QUARTERLY HIGHLIGHTS

Net income was a record $37.52 million for the quarter, up $6.08 million or 19.35% from the previous quarter and up $8.07 million or 27.38% from the first quarter of 2024. Diluted net income per common share was $1.52, up $0.25 or 19.69% from the previous quarter and up $0.33 or 27.73% from the prior year’s first quarter of $1.19.Return on average assets increased to 1.72% from 1.42% in the previous quarter and 1.37% in the first quarter of 2024. Return on average common shareholders’ equity increased to 13.33% from 11.21%, in the previous quarter and 11.77% in the first quarter of 2024.Cash dividend of $0.38 per common share for the quarter was approved, up 11.76% from the cash dividend declared a year ago.Average loans and leases grew $122.53 million in the first quarter, up 1.84% (7.36% annualized growth) from the previous quarter and increased $294.88 million, up 4.53% from the first quarter of 2024.Average deposits increased $187.39 million in the first quarter, up 2.62% (10.48% annualized growth) from the previous quarter and grew $322.44 million, up 4.60% from the first quarter of 2024.Tax-equivalent net interest income was $81.09 million, up $1.57 million or 1.97% from the fourth quarter of 2024 and up $9.02 million, or 12.52% from the first quarter a year ago. Tax-equivalent net interest margin was 3.90%, up 12 basis points from the previous quarter and up 36 basis points from the first quarter a year ago.During the first quarter, we received a one-time $0.74 million after-tax interest payment on federal tax refunds from tax credit carrybacks. This was recognized through income tax expense and lowered the effective tax rate to 21.34% from 21.53% during the previous quarter and 22.24% from the first quarter a year ago.

South Bend, Indiana–(Newsfile Corp. – April 24, 2025) – 1st Source Corporation (NASDAQ: SRCE), parent company of 1st Source Bank, today reported record quarterly net income of $37.52 million for the first quarter of 2025, up 19.35% compared to $31.44 million the previous quarter and up 27.38% from the $29.46 million reported in the first quarter a year ago. Diluted net income per common share for the first quarter of 2025 was $1.52, up 19.69% compared to $1.27 in the previous quarter and up 27.73%, versus $1.19 in the first quarter of 2024. Return on average assets increased to 1.72% and return on average shareholders’ equity increased to 13.33% during the first quarter from 1.42% and 11.21%, respectively, in the previous quarter.

At its April 2025 meeting, the Board of Directors approved a cash dividend of $0.38 per common share, up 11.76% from the cash dividend declared a year ago. The cash dividend is payable to shareholders of record on May 5, 2025, and will be paid on May 15, 2025.

Christopher J. Murphy III, Chairman and Chief Executive Officer, commented, “In spite of the noise in the economy and the uncertainty in the market, we are pleased to have achieved record quarterly net income during the quarter and net interest margin expansion compared to the previous quarter. Higher rates on investment securities, increased average loan and lease balances, and less reliance on higher costing short-term borrowings lead to a 12-basis point improvement of our margin from the prior quarter. This marks the fifth consecutive quarter of margin expansion despite persistent deposit rate competition. Most importantly, our balance sheet remained strong during the quarter and is well positioned to handle economic uncertainty, which seems to be increasing every day, adversely impacting our customers and their businesses. Our liquidity position is solid and our historically conservative capital position was maintained.

“During the first quarter of 2025 we were very happy to learn that 1st Source Bank won several local and national accolades. For the second consecutive year, we were included in Forbes’ America’s Best Banks list and came in at #26 out of the top 100 named. This award is driven by 10 metrics addressing growth, credit quality and profitability – a set of proof points that we are continuing to maintain a strong and stable balance sheet, sustainable earnings, and are staying true to our mission of helping our clients achieve security, build wealth, and realize their dreams.

“Additionally, for the fourth consecutive year, we were named to Forbes’ America’s Best Midsize Employers list. We are especially proud of this award because the list identifies companies that are rated most highly by their employees. They ranked the employers on everything from salary, work environment, training programs, and opportunities to advance. It is confirmation that our leadership team is upholding our culture built on core values of integrity, teamwork, superior quality, outstanding client service, and community leadership.

“In March, we were also pleased to learn that we were designated by S&P Global Market Intelligence’s unit as among the Top 50 Community Banks with $3B to $10B in assets for the second year in a row, coming in at #25. This is a testament to our commitment to making smart financial decisions for the long term.

“At the state and local levels, we were recognized for our small business lending across the state of Indiana for the 12th consecutive year by the U.S. Small Business Administration (SBA). 1st Source once again received the Community Bank Gold Level Award for delivering the greatest number of SBA loans in Indiana in 2024. We were also proud to learn that we won five awards in Northwest Indiana Business Magazine’s Best of Business awards in the Banking and Finance category. The awards won included Best Bank for Business, Best Bank for Customer Service, Best Business Investment Firm, Best Institution for Obtaining a Business Loan, and Best Wealth Management Advisory Firm – all in Michiana.

“And finally, in the first quarter, our Kouts and Portage Avenue Banking Centers underwent renovations and were converted to our side-by-side banking model. Our Winamac Banking Center was moved to a new location and now also showcases the side-by-side model. This experience invites clients behind the teller line, allowing for the Bank’s clients and bankers to have a more transparent and inclusive relationship. We are also excited to have opened a new banking center in Carmel, Indiana in early April. This new location complements our existing loan production office in the Greater Indianapolis market, and we are eager to be able to serve both personal and business clients in that area with our full suite of services,” Mr. Murphy concluded.

FIRST QUARTER 2025 FINANCIAL RESULTS

Loans and Leases

First quarter average loans and leases were $6.80 billion, which was up $122.53 million or 1.84% from the previous quarter, and increased $294.88 million, up 4.53% from the first quarter a year ago. Average loan and lease growth from the previous quarter occurred primarily within the Commercial Real Estate, Aircraft, Commercial and Agricultural, and Construction Equipment portfolios. Average loan and lease growth from the first quarter of 2024 was primarily in the Commercial Real Estate, Construction Equipment, and Renewable Energy portfolios. End of period loans and leases of $6.86 billion on March 31, 2025, were relatively flat from December 31, 2024, and were up $300.62 million or 4.58% from March 31, 2024.

Deposits

First quarter average deposits were $7.33 billion, which was up $187.39 million, or 2.62%, from the previous quarter, and up $322.44 million or 4.60% compared to the quarter ended March 31, 2024. Average deposit balances increased from the previous quarter primarily due to higher brokered and savings balances offset by lower interest-bearing and noninterest-bearing demand balances. Average deposit balance growth from the first quarter of 2024 was primarily in time, savings, and interest-bearing demand offset by decreased noninterest-bearing demand and brokered deposits. End of period deposits of $7.42 billion on March 31, 2025, were up $187.73 million or 2.60% from December 31, 2024, and were up $362.45 million or 5.14% from March 31, 2024.

Net Interest Income and Net Interest Margin

First quarter 2025 tax-equivalent net interest income increased $1.57 million to $81.09 million, up 1.97% from the previous quarter and increased $9.02 million, up 12.52% from the first quarter a year ago.

First quarter 2025 net interest margin was 3.89%, an increase of 12 basis points from the 3.77% in the previous quarter and an increase of 35 basis points from the same period in 2024. On a fully tax-equivalent basis, first quarter 2025 net interest margin was 3.90%, up 12 basis points compared to the 3.78% in the previous quarter, and an increase of 36 basis points from the same period in 2024. The increase from the prior quarter and first quarter of 2024 was primarily due to higher rates on investment securities, increased average loan and lease balances and less reliance on higher costing short-term borrowings. Additionally, higher net interest recoveries contributed seven basis points during the first quarter compared to three basis points in the previous quarter and four basis points in the prior year first quarter.

Noninterest Income

First quarter 2025 noninterest income of $23.10 million was up $4.62 million, or 25.00% from the previous quarter, and increased $0.95 million, up 4.27% compared to the first quarter a year ago.

The increase in noninterest income compared to the previous quarter was mainly due to available-for-sale securities losses of $3.90 million and a $0.86 million writedown on a small business capital investment that were realized in the prior quarter, and increased insurance contingent commissions offset by lower debit card income, fewer deposit account fees, and reduced equipment rental income as demand for operating leases continued to decline.

The increase in noninterest income compared to the first quarter of 2024 was primarily due to increased partnership investment gains on sale of renewable energy tax equity investments, increased interest rate swap fees, higher brokerage and commission fees, increased insurance contingent commissions and higher trust and wealth and advisory income due to improvements in overall market performance. These increases were offset by reduced equipment rental income as demand for operating leases declined and decreases in mortgage banking income from lower sales volumes and servicing fees.

Noninterest Expense

First quarter 2025 noninterest expense of $53.08 million decreased $1.13 million or 2.09% compared to the prior quarter and increased $4.37 million or 8.98% from the first quarter a year ago.

The increase in noninterest expense compared to the first quarter 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, higher professional fees as a result of increased audit and legal fees, fewer gains on the sale of fixed assets and off-lease equipment, and increased occupancy expense. These increases were offset by lower leased equipment depreciation and decreased blanket insurance premiums.

Credit

The allowance for loan and lease losses increased to $157.47 million as of March 31, 2025, or 2.29% of total loans and leases primarily as a result of a weakened forward economic outlook with increased uncertainty. This percentage compared to 2.27% at December 31, 2024, and 2.26% at March 31, 2024. Net charge-offs of $0.18 million were recorded for the first quarter of 2025, compared with net charge-offs of $0.69 million in the prior quarter and net charge-offs of $6.12 million in the same quarter a year ago.

The provision for credit losses was $3.27 million for the first quarter of 2025, a decrease of $0.32 million from the previous quarter and a decrease of $4.21 million compared with the same period in 2024. The decrease in the provision expense compared to the first quarter a year ago was due to decreased net charge-offs and lower special attention outstandings offset by loan growth and an increase in the provision for unfunded commitments. The ratio of nonperforming assets to loans and leases was 0.63% as of March 31, 2025, compared to 0.46% on December 31, 2024, and 0.34% on March 31, 2024.

Capital

As of March 31, 2025, the common equity-to-assets ratio was 12.96%, compared to 12.44% at December 31, 2024, and 11.65% a year ago. The tangible common equity-to-tangible assets ratio was 12.14% at March 31, 2025, compared to 11.61% at December 31, 2024, and 10.79% a year earlier. The Common Equity Tier 1 ratio, calculated under banking regulatory guidelines, was 14.71% at March 31, 2025, compared to 14.21% at December 31, 2024, and 13.48% 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 first quarter of 2025, 7,554 shares were repurchased for treasury reducing common shareholders’ equity by $0.45 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.

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.

Category: Earnings

# # #
(charts attached)

1st SOURCE CORPORATION

1st QUARTER 2025 FINANCIAL HIGHLIGHTS

(Unaudited – Dollars in thousands, except per share data)

Three Months Ended

March 31,

December 31,

March 31,

2025

2024

AVERAGE BALANCES

Assets
$8,856,278
$8,824,464
$8,652,144

Earning assets

8,434,790

8,378,064

8,182,165

Investments

1,519,177

1,580,016

1,608,094

Loans and leases

6,798,952

6,676,421

6,504,069

Deposits

7,333,542

7,146,149

7,011,105

Interest bearing liabilities

5,920,255

5,841,096

5,783,480

Common shareholders’ equity

1,141,922

1,115,473

1,006,286

Total equity

1,208,236

1,186,337

1,084,654

INCOME STATEMENT DATA

Net interest income
$80,938
$79,366
$71,915

Net interest income – FTE(1)

81,085

79,516

72,063

Provision for credit losses

3,265

3,580

7,477

Noninterest income

23,103

18,482

22,156

Noninterest expense

53,076

54,208

48,704

Net income

37,523

31,437

29,462

Net income available to common shareholders

37,520

31,438

29,455

PER SHARE DATA

Basic net income per common share
$1.52
$1.27
$1.19

Diluted net income per common share

1.52

1.27

1.19

Common cash dividends declared

0.36

0.34

Book value per common share(2)

47.29

45.31

41.26

Tangible book value per common share(1)

43.87

41.89

37.83

Market value – High

67.77

68.13

55.25

Market value – Low

53.23

57.04

48.32

Basic weighted average common shares outstanding

24,546,819

24,515,454

24,459,088

Diluted weighted average common shares outstanding

24,546,819

24,515,454

24,459,088

KEY RATIOS

Return on average assets

1.72 %

1.42 %

1.37 %

Return on average common shareholders’ equity

13.33

11.21

11.77

Average common shareholders’ equity to average assets

12.89

12.64

11.63

End of period tangible common equity to tangible assets(1)

12.14

11.61

10.79

Risk-based capital – Common Equity Tier 1(3)

14.71

14.21

13.48

Risk-based capital – Tier 1(3)

16.20

15.82

15.15

Risk-based capital – Total(3)

17.46

17.08

16.41

Net interest margin

3.89

3.77

3.54

Net interest margin – FTE(1)

3.90

3.78

3.54

Efficiency ratio: expense to revenue

51.01

55.40

51.77

Efficiency ratio: expense to revenue – adjusted(1)

51.31

53.01

51.60

Net charge-offs to average loans and leases

0.01

0.04

0.38

Loan and lease loss allowance to loans and leases

2.29

2.27

2.26

Nonperforming assets to loans and leases

0.63

0.46

0.34

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024
END OF PERIOD BALANCES

Assets
$8,963,114
$8,931,938
$8,763,946
$8,878,003
$8,667,837
Loans and leases

6,863,393

6,854,808

6,616,100

6,652,999

6,562,772
Deposits

7,417,765

7,230,035

7,125,944

7,195,924

7,055,311
Allowance for loan and lease losses

157,470

155,540

152,324

150,067

148,024
Goodwill and intangible assets

83,895

83,897

83,902

83,907

83,912
Common shareholders’ equity

1,161,459

1,111,068

1,104,253

1,043,515

1,009,886
Total equity

1,220,542

1,181,506

1,175,205

1,114,855

1,081,549
ASSET QUALITY

Loans and leases past due 90 days or more
$122
$106
$100
$185
$26
Nonaccrual loans and leases

40,540

30,613

30,678

20,297

22,097
Other real estate

—

460

—

—
Repossessions

2,410

155

109

352

308
Total nonperforming assets
$43,072
$31,334
$30,887
$20,834
$22,431

(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.

1st SOURCE CORPORATION

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(Unaudited – Dollars in thousands)

March 31,

December 31,

September 30,

March 31,

2025

2024

ASSETS

Cash and due from banks
$87,816
$76,837
$99,900
$41,533

Federal funds sold and interest bearing deposits with other banks

135,003

47,989

69,461

39,381

Investment securities available-for-sale, at fair value
(amortized cost of $1,591,072, $1,650,684, $1,657,198, and $1,726,792 at March 31, 2025, December 31, 2024, September 30, 2024, and March 31, 2024, respectively)

1,501,877

1,536,299

1,563,461

1,583,244

Other investments

23,855

25,075

Mortgages held for sale

2,305

2,569

3,690

2,881

Loans and leases, net of unearned discount:

Commercial and agricultural

775,118

772,974

723,176

731,527

Renewable energy

505,413

487,266

479,947

413,662

Auto and light truck

955,945

948,435

949,473

997,465

Medium and heavy duty truck

289,837

289,623

299,208

303,799

Aircraft

1,118,099

1,123,797

1,065,801

1,104,058

Construction equipment

1,171,934

1,203,912

1,141,367

1,092,585

Commercial real estate

1,230,760

1,215,265

1,156,823

1,135,595

Residential real estate and home equity

689,101

680,071

664,581

643,856

Consumer

127,186

133,465

135,724

140,225

Total loans and leases

6,863,393

6,854,808

6,616,100

6,562,772

Allowance for loan and lease losses

(157,470)
(155,540)
(152,324)
(148,024)
Net loans and leases

6,705,923

6,699,268

6,463,776

6,414,748

Equipment owned under operating leases, net

9,864

11,483

13,011

16,691

Premises and equipment, net

54,778

53,456

48,185

45,689

Goodwill and intangible assets

83,895

83,897

83,902

83,912

Accrued income and other assets

357,798

396,285

394,705

414,683

Total assets
$8,963,114
$8,931,938
$8,763,946
$8,667,837

LIABILITIES

Deposits:

Noninterest-bearing demand
$1,651,479
$1,639,101
$1,635,981
$1,618,498

Interest-bearing deposits:

Interest-bearing demand

2,451,169

2,544,839

2,404,805

2,364,751

Savings

1,392,391

1,256,370

1,242,551

1,270,401

Time

1,922,726

1,789,725

1,842,607

1,801,661

Total interest-bearing deposits

5,766,286

5,590,934

5,489,963

5,436,813

Total deposits

7,417,765

7,230,035

7,125,944

7,055,311

Short-term borrowings:

Federal funds purchased and securities sold under agreements to repurchase

60,025

72,346

63,553

82,591

Other short-term borrowings

1,152

176,852

102,124

166,989

Total short-term borrowings

61,177

249,198

165,677

249,580

Long-term debt and mandatorily redeemable securities

41,210

39,156

39,220

39,406

Subordinated notes

58,764

Accrued expenses and other liabilities

163,656

173,279

199,136

183,227

Total liabilities

7,742,572

7,750,432

7,588,741

7,586,288

SHAREHOLDERS’ EQUITY

Preferred stock; no par value

Authorized 10,000,000 shares; none issued or outstanding  —
  —
  —
  —

Common stock; no par value

Authorized 40,000,000 shares; issued 28,205,674 shares at March 31, 2025, December 31, 2024, September 30, 2024, and March 31, 2024, respectively  436,538
  436,538
  436,538
  436,538

Retained earnings

921,717

890,937

868,075

812,413

Cost of common stock in treasury (3,643,063, 3,685,512, 3,691,291, and 3,728,016

shares at March 31, 2025, December 31, 2024, September 30, 2024, and
March 31, 2024, respectively) (128,912)
(129,175
)
(129,134
)
129,790
)

Accumulated other comprehensive loss

(67,884)
(87,232)
(71,226)
(109,275)
Total shareholders’ equity

1,161,459

1,111,068

1,104,253

1,009,886

Noncontrolling interests

59,083

70,438

70,952

71,663

Total equity

1,220,542

1,181,506

1,175,205

1,081,549

Total liabilities and equity
$8,963,114
$8,931,938
$8,763,946
$8,667,837

1st SOURCE CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited – Dollars in thousands, except per share amounts)

Three Months Ended

March 31,

December 31,

March 31,

2025

2024

Interest income:

Loans and leases
$113,560
$113,826
$109,202

Investment securities, taxable

8,153

7,621

6,079

Investment securities, tax-exempt

277

278

260

Other

1,314

1,425

927

Total interest income

123,304

123,150

116,468

Interest expense:

Deposits

39,846

40,221

39,744

Short-term borrowings

232

2,207

3,102

Subordinated notes

1,014

1,041

1,061

Long-term debt and mandatorily redeemable securities

1,274

315

646

Total interest expense

42,366

43,784

44,553

Net interest income

80,938

79,366

71,915

Provision for credit losses:

Provision for credit losses – loans and leases

2,112

3,904

6,595

Provision (recovery of provision) for credit losses – unfunded loan commitments

1,153

(324)
882

Total provision for credit losses

3,265

3,580

7,477

Net interest income after provision for credit losses

77,673

75,786

64,438

Noninterest income:

Trust and wealth advisory

6,666

6,817

6,287

Service charges on deposit accounts

3,071

3,325

3,070

Debit card

4,149

4,424

4,201

Mortgage banking

853

938

950

Insurance commissions

2,440

1,702

1,776

Equipment rental

899

1,102

1,671

Losses on investment securities available-for-sale

—

(3,889)
—

Other

5,025

4,063

4,201

Total noninterest income

23,103

18,482

22,156

Noninterest expense:

Salaries and employee benefits

32,115

31,825

29,572

Net occupancy

3,224

3,024

2,996

Furniture and equipment

1,347

1,702

1,149

Data processing

7,291

7,353

6,500

Depreciation – leased equipment

718

879

1,288

Professional fees

1,668

2,112

1,345

FDIC and other insurance

1,440

1,435

1,657

Business development and marketing

1,925

1,435

1,744

Other

3,348

4,443

2,453

Total noninterest expense

53,076

54,208

48,704

Income before income taxes

47,700

40,060

37,890

Income tax expense

10,177

8,623

8,428

Net income

37,523

31,437

29,462

Net (income) loss attributable to noncontrolling interests

(3)
1

(7)
Net income available to common shareholders
$37,520
$31,438
$29,455

Per common share:

Basic net income per common share
$1.52
$1.27
$1.19

Diluted net income per common share
$1.52
$1.27
$1.19

Basic weighted average common shares outstanding

24,546,819

24,515,454

24,459,088

Diluted weighted average common shares outstanding

24,546,819

24,515,454

24,459,088

1st SOURCE CORPORATION

DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS’ EQUITY

INTEREST RATES AND INTEREST DIFFERENTIAL

(Unaudited – Dollars in thousands)

Three Months Ended

March 31, 2025

December 31, 2024

March 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 $1,488,005
$8,153
2.22 % $1,548,340
$7,621
1.96 %
$1,576,579
$6,079
1.55 %
Tax exempt(1)
31,172

349
4.54 %

31,676

350
4.40 %

31,515

327
4.17 %
Mortgages held for sale
2,409

39
6.57 %

3,159

52
6.55 %

1,830

34
7.47 %
Loans and leases, net of unearned discount(1)
6,798,952

113,596
6.78 %

6,676,421

113,852
6.78 %

6,504,069

109,249
6.76 %
Other investments
114,252

1,314
4.66 %

118,468

1,425
4.79 %

68,172

927
5.47 %
Total earning assets(1)
8,434,790

123,451
5.94 %

8,378,064

123,300
5.85 %

8,182,165

116,616
5.73 %
Cash and due from banks
64,009

74,243

61,889

Allowance for loan and lease losses
(157,318)

(153,798)

(148,982)

Other assets
514,797

525,955

557,072

Total assets $8,856,278

$8,824,464

$8,652,144

LIABILITIES AND SHAREHOLDERS’ EQUITY

Interest-bearing deposits $5,745,134
$39,846
2.81 %
$5,506,501
$40,221
2.91 %
$5,394,854
$39,744
2.96 %
Short-term borrowings:

Securities sold under agreements to repurchase
58,232

104
0.72 %

67,697

176
1.03 %

47,973

47
0.39 %
Other short-term borrowings
18,450

128
2.81 %

169,133

2,031
4.78 %

234,672

3,055
5.24 %
Subordinated notes
58,764

1,014
7.00 %

58,764

1,041
7.05 %

58,764

1,061
7.26 %
Long-term debt and mandatorily redeemable
securities
39,675

1,274
13.02 %

39,001

315
3.21 %

47,217

646
5.50 %
Total interest-bearing liabilities
5,920,255

42,366
2.90 %

5,841,096

43,784
2.98 %

5,783,480

44,553
3.10 %
Noninterest-bearing deposits
1,588,408

1,639,648

1,616,251

Other liabilities
139,379

157,383

167,759

Shareholders’ equity
1,141,922

1,115,473

1,006,286

Noncontrolling interests
66,314

70,864

78,368

Total liabilities and equity $8,856,278

$8,824,464

$8,652,144

Less: Fully tax-equivalent adjustments

(147)

(150)

(148)
Net interest income/margin (GAAP-derived)(1)

$80,938
3.89 %

$79,366
3.77 %

$71,915
3.54 %
Fully tax-equivalent adjustments

147

150

148

Net interest income/margin – FTE(1)

$81,085
3.90 %

$79,516
3.78 %

$72,063
3.54 %
(1) See “Reconciliation of Non-GAAP Financial Measures” for more information on this performance measure/ratio.

1st SOURCE CORPORATION

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(Unaudited – Dollars in thousands, except per share data)

Three Months Ended

March 31,

December 31,

March 31,

2025

2024

Calculation of Net Interest Margin

(A)Interest income (GAAP)$
123,304
$123,150
$116,468

Fully tax-equivalent adjustments:

(B) – Loans and leases 75

(D)Interest income – FTE (A+B+C) 123,451

123,300

116,616

(E)Interest expense (GAAP) 42,366

43,784

44,553

(F)Net interest income (GAAP) (A-E) 80,938

79,366

71,915

(G)Net interest income – FTE (D-E) 81,085

79,516

72,063

(H)Annualization factor 4.056

3.978

4.022

(I)Total earning assets$
8,434,790
$8,378,064
$8,182,165

Net interest margin (GAAP-derived) (F*H)/I 3.89 %

3.77 %

3.54 %

Net interest margin – FTE (G*H)/I 3.90 %

3.78 %

3.54 %

Calculation of Efficiency Ratio

(F)Net interest income (GAAP)$
80,938
$79,366
$71,915

(G)Net interest income – FTE 81,085

79,516

72,063

(J)Plus: noninterest income (GAAP) 23,103

18,482

22,156

(K)
Less: (gains) losses on investment securities and partnership investments (1,427)

3,487

(1,037)
(L)Less: depreciation – leased equipment (718)

(879)

(1,288)
(M)Total net revenue (GAAP) (F+J) 104,041

97,848

94,071

(N)Total net revenue – adjusted (G+J-K-L) 102,043

100,606

91,894

(O)Noninterest expense (GAAP) 53,076

54,208

48,704

(L)Less:depreciation – leased equipment (718)

(879)

(1,288)
(P)Noninterest expense – adjusted (O-L) 52,358

53,329

47,416

Efficiency ratio (GAAP-derived) (O/M) 51.01 %

55.40 %

51.77 %

Efficiency ratio – adjusted (P/N) 51.31 %

53.01 %

51.60 %

End of Period

March 31,

December 31,

March 31,

2025

2024

Calculation of Tangible Common Equity-to-Tangible Assets Ratio

(Q)Total common shareholders’ equity (GAAP)$
1,161,459
$1,111,068
$1,009,886

(R)Less: goodwill and intangible assets (83,895)

(83,897)

(83,912)

(S)Total tangible common shareholders’ equity (Q-R)$
1,077,564
$1,027,171
$925,974

(T)Total assets (GAAP) 8,963,114

8,931,938

8,667,837

(R)Less: goodwill and intangible assets (83,895)

(83,897)

(83,912)
(U)Total tangible assets (T-R)$
8,879,219
$8,848,041
$8,583,925

Common equity-to-assets ratio (GAAP-derived) (Q/T) 12.96 %

12.44 %

11.65 %

Tangible common equity-to-tangible assets ratio (S/U) 12.14 %

11.61 %

10.79 %

Calculation of Tangible Book Value per Common Share

(Q)Total common shareholders’ equity (GAAP)$
1,161,459
$1,111,068
$1,009,886

(V)Actual common shares outstanding 24,562,611

24,520,162

24,477,658

Book value per common share (GAAP-derived) (Q/V)*1000$
47.29
$45.31
$41.26

Tangible common book value per share (S/V)*1000$
43.87
$41.89
$37.83

The NASDAQ Stock Market National Market Symbol: “SRCE” (CUSIP #336901 10 3)

Please contact us at [email protected]

Brett Bauer
574-235-2000

To view the source version of this press release, please visit https://www.newsfilecorp.com/release/249510

Matribhumi Samachar English

1st Source Corporation Reports Record First Quarter Results, Cash Dividend Declared

About

Check Also

Winmar Holdings Announces Strategic Partnership with CNAE Power for Renewable Energy Storage