株探米国株
日本語 英語
エドガーで原本を確認する
false000003478200000347822026-01-222026-01-22


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 22, 2026

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 22, 2026, 1st Source Corporation issued a press release that announced its fourth 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 January 22, 2026, with respect to 1st Source Corporation’s financial results for the fourth quarter ended December 31, 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: January 22, 2026 /s/ BRETT A. BAUER
Brett A. Bauer
Treasurer and Chief Financial Officer
Principal Accounting Officer


EX-99.1 2 ex01222026991pressrelease.htm EX-99.1 4TH QTR 2025 EARNINGS RELEASE Document

Exhibit 99.1
pressreleasecorplogo.jpg
For: Immediate Release Contact: Brett Bauer
January 22, 2026 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 $158.28 million for the year of 2025, up 19.34% from 2024 and was $41.14 million for the fourth quarter of 2025, down 2.73% from the previous quarter and up 30.87% from the fourth quarter of 2024. Diluted net income per common share was $6.41 for the year of 2025, up 19.59% from 2024 and was $1.67 for the fourth quarter of 2025, down 2.34% from the previous quarter and up 31.50% from the prior year’s fourth quarter. These results include $5.81 million and $8.68 million in pre-tax losses during the fourth quarter and full year, respectively, from repositioning of available-for-sale securities.
•Return on average assets increased to 1.76% and return on average common shareholders’ equity increased to 13.16% for the full year 2025 from 1.52% and 12.54%, respectively, in 2024. For the fourth quarter of 2025, return on average assets increased to 1.80% and return on average common shareholders’ equity increased to 12.94% from 1.42% and 11.21%, respectively, in the fourth quarter of 2024.
•Cash dividend of $0.40 per common share was approved, up 11.11% from the cash dividend declared a year ago.
•Average loans and leases grew $336.29 million, up 5.10% during 2025 to $6.93 billion from $6.60 billion in 2024.
•Average deposits increased $263.33 million, up 3.70% to $7.38 billion during 2025 from $7.12 billion in 2024. Average deposits, net of brokered deposits, increased $338.84 million, up 5.18% to $6.88 billion during 2025 from $6.54 billion in 2024.
•Tax-equivalent net interest margin was 4.07% for 2025, up 43 basis points from 2024 and was 4.29% for the fourth quarter of 2025, up 20 basis points from the prior quarter and up 51 basis points from the fourth quarter of 2024. Net interest recoveries had a positive 14 basis point impact on the fourth quarter 2025 tax-equivalent net interest margin compared to a positive three basis point impact during the previous quarter and the fourth quarter of 2024.
South Bend, IN — 1st Source Corporation (NASDAQ: SRCE), parent company of 1st Source Bank, today reported record net income of $158.28 million for 2025, an increase of 19.34% compared to $132.62 million earned in 2024. Fourth quarter net income was $41.14 million, an increase of 30.87% compared to $31.44 million earned in the fourth quarter of 2024. Diluted net income per common share for the year was a record $6.41, up 19.59% from the $5.36 earned a year earlier. Diluted net income per common share for the fourth quarter was $1.67, up 31.50% from the $1.27 earned in the fourth quarter of the previous year.
Return on average assets increased to 1.76% and return on average common shareholders’ equity increased to 13.16% for the full year 2025 from 1.52% and 12.54%, respectively, in 2024. For the fourth quarter of 2025, return on average assets increased to 1.80% and return on average common shareholders’ equity increased to 12.94% from 1.42% and 11.21%, respectively, in the fourth quarter of 2024. The increase in both ratios was mainly due to a larger percentage increase in net income compared to the percent increase in average assets and average common shareholders’ equity for both periods presented.
At its January 2026 meeting, the Board of Directors approved a cash dividend of $0.40 per common share, up 11.11% from the $0.36 per common share declared a year ago. The cash dividend is payable to shareholders of record on February 3, 2026, and will be paid on February 13, 2026.
– 1 –


Andrea G. Short, President and Chief Executive Officer, commented, “We are pleased to announce record net income for the fifth year in a row and we reached our 38th consecutive year of dividend growth. We were able to grow average loans and leases by $336.29 million or 5.10% and average deposits, net of brokered deposits, increased by $338.84 million or 5.18% from 2024. Higher rates on investment securities, relatively stable rates on loans and leases, and lower deposit and short-term borrowing rates resulted in tax-equivalent net interest margin expansion during 2025 to 4.07% from 3.64% in 2024. During the fourth quarter, we also experienced margin expansion of 20 basis points. Net interest recoveries had a positive 14 basis point impact on the fourth quarter 2025 tax-equivalent net interest margin compared to a positive three basis point impact during the previous quarter. We had net charge-offs to average loans and leases of 0.06% in 2025 compared to 0.09% in 2024. These positive income statement results were supported by a strong balance sheet. During the year, we maintained strong liquidity and upheld our historically conservative capital structure. I am extremely proud that my colleagues were able to achieve such positive results despite the unique challenges of the last several years.
“We were also delighted to learn that Chris Murphy, our Executive Chairman was honored with a 2025 Leaders in Banking Excellence Award by the Indiana Bankers Association. These awards showcase exceptional individuals who have positively impacted Indiana banks and the communities they serve. Chris’ contributions over the past 50-plus years have helped shape the Indiana banking community. He is a passionate advocate for our clients, our communities, and community banks and is a true example of what it means to be a servant leader.
“Finally, in the fourth quarter, we rolled out a new platform called Online & Mobile Banking for Business. This new suite of services allows small business owners a fast, reliable, and convenient way to manage their business accounts online. It gives them new tools to help them simplify payments, create team account access for their employees, and manage their cashflow more quickly and easily with no manual data entry. This new platform is one more way we are showing our commitment to supporting small businesses in the communities where we live and serve.” Ms. Short concluded.
Christopher J. Murphy III, Executive Chairman, added, “During the fourth quarter of 2025, we were very pleased to learn that we are in rare company to be named among Piper Sandler’s Sm-All Stars for the third year in a row. The list identifies the top performing small-cap banks and thrifts in the country. To earn this prestigious status, companies need to have a market cap below $2.5 billion and meet a range of criteria related to growth, profitability, credit quality, and capital strength.

Additionally, we were pleased to learn that 1st Source once again received a “Superior” Bauer 5-Star Rating, the highest rating by BauerFinancial. The ratings are based on several factors including capital ratio, profitability/loss trend, evaluation of the level of delinquent loans, repossessed assets, the market versus book value of the investment portfolio, the community reinvestment rating (CRA), liquidity and more.” Mr. Murphy concluded.
FULL YEAR AND FOURTH QUARTER 2025 FINANCIAL RESULTS
Loans
Annual average loans and leases of $6.93 billion increased $336.29 million, up 5.10% from the full year 2024. Quarterly average loans and leases of $6.95 billion increased $276.67 million, up 4.14% in the fourth quarter of 2025 from the year ago quarter and have decreased $62.30 million, down 0.89% from the third quarter of this year. Strong growth primarily within our Renewable Energy, Commercial Real Estate, Construction Equipment and Residential Real Estate and Home Equity portfolios drove total average loans and leases higher during the year offset by a reduction in the Auto and Light Truck portfolio mainly due to auto rental clients downsizing their fleets during the year.
– 2 –


Deposits
Annual average deposits for 2025 were $7.38 billion, an increase of $263.33 million, up 3.70% from 2024. Quarterly average deposits of $7.42 billion grew $274.86 million, up 3.85% compared to the same quarter last year and were relatively flat compared to the third quarter of this year. Growth over the last year came from non-brokered time deposits, money market accounts, and interest-bearing demand deposits offset by a decrease in more expensive brokered deposits. Average brokered deposits decreased $75.50 million or 13.00% during the full year and decreased $162.09 million or 29.77% during the fourth quarter. At December 31, 2025, the composition of our deposit portfolio continued to reflect a well-balanced, high quality mix across our deposit categories. Core deposits represented 91.07% of total deposits and noninterest-bearing demand deposits represented 22.15% of total deposits at year-end 2025.
Net Interest Income and Net Interest Margin
For full year 2025, tax-equivalent net interest income was $348.79 million, an increase of $47.38 million, up 15.72% compared to the full year 2024. Fourth quarter 2025 tax-equivalent net interest income of $93.45 million increased $13.94 million, up 17.53% from the fourth quarter a year ago and increased $4.55 million, up 5.12% from the third quarter.
Net interest margin for the year ending December 31, 2025 was 4.07%, an increase of 44 basis points from the 3.63% for the year ending December 31, 2024. Net interest margin on a tax-equivalent basis for the year ending December 31, 2025 was 4.07%, an increase of 43 basis points from the 3.64% for the year ending December 31, 2024. Net interest recoveries positively contributed six basis points to the 2025 tax-equivalent net interest margin compared to a positive three basis point impact during 2024.
Fourth quarter 2025 net interest margin was 4.28%, an increase of 51 basis points from the 3.77% for the same period in 2024 and an increase of 20 basis points from the prior quarter. Fourth quarter 2025 net interest margin on a fully tax-equivalent basis was also 4.29%, an increase of 51 basis points from the 3.78% for the same period in 2024 and an increase of 20 basis points from the 4.09% in the prior quarter. Net interest recoveries had a positive 14 basis point impact on the fourth quarter 2025 tax-equivalent net interest margin compared to a positive three basis point impact during the fourth quarter of 2024.
Noninterest Income
Noninterest income for the twelve months ended December 31, 2025 was $85.60 million, down $0.70 million or 0.82% compared to the twelve months ended December 31, 2024. Fourth quarter 2025 noninterest income of $17.54 million decreased $0.95 million, or 5.11% from the fourth quarter a year ago and decreased $4.37 million or 19.94% from the third quarter.
Noninterest income during the twelve months ended December 31, 2025 was lower compared to a year ago mainly from realized losses of $8.68 million from repositioning available-for-sale investment securities compared to realized losses of $3.90 million during 2024. The securities sold during 2025 had a weighted average yield of 0.92% and were replaced with securities having a weighted average yield of 3.66%. The cumulative breakeven on these transactions is estimated to be approximately 1.5 years. Additionally, noninterest income decreased from lower equipment rental income due to a decrease in the equipment rental portfolio as demand for operating leases continues to decline. These decreases were offset by higher partnership investment gains related to the sale of renewable energy tax equity investments, increased trust and wealth advisory income primarily from increased assets under management during the year, a rise in insurance commissions including contingent commissions, and growth in interest rate swap fees.
The decrease in noninterest income from the previous quarter was mainly due to higher losses from repositioning available-for-sale securities. The securities sold during the quarter had a weighted average yield of 0.91% and were replaced with securities having a weighted average yield of 3.64%. The breakeven on this transaction is estimated to be approximately 1.7 years. Additionally, we had a write-down of $0.77 million on a small business capital investment during the fourth quarter. These decreases were offset by increased trust and wealth advisory income primarily from estate fees and positive market performance during the quarter.
– 3 –


Noninterest Expense
Noninterest expense for the twelve months ended December 31, 2025 was $216.84 million, an increase of $13.24 million, or 6.50% compared to the same period a year ago. Fourth quarter 2025 noninterest expense of $56.56 million increased $2.35 million, or 4.33% from the fourth quarter a year ago and increased $1.78 million or 3.25% from the prior quarter.
The increase in noninterest expense for 2025 from 2024 was primarily due to higher salaries and benefits which included higher base salaries as a result of normal merit increases, a rise in incentive compensation and group insurance claims, as well as higher company contributions to employee retirement accounts due to the utilization of accumulated plan forfeitures of $0.65 million during 2024. Also contributing to higher noninterest expense was increased data processing costs related to technology projects and $1.10 million in charitable contributions. These increases were offset by lower leased equipment depreciation and decreased insurance premiums.
The increase in noninterest expense from the previous quarter was mainly due to higher salaries and wages from normal merit increases and increased incentive compensation, as well as higher group insurance claims, and increased professional fees. These increases were offset by fewer charitable contributions and lower debit card loss activity.
Credit
The allowance for loan and lease losses as of December 31, 2025 was 2.30% of total loans and leases compared to 2.32% at September 30, 2025, and 2.27% at December 31, 2024.
Net charge-offs for the full year of 2025 were $4.21 million compared to net charge-offs of $5.68 million in 2024. This resulted in net charge-offs to average loans and leases of 0.06% for 2025 compared to net charge-offs of 0.09% for 2024. Net charge-offs in the fourth quarter of 2025 were $0.28 million compared with net charge-offs of $0.69 million in the same quarter a year ago and $1.88 million of net charge-offs in the previous quarter.
The provision for credit losses was $12.56 million for the twelve months ended December 31, 2025, and included $0.71 million for the fourth quarter of 2025, an increase of $0.10 million and a decrease of $2.87 million, respectively, compared with the same periods in 2024. The ratio of nonperforming assets to loans and leases was 1.10% as of December 31, 2025, compared to 0.91% on September 30, 2025 and 0.46% on December 31, 2024. Nonperforming assets increased $14.19 million during the fourth quarter primarily due to the addition of one auto rental client, with whom we are actively engaged and pursuing resolution strategies.
Capital
As of December 31, 2025, the common equity-to-assets ratio was 14.08%, compared to 13.65% at September 30, 2025 and 12.44% a year ago. The tangible common equity-to-tangible assets ratio was 13.28% at December 31, 2025 compared to 12.85% at September 30, 2025 and 11.61% a year earlier. The Common Equity Tier 1 ratio, calculated under banking regulatory guidelines, was 15.52% at December 31, 2025 compared to 15.18% at September 30, 2025 and 14.21% a year ago.
During the fourth quarter and full year of 2025, 69,673 shares and 230,036 shares were repurchased for treasury reducing common shareholders’ equity by $4.19 million and $13.87 million, respectively.
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, 16 1st Source Bank Specialty Finance Group locations nationwide, nine Wealth Advisory Services locations, 13 1st Source Insurance offices, and three loan production offices.
– 4 –


FORWARD LOOKING STATEMENTS
Except for historical information contained herein, the matters discussed in this document express “forward-looking statements.” Generally, the words “believe,” “contemplate,” “seek,” “plan,” “possible,” “assume,” “expect,” “intend,” “targeted,” “continue,” “remain,” “estimate,” “anticipate,” “project,” “will,” “should,” “indicate,” “would,” “may” and similar expressions indicate forward-looking statements. Those statements, including statements, projections, estimates or assumptions concerning future events or performance, and other statements that are other than statements of historical fact, are subject to material risks and uncertainties. 1st Source cautions readers not to place undue reliance on any forward-looking statements, which speak only as of the date made.
1st Source may make other written or oral forward-looking statements from time to time. Readers are advised that various important factors could cause 1st Source’s actual results or circumstances for future periods to differ materially from those anticipated or projected in such forward-looking statements. Such factors, among others, include changes in laws, regulations or accounting principles generally accepted in the United States; 1st Source’s competitive position within its markets served; increasing consolidation within the banking industry; unforeseen changes in interest rates; unforeseen downturns in the local, regional or national economies or in the industries in which 1st Source has credit concentrations; and other risks discussed in 1st Source’s filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K, which filings are available from the SEC. 1st Source undertakes no obligation to publicly update or revise any forward-looking statements.
NON-GAAP FINANCIAL MEASURES
The accounting and reporting policies of 1st Source conform to generally accepted accounting principles (“GAAP”) in the United States and prevailing practices in the banking industry. However, certain non-GAAP performance measures are used by management to evaluate and measure the Company’s performance. Although these non-GAAP financial measures are frequently used by investors to evaluate a financial institution, they have limitations as analytical tools, and should not be considered in isolation, or as a substitute for analyses of results as reported under GAAP. These include taxable-equivalent net interest income (including its individual components), net interest margin (including its individual components), the efficiency ratio, tangible common equity-to-tangible assets ratio and tangible book value per common share. Management believes that these measures provide users of the Company’s financial information a more meaningful view of the performance of the interest-earning assets and interest-bearing liabilities and of the Company’s operating efficiency. Other financial holding companies may define or calculate these measures differently.
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 2025 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,
2025 2025 2024 2025 2024
AVERAGE BALANCES
Assets $ 9,070,471  $ 9,033,539  $ 8,824,464  $ 8,981,337  $ 8,739,539 
Earning assets 8,651,605  8,625,825  8,378,064  8,563,593  8,284,489 
Investments 1,519,175  1,472,520  1,580,016  1,496,807  1,570,364 
Loans and leases 6,953,090  7,015,389  6,676,421  6,934,619  6,598,329 
Deposits 7,421,006  7,424,112  7,146,149  7,382,291  7,118,957 
Interest bearing liabilities 5,956,902  5,992,547  5,841,096  5,967,003  5,838,539 
Common shareholders’ equity 1,261,725  1,219,234  1,115,473  1,202,863  1,057,331 
Total equity 1,306,954  1,276,923  1,186,337  1,259,876  1,130,342 
INCOME STATEMENT DATA
Net interest income $ 93,295  $ 88,750  $ 79,366  $ 348,175  $ 300,817 
Net interest income - FTE(1)
93,453  88,904  79,516  348,787  301,403 
Provision for credit losses 711  896  3,580  12,562  12,466 
Noninterest income 17,537  21,906  18,482  85,603  86,307 
Noninterest expense 56,557  54,776  54,208  216,839  203,601 
Net income 41,131  42,279  31,437  158,259  132,618 
Net income available to common shareholders 41,142  42,296  31,438  158,277  132,623 
PER SHARE DATA
Basic net income per common share $ 1.67  $ 1.71  $ 1.27  $ 6.41  $ 5.36 
Diluted net income per common share 1.67  1.71  1.27  6.41  5.36 
Common cash dividends declared 0.40  0.38  0.36  1.52  1.40 
Book value per common share(2)
52.32  50.60  45.31  52.32  45.31 
Tangible book value per common share(1)
48.88  47.17  41.89  48.88  41.89 
Market value - High 67.39  66.15  68.13  67.77  68.13 
Market value - Low 56.89  58.06  57.04  52.14  47.30 
Basic weighted average common shares outstanding 24,391,070  24,472,035  24,515,454  24,487,374  24,496,148 
Diluted weighted average common shares outstanding 24,391,070  24,472,035  24,515,454  24,487,374  24,496,148 
KEY RATIOS
Return on average assets 1.80  % 1.86  % 1.42  % 1.76  % 1.52  %
Return on average common shareholders’ equity 12.94  13.76  11.21  13.16  12.54 
Average common shareholders’ equity to average assets 13.91  13.50  12.64  13.39  12.10 
End of period tangible common equity to tangible assets(1)
13.28  12.85  11.61  13.28  11.61 
Risk-based capital - Common Equity Tier 1(3)
15.52  15.18  14.21  15.52  14.21 
Risk-based capital - Tier 1(3)
16.79  16.59  15.82  16.79  15.82 
Risk-based capital - Total(3)
18.05  17.85  17.08  18.05  17.08 
Net interest margin 4.28  4.08  3.77  4.07  3.63 
Net interest margin - FTE(1)
4.29  4.09  3.78  4.07  3.64 
Efficiency ratio: expense to revenue 51.03  49.50  55.40  49.99  52.59 
Efficiency ratio: expense to revenue - adjusted(1)
48.56  49.17  53.01  49.32  51.90 
Net charge-offs to average loans and leases 0.02  0.11  0.04  0.06  0.09 
Loan and lease loss allowance to loans and leases 2.30  2.32  2.27  2.30  2.27 
Nonperforming assets to loans and leases 1.10  0.91  0.46  1.10  0.46 
December 31, September 30, June 30, March 31, December 31,
2025 2025 2025 2025 2024
END OF PERIOD BALANCES
Assets $ 9,055,270  $ 9,056,691  $ 9,087,162  $ 8,963,114  $ 8,931,938 
Loans and leases 7,046,669  6,964,454  7,097,969  6,863,393  6,854,808 
Deposits 7,225,575  7,409,819  7,442,669  7,417,765  7,230,035 
Allowance for loan and lease losses 161,846  161,430  163,484  157,470  155,540 
Goodwill and intangible assets 83,895  83,895  83,895  83,895  83,897 
Common shareholders’ equity 1,274,971  1,236,472  1,198,589  1,161,459  1,111,068 
Total equity 1,318,090  1,291,431  1,257,424  1,220,542  1,181,506 
ASSET QUALITY
Loans and leases past due 90 days or more $ 460  $ 317  $ 198  $ 122  $ 106 
Nonaccrual loans and leases 76,602  62,264  71,732  40,540  30,613 
Other real estate —  120  —  —  460 
Repossessions 267  435  3,549  2,410  155 
Equipment owned under operating leases 49  56  62  —  — 
Total nonperforming assets $ 77,378  $ 63,192  $ 75,541  $ 43,072  $ 31,334 
(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)
December 31, September 30, June 30, December 31,
2025 2025 2025 2024
ASSETS
Cash and due from banks $ 69,249  $ 75,316  $ 88,810  $ 76,837 
Federal funds sold and interest bearing deposits with other banks 50,608  138,942  60,298  47,989 
Investment securities available-for-sale, at fair value
(amortized cost of $1,568,429, $1,555,564, $1,530,847, and $1,650,684 at December 31, 2025, September 30, 2025, June 30, 2025, and December 31, 2024, respectively)
1,522,486  1,495,117  1,456,157  1,536,299 
Other investments 22,140  22,140  22,140  23,855 
Mortgages held for sale 4,866  7,110  4,334  2,569 
Loans and leases, net of unearned discount:
Commercial and agricultural 797,592  759,167  835,826  772,974 
Renewable energy 652,799  603,715  573,226  487,266 
Auto and light truck 887,876  924,992  972,461  948,435 
Medium and heavy duty truck 269,749  280,302  282,875  289,623 
Aircraft 1,086,821  1,095,423  1,134,838  1,123,797 
Construction equipment 1,221,135  1,207,446  1,207,209  1,203,912 
Commercial real estate 1,269,765  1,244,306  1,252,750  1,215,265 
Residential real estate and home equity 740,777  726,585  714,026  680,071 
Consumer 120,155  122,518  124,758  133,465 
Total loans and leases 7,046,669  6,964,454  7,097,969  6,854,808 
Allowance for loan and lease losses (161,846) (161,430) (163,484) (155,540)
Net loans and leases 6,884,823  6,803,024  6,934,485  6,699,268 
Equipment owned under operating leases, net 6,964  7,649  8,653  11,483 
Premises and equipment, net 58,318  57,852  55,602  53,456 
Goodwill and intangible assets 83,895  83,895  83,895  83,897 
Accrued income and other assets 351,921  365,646  372,788  396,285 
Total assets $ 9,055,270  $ 9,056,691  $ 9,087,162  $ 8,931,938 
LIABILITIES
Deposits:
Noninterest bearing demand $ 1,600,495  $ 1,633,786  $ 1,583,621  $ 1,639,101 
Interest-bearing deposits:
Interest-bearing demand 2,592,202  2,512,205  2,601,353  2,544,839 
Savings 1,446,278  1,396,931  1,359,841  1,256,370 
Time 1,586,600  1,866,897  1,897,854  1,789,725 
Total interest-bearing deposits 5,625,080  5,776,033  5,859,048  5,590,934 
Total deposits 7,225,575  7,409,819  7,442,669  7,230,035 
Short-term borrowings:
Federal funds purchased and securities sold under agreements to repurchase 112,470  72,190  58,242  72,346 
Other short-term borrowings 126,151  1,384  51,816  176,852 
Total short-term borrowings 238,621  73,574  110,058  249,198 
Long-term debt and mandatorily redeemable securities 43,330  42,234  41,850  39,156 
Subordinated notes 58,764  58,764  58,764  58,764 
Accrued expenses and other liabilities 170,890  180,869  176,397  173,279 
Total liabilities 7,737,180  7,765,260  7,829,738  7,750,432 
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,
  2025, September 30, 2025, June 30, 2025, and December 31, 2024
436,538  436,538  436,538  436,538 
Retained earnings 1,015,160  983,615  950,363  890,937 
Cost of common stock in treasury (3,836,656, 3,771,570, 3,674,878, and
  3,685,512 shares at December 31, 2025, September 30, 2025, June 30, 2025,
  and December 31, 2024, respectively)
(141,950) (137,818) (131,551) (129,175)
Accumulated other comprehensive loss (34,777) (45,863) (56,761) (87,232)
Total shareholders’ equity 1,274,971  1,236,472  1,198,589  1,111,068 
Noncontrolling interests 43,119  54,959  58,835  70,438 
Total equity 1,318,090  1,291,431  1,257,424  1,181,506 
Total liabilities and equity $ 9,055,270  $ 9,056,691  $ 9,087,162  $ 8,931,938 
– 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,
2025 2025 2024 2025 2024
Interest income:
Loans and leases $ 119,981  $ 120,242  $ 113,826  $ 471,013  $ 451,329 
Investment securities, taxable 10,802  8,803  7,621  36,360  25,720 
Investment securities, tax-exempt 316  301  278  1,191  1,043 
Other 1,887  1,542  1,425  5,830  5,925 
Total interest income 132,986  130,888  123,150  514,394  484,017 
Interest expense:
Deposits 37,308  39,654  40,221  155,914  166,842 
Short-term borrowings 234  307  2,207  1,582  8,976 
Subordinated notes 1,002  1,010  1,041  4,033  4,217 
Long-term debt and mandatorily redeemable securities 1,147  1,167  315  4,690  3,165 
Total interest expense 39,691  42,138  43,784  166,219  183,200 
Net interest income 93,295  88,750  79,366  348,175  300,817 
Provision for credit losses:
Provision (recovery of provision) for credit losses — loans and leases 695  (179) 3,904  10,512  13,663 
Provision (recovery of provision) for credit losses — unfunded loan commitments 16  1,075  (324) 2,050  (1,197)
Total provision for credit losses 711  896  3,580  12,562  12,466 
Net interest income after provision for credit losses 92,584  87,854  75,786  335,613  288,351 
Noninterest income:
Trust and wealth advisory 7,110  6,825  6,817  27,867  26,709 
Service charges on deposit accounts 3,487  3,437  3,325  13,184  12,877 
Debit card 4,528  4,530  4,424  17,774  17,785 
Mortgage banking 1,103  1,031  938  4,103  4,210 
Insurance commissions 1,730  1,845  1,702  7,700  6,730 
Equipment rental 650  693  1,102  3,021  5,171 
Losses on investment securities available-for-sale (5,805) (1,877) (3,889) (8,679) (3,889)
Other 4,734  5,422  4,063  20,633  16,714 
Total noninterest income 17,537  21,906  18,482  85,603  86,307 
Noninterest expense:
Salaries and employee benefits 33,432  32,217  31,825  129,564  121,909 
Net occupancy 3,380  3,085  3,024  12,724  11,939 
Furniture and equipment 1,857  1,566  1,702  6,454  5,612 
Data processing 7,565  7,578  7,353  29,844  27,567 
Depreciation — leased equipment 521  557  879  2,415  4,073 
Professional fees 2,183  1,765  2,112  7,115  7,098 
FDIC and other insurance 1,461  1,454  1,435  5,793  6,142 
Business development and marketing 2,200  2,846  1,435  8,855  6,876 
Other 3,958  3,708  4,443  14,075  12,385 
Total noninterest expense 56,557  54,776  54,208  216,839  203,601 
Income before income taxes 53,564  54,984  40,060  204,377  171,057 
Income tax expense 12,433  12,705  8,623  46,118  38,439 
Net income 41,131  42,279  31,437  158,259  132,618 
Net loss attributable to noncontrolling interests 11  17  18 
Net income available to common shareholders $ 41,142  $ 42,296  $ 31,438  $ 158,277  $ 132,623 
Per common share:
Basic net income per common share $ 1.67  $ 1.71  $ 1.27  $ 6.41  $ 5.36 
Diluted net income per common share $ 1.67  $ 1.71  $ 1.27  $ 6.41  $ 5.36 
Basic weighted average common shares outstanding 24,391,070  24,472,035  24,515,454  24,487,374  24,496,148 
Diluted weighted average common shares outstanding 24,391,070  24,472,035  24,515,454  24,487,374  24,496,148 

– 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, 2025 September 30, 2025 December 31, 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 $ 1,483,960  $ 10,802  2.89  % $ 1,439,793  $ 8,803  2.43  % $ 1,548,340  $ 7,621  1.96  %
Tax-exempt(1)
35,215  398  4.48  % 32,727  379  4.59  % 31,676  350  4.40  %
Mortgages held for sale 5,228  78  5.92  % 4,516  73  6.41  % 3,159  52  6.55  %
Loans and leases, net of unearned discount(1)
6,953,090  119,979  6.85  % 7,015,389  120,245  6.80  % 6,676,421  113,852  6.78  %
Other investments 174,112  1,887  4.30  % 133,400  1,542  4.59  % 118,468  1,425  4.79  %
Total earning assets(1)
8,651,605  133,144  6.11  % 8,625,825  131,042  6.03  % 8,378,064  123,300  5.85  %
Cash and due from banks 75,004  59,957    74,243     
Allowance for loan and lease losses (162,941) (164,984)   (153,798)    
Other assets 506,803  512,741    525,955     
Total assets $ 9,070,471  $ 9,033,539    $ 8,824,464     
LIABILITIES AND SHAREHOLDERS’ EQUITY          
Interest-bearing deposits $ 5,783,353  $ 37,308  2.56  % $ 5,817,284  $ 39,654  2.70  % $ 5,506,501  $ 40,221  2.91  %
Short-term borrowings:
Securities sold under agreements to repurchase 59,330  121  0.81  % 59,297  148  0.99  % 67,697  176  1.03  %
Other short-term borrowings 13,028  113  3.44  % 15,556  159  4.06  % 169,133  2,031  4.78  %
Subordinated notes 58,764  1,002  6.76  % 58,764  1,010  6.82  % 58,764  1,041  7.05  %
Long-term debt and mandatorily redeemable securities
42,427  1,147  10.73  % 41,646  1,167  11.12  % 39,001  315  3.21  %
Total interest-bearing liabilities
5,956,902  39,691  2.64  % 5,992,547  42,138  2.79  % 5,841,096  43,784  2.98  %
Noninterest-bearing deposits
1,637,653      1,606,828      1,639,648     
Other liabilities 168,962      157,241      157,383     
Shareholders’ equity 1,261,725      1,219,234      1,115,473     
Noncontrolling interests 45,229  57,689  70,864 
Total liabilities and equity
$ 9,070,471      $ 9,033,539      $ 8,824,464     
Less: Fully tax-equivalent adjustments (158) (154) (150)
Net interest income/margin (GAAP-derived)(1)
  $ 93,295  4.28  %   $ 88,750  4.08  %   $ 79,366  3.77  %
Fully tax-equivalent adjustments
158  154  150 
Net interest income/margin - FTE(1)
  $ 93,453  4.29  %   $ 88,904  4.09  %   $ 79,516  3.78  %
(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, 2025 December 31, 2024
Average
Balance
Interest Income/Expense Yield/
Rate
Average
Balance
Interest Income/Expense Yield/
Rate
ASSETS
Investment securities available-for-sale:
Taxable $ 1,463,913  $ 36,360  2.48  % $ 1,539,900  $ 25,720  1.67  %
Tax-exempt(1)
32,894  1,501  4.56  % 30,464  1,312  4.31  %
Mortgages held for sale 3,894  245  6.29  % 3,233  214  6.62  %
Loans and leases, net of unearned discount(1)
6,934,619  471,070  6.79  % 6,598,329  451,432  6.84  %
Other investments 128,273  5,830  4.54  % 112,563  5,925  5.26  %
Total earning assets(1)
8,563,593  515,006  6.01  % 8,284,489  484,603  5.85  %
Cash and due from banks 66,638  65,285     
Allowance for loan and lease losses (161,191) (151,050)    
Other assets 512,297  540,815     
Total assets $ 8,981,337  $ 8,739,539     
LIABILITIES AND SHAREHOLDERS’ EQUITY      
Interest-bearing deposits $ 5,780,337  $ 155,914  2.70  % $ 5,509,956  $ 166,842  3.03  %
Short-term borrowings:
Securities sold under agreements to repurchase 59,433  494  0.83  % 60,388  542  0.90  %
Other short-term borrowings 27,191  1,088  4.00  % 168,460  8,434  5.01  %
Subordinated notes 58,764  4,033  6.86  % 58,764  4,217  7.18  %
Long-term debt and mandatorily redeemable securities
41,278  4,690  11.36  % 40,971  3,165  7.72  %
Total interest-bearing liabilities
5,967,003  166,219  2.79  % 5,838,539  183,200  3.14  %
Noninterest-bearing deposits
1,601,954      1,609,001     
Other liabilities 152,504      161,657     
Shareholders’ equity 1,202,863      1,057,331     
Noncontrolling interests 57,013  73,011 
Total liabilities and equity
$ 8,981,337      $ 8,739,539     
Less: Fully tax-equivalent adjustments (612) (586)
Net interest income/margin (GAAP-derived)(1)
  $ 348,175  4.07  %   $ 300,817  3.63  %
Fully tax-equivalent adjustments
612  586 
Net interest income/margin - FTE(1)
  $ 348,787  4.07  %   $ 301,403  3.64  %
(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,
2025 2025 2024 2025 2024
Calculation of Net Interest Margin
(A) Interest income (GAAP) $ 132,986  $ 130,888  $ 123,150  $ 514,394  $ 484,017 
Fully tax-equivalent adjustments:
(B) - Loans and leases 76  76  78  302  317 
(C) - Tax-exempt investment securities 82  78  72  310  269 
(D) Interest income - FTE (A+B+C) 133,144  131,042  123,300  515,006  484,603 
(E) Interest expense (GAAP) 39,691  42,138  43,784  166,219  183,200 
(F)
Net interest income (GAAP) (A–E)
93,295  88,750  79,366  348,175  300,817 
(G)
Net interest income - FTE (D–E)
93,453  88,904  79,516  348,787  301,403 
(H) Annualization factor 3.967  3.967  3.978  1.000  1.000 
(I) Total earning assets $ 8,651,605  $ 8,625,825  $ 8,378,064  $ 8,563,593  $ 8,284,489 
Net interest margin (GAAP-derived) (F*H)/I 4.28  % 4.08  % 3.77  % 4.07  % 3.63  %
Net interest margin - FTE (G*H)/I 4.29  % 4.09  % 3.78  % 4.07  % 3.64  %
Calculation of Efficiency Ratio
(F) Net interest income (GAAP) $ 93,295  $ 88,750  $ 79,366  $ 348,175  $ 300,817 
(G) Net interest income - FTE 93,453  88,904  79,516  348,787  301,403 
(J) Plus: noninterest income (GAAP) 17,537  21,906  18,482  85,603  86,307 
(K)
Less: gains/losses on investment securities and partnership investments
4,919  3,487  2,762  809 
(L) Less: depreciation - leased equipment (521) (557) (879) (2,415) (4,073)
(M) Total net revenue (GAAP) (F+J) 110,832  110,656  97,848  433,778  387,124 
(N)
Total net revenue - adjusted (G+J–K–L)
115,388  110,262  100,606  434,737  384,446 
(O) Noninterest expense (GAAP) 56,557  54,776  54,208  216,839  203,601 
(L) Less: depreciation - leased equipment (521) (557) (879) (2,415) (4,073)
(P)
Noninterest expense - adjusted (O–L)
56,036  54,219  53,329  214,424  199,528 
Efficiency ratio (GAAP-derived) (O/M) 51.03  % 49.50  % 55.40  % 49.99  % 52.59  %
Efficiency ratio - adjusted (P/N) 48.56  % 49.17  % 53.01  % 49.32  % 51.90  %
End of Period
December 31, September 30, December 31,
2025 2025 2024
Calculation of Tangible Common Equity-to-Tangible Assets Ratio
(Q) Total common shareholders’ equity (GAAP) $ 1,274,971  $ 1,236,472  $ 1,111,068 
(R) Less: goodwill and intangible assets (83,895) (83,895) (83,897)
(S)
Total tangible common shareholders’ equity (Q–R)
$ 1,191,076  $ 1,152,577  $ 1,027,171 
(T) Total assets (GAAP) 9,055,270  9,056,691  8,931,938 
(R) Less: goodwill and intangible assets (83,895) (83,895) (83,897)
(U)
Total tangible assets (T–R)
$ 8,971,375  $ 8,972,796  $ 8,848,041 
Common equity-to-assets ratio (GAAP-derived) (Q/T) 14.08  % 13.65  % 12.44  %
Tangible common equity-to-tangible assets ratio (S/U) 13.28  % 12.85  % 11.61  %
Calculation of Tangible Book Value per Common Share
(Q) Total common shareholders’ equity (GAAP) $ 1,274,971  $ 1,236,472  $ 1,111,068 
(V) Actual common shares outstanding 24,369,018  24,434,104  24,520,162 
Book value per common share (GAAP-derived) (Q/V)*1000 $ 52.32  $ 50.60  $ 45.31 
Tangible common book value per share (S/V)*1000 $ 48.88  $ 47.17  $ 41.89 
The NASDAQ Stock Market National Market Symbol: “SRCE” (CUSIP #336901 10 3)
Please contact us at shareholder@1stsource.com
– 11 –