Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

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

SRCE

QUARTERLY HIGHLIGHTS

  • Net income was $36.79 million for the quarter, up $4.36 million or 13.44% from the second quarter of 2023. Diluted net income per common share was $1.49, up $0.19 or 14.62% from the prior year's second quarter of $1.30.

  • Cash dividend increase of two cents per share to $0.36 per common share for the quarter was approved, up 12.50% from the cash dividend declared a year ago.

  • Average loans and leases grew $102.14 million in the second quarter, up 1.57% (6.28% annualized growth) from the previous quarter and $465.05 million, up 7.57% from the second quarter of 2023.

  • Average deposits grew $172.57 million in the second quarter, up 2.46% from the previous quarter and $244.60 million, up 3.52% from the second quarter of 2023.

  • Tax-equivalent net interest income was $74.19 million, up $2.13 million or 2.96% from the first quarter of 2024 and up $5.50 million, or 8.00% from the second quarter a year ago. Tax-equivalent net interest margin was 3.59%, up five basis points from the previous quarter and up 11 basis points from the second quarter a year ago.

  • Net recoveries of $1.99 million or 0.12% of average loans and leases occurred during the quarter compared to net charge-offs of $6.12 million or 0.38% of average loans and leases during the previous quarter.

South Bend, Indiana--(Newsfile Corp. - July 25, 2024) - 1st Source Corporation (NASDAQ: SRCE), parent company of 1st Source Bank, today reported record quarterly net income of $36.79 million for the second quarter of 2024, up $7.34 million or 24.91% from the previous quarter and up 13.44% from the $32.44 million reported in the second quarter a year ago. Year-to-date 2024 net income was $66.25 million compared to $63.56 million during the first six months of 2023. Diluted net income per common share for the second quarter of 2024 was $1.49, up $0.30 or 25.21% from the previous quarter and up 14.62%, versus $1.30 in the second quarter of 2023. Diluted net income per common share for the first half of 2024 was $2.68 compared to $2.55 a year earlier.

At its July 2024 meeting, the Board of Directors approved an increase in the cash dividend of two cents per share, raising the approved dividend for the quarter to $0.36 per common share, up 12.50% from the cash dividend declared a year ago. The cash dividend is payable to shareholders of record on August 5, 2024, and will be paid on August 15, 2024.

Christopher J. Murphy III, Chairman and Chief Executive Officer, commented, "We are very pleased to have achieved record quarterly earnings during the second quarter. Average loans and leases grew $102.14 million, up 1.57%, and average deposits increased $172.53 million, or 2.46% compared to the previous quarter. Disciplined loan and lease pricing led to an improvement in our net interest margin of five basis points from the prior quarter. This marks the third consecutive quarter of margin expansion despite persistent deposit rate competition. We were also helped by net recoveries of $1.99 million during the quarter. Nonperforming assets to loans and leases at June 30, 2024, was 0.31%, down from 0.34% at March 31, 2024, and the allowance for loan and lease losses as a percentage of total loans and leases remained strong and unchanged from the previous quarter at 2.26%. Additionally, our liquidity and capital positions remained strong.

"During the quarter, we were excited to learn that 1st Source was named by Forbes' as one of America's Best Banks! We ranked #14 on the list and the only bank in Indiana to be in the top 15. This award is a proof point that we are holding true to our long-standing commitment of helping our clients achieve security, build wealth, and realize their dreams by building a fortress-like balance sheet and quality, sustainable earnings to help us better serve them!

"The proof points continued to roll in this quarter as we also were named to the Forbes' Best in State Banks and Best Employers for New Grads lists. Finally, US News & World Report recently announced that 1st Source Bank was named a "Best Company to Work For" in the Midwest. It is an honor to receive this blend of awards because it emphasizes our stability as a bank not only financially, but also culturally.

"We strive to provide our colleagues with an engaging work environment that upholds our core values of integrity, teamwork, and superior quality paired with outstanding client service and community leadership. In keeping with our commitment to our community, we have remodeled both our Dunlap and our Bristol Street Banking Centers to feature our side-by-side banking model. This experience invites clients behind the teller line, allowing for clients and bankers to have a more transparent and inclusive relationship," Mr. Murphy concluded.

SECOND QUARTER 2024 FINANCIAL RESULTS

Loans

Second quarter average loans and leases increased $102.14 million to $6.61 billion, up 1.57% from the previous quarter and increased $465.05 million, up 7.57% from the second quarter a year ago. Year-to-date average loans and leases increased $466.17 million to $6.56 billion, up 7.66% from the first six months of 2023. Growth during the quarter occurred primarily within the Construction Equipment, Renewable Energy and Auto and Light Truck portfolios.

Deposits

Average deposits of $7.18 billion, increased $172.57 million, or 2.46% from the previous quarter, and grew $244.60 million or 3.52% compared to the quarter ended June 30, 2023. Average deposits for the first six months of 2024 were $7.10 billion, an increase of $193.15 million, up 2.80% from the same period a year ago. Average deposit balance growth from the previous quarter was primarily due to expected seasonal public fund deposit inflows. Average deposit balance growth from the second quarter of 2023 was primarily in savings, time, and brokered deposits.

End of period deposits were $7.20 billion at June 30, 2024, compared to $7.06 billion at March 31, 2024. Balances were higher mainly due to increased public fund deposits and time deposits, offset by decreased noninterest bearing deposits and brokered deposits. Rate competition for deposits persisted during the quarter from various areas including traditional bank and credit union competitors, money market funds, bond markets, and other non-bank alternatives.

Net Interest Income and Net Interest Margin

Second quarter 2024 tax-equivalent net interest income increased $2.13 million to $74.19 million, up 2.96% from the previous quarter and increased $5.50 million, up 8.00% from the second quarter a year ago. For the first six months of 2024, tax equivalent net interest income increased $7.77 million to $146.26 million, up 5.61% from the first half of 2023.

Second quarter 2024 net interest margin was 3.59%, an increase of five basis points from the 3.54% in the previous quarter and an increase of 12 basis points from the same period in 2023. On a fully tax-equivalent basis, second quarter 2024 net interest margin was 3.59%, up by five basis points compared to the 3.54% in the previous quarter, and an increase of 11 basis points from the same period in 2023. The five basis point increase from the prior quarter was primarily due to higher rates on loan and lease balances and less reliance on higher costing short-term borrowings.

Net interest margin for the first six months of 2024 was 3.56%, an increase of three basis points compared to the first six months of 2023. Net interest margin on a fully-tax equivalent basis for the first half of 2024 was 3.57%, an increase of three basis points compared to the first half of the prior year.

Noninterest Income

Second quarter 2024 noninterest income of $23.22 million increased $1.07 million, up 4.81% from the previous quarter, and was up modestly compared to the second quarter a year ago. For the first six months of 2024, noninterest income decreased slightly from the same period a year ago.

The increase in noninterest income compared to the previous quarter was mainly due to higher trust and wealth advisory income primarily from seasonal tax preparation fee income and improvements in overall investment market performance. Additionally, increased debit card income, and a rise in mortgage banking income from higher sales volumes were offset by lower equipment rental income due to a change in customer preferences and continued competitive pricing pressure for new business.

Noninterest Expense

Second quarter 2024 noninterest expense of $49.49 million was relatively flat compared to the prior quarter and increased slightly from the second quarter a year ago. For the first six months of 2024, noninterest expense was $99.08 million, up marginally from the same period a year ago.

The increase in noninterest expense compared to the second quarter and first six months of 2023 was the result of higher salaries and wages from normal merit increases, the impact of wage inflation and an increase in the number of employees filling prior open positions and a $1.08 million reversal of accrued legal fees during the first quarter of 2023. Additionally, increased data processing costs from technology projects, higher blanket bond insurance premium costs, as well as an increase in business development and marketing expenses, added to the increase. These increases were offset by reduced group insurance claims, lower leased equipment depreciation, a decrease in the loan loss provision for unfunded commitments and gains on the sale of leased equipment.

Credit

The allowance for loan and lease losses of $150.07 million as of June 30, 2024, was 2.26% of total loans and leases. This percentage compared to 2.26% at March 31, 2024, and 2.31% at June 30, 2023. Net recoveries of $1.99 million were recorded for the second quarter of 2024, compared with $6.12 million of net charge-offs in the prior quarter and net recoveries of $0.98 million in the same quarter a year ago. The majority of the second quarter's recoveries were related to activity in our Construction, Auto and Light Truck and Aircraft portfolios.

The provision for credit losses was $0.06 million for the second quarter of 2024, a decrease of $6.54 million from the previous quarter and an increase of $0.01 million compared with the same period in 2023. Net recoveries recorded during the quarter, compared to net charge-offs in the previous quarter, were the primary reason for the decrease in the provision for credit losses. The provision for credit losses during the quarter was driven by modest loan growth, an increase in specific impairments, and overall higher special attention outstandings, offset by a decrease in aircraft portfolio loan balances which carry a higher allowance due to historical risk volatility. The ratio of nonperforming assets to loans and leases was 0.31% as of June 30, 2024, compared to 0.34% on March 31, 2024, and 0.33% on June 30, 2023.

Capital

As of June 30, 2024, the common equity-to-assets ratio was 11.75%, compared to 11.65% at March 31, 2024, and 10.95% a year ago. The tangible common equity-to-tangible assets ratio was 10.91% at June 30, 2024, compared to 10.79% at March 31, 2024, and 10.05% a year earlier. The Common Equity Tier 1 ratio, calculated under banking regulatory guidelines was 13.74% at June 30, 2024 compared to 13.48% at March 31, 2024 and 13.59% a year ago.

Capital accretion over the last twelve months has been driven primarily by growth in retained earnings and a reduction in unrealized losses in our short-duration investment securities available-for-sale portfolio.

No shares were repurchased for treasury during the second quarter of 2024.

ABOUT 1ST SOURCE CORPORATION

1st Source common stock is traded on the NASDAQ Global Select Market under "SRCE" and appears in the National Market System tables in many daily newspapers under the code name "1st Src." Since 1863, 1st Source has been committed to the success of its clients, individuals, businesses and the communities it serves. For more information, visit www.1stsource.com.

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
2nd QUARTER 2024 FINANCIAL HIGHLIGHTS
(Unaudited - Dollars in thousands, except per share data)
Three Months Ended Six Months Ended
June 30, March 31, June 30, June 30, June 30,
2024 2024 2023 2024 2023
AVERAGE BALANCES
Assets $ 8,761,006 $ 8,652,144 $ 8,362,308 $ 8,706,575 $ 8,342,977
Earning assets 8,303,518 8,182,165 7,921,528 8,242,841 7,893,218
Investments 1,554,362 1,608,094 1,697,699 1,581,228 1,732,964
Loans and leases 6,606,209 6,504,069 6,141,157 6,555,139 6,088,970
Deposits 7,183,678 7,011,105 6,939,082 7,097,391 6,904,237
Interest bearing liabilities 5,922,916 5,783,480 5,496,112 5,853,199 5,421,221
Common shareholders' equity 1,027,138 1,006,286 926,157 1,016,712 908,325
Total equity 1,098,740 1,084,654 985,406 1,091,697 967,742
INCOME STATEMENT DATA
Net interest income $ 74,050 $ 71,915 $ 68,516 $ 145,965 $ 138,081
Net interest income - FTE(1) 74,194 72,063 68,695 146,257 138,486
Provision for credit losses 56 6,595 47 6,651 3,096
Noninterest income 23,221 22,156 22,769 45,377 46,092
Noninterest expense 49,491 49,586 49,165 99,077 98,586
Net income 36,805 29,462 32,447 66,267 63,578
Net income available to common shareholders 36,793 29,455 32,435 66,248 63,559
PER SHARE DATA
Basic net income per common share $ 1.49 $ 1.19 $ 1.30 $ 2.68 $ 2.55
Diluted net income per common share 1.49 1.19 1.30 2.68 2.55
Common cash dividends declared 0.34 0.34 0.32 0.68 0.64
Book value per common share(2) 42.58 41.26 37.31 42.58 37.31
Tangible book value per common share(1) 39.16 37.83 33.92 39.16 33.92
Market value - High 53.74 55.25 47.94 55.25 53.85
Market value - Low 47.30 48.32 38.77 47.30 38.77
Basic weighted average common shares outstanding 24,495,495 24,459,088 24,686,435 24,477,292 24,686,760
Diluted weighted average common shares outstanding 24,495,495 24,459,088 24,686,435 24,477,292 24,686,760
KEY RATIOS
Return on average assets 1.69 % 1.37 % 1.56 % 1.53 % 1.54 %
Return on average common shareholders' equity 14.41 11.77 14.05 13.10 14.11
Average common shareholders' equity to average assets 11.72 11.63 11.08 11.68 10.89
End of period tangible common equity to tangible assets(1) 10.91 10.79 10.05 10.91 10.05
Risk-based capital - Common Equity Tier 1(3) 13.74 13.48 13.59 13.74 13.59
Risk-based capital - Tier 1(3) 15.38 15.15 15.20 15.38 15.20
Risk-based capital - Total(3) 16.64 16.41 16.46 16.64 16.46
Net interest margin 3.59 3.54 3.47 3.56 3.53
Net interest margin - FTE(1) 3.59 3.54 3.48 3.57 3.54
Efficiency ratio: expense to revenue 50.88 52.71 53.86 51.78 53.53
Efficiency ratio: expense to revenue - adjusted(1) 50.78 52.56 53.23 51.65 53.07
Net (recoveries) charge-offs to average loans and leases (0.12) 0.38 (0.06) 0.13 (0.04)
Loan and lease loss allowance to loans and leases 2.26 2.26 2.31 2.26 2.31
Nonperforming assets to loans and leases 0.31 0.34 0.33 0.31 0.33
June 30, March 31, December 31, September 30, June 30,
2024 2024 2023 2023 2023
END OF PERIOD BALANCES
Assets $ 8,878,003 $ 8,667,837 $ 8,727,958 $ 8,525,058 $ 8,414,818
Loans and leases 6,652,999 6,562,772 6,518,505 6,353,648 6,215,343
Deposits 7,195,924 7,055,311 7,038,581 6,967,492 6,976,518
Allowance for loan and lease losses 150,067 148,024 147,552 144,074 143,542
Goodwill and intangible assets 83,907 83,912 83,916 83,921 83,897
Common shareholders' equity 1,043,515 1,009,886 989,568 924,250 921,020
Total equity 1,114,855 1,081,549 1,068,263 982,997 980,087
ASSET QUALITY
Loans and leases past due 90 days or more $ 185 $ 26 $ 149 $ 154 $ 56
Nonaccrual loans and leases 20,297 22,097 23,381 16,617 20,481
Other real estate
117 193
Repossessions 352 308 705 233 47
Total nonperforming assets $ 20,834 $ 22,431 $ 24,235 $ 17,121 $ 20,777

(1) See "Reconciliation of Non-GAAP Financial Measures" for more information on this performance measure/ratio.
(2) Calculated as common shareholders' equity divided by common shares outstanding at the end of the period.
(3) Calculated under banking regulatory guidelines.

1st SOURCE CORPORATION
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Unaudited - Dollars in thousands)
June 30, March 31, December 31, June 30,
2024 2024 2023 2023
ASSETS
Cash and due from banks $ 89,592 $ 41,533 $ 77,474 $ 86,742
Federal funds sold and interest bearing deposits with other banks 179,651 39,381 52,194 25,933
Investment securities available-for-sale, at fair value 1,523,548 1,583,244 1,622,600 1,661,405
Other investments 24,585 25,075 25,075 25,320
Mortgages held for sale 2,763 2,881 1,442 2,321
Loans and leases, net of unearned discount:
Commercial and agricultural 721,235 731,527 766,223 797,188
Renewable energy 459,441 413,662 399,708 376,905
Auto and light truck 1,009,967 997,465 966,912 901,054
Medium and heavy duty truck 315,157 303,799 311,947 319,634
Aircraft 1,058,591 1,104,058 1,078,172 1,060,340
Construction equipment 1,132,556 1,092,585 1,084,752 1,012,969
Commercial real estate 1,164,598 1,135,595 1,129,861 985,323
Residential real estate and home equity 654,357 643,856 637,973 617,495
Consumer 137,097 140,225 142,957 144,435
Total loans and leases 6,652,999 6,562,772 6,518,505 6,215,343
Allowance for loan and lease losses (150,067) (148,024) (147,552)
(143,542)
Net loans and leases 6,502,932 6,414,748 6,370,953 6,071,801
Equipment owned under operating leases, net 13,886 16,691 20,366 26,582
Premises and equipment, net 48,201 45,689 46,159 44,089
Goodwill and intangible assets 83,907 83,912 83,916 83,897
Accrued income and other assets 408,938 414,683 427,779 386,728
Total assets $ 8,878,003
$ 8,667,837 $ 8,727,958 $ 8,414,818
LIABILITIES
Deposits:
Noninterest-bearing demand $ 1,578,762
$ 1,618,498 $ 1,655,728 $ 1,721,947
Interest-bearing deposits:
Interest-bearing demand 2,543,724 2,364,751 2,430,833 2,528,231
Savings 1,255,154 1,270,401 1,213,334 1,163,166
Time 1,818,284 1,801,661 1,738,686 1,563,174
Total interest-bearing deposits 5,617,162 5,436,813 5,382,853 5,254,571
Total deposits 7,195,924 7,055,311 7,038,581 6,976,518
Short-term borrowings:
Federal funds purchased and securities sold under agreements to repurchase 70,767 82,591 55,809 69,308
Other short-term borrowings 217,450 166,989 256,550 118,377
Total short-term borrowings 288,217 249,580 312,359 187,685
Long-term debt and mandatorily redeemable securities 39,136 39,406 47,911 46,649
Subordinated notes 58,764 58,764 58,764 58,764
Accrued expenses and other liabilities 181,107 183,227 202,080 165,115
Total liabilities 7,763,148 7,586,288 7,659,695 7,434,731
SHAREHOLDERS' EQUITY
Preferred stock; no par value

Authorized 10,000,000 shares; none issued or outstanding
Common stock; no par value
436,538 436,538 436,538 436,538
Authorized 40,000,000 shares; issued 28,205,674 shares at June 30, 2024, March
31, 2024, December 31, 2023, and June 30, 2023, respectively
Retained earnings 841,790 812,413 789,842 744,442
Cost of common stock in treasury (3,698,651, 3,728,016, 3,771,070, and 3,523,113 (129,248) (129,790) (130,489)
(120,410)
shares at June 30, 2024, March 31, 2024, December 31, 2023, and
June 30, 2023, respectively)
Accumulated other comprehensive loss (105,565) (109,275) (106,323)
(139,550)
Total shareholders' equity 1,043,515 1,009,886 989,568 921,020
Noncontrolling interests 71,340 71,663 78,695 59,067
Total equity 1,114,855 1,081,549 1,068,263 980,087
Total liabilities and equity $ 8,878,003
$ 8,667,837 $ 8,727,958 $ 8,414,818

1st SOURCE CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited - Dollars in thousands, except per share amounts)
Three Months Ended Six Months Ended
June 30, March 31, June 30, June 30, June 30,
2024 2024 2023 2024 2023
Interest income:
Loans and leases $ 113,101 $ 109,202 $ 93,300 $ 222,303 $ 179,989
Investment securities, taxable 5,900 6,079 5,946 11,979 12,594
Investment securities, tax-exempt 254 260 330 514 812
Other 1,914 927 978 2,841 1,615
Total interest income 121,169 116,468 100,554 237,637 195,010
Interest expense:
Deposits 43,095 39,744 28,870 82,839 50,133
Short-term borrowings 2,158 3,102 1,625 5,260 3,018
Subordinated notes 1,061 1,061 1,028 2,122 2,048
Long-term debt and mandatorily redeemable securities 805 646 515 1,451 1,730
Total interest expense 47,119 44,553 32,038 91,672 56,929
Net interest income 74,050 71,915 68,516 145,965 138,081
Provision for credit losses 56 6,595 47 6,651 3,096
Net interest income after provision for credit losses 73,994 65,320 68,469 139,314 134,985
Noninterest income:
Trust and wealth advisory 7,081 6,287 6,467 13,368 12,146
Service charges on deposit accounts 3,203 3,070 3,118 6,273 6,121
Debit card 4,562 4,201 4,701 8,763 9,208
Mortgage banking 1,280 950 926 2,230 1,728
Insurance commissions 1,611 1,776 1,641 3,387 3,670
Equipment rental 1,257 1,671 2,326 2,928 4,829
Losses on investment securities available-for-sale (44)
Other 4,227 4,201 3,590 8,428 8,434
Total noninterest income 23,221 22,156 22,769 45,377 46,092
Noninterest expense:
Salaries and employee benefits 29,238 29,572 28,236 58,810 56,833
Net occupancy 2,908 2,996 2,676 5,904 5,298
Furniture and equipment 1,265 1,149 1,414 2,414 2,721
Data processing 6,712 6,500 6,268 13,212 12,425
Depreciation - leased equipment 999 1,288 1,876 2,287 3,898
Professional fees 1,713 1,345 1,704 3,058 2,386
FDIC and other insurance 1,627 1,657 1,344 3,284 2,704
Business development and marketing 2,026 1,744 1,649 3,770 3,621
Other 3,003 3,335 3,998 6,338 8,700
Total noninterest expense 49,491 49,586 49,165 99,077 98,586
Income before income taxes 47,724 37,890 42,073 85,614 82,491
Income tax expense 10,919 8,428 9,626 19,347 18,913
Net income 36,805 29,462 32,447 66,267 63,578
Net (income) loss attributable to noncontrolling interests (12) (7)
(12)
(19)
(19)
Net income available to common shareholders $ 36,793 $ 29,455 $ 32,435 $ 66,248 $ 63,559
Per common share:
Basic net income per common share $ 1.49 $ 1.19 $ 1.30 $ 2.68 $ 2.55
Diluted net income per common share $ $ 1.49 $ 1.19 $ 1.30 $ 2.68 $ 2.55
Basic weighted average common shares outstanding 24,495,495 24,459,088 24,686,435 24,477,292 24,686,760
Diluted weighted average common shares outstanding 24,495,495 24,459,088 24,686,435 24,477,292 24,686,760

1st SOURCE CORPORATION
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY
INTEREST RATES AND INTEREST DIFFERENTIAL
(Unaudited - Dollars in thousands)
Three Months Ended
June 30, 2024 March 31, 2024 June 30, 2023
Average
Balance
Interest Income/
Expense
Yield/
Rate
Average
Balance
Interest Income/
Expense
Yield/
Rate
Average
Balance
Interest Income/
Expense
Yield/
Rate
ASSETS
Investment securities available-for-sale:
Taxable $ 1,524,751 $ 5,900 1.56 % $ 1,576,579 $ 6,079 1.55 % $ 1,655,790 $ 5,946 1.44 %
Tax exempt(1) 29,611 319 4.33 % 31,515 327 4.17 % 41,909 411 3.93 %
Mortgages held for sale 4,179 65 6.26 % 1,830 34 7.47 % 1,879 28 5.98 %
Loans and leases, net of unearned discount(1) 6,606,209 113,115 6.89 % 6,504,069 109,249 6.76 % 6,141,157 93,370 6.10 %
Other investments 138,768 1,914 5.55 % 68,172 927 5.47 % 80,793 978 4.86 %
Total earning assets(1) 8,303,518 121,313 5.88 % 8,182,165 116,616 5.73 % 7,921,528 100,733 5.10 %
Cash and due from banks 60,908 61,889 72,880
Allowance for loan and lease losses (149,688) (148,982) (144,337)
Other assets 546,268 557,072 512,237
Total assets $ 8,761,006 $ 8,652,144 $ 8,362,308
LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing deposits $ 5,603,880 $ 43,095 3.09 % $ 5,394,854 $ 39,744 2.96 % $ 5,192,206 $ 28,870 2.23 %
Short-term borrowings:
Securities sold under agreements to repurchase 61,729 146 0.95 % 47,973 47 0.39 % 69,301 32 0.19 %
Other short-term borrowings 159,953 2,012 5.06 % 234,672 3,055 5.24 % 129,230 1,593 4.94 %
Subordinated notes 58,764 1,061 7.26 % 58,764 1,061 7.26 % 58,764 1,028 7.02 %
Long-term debt and mandatorily redeemable
securities
38,590 805 8.39 % 47,217 646 5.50 % 46,611 515 4.43 %
Total interest-bearing liabilities 5,922,916 47,119 3.20 % 5,783,480 44,553 3.10 % 5,496,112 32,038 2.34 %
Noninterest-bearing deposits 1,579,798 1,616,251 1,746,876
Other liabilities 159,552 167,759 133,914
Shareholders' equity 1,027,138 1,006,286 926,157
Noncontrolling interests 71,602 78,368 59,249
Total liabilities and equity $ 8,761,006 $ 8,652,144 $ 8,362,308
Less: Fully tax-equivalent adjustments (144) (148) (179)
Net interest income/margin (GAAP-derived)(1) $ 74,050 3.59 % $ 71,915 3.54 % $ 68,516 3.47 %
Fully tax-equivalent adjustments 144 148 179
Net interest income/margin - FTE(1) $ 74,194 3.59 % $ 72,063 3.54 % $ 68,695 3.48 %
(1) See "Reconciliation of Non-GAAP Financial Measures" for more information on this performance measure/ratio.

1st SOURCE CORPORATION
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY
INTEREST RATES AND INTEREST DIFFERENTIAL
(Unaudited - Dollars in thousands)
Six Months Ended
June 30, 2024 June 30, 2023
Average
Balance
Interest Income/
Expense
Yield/
Rate
Average
Balance
Interest Income/
Expense
Yield/
Rate
ASSETS
Investment securities available-for-sale:
Taxable $ 1,550,665 $ 11,979 1.55 % $ 1,683,330 $ $ 12,594 $ 1.51 %
Tax exempt(1) 30,563 646 4.25 % 49,634 1,016 4.13 %
Mortgages held for sale 3,004 99 6.63 % 2,143 60 5.65 %
Loans and leases, net of unearned discount(1) 6,555,139 222,364 6.82 % 6,088,970 180,130 5.97 %
Other investments 103,470 2,841 5.52 % 69,141 1,615 4.71 %
Total earning assets(1) 8,242,841 237,929 5.80 % 7,893,218 195,415 4.99 %
Cash and due from banks 61,399 72,403
Allowance for loan and lease losses (149,335) (142,705)
Other assets 551,670 520,061
Total assets $ 8,706,575 $ 8,342,977
LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing deposits 5,499,367 82,839 3.03 % 5,090,713 50,133 1.99 %
Short-term borrowings:
Securities sold under agreements to repurchase 54,851 193 0.71 % 101,721 72 0.14 %
Other short-term borrowings 197,313 5,067 5.16 % 124,024 2,946 4.79 %
Subordinated notes 58,764 2,122 7.26 % 58,764 2,048 7.03 %
Long-term debt and mandatorily redeemable securities 42,904 1,451 6.80 % 45,999 1,730 7.58 %
Total interest-bearing liabilities 5,853,199 91,672 3.15 % 5,421,221 56,929 2.12 %
Noninterest-bearing deposits 1,598,024 1,813,524
Other liabilities 163,655 140,490
Shareholders' equity 1,016,712 908,325
Noncontrolling interests 74,985 59,417
Total liabilities and equity $ 8,706,575 $ 8,342,977
Less: Fully tax-equivalent adjustments (292) (405)
Net interest income/margin (GAAP-derived)(1) $ 145,965 3.56 % $ 138,081 3.53 %
Fully tax-equivalent adjustments 292 405
Net interest income/margin - FTE(1) $ 146,257 3.57 % $ 138,486 3.54 %
(1) See "Reconciliation of Non-GAAP Financial Measures" for more information on this performance measure/ratio.

1st SOURCE CORPORATION
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited - Dollars in thousands, except per share data)
Three Months Ended Six Months Ended
June 30, March 31, June 30, June 30, June 30,
2024 2024 2023 2024 2023
Calculation of Net Interest Margin
(A) Interest income (GAAP) $ 121,169 $ 116,468 $ 100,554 $ 237,637 $ 195,010
Fully tax-equivalent adjustments:
(B) - Loans and leases 79 81 98 160 201
(C) - Tax exempt investment securities 65 67 81 132 204
(D) Interest income - FTE (A+B+C) 121,313 116,616 100,733 237,929 195,415
(E) Interest expense (GAAP) 47,119 44,553 32,038 91,672 56,929
(F) Net interest income (GAAP) (A-E) 74,050 71,915 68,516 145,965 138,081
(G) Net interest income - FTE (D-E) 74,194 72,063 68,695 146,257 138,486
(H) Annualization factor 4.022 4.022 4.011 2.011 2.017
(I) Total earning assets $ 8,303,518 $ 8,182,165 $ 7,921,528 $ 8,242,841 $ 7,893,218
Net interest margin (GAAP-derived) (F*H)/I 3.59 % 3.54 % 3.47 % 3.56 % 3.53 %
Net interest margin - FTE (G*H)/I 3.59 % 3.54 % 3.48 % 3.57 % 3.54 %
Calculation of Efficiency Ratio
(F) Net interest income (GAAP) $ 74,050 $ 71,915 $ 68,516 $ 145,965 $ 138,081
(G) Net interest income - FTE 74,194 72,063 68,695 146,257 138,486
(J) Plus: noninterest income (GAAP) 23,221 22,156 22,769 45,377 46,092
(K) Less: gains/losses on investment securities and partnership
investments
(929) (1,037) (748) (1,966) (2,270)
(L) Less: depreciation - leased equipment (999) (1,288) (1,876) (2,287) (3,898)
(M) Total net revenue (GAAP) (F+J) 97,271 94,071 91,285 191,342 184,173
(N) Total net revenue - adjusted (G+J-K-L) 95,487 91,894 88,840 187,381 178,410
(O) Noninterest expense (GAAP) 49,491 49,586 49,165 99,077 98,586
(L) Less:depreciation - leased equipment (999) (1,288) (1,876) (2,287) (3,898)
(P) Noninterest expense - adjusted (O-L) 48,492 48,298 47,289 96,790 94,688
Efficiency ratio (GAAP-derived) (O/M) 50.88 % 52.71 % 53.86 % 51.78 % 53.53 %
Efficiency ratio - adjusted (P/N) 50.78 % 52.56 % 53.23 % 51.65 % 53.07 %
End of Period
June 30, March 31, June 30,
2024 2024 2023
Calculation of Tangible Common Equity-to-Tangible Assets Ratio
(Q) Total common shareholders' equity (GAAP) $ 1,043,515 $ 1,009,886 $ 921,020
(R) Less: goodwill and intangible assets (83,907) (83,912) (83,897)
(S) Total tangible common shareholders' equity (Q-R) $ 959,608 $ 925,974 $ 837,123
(T) Total assets (GAAP) 8,878,003 8,667,837 8,414,818
(R) Less: goodwill and intangible assets (83,907) (83,912) (83,897)
(U) Total tangible assets (T-R) $ 8,794,096 $ 8,583,925 $ 8,330,921
Common equity-to-assets ratio (GAAP-derived) (Q/T) 11.75 % 11.65 % 10.95 %
Tangible common equity-to-tangible assets ratio (S/U) 10.91 % 10.79 % 10.05 %
Calculation of Tangible Book Value per Common Share
(Q) Total common shareholders' equity (GAAP) $ $1,043,515 $ 1,009,886 $ 921,020
(V) Actual common shares outstanding 24,507,023 24,477,658 24,682,561
Book value per common share (GAAP-derived) (Q/V)*1000 $ $42.58 $41.26 $37.31
Tangible common book value per share (S/V)*1000 $ $39.16 $37.83 $33.92

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

Contact:
Brett Bauer
574-235-2000

To view the source version of this press release, please visit https://www.newsfilecorp.com/release/217646



Get the latest news and updates from Stockhouse on social media

Follow STOCKHOUSE Today