, net of unearned discount(1)
6,598,329  451,432  6.84  % 6,203,857  387,524  6.25  %
Other investments 112,563  5,925  5.26  % 73,729  3,663  4.97  %
Total earning assets(1)
8,284,489  484,603  5.85  % 7,956,604  417,648  5.25  %
Cash and due from banks 65,285  70,304     
Allowance for loan and lease losses (151,050) (144,183)    
Other assets 540,815  532,072     
Total assets $ 8,739,539  $ 8,414,797     
LIABILITIES AND SHAREHOLDERS’ EQUITY
     
Interest-bearing deposits $ 5,509,956  $ 166,842  3.03  % $ 5,204,095  $ 123,162  2.37  %
Short-term borrowings:
Securities sold under agreements to repurchase 60,388  542  0.90  % 78,928  136  0.17  %
Other short-term borrowings 168,460  8,434  5.01  % 134,683  6,896  5.12  %
Subordinated notes 58,764  4,217  7.18  % 58,764  4,174  7.10  %
Long-term debt and mandatorily redeemable securities
40,971  3,165  7.72  % 46,323  3,892  8.40  %
Total interest-bearing liabilities
5,838,539  183,200  3.14  % 5,522,793  138,260  2.50  %
Noninterest-bearing deposits
1,609,001      1,753,149     
Other liabilities 161,657      151,659     
Shareholders’ equity 1,057,331      926,935     
Noncontrolling interests 73,011  60,261 
Total liabilities and equity
$ 8,739,539      $ 8,414,797     
Less: Fully tax-equivalent adjustments (586) (741)
Net interest income/margin (GAAP-derived)(1)
  $ 300,817  3.63  %   $ 278,647  3.50  %
Fully tax-equivalent adjustments
586  741 
Net interest income/margin - FTE(1)
  $ 301,403  3.64  %   $ 279,388  3.51  %
(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 Twelve Months Ended
December 31, September 30, December 31, December 31, December 31,
2024 2024 2023 2024 2023
Calculation of Net Interest Margin
(A) Interest income (GAAP) $ 123,150  $ 123,230  $ 114,571  $ 484,017  $ 416,907 
Fully tax-equivalent adjustments:
(B) - Loans and leases 78  79  88  317  381 
(C) - Tax-exempt investment securities 72  65  78  269  360 
(D) Interest income - FTE (A+B+C) 123,300  123,374  114,737  484,603  417,648 
(E) Interest expense (GAAP) 43,784  47,744  43,241  183,200  138,260 
(F)
Net interest income (GAAP) (A–E)
79,366  75,486  71,330  300,817  278,647 
(G)
Net interest income - FTE (D–E)
79,516  75,630  71,496  301,403  279,388 
(H) Annualization factor 3.978  3.978  3.967  1.000  1.000 
(I) Total earning assets $ 8,378,064  $ 8,273,301  $ 8,071,861  $ 8,284,489  $ 7,956,604 
Net interest margin (GAAP-derived) (F*H)/I 3.77  % 3.63  % 3.51  % 3.63  % 3.50  %
Net interest margin - FTE (G*H)/I 3.78  % 3.64  % 3.51  % 3.64  % 3.51  %
Calculation of Efficiency Ratio
(F) Net interest income (GAAP) $ 79,366  $ 75,486  $ 71,330  $ 300,817  $ 278,647 
(G) Net interest income - FTE 79,516  75,630  71,496  301,403  279,388 
(J) Plus: noninterest income (GAAP) 18,482  22,448  20,076  86,307  90,623 
(K)
Less: gains/losses on investment securities and partnership investments
3,487  (712) 1,173  809  (3,875)
(L) Less: depreciation - leased equipment (879) (907) (1,523) (4,073) (7,093)
(M) Total net revenue (GAAP) (F+J) 97,848  97,934  91,406  387,124  369,270 
(N)
Total net revenue - adjusted (G+J–K–L)
100,606  96,459  91,222  384,446  359,043 
(O) Noninterest expense (GAAP) 54,208  50,828  52,809  203,601  199,158 
(L) Less: depreciation - leased equipment (879) (907) (1,523) (4,073) (7,093)
(P)
Noninterest expense - adjusted (O–L)
53,329  49,921  51,286  199,528  192,065 
Efficiency ratio (GAAP-derived) (O/M) 55.40  % 51.90  % 57.77  % 52.59  % 53.93  %
Efficiency ratio - adjusted (P/N) 53.01  % 51.75  % 56.22  % 51.90  % 53.49  %
End of Period
December 31, September 30, December 31,
2024 2024 2023
Calculation of Tangible Common Equity-to-Tangible Assets Ratio
(Q) Total common shareholders’ equity (GAAP) $ 1,111,068  $ 1,104,253  $ 989,568 
(R) Less: goodwill and intangible assets (83,897) (83,902) (83,916)
(S)
Total tangible common shareholders’ equity (Q–R)
$ 1,027,171  $ 1,020,351  $ 905,652 
(T) Total assets (GAAP) 8,931,938  8,763,946  8,727,958 
(R) Less: goodwill and intangible assets (83,897) (83,902) (83,916)
(U)
Total tangible assets (T–R)
$ 8,848,041  $ 8,680,044  $ 8,644,042 
Common equity-to-assets ratio (GAAP-derived) (Q/T) 12.44  % 12.60  % 11.34  %
Tangible common equity-to-tangible assets ratio (S/U) 11.61  % 11.76  % 10.48  %
Calculation of Tangible Book Value per Common Share
(Q) Total common shareholders’ equity (GAAP) $ 1,111,068  $ 1,104,253  $ 989,568 
(V) Actual common shares outstanding 24,520,162  24,514,383  24,434,604 
Book value per common share (GAAP-derived) (Q/V)*1000 $ 45.31  $ 45.05  $ 40.50 
Tangible common book value per share (S/V)*1000 $ 41.89  $ 41.62  $ 37.06 
The NASDAQ Stock Market National Market Symbol: “SRCE” (CUSIP #336901 10 3)
Please contact us at shareholder@1stsource.com
– 11 –