株探米国株
日本語 英語
エドガーで原本を確認する
false000003478200000347822025-07-242025-07-24


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 24, 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 July 24, 2025, 1st Source Corporation issued a press release that announced its second quarter earnings for 2025. 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 24, 2025, with respect to 1st Source Corporation’s financial results for the second quarter ended June 30, 2025.

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 24, 2025
/s/ BRETT A. BAUER
Brett A. Bauer
Treasurer and Chief Financial Officer
Principal Accounting Officer


EX-99.1 2 ex06302025991pressrelease.htm EX-99.1 Q2'25 EARNINGS RELEASE Document

                                                Exhibit 99.1
pressreleasecorplogoa.jpg
For: Immediate Release Contact: Brett Bauer
July 24, 2025 574-235-2000


1st Source Corporation Reports Second Quarter Results,
Cash Dividend Declared
QUARTERLY HIGHLIGHTS
•Net income was $37.32 million for the quarter, down slightly from the previous quarter and up $0.53 million or 1.43% from the second quarter of 2024. Diluted net income per common share was $1.51, down $0.01 or 0.66% from the previous quarter and up $0.02 or 1.34% from the prior year’s second quarter of $1.49. These results include $1.00 million in pre-tax losses from the sale of approximately $26 million available-for-sale securities executed in the second quarter.
•Return on average assets decreased to 1.67% from 1.72% in the previous quarter and 1.69% in the second quarter of 2024. Return on average common shareholders’ equity decreased to 12.61% from 13.33% in the previous quarter and 14.41% in the second quarter of 2024.
•Cash dividend of $0.38 per common share for the quarter was approved, up 5.56% from the cash dividend declared a year ago.
•Average loans and leases grew $169.51 million in the second quarter, up 2.49% from the previous quarter and increased $362.25 million, up 5.48% from the second quarter of 2024.
•Tax-equivalent net interest income was $85.35 million, up $4.26 million or 5.25% from the previous quarter and up $11.15 million, or 15.03% from the second quarter a year ago. Tax-equivalent net interest margin was 4.01%, up 11 basis points from the previous quarter and up 42 basis points from the second quarter a year ago.
•Provision for credit losses of $7.69 million was recorded during the quarter compared to $3.27 million in the previous quarter and a recovery of provision for credit losses of $0.31 million during the previous year’s second quarter. The allowance for loan and lease losses as a percentage of total loans and leases remained consistent with historical levels, rising to 2.30% at June 30, 2025, up from 2.29% at March 31, 2025, and 2.26% at June 30, 2024.
South Bend, IN - 1st Source Corporation (NASDAQ: SRCE), parent company of 1st Source Bank, today reported quarterly net income of $37.32 million for the second quarter of 2025, down 0.54% compared to $37.52 million in the previous quarter and up 1.43% from the $36.79 million reported in the second quarter a year ago. Year-to-date 2025 net income was $74.84 million, up 12.97% compared to $66.25 million during the first six months of 2024. Diluted net income per common share for the second quarter of 2025 was $1.51, down 0.66% compared to $1.52 in the previous quarter and up 1.34% versus $1.49 in the second quarter of 2024. Diluted net income per common share for the first half of 2025 was $3.02 compared to $2.68 a year earlier. It was another good quarter with solid growth in net interest income offset by higher provision for credit losses and realized losses from strategic repositioning trades in the investment portfolio.
At its July 2025 meeting, the Board of Directors approved a cash dividend of $0.38 per common share, up 5.56% from the cash dividend declared a year ago. The cash dividend is payable to shareholders of record on August 5, 2025, and will be paid on August 15, 2025.
Christopher J. Murphy III, Chairman and Chief Executive Officer, commented, “We are pleased that the strong start in 2025 continued through the second quarter. In spite of the noise in the economy and the uncertainty in the market, we are proud to have achieved a sixth consecutive quarter of margin expansion resulting from higher rates on investment securities, increased average loan and lease balances, and lower deposit costs.
- 1 -


“While still very good, credit was challenged during the quarter with elevated net charge-offs, the majority of which were from one Auto and Light Truck account. Nonperforming assets to loans and leases at June 30, 2025 was 1.06% up from 0.63% at March 31, 2025 and the allowance for loans and lease losses as a percentage of total loans and leases remained strong at 2.30% up from 2.29% the previous quarter.
“Our balance sheet remained healthy during the quarter and is well positioned to handle the continued economic uncertainty, which is impacting our customers and their businesses. Our liquidity position is solid and our historically conservative capital position has been maintained.
“During the second quarter of 2025, we were pleased to learn that 1st Source was named to the annual Bank Honor Roll by Keefe, Bruyette & Woods, Inc. for the seventh consecutive year. We were among just 16 U.S. Banks on the list, placing our long-term performance among the top 5% of eligible banks in the United States. To be eligible, Banks must have more than $500 million in total assets and meet at least one of two criteria: consistent earnings growth over each of the past 10 years, and/or the top 5% of eligible banks based on a 10-year earnings per share compounded annual growth rate. To be named to this list for the seventh year in a row is evidence that our mission to help our clients achieve security, build wealth, and realize their dreams directly correlates with strong financial performance for the long term.
“Additionally, we were honored with the Indiana Banker’s Association’s (IBA) Commitment to Community award in the category of banks with $3 billion and above in assets. We were excited to be chosen for this award that celebrates bank community service efforts in Indiana. In 2024, 1st Source colleagues taught more than 200 Financial Education classes attracting more than 2,200 estimated attendees in Indiana alone. Additionally, our colleagues logged more than 14,500 volunteer hours, which included holding more than 110 Board seats for a variety of organizations in our communities. This award speaks directly to our Core Value of Community Leadership and we couldn’t be more pleased to have accepted it in person at the IBA’s Mega Conference in May.
“And finally, our recently opened Carmel Indiana Banking Center celebrated its Grand Opening and Ribbon Cutting in May. This new banking center showcases the Bank’s side-by-side banking model. Side-by-side banking invites the client behind the “teller line,” enabling the Bank’s clients and bankers to have a more transparent and inclusive experience and relationship. We are thrilled to have expanded into Hamilton County, Indiana and are pleased to be able to serve new and existing clients in that market and are welcoming them to come and experience the high level of convenience and service from our banking team right in their hometown,” Mr. Murphy concluded.
SECOND QUARTER 2025 FINANCIAL RESULTS
Loans and Leases
Second quarter average loans and leases were $6.97 billion, which was up $169.51 million or 2.49% from the previous quarter, and increased $362.25 million, up 5.48% from the second quarter a year ago. Year-to-date average loans and leases increased $329.04 million to $6.88 billion, up 5.02% from the first six months of 2024. Growth during the quarter occurred primarily within the Commercial and Agricultural, Renewable Energy, and Construction Equipment portfolios.
Deposits
Second quarter average deposits were $7.35 billion, which was up $15.54 million, or 0.21%, from the previous quarter, and up $165.41 million or 2.30% compared to the quarter ended June 30, 2024. Average deposits for the first six months of 2025 were $7.34 billion, an increase of $243.97 million, up 3.44% from the same period a year ago. Average deposit balance growth from the second quarter of 2024 was primarily in interest-bearing demand, savings and non-brokered time deposit balances offset by decreased brokered deposits and noninterest-bearing demand deposits.
Net Interest Income and Net Interest Margin
Second quarter 2025 tax-equivalent net interest income increased $4.26 million to $85.35 million, up 5.25% from the previous quarter and increased $11.15 million, up 15.03% from the second quarter a year ago. For the first six months of 2025, tax equivalent net interest income increased $20.17 million to $166.43 million, up 13.79% from the first half of 2024.
- 2 -


Second quarter 2025 net interest margin was 4.00%, an increase of 11 basis points from the 3.89% in the previous quarter and an increase of 41 basis points from the same period in 2024. On a fully tax-equivalent basis, second quarter 2025 net interest margin was 4.01%, up 11 basis points compared to the 3.90% in the previous quarter, and an increase of 42 basis points from the same period in 2024. The increase from the prior quarter and second quarter of 2024 was primarily due to higher rates on investment securities, increased average loan and lease balances and lower deposit costs. Immaterial net interest charge-offs during the current quarter had no impact on the net interest margin while net interest recoveries contributed seven basis points in the previous quarter and four basis points in the prior year second quarter.
Net interest margin for the first six months of 2025 was 3.95%, an increase of 39 basis points compared 3.56% for the first six months of 2024. Net interest margin on a fully-tax equivalent basis for the first half of 2025 was 3.95% an increase of 38 basis points compared to 3.57% for the first half of the prior year. Net interest recoveries positively contributed four basis points to both the current and previous year-to-date net interest margin.
Noninterest Income
Second quarter 2025 noninterest income of $23.06 million was relatively flat compared to the previous quarter, and to the second quarter a year ago. For the first six months of 2025, noninterest income increased $0.78 million, up 1.73% from the first six months of 2024.
Total noninterest income was lower by 0.20% compared to the previous quarter. The slight decrease from the previous quarter was mainly due to realized losses of $1.00 million from repositioning of available-for-sale securities. The securities sold had a weighted average yield of 1.04% and were replaced with securities having a weighted average yield of 4.18%. Additional decreases in the quarter were from lower insurance contingent commissions received and reduced equipment rental income as demand for operating leases continued to decline. These decreases were almost entirely offset by higher trust and wealth advisory income primarily from seasonal tax preparation fees, a rise in debit card income, higher partnership investment gains from a small business capital investment, and an increase in bank owned life insurance policy claims recognized.
The increase in noninterest income compared to the first six months of 2024 was mainly the result of gains on the sale of renewable energy tax equity investments and gains from a small business capital investment, increased insurance commissions, higher brokerage and commission fees and increased interest rate swap fees. These increases were offset by reduced equipment rental income as demand for operating leases continued to decline, available-for-sale securities losses of $1.00 million and decreases in mortgage banking income from lower sales volumes.
Noninterest Expense
Second quarter 2025 noninterest expense of $52.43 million decreased $0.65 million or 1.22% compared to the prior quarter and increased $2.57 million or 5.15% from the second quarter a year ago. For the first six months of 2025, noninterest expense increased $6.94 million, up 7.04% from the first six months of 2024.
The decrease in noninterest expense compared to the prior quarter, was the result of reduced group insurance claims, and lower leased equipment depreciation offset by higher salaries from normal merit increases and higher incentive compensation, increased furniture and equipment costs and higher data processing costs.
The increase in noninterest expense compared to the second quarter and first six months of 2024 was the result of higher salaries and wages from normal merit increases, increased incentive compensation and higher group insurance claims. Additionally, we saw increased data processing costs from technology projects, fewer gains on the sale of fixed assets and off-lease equipment, and increased furniture, equipment and occupancy expenses. These increases were offset by lower leased equipment depreciation and decreased blanket insurance premiums.
Credit
The allowance for loan and lease losses increased to $163.48 million as of June 30, 2025, or 2.30% of total loans and leases primarily as a result of a weakened forward economic outlook with increased uncertainty. This percentage compared to 2.29% at March 31, 2025, and 2.26% at June 30, 2024. Net charge-offs of $1.87 million were recorded for the second quarter of 2025, compared with net charge-offs of $0.18 million in the prior quarter and net recoveries of $1.99 million in the same quarter a year ago.
- 3 -


The provision for credit losses was $7.69 million for the second quarter of 2025, an increase of $4.43 million from the previous quarter and an increase of $8.00 million compared with the same period in 2024. The increase in the provision expense compared to the prior quarter was due to loan growth, increased net charge-offs and nonaccrual loans and leases, an increase in specific impairments, and higher special attention outstandings, offset by a decrease in the provision for unfunded commitments. The ratio of nonperforming assets to loans and leases was 1.06% as of June 30, 2025, compared to 0.63% on March 31, 2025, and 0.31% on June 30, 2024. The increase in nonperforming assets during the quarter was primarily from one Auto and Light Truck relationship
Capital
As of June 30, 2025, the common equity-to-assets ratio was 13.19%, compared to 12.96% at March 31, 2025, and 11.75% a year ago. The tangible common equity-to-tangible assets ratio was 12.38% at June 30, 2025, compared to 12.14% at March 31, 2025, and 10.91% a year earlier. The Common Equity Tier 1 ratio, calculated under banking regulatory guidelines, was 14.60% at June 30, 2025, compared to 14.71% at March 31, 2025, and 13.74% 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.
During the second quarter of 2025, 47,428 shares were repurchased for treasury reducing common shareholders’ equity by $2.84 million. Total year-to-date repurchased shares of 54,982 have reduced common shareholder’s equity by $3.30 million.

ABOUT 1ST SOURCE CORPORATION
1st Source common stock is traded on the NASDAQ Global Select Market under “SRCE” and appears in the National Market System tables in many daily newspapers under the code name “1st Src.” Since 1863, 1st Source has been committed to the success of its clients, individuals, businesses and the communities it serves. For more information, visit www.1stsource.com.
1st Source serves the northern half of Indiana and southwest Michigan and is the largest locally controlled financial institution headquartered in the area. While delivering a comprehensive range of consumer and commercial banking services through its community bank offices, 1st Source has distinguished itself with highly personalized services. 1st Source Bank also competes for business nationally by offering specialized financing services for new and used private and cargo aircraft, automobiles for leasing and rental agencies, medium and heavy-duty trucks, and construction equipment. The Corporation includes 78 banking centers, 18 1st Source Bank Specialty Finance Group locations nationwide, nine Wealth Advisory Services locations, 10 1st Source Insurance offices, and three loan production offices.
FORWARD LOOKING STATEMENTS
Except for historical information contained herein, the matters discussed in this document express “forward-looking statements.” Generally, the words “believe,” “contemplate,” “seek,” “plan,” “possible,” “assume,” “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.
- 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
2nd QUARTER 2025 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,
2025 2025 2024 2025 2024
AVERAGE BALANCES
Assets $ 8,962,134  $ 8,856,278  $ 8,761,006  $ 8,909,499  $ 8,706,575 
Earning assets 8,543,938  8,434,790  8,303,518  8,489,665  8,242,841 
Investments 1,476,621  1,519,177  1,554,362  1,497,782  1,581,228 
Loans and leases 6,968,463  6,798,952  6,606,209  6,884,176  6,555,139 
Deposits 7,349,084  7,333,542  7,183,678  7,341,356  7,097,391 
Interest bearing liabilities 5,997,624  5,920,255  5,922,916  5,959,154  5,853,199 
Common shareholders’ equity 1,187,076  1,141,922  1,027,138  1,164,624  1,016,712 
Total equity 1,246,121  1,208,236  1,098,740  1,227,283  1,091,697 
INCOME STATEMENT DATA
Net interest income $ 85,192  $ 80,938  $ 74,050  $ 166,130  $ 145,965 
Net interest income - FTE(1)
85,345  81,085  74,194  166,430  146,257 
Provision (recovery of provision) for credit losses 7,690  3,265  (314) 10,955  7,163 
Noninterest income 23,057  23,103  23,221  46,160  45,377 
Noninterest expense 52,430  53,076  49,861  105,506  98,565 
Net income 37,326  37,523  36,805  74,849  66,267 
Net income available to common shareholders 37,319  37,520  36,793  74,839  66,248 
PER SHARE DATA
Basic net income per common share $ 1.51  $ 1.52  $ 1.49  $ 3.02  $ 2.68 
Diluted net income per common share 1.51  1.52  1.49  3.02  2.68 
Common cash dividends declared 0.38  0.36  0.34  0.74  0.68 
Book value per common share(2)
48.86  47.29  42.58  48.86  42.58 
Tangible book value per common share(1)
45.44  43.87  39.16  45.44  39.16 
Market value - High 63.90  67.77  53.74  67.77  55.25 
Market value - Low 52.14  53.23  47.30  52.14  47.30 
Basic weighted average common shares outstanding 24,541,385  24,546,819  24,495,495  24,544,120  24,477,292 
Diluted weighted average common shares outstanding 24,541,385  24,546,819  24,495,495  24,544,120  24,477,292 
KEY RATIOS
Return on average assets 1.67  % 1.72  % 1.69  % 1.69  % 1.53  %
Return on average common shareholders’ equity 12.61  13.33  14.41  12.96  13.10 
Average common shareholders’ equity to average assets 13.25  12.89  11.72  13.07  11.68 
End of period tangible common equity to tangible assets(1)
12.38  12.14  10.91  12.38  10.91 
Risk-based capital - Common Equity Tier 1(3)
14.60  14.71  13.74  14.60  13.74 
Risk-based capital - Tier 1(3)
16.04  16.20  15.38  16.04  15.38 
Risk-based capital - Total(3)
17.30  17.46  16.64  17.30  16.64 
Net interest margin 4.00  3.89  3.59  3.95  3.56 
Net interest margin - FTE(1)
4.01  3.90  3.59  3.95  3.57 
Efficiency ratio: expense to revenue 48.43  51.01  51.26  49.70  51.51 
Efficiency ratio: expense to revenue - adjusted(1)
48.40  51.31  51.17  49.82  51.38 
Net charge-offs to average loans and leases 0.11  0.01  (0.12) 0.06  0.13 
Loan and lease loss allowance to loans and leases 2.30  2.29  2.26  2.30  2.26 
Nonperforming assets to loans and leases 1.06  0.63  0.31  1.06  0.31 
June 30, March 31, December 31, September 30, June 30,
2025 2025 2024 2024 2024
END OF PERIOD BALANCES
Assets $ 9,087,162  $ 8,963,114  $ 8,931,938  $ 8,763,946  $ 8,878,003 
Loans and leases 7,097,969  6,863,393  6,854,808  6,616,100  6,652,999 
Deposits 7,442,669  7,417,765  7,230,035  7,125,944  7,195,924 
Allowance for loan and lease losses 163,484  157,470  155,540  152,324  150,067 
Goodwill and intangible assets 83,895  83,895  83,897  83,902  83,907 
Common shareholders’ equity 1,198,589  1,161,459  1,111,068  1,104,253  1,043,515 
Total equity 1,257,424  1,220,542  1,181,506  1,175,205  1,114,855 
ASSET QUALITY
Loans and leases past due 90 days or more $ 198  $ 122  $ 106  $ 100  $ 185 
Nonaccrual loans and leases 71,732  40,540  30,613  30,678  20,297 
Other real estate —  —  460  —  — 
Repossessions 3,549  2,410  155  109  352 
Equipment owned under operating leases 62  —  —  —  — 
Total nonperforming assets $ 75,541  $ 43,072  $ 31,334  $ 30,887  $ 20,834 
(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.
- 6 -


1st SOURCE CORPORATION
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Unaudited - Dollars in thousands)
June 30, March 31, December 31, June 30,
2025 2025 2024 2024
ASSETS
Cash and due from banks $ 88,810  $ 87,816  $ 76,837  $ 89,592 
Federal funds sold and interest bearing deposits with other banks 60,298  135,003  47,989  179,651 
Investment securities available-for-sale, at fair value
(amortized cost of $1,530,847, $1,591,072, $1,650,684, and $1,662,184 at June 30, 2025, March 31, 2025, December 31, 2024, and June 30, 2024, respectively)
1,456,157  1,501,877  1,536,299  1,523,548 
Other investments 22,140  23,855  23,855  24,585 
Mortgages held for sale 4,334  2,305  2,569  2,763 
Loans and leases, net of unearned discount:
Commercial and agricultural 835,826  775,118  772,974  721,235 
Renewable energy 573,226  505,413  487,266  459,441 
Auto and light truck 972,461  955,945  948,435  1,009,967 
Medium and heavy duty truck 282,875  289,837  289,623  315,157 
Aircraft 1,134,838  1,118,099  1,123,797  1,058,591 
Construction equipment 1,207,209  1,171,934  1,203,912  1,132,556 
Commercial real estate 1,252,750  1,230,760  1,215,265  1,164,598 
Residential real estate and home equity 714,026  689,101  680,071  654,357 
Consumer 124,758  127,186  133,465  137,097 
Total loans and leases 7,097,969  6,863,393  6,854,808  6,652,999 
Allowance for loan and lease losses (163,484) (157,470) (155,540) (150,067)
Net loans and leases 6,934,485  6,705,923  6,699,268  6,502,932 
Equipment owned under operating leases, net 8,653  9,864  11,483  13,886 
Premises and equipment, net 55,602  54,778  53,456  48,201 
Goodwill and intangible assets 83,895  83,895  83,897  83,907 
Accrued income and other assets 372,788  357,798  396,285  408,938 
Total assets $ 9,087,162  $ 8,963,114  $ 8,931,938  $ 8,878,003 
LIABILITIES
Deposits:
Noninterest-bearing demand $ 1,583,621  $ 1,651,479  $ 1,639,101  $ 1,578,762 
Interest-bearing deposits:
Interest-bearing demand 2,601,353  2,451,169  2,544,839  2,543,724 
Savings 1,359,841  1,392,391  1,256,370  1,255,154 
Time 1,897,854  1,922,726  1,789,725  1,818,284 
Total interest-bearing deposits 5,859,048  5,766,286  5,590,934  5,617,162 
Total deposits 7,442,669  7,417,765  7,230,035  7,195,924 
Short-term borrowings:
Federal funds purchased and securities sold under agreements to repurchase 58,242  60,025  72,346  70,767 
Other short-term borrowings 51,816  1,152  176,852  217,450 
Total short-term borrowings 110,058  61,177  249,198  288,217 
Long-term debt and mandatorily redeemable securities 41,850  41,210  39,156  39,136 
Subordinated notes 58,764  58,764  58,764  58,764 
Accrued expenses and other liabilities 176,397  163,656  173,279  181,107 
Total liabilities 7,829,738  7,742,572  7,750,432  7,763,148 
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, 2025, March 31, 2025, December 31, 2024, and June 30, 2024, respectively
436,538  436,538  436,538  436,538 
Retained earnings 950,363  921,717  890,937  841,790 
Cost of common stock in treasury (3,674,878, 3,643,063, 3,685,512, and 3,698,651 shares at June 30, 2025, March 31, 2025, December 31, 2024, and
 June 30, 2024, respectively)
(131,551) (128,912) (129,175) (129,248)
Accumulated other comprehensive loss (56,761) (67,884) (87,232) (105,565)
Total shareholders’ equity 1,198,589  1,161,459  1,111,068  1,043,515 
Noncontrolling interests 58,835  59,083  70,438  71,340 
Total equity 1,257,424  1,220,542  1,181,506  1,114,855 
Total liabilities and equity $ 9,087,162  $ 8,963,114  $ 8,931,938  $ 8,878,003 
- 7 -


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,
2025 2025 2024 2025 2024
Interest income:
Loans and leases $ 117,230  $ 113,560  $ 113,101  $ 230,790  $ 222,303 
Investment securities, taxable 8,602  8,153  5,900  16,755  11,979 
Investment securities, tax-exempt 297  277  254  574  514 
Other 1,087  1,314  1,914  2,401  2,841 
Total interest income 127,216  123,304  121,169  250,520  237,637 
Interest expense:
Deposits 39,106  39,846  43,095  78,952  82,839 
Short-term borrowings 809  232  2,158  1,041  5,260 
Subordinated notes 1,007  1,014  1,061  2,021  2,122 
Long-term debt and mandatorily redeemable securities 1,102  1,274  805  2,376  1,451 
Total interest expense 42,024  42,366  47,119  84,390  91,672 
Net interest income 85,192  80,938  74,050  166,130  145,965 
Provision for credit losses:
Provision for credit losses — loans and leases 7,884  2,112  56  9,996  6,651 
(Recovery of) provision for credit losses — unfunded loan commitments (194) 1,153  (370) 959  512 
Total provision (recovery of provision) for credit losses 7,690  3,265  (314) 10,955  7,163 
Net interest income after provision for credit losses 77,502  77,673  74,364  155,175  138,802 
Noninterest income:
Trust and wealth advisory 7,266  6,666  7,081  13,932  13,368 
Service charges on deposit accounts 3,189  3,071  3,203  6,260  6,273 
Debit card 4,567  4,149  4,562  8,716  8,763 
Mortgage banking 1,116  853  1,280  1,969  2,230 
Insurance commissions 1,685  2,440  1,611  4,125  3,387 
Equipment rental 779  899  1,257  1,678  2,928 
Losses on investment securities available-for-sale (997) —  —  (997) — 
Other 5,452  5,025  4,227  10,477  8,428 
Total noninterest income 23,057  23,103  23,221  46,160  45,377 
Noninterest expense:
Salaries and employee benefits 31,800  32,115  29,238  63,915  58,810 
Net occupancy 3,035  3,224  2,908  6,259  5,904 
Furniture and equipment 1,684  1,347  1,265  3,031  2,414 
Data processing 7,410  7,291  6,712  14,701  13,212 
Depreciation – leased equipment 619  718  999  1,337  2,287 
Professional fees 1,499  1,668  1,713  3,167  3,058 
FDIC and other insurance 1,438  1,440  1,627  2,878  3,284 
Business development and marketing 1,884  1,925  2,026  3,809  3,770 
Other 3,061  3,348  3,373  6,409  5,826 
Total noninterest expense 52,430  53,076  49,861  105,506  98,565 
Income before income taxes 48,129  47,700  47,724  95,829  85,614 
Income tax expense 10,803  10,177  10,919  20,980  19,347 
Net income 37,326  37,523  36,805  74,849  66,267 
Net (income) loss attributable to noncontrolling interests (7) (3) (12) (10) (19)
Net income available to common shareholders $ 37,319  $ 37,520  $ 36,793  $ 74,839  $ 66,248 
Per common share:
Basic net income per common share $ 1.51  $ 1.52  $ 1.49  $ 3.02  $ 2.68 
Diluted net income per common share $ 1.51  $ 1.52  $ 1.49  $ 3.02  $ 2.68 
Basic weighted average common shares outstanding 24,541,385  24,546,819  24,495,495  24,544,120  24,477,292 
Diluted weighted average common shares outstanding 24,541,385  24,546,819  24,495,495  24,544,120  24,477,292 
- 8 -


1st SOURCE CORPORATION
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS’ EQUITY
INTEREST RATES AND INTEREST DIFFERENTIAL
(Unaudited - Dollars in thousands)
Three Months Ended
June 30, 2025 March 31, 2025 June 30, 2024
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 $ 1,444,203  $ 8,602  2.39  % $ 1,488,005  $ 8,153  2.22  % $ 1,524,751  $ 5,900  1.56  %
Tax exempt(1)
32,418  375  4.64  % 31,172  349  4.54  % 29,611  319  4.33  %
Mortgages held for sale 3,385  55  6.52  % 2,409  39  6.57  % 4,179  65  6.26  %
Loans and leases, net of unearned discount(1)
6,968,463  117,250  6.75  % 6,798,952  113,596  6.78  % 6,606,209  113,115  6.89  %
Other investments 95,469  1,087  4.57  % 114,252  1,314  4.66  % 138,768  1,914  5.55  %
Total earning assets(1)
8,543,938  127,369  5.98  % 8,434,790  123,451  5.94  % 8,303,518  121,313  5.88  %
Cash and due from banks 67,535  64,009    60,908     
Allowance for loan and lease losses (159,418) (157,318)   (149,688)    
Other assets 510,079  514,797    546,268     
Total assets $ 8,962,134  $ 8,856,278    $ 8,761,006     
LIABILITIES AND SHAREHOLDERS’ EQUITY
         
Interest-bearing deposits $ 5,774,752  $ 39,106  2.72  % $ 5,745,134  $ 39,846  2.81  % $ 5,603,880  $ 43,095  3.09  %
Short-term borrowings:
Securities sold under agreements to repurchase 60,863  121  0.80  % 58,232  104  0.72  % 61,729  146  0.95  %
Other short-term borrowings 61,917  688  4.46  % 18,450  128  2.81  % 159,953  2,012  5.06  %
Subordinated notes 58,764  1,007  6.87  % 58,764  1,014  7.00  % 58,764  1,061  7.26  %
Long-term debt and mandatorily redeemable securities
41,328  1,102  10.70  % 39,675  1,274  13.02  % 38,590  805  8.39  %
Total interest-bearing liabilities
5,997,624  42,024  2.81  % 5,920,255  42,366  2.90  % 5,922,916  47,119  3.20  %
Noninterest-bearing deposits
1,574,332      1,588,408      1,579,798     
Other liabilities 144,057      139,379      159,552     
Shareholders’ equity 1,187,076      1,141,922      1,027,138     
   Noncontrolling interests
59,045  66,314  71,602 
Total liabilities and equity
$ 8,962,134      $ 8,856,278      $ 8,761,006     
Less: Fully tax-equivalent adjustments (153) (147) (144)
Net interest income/margin (GAAP-derived)(1)
  $ 85,192  4.00  %   $ 80,938  3.89  %   $ 74,050  3.59  %
Fully tax-equivalent adjustments
153  147  144 
Net interest income/margin - FTE(1)
  $ 85,345  4.01  %   $ 81,085  3.90  %   $ 74,194  3.59  %
(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)
Six Months Ended
June 30, 2025 June 30, 2024
Average
Balance
Interest Income/Expense Yield/
Rate
Average
Balance
Interest Income/Expense Yield/
Rate
ASSETS
Investment securities available-for-sale:
Taxable $ 1,465,984  $ 16,755  2.30  % $ 1,550,665  $ 11,979  1.55  %
Tax exempt(1)
31,798  724  4.59  % 30,563  646  4.25  %
Mortgages held for sale 2,899  94  6.54  % 3,004  99  6.63  %
Loans and leases, net of unearned discount(1)
6,884,176  230,846  6.76  % 6,555,139  222,364  6.82  %
Other investments 104,808  2,401  4.62  % 103,470  2,841  5.52  %
Total earning assets(1)
8,489,665  250,820  5.96  % 8,242,841  237,929  5.80  %
Cash and due from banks 65,782  61,399     
Allowance for loan and lease losses (158,374) (149,335)    
Other assets 512,426  551,670     
Total assets $ 8,909,499  $ 8,706,575     
LIABILITIES AND SHAREHOLDERS’ EQUITY      
Interest-bearing deposits 5,760,025  78,952  2.76  % 5,499,367  82,839  3.03  %
Short-term borrowings:
Securities sold under agreements to repurchase 59,555  225  0.76  % 54,851  193  0.71  %
Other short-term borrowings 40,304  816  4.08  % 197,313  5,067  5.16  %
Subordinated notes 58,764  2,021  6.94  % 58,764  2,122  7.26  %
Long-term debt and mandatorily redeemable securities
40,506  2,376  11.83  % 42,904  1,451  6.80  %
Total interest-bearing liabilities
5,959,154  84,390  2.86  % 5,853,199  91,672  3.15  %
Noninterest-bearing deposits 1,581,331      1,598,024     
Other liabilities 141,731      163,655     
Shareholders’ equity 1,164,624      1,016,712     
Noncontrolling interests 62,659  74,985 
Total liabilities and equity
$ 8,909,499      $ 8,706,575     
Less: Fully tax-equivalent adjustments (300) (292)
Net interest income/margin (GAAP-derived)(1)
  $ 166,130  3.95  %   $ 145,965  3.56  %
Fully tax-equivalent adjustments
300  292 
Net interest income/margin - FTE(1)
  $ 166,430  3.95  %   $ 146,257  3.57  %
(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 Six Months Ended
June 30, March 31, June 30, June 30, June 30,
2025 2025 2024 2025 2024
Calculation of Net Interest Margin
(A) Interest income (GAAP) $ 127,216  $ 123,304  $ 121,169  $ 250,520  $ 237,637 
Fully tax-equivalent adjustments:
(B)  – Loans and leases 75  75  79  150  160 
(C)  – Tax exempt investment securities 78  72  65  150  132 
(D) Interest income – FTE (A+B+C) 127,369  123,451  121,313  250,820  237,929 
(E) Interest expense (GAAP) 42,024  42,366  47,119  84,390  91,672 
(F) Net interest income (GAAP) (A-E) 85,192  80,938  74,050  166,130  145,965 
(G) Net interest income - FTE (D-E) 85,345  81,085  74,194  166,430  146,257 
(H) Annualization factor 4.011  4.056  4.022  2.017  2.011 
(I) Total earning assets $ 8,543,938  $ 8,434,790  $ 8,303,518  $ 8,489,665  $ 8,242,841 
Net interest margin (GAAP-derived) (F*H)/I 4.00  % 3.89  % 3.59  % 3.95  % 3.56  %
Net interest margin – FTE (G*H)/I 4.01  % 3.90  % 3.59  % 3.95  % 3.57  %
Calculation of Efficiency Ratio
(F) Net interest income (GAAP) $ 85,192  $ 80,938  $ 74,050  $ 166,130  $ 145,965 
(G) Net interest income – FTE 85,345  81,085  74,194  166,430  146,257 
(J) Plus: noninterest income (GAAP) 23,057  23,103  23,221  46,160  45,377 
(K) Less: (gains) losses on investment securities and partnership investments (739) (1,427) (929) (2,166) (1,966)
(L) Less: depreciation – leased equipment (619) (718) (999) (1,337) (2,287)
(M) Total net revenue (GAAP) (F+J) 108,249  104,041  97,271  212,290  191,342 
(N) Total net revenue – adjusted (G+J–K–L) 107,044  102,043  95,487  209,087  187,381 
(O) Noninterest expense (GAAP) 52,430  53,076  49,861  105,506  98,565 
(L) Less:depreciation – leased equipment (619) (718) (999) (1,337) (2,287)
(P) Noninterest expense – adjusted (O–L) 51,811  52,358  48,862  104,169  96,278 
Efficiency ratio (GAAP-derived) (O/M) 48.43  % 51.01  % 51.26  % 49.70  % 51.51  %
Efficiency ratio – adjusted (P/N) 48.40  % 51.31  % 51.17  % 49.82  % 51.38  %
End of Period
June 30, March 31, June 30,
2025 2025 2024
Calculation of Tangible Common Equity-to-Tangible Assets Ratio
(Q) Total common shareholders’ equity (GAAP) $ 1,198,589  $ 1,161,459  $ 1,043,515 
(R) Less: goodwill and intangible assets (83,895) (83,895) (83,907)
(S) Total tangible common shareholders’ equity (Q–R) $ 1,114,694  $ 1,077,564  $ 959,608 
(T) Total assets (GAAP) 9,087,162  8,963,114  8,878,003 
(R) Less: goodwill and intangible assets (83,895) (83,895) (83,907)
(U) Total tangible assets (T–R) $ 9,003,267  $ 8,879,219  $ 8,794,096 
Common equity-to-assets ratio (GAAP-derived) (Q/T) 13.19  % 12.96  % 11.75  %
Tangible common equity-to-tangible assets ratio (S/U) 12.38  % 12.14  % 10.91  %
Calculation of Tangible Book Value per Common Share
(Q) Total common shareholders’ equity (GAAP) $ 1,198,589  $ 1,161,459  $ 1,043,515 
(V) Actual common shares outstanding 24,530,796  24,562,611  24,507,023 
Book value per common share (GAAP-derived) (Q/V)*1000 $ 48.86  $ 47.29  $ 42.58 
Tangible common book value per share (S/V)*1000 $ 45.44  $ 43.87  $ 39.16 

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