UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): July 21, 2022

1st Source Corporation

(Exact name of registrant as specified in its charter)

Indiana	0-6233	35-1068133
(State or other jurisdiction of incorporation)	(Commission File No.)	(I.R.S. Employer Identification No.)

100 North Michigan Street, South Bend, Indiana 46601

(Address of principal executive offices) (Zip Code)

574-235-2000

(Registrant's telephone number, including area code)

Not Applicable

(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock - without par value	SRCE	The NASDAQ Stock Market LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

ITEM 2.02 Results of Operations and Financial Condition.

On July 21, 2022, 1st Source Corporation issued a press release that announced its second quarter earnings for 2022. A copy of the press release is attached hereto as Exhibit 99.1 and incorporated by reference herein.

ITEM 9.01 Financial Statements and Exhibits.

Exhibit 99.1: Press release dated July 21, 2022, with respect to 1st Source Corporation’s financial results for the second quarter ended June 30, 2022.

101 Pursuant to Rule 406 of Regulation S-T, the cover page is formatted in Inline XBRL (Inline eXtensible Business reporting Language).

104 Cover Page Interactive Data File (embedded within the Inline XBRL document and included in Exhibit 101).

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

	1st SOURCE CORPORATION
	(Registrant)
Date: July 21, 2022	/s/ BRETT A. BAUER
	Brett A. Bauer
	Treasurer and Chief Financial Officer
	Principal Accounting Officer

Document

Exhibit 99.1

For:	Immediate Release	Contact:	Brett Bauer
	July 21, 2022		574-235-2000

1st Source Corporation Reports Second Quarter Results,

a record quarter adjusted for PPP income due to Government response to COVID-19

Cash Dividend Increased

QUARTERLY HIGHLIGHTS

•Net income was $29.31 million for the quarter, down $0.91 million or 3.01% from the second quarter of 2021. Excluding tax-effected PPP income, net income was a record $28.47 million for the quarter, up $1.06 million or 3.87% from the second quarter of 2021. Diluted net income per common share was $1.18, down $0.01 from the prior year’s second quarter of $1.19.

•Cash dividend of $0.32 per common share was approved, up 3.22% from the cash dividend declared a year ago.

•Small Business Administration (SBA) forgiveness and customer pay downs of Paycheck Protection Program (PPP) loans amounted to $29.84 million during the quarter which contributed to the recognition of $1.03 million in PPP-related loan fees in the quarter down from $158.41 million in forgiveness and $2.59 million in fees in the second quarter of 2021.

•Average loans and leases net PPP loans grew $168.96 million in the second quarter, up 3.20% (12.8% annualized growth) from the previous quarter and $335.87 million, up 6.58% from the second quarter of 2021.

•Tax-equivalent net interest margin was 3.32%, up 17 basis points from the second quarter a year ago.

•Mortgage banking income was $1.06 million, down $1.80 million, or 62.85% from the second quarter a year ago.

South Bend, IN - 1st Source Corporation (NASDAQ: SRCE), parent company of 1st Source Bank, today reported quarterly net income of $29.31 million for the second quarter of 2022, down 3.01% from the $30.22 million reported in the second quarter a year ago, bringing the 2022 year-to-date net income to $56.70 million compared to $58.33 million in 2021. Excluding tax-effected PPP income, net income was a record $28.47 million for the quarter, up $1.06 million or 3.87% from the second quarter of 2021. Diluted net income per common share for the second quarter of 2022 was $1.18 versus $1.19 in the second quarter of 2021. Diluted net income per common share for the first half of 2022 was $2.28 compared to $2.29 a year earlier.

At its July 2022 meeting, the Board of Directors approved a cash dividend of $0.32 per common share, up 3.22% from the $0.31 per common share declared a year ago. The cash dividend is payable to shareholders of record on August 2, 2022 and will be paid on August 12, 2022.

Christopher J. Murphy III, Chairman and Chief Executive Officer, commented, “We are pleased to announce another strong quarter. Average loans grew $335.87 million or 6.58% net of Paycheck Protection Program (PPP) loans from the second quarter last year. Average deposits increased $517.14 million, up 8.24% from the prior year second quarter. At the end of the second quarter, we had helped clients submit PPP loan forgiveness to the SBA for over 99% of all PPP loans we originated. Our tax-equivalent net interest margin for the quarter was 3.32% compared to 3.15% in the prior year second quarter. The increase in margin this quarter helped defray the expected reduction in PPP loan fees and mortgage banking income since the same period last year. It remains to be seen whether the numerous Federal Reserve rate hikes during the first half of 2022 and any future adjustments can successfully tame runaway inflation as we move further into 2022 and beyond.

“We were very pleased to learn during the second quarter that 1st Source was the recipient of multiple honors that recognize our commitment to our clients, shareholders and team members. 1st Source was named among the Keefe, Bruyette & Woods, Inc. (KBW) Bank Honor Roll for the fourth consecutive year. We are proud to be one of the 17 honorees, placing us among the top 5% of eligible banks in the country. To be considered, banks must be publicly traded institutions with more than $500 million in total assets and 10 consecutive years of increased earnings per share. It is our focus on quality earnings, investing for the future, building a strong balance sheet, capital, and reserves that earned 1st Source this recognition and allowed us to continue to meet the challenges the pandemic presented. Receiving this recognition for the fourth year in a row is a great honor, and welcome confirmation of the success of our continued focus on the long-term has been successful.

“1st Source was also recognized by Forbes twice in recent months. We were named to the Forbes ‘Best Employers for Diversity’ list. We were also included on the Forbes ‘Best In State Banks’ list, ranking #3 in Indiana. Both lists were compiled in partnership with market research firm Statista, and both were the result of surveys conducted of our employees and clients, respectively. First and foremost, an inclusive culture that welcomes and values all people as part of our workforce is extremely important to us and to our future success as a financial institution and employer. Being named to this list signals to us that our momentum in the vital area of diversity, equity and inclusion is being felt, embraced, and celebrated by our team. Additionally, being named among the ‘Best In State Banks’ in Indiana by our clients is an equally important and gratifying recognition for us. We strive every day to show our clients they have made the right choice for their financial future by entrusting us to be their partner. Being named one of the best banks in Indiana by our clients lets us know that hard work is paying off, and that we are living our mission to help people achieve security, build wealth and realize their dreams in all that we do.

“In addition, 1st Source was recognized by the Business Development Corporation (BDC) as the top lender of SBA 504 loans for the years 2020 and 2021 and one of the top long term small business lenders in the state. In both years, 1st Source had the highest number of SBA 504 loan approvals, as well as the highest dollar amount in approvals with the BDC. This honor as top SBA 504 lender by the BDC is our latest recognition for small business lending. We have also received the Community Lender ‘Gold Level Award’ by the Indiana District of the U.S. Small Business Administration as the top SBA lender of banks our size in the state nine years in a row (which was detailed in a previous earning release). Small businesses have been challenged greatly throughout the pandemic, and we made it our focus to serve small businesses in any way we were able. This recognition shows the positive impact of our laser-like focus on small businesses, and we’re proud of the dedication and superior service our business banking and support teams have provided along the way.

“Lastly, we announced in April the election of Isaac P. Torres to our Board of Directors. Mr. Torres is President and Chief Executive Officer of InterCambio Express, Inc., an internet-based money transfer service with a U.S.A. headquarters in Elkhart, Ind. and a Mexican subsidiary located in Puebla, Mexico. Mr. Torres has expertise in internet-based industries and international payment systems as well as extensive skills in finance, accounting, compliance and international business. We are pleased our shareholders voted to add such a strong leader to our Board of Directors and we are certain Mr. Torres will help the Company deliver on its mission to help our clients achieve security, build wealth and realize their dreams by living our values and keeping our clients’ best interest in mind for the long-term. His background and experience blend well with our already strong Board, and his strategic guidance and unique perspective will add value to the future of our organization. At the time of this election, three current board members - John F. Affleck-Graves, Chaired Professor of Finance, and former Executive Vice President and Chief Financial Officer of the University of Notre Dame, Daniel B. Fitzpatrick, founder, Chairman and Chief Executive Officer of Quality Dining, Inc., and Christopher J. Murphy IV, co-founder, owner and Chief Executive Officer of Catharsis Productions, LLC - were also re-elected to continue their service on the 1st Source Corporation Board of Directors. All four above mentioned directors have been elected to terms that end April 2025 and will be subject to re-election at that time,” Mr. Murphy concluded.

SECOND QUARTER 2022 FINANCIAL RESULTS

Loans

Second quarter average loans and leases of $5.47 billion increased $335.87 million, up 6.58% net of PPP loans from the year ago quarter and increased $168.96 million, up 3.20% net of PPP loans from the previous quarter. Year-to-date average loans and leases of $5.40 billion increased $261.18 million, up 5.12% net of PPP loans from the first six months of 2021. PPP forgiveness and customer payments totaled $29.84 million in the second quarter of 2022 and $66.44 million in the first half of 2022. PPP loans of $9.13 million remained outstanding which is net of $0.21 million in unearned fees as of June 30, 2022. The solar, auto and light truck, aircraft and construction equipment portfolios all grew in the second quarter of 2022 compared to the second quarter of 2021 and the previous quarter.

Deposits

Average deposits of $6.80 billion grew $517.14 million for the quarter ended June 30, 2022, up 8.24% from the year ago quarter and increased $178.92 million, up 2.70% from the previous quarter. Average deposits for the first six months of 2022 were $6.71 billion, an increase of $576.44 million, up 9.40% from the same period a year ago. Deposit growth over the last year came from business and consumer clients while brokered deposits have declined. The second quarter increase over the linked quarter was primarily attributable to seasonal public fund deposit inflows.

Net Interest Income and Net Interest Margin

Second quarter 2022 tax-equivalent net interest income of $63.59 million increased $6.53 million, up 11.45% from the second quarter a year ago and grew $3.86 million, up 6.46% from the previous quarter. For the first six months of 2022, tax-equivalent net interest income was $123.31 million, an increase of $8.73 million, up 7.61% from the first half of 2021. We recognized $1.03 million in PPP loan fees during the quarter and $2.50 million during the first half of 2022 compared to $2.59 million in the previous year quarter and $6.57 million during the first half of 2021.

Second quarter 2022 net interest margin was 3.31%, an increase of 17 basis points from the 3.14% for the same period in 2021 and an increase of 14 basis points from the previous quarter. On a fully tax-equivalent basis, second quarter 2022 net interest margin was 3.32%, an increase of 17 basis points from the 3.15% for the same period in 2021 and was higher by 14 basis points compared to the previous quarter. Non-recurring items during the quarter contributed 11 basis points of the 17-basis point increase. Those items include PPP loans of two basis points, lower interest expense on mandatorily redeemable securities due to book value adjustments of four basis points and net interest recoveries of five basis points.

Net interest margin for the first six months of 2022 was 3.24% which was equal to the first six months of 2021. Similarly, net interest margin on a fully-tax-equivalent basis for the first half of 2022 was 3.25% which was equal to the prior year. PPP loans had a positive impact on the net margin of six basis points for the first half of 2022 and the first half of 2021.

Multiple Federal Reserve rate increases during 2022 contributed to net interest margin expansion as loans repriced faster than deposits during the second quarter of 2022 following significant compression after rate decreases during the first quarter of 2020 in response to the COVID-19 pandemic.

Noninterest Income

Second quarter 2022 noninterest income of $22.83 million decreased $2.07 million, or 8.31% from the second quarter a year ago and decreased $0.32 million, or 1.36% from the first quarter of 2022. For the first six months of 2022, noninterest income was $45.98 million, a decrease of $4.79 million, or 9.44% from the same period a year ago.

The reduction for both periods is mainly from reduced mortgage banking volumes resulting in lower income from loans retained and those originated and sold in the secondary market. Demand for mortgages has continued to decline as refinancing slowed and the number of homes for sale remains low. Equipment rental income continued to shrink as demand for leases declined. This was offset by a rise in service charges on deposit accounts and the absence of losses on the sale of investment securities. In addition to these, the decrease in noninterest income from the prior quarter was mainly due to decreased insurance commissions due to seasonal contingent commissions and this was offset by increased debit card income from a higher volume of debit card transactions.

Noninterest Expense

Second quarter 2022 noninterest expense of $45.66 million increased $0.46 million, or 1.01% from the second quarter a year ago and increased $0.32 million, or 0.70% from the prior quarter. For the first six months of 2022, noninterest expense was $90.99 million, an increase of $1.65 million, or 1.85% compared to the same period in 2021.

The increase in noninterest expense from the second quarter a year ago was mainly the result of a higher loan loss provision for unfunded loan commitments, increased data processing charges for technology projects, and higher business development costs tied to fewer COVID-19 restrictions and offset by decreased leased equipment depreciation as the average equipment rental portfolio continues to decline and lower collection and repossession expense.

The increase in noninterest expense from the prior quarter was primarily the result of increased legal and professional consulting fees, a rise in business development and marketing expense tied to marketing campaigns and higher data processing charges offset by a decrease in collection and repossession expense, lower net occupancy expense from snow removal costs during the previous quarter and decreased leased equipment depreciation.

Credit

The allowance for loan and lease losses as of June 30, 2022 was 2.39% of total loans and leases compared to 2.41% at March 31, 2022 and 2.49% at June 30, 2021. The allowance calculation includes PPP loans which are guaranteed by the SBA. Excluding these loans from the calculation results in an allowance of 2.40% at June 30, 2022, compared to 2.43% at March 31, 2022 and 2.63% at June 30, 2021. Net recoveries of $0.40 million were recorded for the second quarter of 2022 compared with net charge-offs of $0.16 million in the same quarter a year ago and $0.23 million of net recoveries in the prior quarter. The majority of recoveries during the quarter were related to the aircraft and consumer portfolios.

The provision for credit losses was $2.50 million for the second quarter of 2022, an increase of $5.53 million compared with the same period in 2021 and an increase of $0.27 million from the previous quarter. The ratio of nonperforming assets to loans and leases was 0.60% as of June 30, 2022, compared to 0.66% on March 31, 2022 and 1.06% on June 30, 2021. Excluding PPP loans, the ratio of non-performing assets to loans and leases was unchanged at June 30, 2022, 0.67% at March 31, 2021 and 1.13% at June 30, 2021. While nonperforming assets showed improvement during the quarter, the allowance for loan and lease losses increased at June 30, 2022 due to loan growth, economic uncertainty stemming from the war in Ukraine, inflationary pressures and prolonged supply chain disruptions.

Capital

As of June 30, 2022, the common equity-to-assets ratio was 10.66%, compared to 10.79% at March 31, 2022 and 11.68% a year ago. The tangible common equity-to-tangible assets ratio was 9.72% at June 30, 2022 compared to 9.85% at March 31, 2022 and 10.70% a year earlier. The Common Equity Tier 1 ratio, calculated under banking regulatory guidelines, was 13.79% at June 30, 2022 compared to 13.88% at March 31, 2022 and 13.62% a year ago. During the second quarter of 2022, 104,400 shares were repurchased for treasury reducing common shareholders’ equity by $4.66 million.

Book value per share declined to $34.74 primarily due to non-credit-related, negative market value adjustments to our investment securities available-for-sale portfolio during the quarter. Market value adjustments were the result of changes in interest rates, market spreads and market conditions subsequent to purchase.

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 79 banking centers, 18 1st Source Bank Specialty Finance Group locations nationwide, nine Wealth Advisory Services locations and 10 1st Source Insurance 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.

#

(charts attached)

1st SOURCE CORPORATION
2nd QUARTER 2022 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,
	2022			2022			2021			2022			2021
AVERAGE BALANCES
Assets	$	8,092,316		$	8,008,738		$	7,657,276		$	8,050,758		$	7,504,692
Earning assets	7,685,631			7,620,248			7,264,886			7,653,120			7,113,559
Investments	1,835,974			1,887,055			1,339,551			1,861,374			1,285,564
Loans and leases	5,467,808			5,324,344			5,515,387			5,396,472			5,507,243
Deposits	6,795,793			6,616,869			6,278,654			6,706,826			6,130,386
Interest bearing liabilities	5,049,145			4,913,453			4,785,800			4,981,675			4,682,307
Common shareholders’ equity	861,134			910,793			898,388			885,826			896,481
Total equity	915,714			964,156			942,821			939,801			940,648
INCOME STATEMENT DATA
Net interest income	$	63,462		$	59,618		$	56,935		$	123,080		$	114,347
Net interest income - FTE(1)	63,585			59,726			57,053			123,311			114,586
Provision (recovery of provision) for credit losses	2,503			2,233			(3,025)			4,736			(627)
Noninterest income	22,830			23,145			24,898			45,975			50,767
Noninterest expense	45,655			45,336			45,198			90,991			89,338
Net income	29,330			27,401			30,235			56,731			58,341
Net income available to common shareholders	29,314			27,390			30,223			56,704			58,328
PER SHARE DATA
Basic net income per common share	$	1.18		$	1.10		$	1.19		$	2.28		$	2.29
Diluted net income per common share	1.18			1.10			1.19			2.28			2.29
Common cash dividends declared	0.31			0.31			0.30			0.62			0.59
Book value per common share(2)	34.74			34.97			36.05			34.74			36.05
Tangible book value per common share(1)	31.33			31.57			32.69			31.33			32.69
Market value - High	48.42			52.70			51.02			52.70			51.02
Market value - Low	42.29			45.78			45.22			42.29			38.73
Basic weighted average common shares outstanding	24,691,747			24,743,790			25,143,712			24,717,625			25,231,789
Diluted weighted average common shares outstanding	24,691,747			24,743,790			25,143,712			24,717,625			25,231,789
KEY RATIOS
Return on average assets	1.45		%	1.39		%	1.58		%	1.42		%	1.57		%
Return on average common shareholders’ equity	13.65			12.20			13.49			12.91			13.12
Average common shareholders’ equity to average assets	10.64			11.37			11.73			11.00			11.95
End of period tangible common equity to tangible assets(1)	9.72			9.85			10.70			9.72			10.70
Risk-based capital - Common Equity Tier 1(3)	13.79			13.88			13.62			13.79			13.62
Risk-based capital - Tier 1(3)	15.53			15.67			15.32			15.53			15.32
Risk-based capital - Total(3)	16.79			16.93			16.58			16.79			16.58
Net interest margin	3.31			3.17			3.14			3.24			3.24
Net interest margin - FTE(1)	3.32			3.18			3.15			3.25			3.25
Efficiency ratio: expense to revenue	52.91			54.78			55.23			53.82			54.11
Efficiency ratio: expense to revenue - adjusted(1)	51.72			53.29			52.89			52.49			51.94
Net (recoveries) charge offs to average loans and leases	(0.03)			(0.02)			0.01			(0.02)			0.13
Loan and lease loss allowance to loans and leases	2.39			2.41			2.49			2.39			2.49
Nonperforming assets to loans and leases	0.60			0.66			1.06			0.60			1.06
	June 30,			March 31,			December 31,			September 30,			June 30,
	2022			2022			2021			2021			2021
END OF PERIOD BALANCES
Assets	$	8,029,359		$	8,012,463		$	8,096,289		$	7,964,092		$	7,718,694
Loans and leases	5,551,216			5,394,003			5,346,214			5,358,797			5,483,045
Deposits	6,744,896			6,673,092			6,679,065			6,522,505			6,345,410
Allowance for loan and lease losses	132,865			129,959			127,492			133,755			136,361
Goodwill and intangible assets	83,916			83,921			83,926			83,931			83,937
Common shareholders’ equity	856,251			864,850			916,255			911,333			901,226
Total equity	910,667			919,470			969,464			956,397			945,457
ASSET QUALITY
Loans and leases past due 90 days or more	$	50		$	274		$	249		$	96		$	44
Nonaccrual loans and leases	33,490			35,435			38,706			43,166			55,864
Repossessions	102			73			861			690			1,213
Equipment owned under operating leases	43			343			1,518			1,598			1,728
Total nonperforming assets	$	33,685		$	36,125		$	41,334		$	45,550		$	58,849

(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,
	2022		2022		2021		2021
ASSETS
Cash and due from banks	$	116,915	$	69,195	$	54,420	$	69,101
Federal funds sold and interest bearing deposits with other banks	164,848		347,697		470,767		400,346
Investment securities available-for-sale	1,836,389		1,857,431		1,863,041		1,413,022
Other investments	25,538		25,538		27,189		27,429
Mortgages held for sale	5,525		4,757		13,284		6,453
Loans and leases, net of unearned discount:
Commercial and agricultural	842,618		869,093		918,712		1,125,965
Solar	350,472		337,485		348,302		305,250
Auto and light truck	708,720		629,780		603,775		595,326
Medium and heavy duty truck	278,334		255,277		259,740		256,169
Aircraft	959,876		957,040		898,401		883,559
Construction equipment	803,734		775,972		754,273		729,055
Commercial real estate	931,058		920,807		929,341		966,171
Residential real estate and home equity	535,589		510,537		500,590		492,552
Consumer	140,815		138,012		133,080		128,998
Total loans and leases	5,551,216		5,394,003		5,346,214		5,483,045
Allowance for loan and lease losses	(132,865)		(129,959)		(127,492)		(136,361)
Net loans and leases	5,418,351		5,264,044		5,218,722		5,346,684
Equipment owned under operating leases, net	36,579		41,792		48,433		56,011
Net premises and equipment	45,250		45,960		47,038		47,617
Goodwill and intangible assets	83,916		83,921		83,926		83,937
Accrued income and other assets	296,048		272,128		269,469		268,094
Total assets	$	8,029,359	$	8,012,463	$	8,096,289	$	7,718,694
LIABILITIES
Deposits:
Noninterest-bearing demand	$	2,032,566	$	2,061,111	$	2,052,981	$	1,851,932
Interest-bearing deposits:
Interest-bearing demand	2,644,590		2,430,979		2,455,580		2,318,210
Savings	1,282,791		1,328,981		1,286,367		1,182,643
Time	784,949		852,021		884,137		992,625
Total interest-bearing deposits	4,712,330		4,611,981		4,626,084		4,493,478
Total deposits	6,744,896		6,673,092		6,679,065		6,345,410
Short-term borrowings:
Federal funds purchased and securities sold under agreements to repurchase	162,649		193,798		194,727		167,097
Other short-term borrowings	5,190		5,360		5,300		5,247
Total short-term borrowings	167,839		199,158		200,027		172,344
Long-term debt and mandatorily redeemable securities	48,459		69,563		71,251		81,330
Subordinated notes	58,764		58,764		58,764		58,764
Accrued expenses and other liabilities	98,734		92,416		117,718		115,389
Total liabilities	7,118,692		7,092,993		7,126,825		6,773,237
SHAREHOLDERS’ EQUITY
Preferred stock; no par value<br><br>Authorized 10,000,000 shares; none issued or outstanding	—		—		—		—
Common stock; no par value<br><br>Authorized 40,000,000 shares; issued 28,205,674 shares at June 30, 2022, March 31, 2022, December 31, 2021, and June 30, 2021, respectively	436,538		436,538		436,538		436,538
Retained earnings	646,600		624,503		603,787		558,795
Cost of common stock in treasury (3,555,267, 3,473,139, 3,466,162, and 3,204,947 shares at June 30, 2022, March 31, 2022, December 31, 2021, and<br><br>June 30, 2021, respectively)	(119,876)		(115,654)		(114,209)		(101,711)
Accumulated other comprehensive (loss) income	(107,011)		(80,537)		(9,861)		7,604
Total shareholders’ equity	856,251		864,850		916,255		901,226
Noncontrolling interests	54,416		54,620		53,209		44,231
Total equity	910,667		919,470		969,464		945,457
Total liabilities and equity	$	8,029,359	$	8,012,463	$	8,096,289	$	7,718,694

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,
	2022		2022		2021		2022		2021
Interest income:
Loans and leases	$	60,415	$	55,208	$	57,144	$	115,623	$	115,008
Investment securities, taxable	6,289		6,344		4,155		12,633		8,143
Investment securities, tax-exempt	157		134		154		291		328
Other	1,168		363		317		1,531		583
Total interest income	68,029		62,049		61,770		130,078		124,062
Interest expense:
Deposits	3,553		2,376		3,202		5,929		6,728
Short-term borrowings	23		24		29		47		65
Subordinated notes	851		823		814		1,674		1,632
Long-term debt and mandatorily redeemable securities	140		(792)		790		(652)		1,290
Total interest expense	4,567		2,431		4,835		6,998		9,715
Net interest income	63,462		59,618		56,935		123,080		114,347
Provision (recovery of provision) for credit losses	2,503		2,233		(3,025)		4,736		(627)
Net interest income after provision for credit losses	60,959		57,385		59,960		118,344		114,974
Noninterest income:
Trust and wealth advisory	6,087		5,914		6,466		12,001		11,947
Service charges on deposit accounts	2,942		2,792		2,508		5,734		4,955
Debit card	4,561		4,194		4,754		8,755		8,936
Mortgage banking	1,062		1,377		2,859		2,439		6,760
Insurance commissions	1,568		1,905		1,684		3,473		3,836
Equipment rental	3,295		3,662		4,255		6,957		8,884
Losses on investment securities available-for-sale	—		—		(680)		—		(680)
Other	3,315		3,301		3,052		6,616		6,129
Total noninterest income	22,830		23,145		24,898		45,975		50,767
Noninterest expense:
Salaries and employee benefits	25,562		25,467		25,510		51,029		50,706
Net occupancy	2,524		2,811		2,527		5,335		5,246
Furniture and equipment	1,384		1,295		1,420		2,679		2,894
Data processing	5,402		5,208		4,917		10,610		9,901
Depreciation – leased equipment	2,664		3,015		3,550		5,679		7,323
Professional fees	2,094		1,608		2,146		3,702		3,759
FDIC and other insurance	893		850		772		1,743		1,437
Business development and marketing	1,669		1,268		1,351		2,937		2,348
Loan and lease collection and repossession	(265)		134		486		(131)		615
Other	3,728		3,680		2,519		7,408		5,109
Total noninterest expense	45,655		45,336		45,198		90,991		89,338
Income before income taxes	38,134		35,194		39,660		73,328		76,403
Income tax expense	8,804		7,793		9,425		16,597		18,062
Net income	29,330		27,401		30,235		56,731		58,341
Net (income) loss attributable to noncontrolling interests	(16)		(11)		(12)		(27)		(13)
Net income available to common shareholders	$	29,314	$	27,390	$	30,223	$	56,704	$	58,328
Per common share:
Basic net income per common share	$	1.18	$	1.10	$	1.19	$	2.28	$	2.29
Diluted net income per common share	$	1.18	$	1.10	$	1.19	$	2.28	$	2.29
Cash dividends	$	0.31	$	0.31	$	0.30	$	0.62	$	0.59
Basic weighted average common shares outstanding	24,691,747		24,743,790		25,143,712		24,717,625		25,231,789
Diluted weighted average common shares outstanding	24,691,747		24,743,790		25,143,712		24,717,625		25,231,789

10 -

1st SOURCE CORPORATION
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS’ EQUITY
INTEREST RATES AND INTEREST DIFFERENTIAL
(Unaudited - Dollars in thousands)
							Three Months Ended
	June 30, 2022						March 31, 2022						June 30, 2021
	Average<br>Balance		Interest Income/Expense		Yield/<br>Rate		Average<br>Balance		Interest Income/Expense		Yield/<br>Rate		Average<br>Balance		Interest Income/Expense		Yield/<br>Rate
ASSETS
Investment securities available-for-sale:
Taxable	$	1,805,044	$	6,289	1.40	%	$	1,857,557	$	6,344	1.39	%	$	1,305,988	$	4,156	1.28	%
Tax exempt(1)	30,930		195		2.53	%	29,498		165		2.27	%	33,563		192		2.29	%
Mortgages held for sale	4,889		52		4.27	%	8,791		67		3.09	%	7,208		54		3.00	%
Loans and leases, net of unearned discount(1)	5,467,808		60,448		4.43	%	5,324,344		55,218		4.21	%	5,515,387		57,169		4.16	%
Other investments	376,960		1,168		1.24	%	400,058		363		0.37	%	402,740		317		0.32	%
Total earning assets(1)	7,685,631		68,152		3.56	%	7,620,248		62,157		3.31	%	7,264,886		61,888		3.42	%
Cash and due from banks	90,101						77,063						76,198
Allowance for loan and lease losses	(132,020)						(128,647)						(142,056)
Other assets	448,604						440,074						458,248
Total assets	$	8,092,316					$	8,008,738					$	7,657,276
LIABILITIES AND SHAREHOLDERS’ EQUITY
Interest-bearing deposits	$	4,753,331	$	3,553	0.30	%	$	4,587,242	$	2,376	0.21	%	$	4,458,915	$	3,202	0.29	%
Short-term borrowings:
Securities sold under agreements to repurchase	176,994		23		0.05	%	192,108		23		0.05	%	180,613		28		0.06	%
Other short-term borrowings	5,394		—		—	%	5,372		1		0.08	%	5,992		1		0.07	%
Subordinated notes	58,764		851		5.81	%	58,764		823		5.68	%	58,764		814		5.56	%
Long-term debt and mandatorily redeemable securities	54,662		140		1.03	%	69,967		(792)		(4.59)	%	81,516		790		3.89	%
Total interest-bearing liabilities	5,049,145		4,567		0.36	%	4,913,453		2,431		0.20	%	4,785,800		4,835		0.41	%
Noninterest-bearing deposits	2,042,462						2,029,627						1,819,739
Other liabilities	84,995						101,502						108,916
Shareholders’ equity	861,134						910,793						898,388
Noncontrolling interests	54,580						53,363						44,433
Total liabilities and equity	$	8,092,316					$	8,008,738					$	7,657,276
Less: Fully tax-equivalent adjustments			(123)						(108)						(118)
Net interest income/margin (GAAP-derived)(1)			$	63,462	3.31	%			$	59,618	3.17	%			$	56,935	3.14	%
Fully tax-equivalent adjustments			123						108						118
Net interest income/margin - FTE(1)			$	63,585	3.32	%			$	59,726	3.18	%			$	57,053	3.15	%
(1) See “Reconciliation of Non-GAAP Financial Measures” for more information on this performance measure/ratio.

11 -

1st SOURCE CORPORATION
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS’ EQUITY
INTEREST RATES AND INTEREST DIFFERENTIAL
(Unaudited - Dollars in thousands)
	Six Months Ended
	June 30, 2022						June 30, 2021
	Average<br>Balance		Interest Income/Expense		Yield/<br>Rate		Average<br>Balance		Interest Income/Expense		Yield/<br>Rate
ASSETS
Investment securities available-for-sale:
Taxable	$	1,831,156	$	12,633	1.39	%	$	1,250,096	$	8,143	1.31	%
Tax exempt(1)	30,218		360		2.40	%	35,468		406		2.31	%
Mortgages held for sale	6,829		119		3.51	%	10,727		140		2.63	%
Loans and leases, net of unearned discount(1)	5,396,472		115,666		4.32	%	5,507,243		115,029		4.21	%
Other investments	388,445		1,531		0.79	%	310,025		583		0.38	%
Total earning assets(1)	7,653,120		130,309		3.43	%	7,113,559		124,301		3.52	%
Cash and due from banks	83,618						75,691
Allowance for loan and lease losses	(130,343)						(142,628)
Other assets	444,363						458,070
Total assets	$	8,050,758					$	7,504,692
LIABILITIES AND SHAREHOLDERS’ EQUITY
Interest-bearing deposits	4,670,746		5,929		0.26	%	4,360,607		6,728		0.31	%
Short-term borrowings:
Securities sold under agreements to repurchase	184,509		46		0.05	%	174,928		63		0.07	%
Other short-term borrowings	5,383		1		0.04	%	6,765		2		0.06	%
Subordinated notes	58,764		1,674		5.74	%	58,764		1,632		5.60	%
Long-term debt and mandatorily redeemable securities	62,273		(652)		(2.11)	%	81,243		1,290		3.20	%
Total interest-bearing liabilities	4,981,675		6,998		0.28	%	4,682,307		9,715		0.42	%
Noninterest-bearing deposits	2,036,080						1,769,779
Other liabilities	93,202						111,958
Shareholders’ equity	885,826						896,481
Noncontrolling interests	53,975						44,167
Total liabilities and equity	$	8,050,758					$	7,504,692
Less: Fully tax-equivalent adjustments			(231)						(239)
Net interest income/margin (GAAP-derived)(1)			$	123,080	3.24	%			$	114,347	3.24	%
Fully tax-equivalent adjustments			231						239
Net interest income/margin - FTE(1)			$	123,311	3.25	%			$	114,586	3.25	%
(1) See “Reconciliation of Non-GAAP Financial Measures” for more information on this performance measure/ratio.

12 -

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,
		2022			2022			2021			2022			2021
Calculation of Net Interest Margin
(A)	Interest income (GAAP)	$	68,029		$	62,049		$	61,770		$	130,078		$	124,062
	Fully tax-equivalent adjustments:
(B)	– Loans and leases	85			77			80			162			161
(C)	– Tax exempt investment securities	38			31			38			69			78
(D)	Interest income – FTE (A+B+C)	68,152			62,157			61,888			130,309			124,301
(E)	Interest expense (GAAP)	4,567			2,431			4,835			6,998			9,715
(F)	Net interest income (GAAP) (A-E)	63,462			59,618			56,935			123,080			114,347
(G)	Net interest income - FTE (D-E)	63,585			59,726			57,053			123,311			114,586
(H)	Annualization factor	4.011			4.056			4.011			2.017			2.017
(I)	Total earning assets	$	7,685,631		$	7,620,248		$	7,264,886		$	7,653,120		$	7,113,559
	Net interest margin (GAAP-derived) (F*H)/I	3.31		%	3.17		%	3.14		%	3.24		%	3.24		%
	Net interest margin – FTE (G*H)/I	3.32		%	3.18		%	3.15		%	3.25		%	3.25		%
Calculation of Efficiency Ratio
(F)	Net interest income (GAAP)	$	63,462		$	59,618		$	56,935		$	123,080		$	114,347
(G)	Net interest income – FTE	63,585			59,726			57,053			123,311			114,586
(J)	Plus: noninterest income (GAAP)	22,830			23,145			24,898			45,975			50,767
(K)	Less: gains/losses on investment securities and partnership investments	(636)			(444)			348			(1,080)			(112)
(L)	Less: depreciation – leased equipment	(2,664)			(3,015)			(3,550)			(5,679)			(7,323)
(M)	Total net revenue (GAAP) (F+J)	86,292			82,763			81,833			169,055			165,114
(N)	Total net revenue – adjusted (G+J–K–L)	83,115			79,412			78,749			162,527			157,918
(O)	Noninterest expense (GAAP)	45,655			45,336			45,198			90,991			89,338
(L)	Less:depreciation – leased equipment	(2,664)			(3,015)			(3,550)			(5,679)			(7,323)
(P)	Noninterest expense – adjusted (O–L)	42,991			42,321			41,648			85,312			82,015
	Efficiency ratio (GAAP-derived) (O/M)	52.91		%	54.78		%	55.23		%	53.82		%	54.11		%
	Efficiency ratio – adjusted (P/N)	51.72		%	53.29		%	52.89		%	52.49		%	51.94		%
		End of Period
		June 30,			March 31,			June 30,
		2022			2022			2021
Calculation of Tangible Common Equity-to-Tangible Assets Ratio
(Q)	Total common shareholders’ equity (GAAP)	$	856,251		$	864,850		$	901,226
(R)	Less: goodwill and intangible assets	(83,916)			(83,921)			(83,937)
(S)	Total tangible common shareholders’ equity (Q–R)	$	772,335		$	780,929		$	817,289
(T)	Total assets (GAAP)	8,029,359			8,012,463			7,718,694
(R)	Less: goodwill and intangible assets	(83,916)			(83,921)			(83,937)
(U)	Total tangible assets (T–R)	$	7,945,443		$	7,928,542		$	7,634,757
	Common equity-to-assets ratio (GAAP-derived) (Q/T)	10.66		%	10.79		%	11.68		%
	Tangible common equity-to-tangible assets ratio (S/U)	9.72		%	9.85		%	10.70		%
Calculation of Tangible Book Value per Common Share
(Q)	Total common shareholders’ equity (GAAP)	$	856,251		$	864,850		$	901,226
(V)	Actual common shares outstanding	24,650,407			24,732,535			25,000,727
	Book value per common share (GAAP-derived) (Q/V)*1000	$	34.74		$	34.97		$	36.05
	Tangible common book value per share (S/V)*1000	$	31.33		$	31.57		$	32.69

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

Please contact us at shareholder@1stsource.com

13 -