1st Source CorporationNASDAQ: SRCE

1st Source Corporation Reports Continuing Record Earnings in 2019, History of Increased Dividends Continues

· Issued by 1st Source Corporation via Business Wire

FULL YEAR AND QUARTERLY HIGHLIGHTS

  • Net income improved to $91.96 million for the year of 2019, up 11.58% from 2018 and improved to $21.94 million for the fourth quarter of 2019, up 2.31% over the fourth quarter of 2018.
  • Diluted net income per common share improved to $3.57 for the year of 2019, up 12.97% from 2018 and improved to $0.86 for the fourth quarter of 2019, up 4.88% from the prior year’s fourth quarter of $0.82.
  • Return on average assets increased to 1.41% and return on average common shareholders’ equity increased to 11.50% for the full year of 2019 from 1.34% and 11.09%, respectively in 2018. For the fourth quarter of 2019, return on average assets was 1.30% and return on average common shareholders’ equity was 10.56% down from 1.36% and 11.22%, respectively in the fourth quarter of 2018.
  • Net charge-offs of $5.05 million for the full year of 2019 compared to $13.88 million in 2018 and $0.64 million in the fourth quarter of 2019 compared to $2.53 million in the fourth quarter of 2018. Nonperforming assets to loans and leases of 0.37% at December 31, 2019 compared to 0.71% at December 31, 2018.
  • Average loans and leases grew $244.91 million in the full year of 2019, up 5.15% from 2018 and grew $210.64 million, up 4.36% from the fourth quarter of 2018.
  • Average deposits grew $313.07 million in the full year of 2019, up 6.31% from 2018 and grew $326.48 million, up 6.42% from the fourth quarter of 2018.
  • Net interest income increased $9.96 million in the full year of 2019, up 4.66% from 2018 and decreased $0.55 million, or 0.98% from the fourth quarter of 2018.
  • Noninterest income increased $4.08 million in the full year of 2019, up 4.20% from 2018 and increased $1.42 million, up 5.87% from the fourth quarter of 2018. Excluding leased depreciation, noninterest income increased 7.34% for the year and 11.17% for the quarter.
  • Noninterest expenses increased $2.54 million in the full year of 2019 or 1.36% from 2018 and increased $1.66 million or 3.47% from the fourth quarter of 2018. Excluding leased depreciation, noninterest expense increased 2.29% for the year and 5.36% for the quarter.

SOUTH BEND, Ind.--(BUSINESS WIRE)-- 1st Source Corporation (NASDAQ: SRCE), parent company of 1st Source Bank, today reported a record high net income of $91.96 million for 2019, an improvement of 11.58% compared to $82.41 million earned in 2018. Fourth quarter net income was $21.94 million, an increase of 2.31% compared to $21.45 million earned in the fourth quarter of 2018. The annual net income comparison was positively impacted by increased net interest income of $9.96 million primarily due to rising lending rates during 2018 and higher average loan and lease balances and a $3.63 million decrease in the provision for loan and lease losses primarily due to fewer charge-offs during the year. Non-recurring 2019 items included $2.25 million ($0.83 million in the fourth quarter) of negative valuation adjustments on repossessed assets, a $1.31 million gain on the sale of our former headquarters building, $0.96 million ($0.64 million in the fourth quarter) in rental income from a repossessed asset and $0.88 million ($0.44 million in the fourth quarter) in FDIC insurance premium credits.

Diluted net income per common share for the year was a record high at $3.57, up 12.97% from the $3.16 earned a year earlier. Diluted net income per common share for the fourth quarter was $0.86, up 4.88% from the $0.82 earned in the fourth quarter of the previous year.

At its January 2020 meeting, the Board of Directors approved a cash dividend of $0.29 per common share, up 7.41% from the $0.27 per common share declared a year ago. The cash dividend is payable to shareholders of record on February 4, 2020 and will be paid on February 14, 2020.

According to Christopher J. Murphy III, Chairman and CEO, “1st Source Corporation again achieved record earnings in 2019 and it was our 32nd consecutive year of dividend growth. Sustained organic growth in average loans and leases and deposits combined with pragmatic and disciplined credit quality decisions continue to yield positive results. Early in the year, we benefited from higher net interest margins. However, due to several Federal Reserve reductions in interest rates during 2019, these margins decreased in the latter part of the year due to lower loan rates and continued competitive rate pressure on deposits.

“We ended the year with statewide recognition of our leadership in small business lending. For the seventh year in a row, the Indiana Small Business Administration (SBA) awarded 1st Source Bank with the Gold Level award in the Community Lender category. The award recognized the Bank’s production of the most SBA loans in the state of Indiana among banks with less than $10 billion in assets. This is a welcome affirmation of our commitment to small businesses throughout the communities we serve. 1st Source Bank was also honored as the first recipient of the inaugural Indiana Rural Lender of the Year award, which recognized us for making the most SBA loans in rural areas of the state. As a community bank with a mission of helping individuals directly or through their businesses realize their dreams, these awards are important proof that our efforts in supporting small businesses and small communities across northern Indiana have been successful, and that we are truly delivering on our mission through the work we do every day.

“I’m also pleased to report that our employees collectively volunteered more than 22,000 hours of their time during 2019 to help individuals and organizations. Community involvement is a pillar of the 1st Source culture, and the commitment our team members show toward the organizations and causes that they are passionate about is inspiring. It is through community leadership, teamwork, integrity, outstanding customer service, and superior quality in all that we do that we are able to help people achieve security, build wealth and realize their dreams.” Mr. Murphy concluded.

FULL YEAR AND FOURTH QUARTER 2019 FINANCIAL RESULTS

Loans

Annual average loans and leases of $5.00 billion increased $244.91 million, up 5.15% from the full year 2018. Quarterly average loans and leases of $5.05 billion increased $210.64 million, up 4.36% in the fourth quarter of 2019 from the year ago quarter and have decreased $44.72 million from the third quarter due to several large payoffs and a decline in seasonal activity in our specialty finance lending offsetting loan growth.

Deposits

Annual average deposits for 2019 were $5.28 billion, an increase of $313.07 million, up 6.31% from 2018. Quarterly average deposits of $5.41 billion grew $326.48 million, up 6.42% for the quarter ended December 31, 2019 compared to the year ago quarter and have increased $51.03 million, up 0.95% compared to the third quarter.

Net Interest Income and Net Interest Margin

For the twelve months of 2019, tax-equivalent net interest income was $224.55 million, an increase of $9.84 million, up 4.58% compared to the full year 2018. Fourth quarter 2019 tax-equivalent net interest income of $55.46 million decreased $0.58 million, or 1.03% from the fourth quarter a year ago and decreased $1.91 million, or 3.32% from the third quarter.

Net interest margin for the year ending December 31, 2019 was 3.67%, a decrease of four basis points from the 3.71% for the year ending December 31, 2018. Net interest margin on a tax-equivalent basis for the year ending December 31, 2019 was 3.68%, a decrease of five basis points from the 3.73% for the year ending December 31, 2018.

Fourth quarter 2019 net interest margin was 3.51%, a reduction of 26 basis points from the 3.77% for the same period in 2018 and a decrease of 16 basis points from the third quarter. Fourth quarter 2019 net interest margin on a fully tax-equivalent basis was 3.52%, a decrease of 26 basis points from the 3.78% for the same period in 2018 and a decrease of 16 basis points from the 3.68% in the third quarter. The decreased yield during the quarter was negatively impacted by one basis point due to zero net interest recoveries in the fourth quarter of 2019 vs. net interest recoveries of $0.31 million during the fourth quarter of 2018. Additionally, the margin continued to see pressure from deposit competition and Federal Reserve interest rate decreases. Loan rates have repriced at a faster pace than deposit rates.

Noninterest Income

Noninterest income for the twelve months ended December 31, 2019 was $101.13 million, up $4.08 million or 4.20% compared to the twelve months ended December 31, 2018. Fourth quarter 2019 noninterest income of $25.58 million increased $1.42 million, or 5.87% from the fourth quarter a year ago and decreased slightly from the third quarter.

Noninterest income during the twelve months ended December 31, 2019 was higher compared to a year ago mainly due to improved mortgage banking income driven by gains on a higher volume of loan sales, increased debit card income from increased customer use, fewer losses on the sale of available-for-sale securities, increased customer swap fees, higher claim proceeds on bank owned life insurance and nonrecurring rental income derived from a repossessed asset. These positives were offset by reduced equipment rental income due to a decrease in the size of the average equipment rental portfolio and less trust and wealth advisory fees resulting from a lower value of assets under management during the first nine months of 2019 compared to the same period in 2018.

The decrease in noninterest income from the third quarter was mainly due to less claim proceeds on bank owned life insurance, fewer partnership investment gains, a reduction in equipment rental income due to a decrease in the size of the average equipment rental portfolio, and decreased debit card income. These negatives were offset by nonrecurring rental income on a repossessed asset and an increase in trust and wealth advisory fees due to stock market recoveries which helped improve the market value of trust assets under management.

Noninterest Expense

Noninterest expense for the twelve months ended December 31, 2019 was $189.01 million, an increase of $2.54 million, or 1.36% compared to the same period a year ago. Fourth quarter 2019 noninterest expense of $49.35 million increased $1.66 million, or 3.47% from the fourth quarter a year ago and increased $2.24 million or 4.76% from the prior quarter. Excluding depreciation on leased equipment, noninterest expenses were up 5.36% and 2.29% for the fourth quarter and twelve months ended December 31, 2019, respectively.

The increase in noninterest expense for 2019 from 2018 was primarily due to higher salaries as a result of normal merit increases and a slight increase in full-time equivalent employees, increased group insurance costs, a rise in furniture and equipment expense due to increased software maintenance costs, and valuation adjustments on repossessed assets. These increases were offset by higher gains on the sale of fixed assets, reduced insurance expenses due to FDIC assessment credits, lower leased equipment depreciation resulting from a reduction in the average equipment rental portfolio, decreased incentive compensation from fewer vestings of share-based compensation arrangements and reduced professional fees from consulting services.

The increase in noninterest expense from the third quarter was mainly due to higher group insurance costs, increased professional fees from consulting services, valuation adjustments on repossessed assets and a rise in furniture and equipment expense due to increased software maintenance costs and computer processing charges. These increases were offset by a decrease in the interest rate swap valuation provision and lower leased equipment depreciation resulting from a reduction in the average equipment rental portfolio.

Credit

The reserve for loan and lease losses as of December 31, 2019 was 2.19% of total loans and leases compared to 2.14% at September 30, 2019 and 2.08% at December 31, 2018. Net charge-offs that have been recorded for the full year of 2019 were $5.05 million compared to net charge-offs of $13.88 million in 2018. The majority of the 2019 net charge-offs were related to one relationship within the aircraft portfolio and one relationship in the medium and heavy duty truck portfolio. Overall, Aircraft accounted for 38% and Medium and Heavy Duty Truck accounted for 22% of total net charge-offs for the year. Net charge-offs of $0.64 million were recorded for the fourth quarter of 2019 compared with net charge-offs of $2.53 million in the same quarter a year ago and up from the $0.31 million of net recoveries in the third quarter.

The provision for loan and lease losses was $15.83 million for the twelve months ended December 31, 2019 and $2.95 million for the fourth quarter of 2019, a decrease of $3.63 million and $1.75 million, respectively, compared with the same periods in 2018. The ratio of nonperforming assets to loans and leases was 0.37% as of December 31, 2019, compared to 0.34% on September 30, 2019 and 0.71% on December 31, 2018.

Capital

As of December 31, 2019, the common equity-to-assets ratio was 12.51%, compared to 12.15% at September 30, 2019 and 12.11% a year ago. The tangible common equity-to-tangible assets ratio was 11.38% at December 31, 2019 compared to 11.04% at September 30, 2019 and 10.92% a year earlier. The Common Equity Tier 1 ratio, calculated under banking regulatory guidelines, was 12.55% at December 31, 2019 compared to 12.26% at September 30, 2019 and 12.38% a year ago. During 2019, 325,787 shares were repurchased for treasury reducing common shareholders’ equity by $15.09 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 80 banking centers, 15 1st Source Bank Specialty Finance Group locations nationwide, eight Wealth Advisory Services locations and ten 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,” “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

4th QUARTER 2019 FINANCIAL HIGHLIGHTS

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

Three Months Ended

Twelve Months Ended

December 31,

September 30,

December 31,

December 31,

December 31,

2019

2019

2018

2019

2018

AVERAGE BALANCES

Assets

$

6,708,475

$

6,620,880

$

6,270,544

$

6,528,274

$

6,151,439

Earning assets

6,258,938

6,190,264

5,873,476

6,104,673

5,761,761

Investments

1,044,917

1,024,250

976,856

1,014,659

951,812

Loans and leases

5,046,639

5,091,358

4,835,995

5,000,161

4,755,256

Deposits

5,414,423

5,363,391

5,087,948

5,276,736

4,963,663

Interest bearing liabilities

4,483,686

4,493,376

4,304,067

4,440,905

4,288,617

Common shareholders’ equity

824,361

809,279

758,450

799,736

743,173

Total equity

844,447

819,734

759,220

808,785

743,367

INCOME STATEMENT DATA

Net interest income

$

55,296

$

57,195

$

55,843

$

223,866

$

213,906

Net interest income - FTE(1)

55,456

57,362

56,034

224,552

214,709

Provision for loan and lease losses

2,951

3,717

4,702

15,833

19,462

Noninterest income

25,577

25,765

24,160

101,130

97,050

Noninterest expense

49,346

47,106

47,691

189,009

186,467

Net income

21,954

24,448

21,446

92,015

82,414

Net income available to common shareholders

21,941

24,438

21,446

91,960

82,414

PER SHARE DATA

Basic net income per common share

$

0.86

$

0.95

$

0.82

$

3.57

$

3.16

Diluted net income per common share

0.86

0.95

0.82

3.57

3.16

Common cash dividends declared

0.29

0.27

0.25

1.10

0.96

Book value per common share(2)

32.47

31.88

29.56

32.47

29.56

Tangible book value per common share(1)

29.18

28.59

26.30

29.18

26.30

Market value - High

53.42

48.31

54.30

53.42

59.33

Market value - Low

44.12

42.31

38.44

39.11

38.44

Basic weighted average common shares outstanding

25,509,240

25,520,035

25,876,687

25,600,138

25,937,599

Diluted weighted average common shares outstanding

25,509,240

25,520,035

25,876,687

25,600,138

25,937,599

KEY RATIOS

Return on average assets

1.30

%

1.46

%

1.36

%

1.41

%

1.34

%

Return on average common shareholders’ equity

10.56

11.98

11.22

11.50

11.09

Average common shareholders’ equity to average assets

12.29

12.22

12.10

12.25

12.08

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

11.38

11.04

10.92

11.38

10.92

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

12.55

12.26

12.38

12.55

12.38

Risk-based capital - Tier 1(3)

13.64

13.33

13.42

13.64

13.42

Risk-based capital - Total(3)

14.90

14.59

14.68

14.90

14.68

Net interest margin

3.51

3.67

3.77

3.67

3.71

Net interest margin - FTE(1)

3.52

3.68

3.78

3.68

3.73

Efficiency ratio: expense to revenue

61.02

56.78

59.61

58.16

59.97

Efficiency ratio: expense to revenue - adjusted(1)

57.87

53.44

55.90

54.65

56.18

Net charge offs (recoveries) to average loans and leases

0.05

(0.02

)

0.21

0.10

0.29

Loan and lease loss reserve to loans and leases

2.19

2.14

2.08

2.19

2.08

Nonperforming assets to loans and leases

0.37

0.34

0.71

0.37

0.71

December 31,

September 30,

June 30,

March 31,

December 31,

2019

2019

2019

2019

2018

END OF PERIOD BALANCES

Assets

$

6,622,776

$

6,691,070

$

6,650,105

$

6,379,086

$

6,293,745

Loans and leases

5,085,527

5,099,546

5,109,337

4,926,187

4,835,464

Deposits

5,357,326

5,391,679

5,403,845

5,124,091

5,122,322

Reserve for loan and lease losses

111,254

108,941

104,911

101,852

100,469

Goodwill and intangible assets

83,971

83,978

83,985

83,992

83,998

Common shareholders’ equity

828,277

813,167

794,662

778,422

762,082

Total equity

848,636

833,042

804,686

781,101

763,590

ASSET QUALITY

Loans and leases past due 90 days or more

$

309

$

311

$

156

$

178

$

366

Nonaccrual loans and leases

9,789

10,188

12,212

13,622

27,859

Other real estate

522

629

543

417

299

Repossessions

8,623

6,610

8,799

10,411

6,666

Equipment owned under operating leases

—

—

—

64

126

Total nonperforming assets

$

19,243

$

17,738

$

21,710

$

24,692

$

35,316

(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)

December 31,

September 30,

June 30,

December 31,

2019

2019

2019

2018

ASSETS

Cash and due from banks

$

67,215

$

94,160

$

71,910

$

94,907

Federal funds sold and interest bearing deposits with other banks

16,150

33,325

24,578

4,172

Investment securities available-for-sale

1,040,583

1,032,185

1,021,786

990,129

Other investments

28,414

28,404

28,404

28,404

Mortgages held for sale

20,277

28,654

19,178

11,290

Loans and leases, net of unearned discount:

Commercial and agricultural

1,132,791

1,175,936

1,173,000

1,073,205

Auto and light truck

588,807

612,921

635,100

559,987

Medium and heavy duty truck

294,824

289,925

300,042

283,544

Aircraft

784,040

805,568

811,163

803,111

Construction equipment

705,451

685,696

686,633

645,239

Commercial real estate

908,177

858,402

835,919

809,886

Residential real estate and home equity

532,003

531,630

529,749

523,855

Consumer

139,434

139,468

137,731

136,637

Total loans and leases

5,085,527

5,099,546

5,109,337

4,835,464

Reserve for loan and lease losses

(111,254

)

(108,941

)

(104,911

)

(100,469

)

Net loans and leases

4,974,273

4,990,605

5,004,426

4,734,995

Equipment owned under operating leases, net

111,684

119,171

126,502

134,440

Net premises and equipment

52,219

51,680

51,570

52,139

Goodwill and intangible assets

83,971

83,978

83,985

83,998

Accrued income and other assets

227,990

228,908

217,766

159,271

Total assets

$

6,622,776

$

6,691,070

$

6,650,105

$

6,293,745

LIABILITIES

Deposits:

Noninterest bearing demand

$

1,216,834

$

1,246,063

$

1,238,604

$

1,217,120

Interest-bearing deposits:

Interest-bearing demand

1,677,200

1,605,602

1,665,456

1,614,959

Savings

814,794

820,409

810,122

822,477

Time

1,648,498

1,719,605

1,689,663

1,467,766

Total interest-bearing deposits

4,140,492

4,145,616

4,165,241

3,905,202

Total deposits

5,357,326

5,391,679

5,403,845

5,122,322

Short-term borrowings:

Federal funds purchased and securities sold under agreements to repurchase

120,459

139,417

119,781

113,627

Other short-term borrowings

25,434

57,734

66,228

85,717

Total short-term borrowings

145,893

197,151

186,009

199,344

Long-term debt and mandatorily redeemable securities

71,639

71,520

71,542

71,123

Subordinated notes

58,764

58,764

58,764

58,764

Accrued expenses and other liabilities

140,518

138,914

125,259

78,602

Total liabilities

5,774,140

5,858,028

5,845,419

5,530,155

SHAREHOLDERS’ EQUITY

Preferred stock; no par value

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

—

—

—

—

Common stock; no par value

Authorized 40,000,000 shares; issued 28,205,674 shares at December 31, 2019, September 30, 2019, June 30, 2019, and December 31, 2018, respectively)

436,538

436,538

436,538

436,538

Retained earnings

463,269

448,715

431,091

398,980

Cost of common stock in treasury (2,696,200, 2,696,918, 2,670,462, and 2,421,946 shares at December 31, 2019, September 30, 2019, June 30, 2019, and December 31, 2018, respectively)

(76,702

)

(76,716

)

(75,380

)

(62,760

)

Accumulated other comprehensive income (loss)

5,172

4,630

2,413

(10,676

)

Total shareholders’ equity

828,277

813,167

794,662

762,082

Noncontrolling interests

20,359

19,875

10,024

1,508

Total equity

848,636

833,042

804,686

763,590

Total liabilities and equity

$

6,622,776

$

6,691,070

$

6,650,105

$

6,293,745

1st SOURCE CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

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

Three Months Ended

Twelve Months Ended

December 31,

September 30,

December 31,

December 31,

December 31,

2019

2019

2018

2019

2018

Interest income:

Loans and leases

$

63,259

$

66,807

$

62,283

$

258,348

$

234,455

Investment securities, taxable

5,189

5,056

5,363

20,946

19,356

Investment securities, tax-exempt

297

316

419

1,351

1,857

Other

798

497

452

2,232

1,648

Total interest income

69,543

72,676

68,517

282,877

257,316

Interest expense:

Deposits

12,523

13,524

10,345

50,495

34,631

Short-term borrowings

170

293

718

1,934

2,838

Subordinated notes

907

914

916

3,677

3,625

Long-term debt and mandatorily redeemable securities

647

750

695

2,905

2,316

Total interest expense

14,247

15,481

12,674

59,011

43,410

Net interest income

55,296

57,195

55,843

223,866

213,906

Provision for loan and lease losses

2,951

3,717

4,702

15,833

19,462

Net interest income after provision for loan and lease losses

52,345

53,478

51,141

208,033

194,444

Noninterest income:

Trust and wealth advisory

5,269

4,982

4,974

20,692

21,071

Service charges on deposit accounts

2,835

2,892

2,778

11,010

10,454

Debit card

3,593

3,727

3,462

14,209

13,369

Mortgage banking

1,401

1,362

962

4,698

3,844

Insurance commissions

1,466

1,603

1,477

6,761

6,502

Equipment rental

7,372

7,578

7,957

30,741

31,793

Losses on investment securities available-for-sale

—

—

—

—

(345

)

Other

3,641

3,621

2,550

13,019

10,362

Total noninterest income

25,577

25,765

24,160

101,130

97,050

Noninterest expense:

Salaries and employee benefits

25,382

24,434

24,466

97,098

93,857

Net occupancy

2,640

2,635

2,537

10,528

10,041

Furniture and equipment

6,475

6,027

6,491

24,815

23,433

Depreciation — leased equipment

6,006

6,198

6,556

25,128

26,248

Professional fees

2,045

1,603

2,052

6,952

7,680

Supplies and communication

1,710

1,643

1,633

6,454

6,320

FDIC and other insurance

282

260

656

1,795

2,923

Business development and marketing

1,832

1,844

1,191

6,303

6,112

Loan and lease collection and repossession

1,114

697

296

3,402

3,375

Other

1,860

1,765

1,813

6,534

6,478

Total noninterest expense

49,346

47,106

47,691

189,009

186,467

Income before income taxes

28,576

32,137

27,610

120,154

105,027

Income tax expense

6,622

7,689

6,164

28,139

22,613

Net income

21,954

24,448

21,446

92,015

82,414

Net (income) loss attributable to noncontrolling interests

(13

)

(10

)

—

(55

)

—

Net income available to common shareholders

$

21,941

$

24,438

$

21,446

$

91,960

$

82,414

Per common share:

Basic net income per common share

$

0.86

$

0.95

$

0.82

$

3.57

$

3.16

Diluted net income per common share

$

0.86

$

0.95

$

0.82

$

3.57

$

3.16

Cash dividends

$

0.29

$

0.27

$

0.25

$

1.10

$

0.96

Basic weighted average common shares outstanding

25,509,240

25,520,035

25,876,687

25,600,138

25,937,599

Diluted weighted average common shares outstanding

25,509,240

25,520,035

25,876,687

25,600,138

25,937,599

1st SOURCE CORPORATION

DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS’ EQUITY

INTEREST RATES AND INTEREST DIFFERENTIAL

(Unaudited - Dollars in thousands)

Three Months Ended

December 31, 2019

September 30, 2019

December 31, 2018

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

$

982,839

$

5,189

2.09

%

$

959,104

$

5,056

2.09

%

$

895,204

$

5,363

2.38

%

Tax-exempt(1)

62,078

365

2.33

%

65,146

388

2.36

%

81,652

516

2.51

%

Mortgages held for sale

21,489

192

3.54

%

19,888

190

3.79

%

9,018

107

4.71

%

Loans and leases, net of unearned discount(1)

5,046,639

63,159

4.97

%

5,091,358

66,712

5.20

%

4,835,995

62,270

5.11

%

Other investments

145,893

798

2.17

%

54,768

497

3.60

%

51,607

452

3.47

%

Total earning assets(1)

6,258,938

69,703

4.42

%

6,190,264

72,843

4.67

%

5,873,476

68,708

4.64

%

Cash and due from banks

73,438

66,046

67,437

Reserve for loan and lease losses

(110,209

)

(106,559

)

(99,182

)

Other assets

486,308

471,129

428,813

Total assets

$

6,708,475

$

6,620,880

$

6,270,544

LIABILITIES AND SHAREHOLDERS’ EQUITY

Interest-bearing deposits

$

4,170,250

$

12,523

1.19

%

$

4,174,746

$

13,524

1.29

%

$

3,932,453

$

10,345

1.04

%

Short-term borrowings

183,244

170

0.37

%

188,562

293

0.62

%

241,979

718

1.18

%

Subordinated notes

58,764

907

6.12

%

58,764

914

6.17

%

58,764

916

6.18

%

Long-term debt and mandatorily redeemable securities

71,428

647

3.59

%

71,304

750

4.17

%

70,871

695

3.89

%

Total interest-bearing liabilities

4,483,686

14,247

1.26

%

4,493,376

15,481

1.37

%

4,304,067

12,674

1.17

%

Noninterest-bearing deposits

1,244,173

1,188,645

1,155,495

Other liabilities

136,169

119,125

51,762

Shareholders’ equity

824,361

809,279

758,450

Noncontrolling interests

20,086

10,455

770

Total liabilities and equity

$

6,708,475

$

6,620,880

$

6,270,544

Less: Fully tax-equivalent adjustments

(160

)

(167

)

(191

)

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

$

55,296

3.51

%

$

57,195

3.67

%

$

55,843

3.77

%

Fully tax-equivalent adjustments

160

167

191

Net interest income/margin - FTE(1)

$

55,456

3.52

%

$

57,362

3.68

%

$

56,034

3.78

%

(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)

Twelve Months Ended

December 31, 2019

December 31, 2018

Average

Balance

Interest

Income/

Expense

Yield/

Rate

Average

Balance

Interest

Income/

Expense

Yield/

Rate

ASSETS

Investment securities available-for-sale:

Taxable

$

945,396

$

20,946

2.22

%

$

861,733

$

19,356

2.25

%

Tax-exempt(1)

69,263

1,662

2.40

%

90,079

2,293

2.55

%

Mortgages held for sale

15,601

610

3.91

%

8,190

372

4.54

%

Loans and leases, net of unearned discount(1)

5,000,161

258,113

5.16

%

4,755,256

234,450

4.93

%

Other investments

74,252

2,232

3.01

%

46,503

1,648

3.54

%

Total earning assets(1)

6,104,673

283,563

4.65

%

5,761,761

258,119

4.48

%

Cash and due from banks

67,726

64,853

Reserve for loan and lease losses

(105,340

)

(99,258

)

Other assets

461,215

424,083

Total assets

$

6,528,274

$

6,151,439

LIABILITIES AND SHAREHOLDERS’ EQUITY

Interest-bearing deposits

$

4,105,097

$

50,495

1.23

%

$

3,893,999

$

34,631

0.89

%

Short-term borrowings

205,911

1,934

0.94

%

265,041

2,838

1.07

%

Subordinated notes

58,764

3,677

6.26

%

58,764

3,625

6.17

%

Long-term debt and mandatorily redeemable securities

71,133

2,905

4.08

%

70,813

2,316

3.27

%

Total interest-bearing liabilities

4,440,905

59,011

1.33

%

4,288,617

43,410

1.01

%

Noninterest-bearing deposits

1,171,639

1,069,664

Other liabilities

106,945

49,791

Shareholders’ equity

799,736

743,173

Noncontrolling interests

9,049

194

Total liabilities and equity

$

6,528,274

$

6,151,439

Less: Fully tax-equivalent adjustments

(686

)

(803

)

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

$

223,866

3.67

%

$

213,906

3.71

%

Fully tax-equivalent adjustments

686

803

Net interest income/margin - FTE(1)

$

224,552

3.68

%

$

214,709

3.73

%

(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

Twelve Months Ended

December 31,

September 30,

December 31,

December 31,

December 31,

2019

2019

2018

2019

2018

Calculation of Net Interest Margin

(A)

Interest income (GAAP)

$

69,543

$

72,676

$

68,517

$

282,877

$

257,316

Fully tax-equivalent adjustments:

(B)

- Loans and leases

92

95

94

375

367

(C)

- Tax-exempt investment securities

68

72

97

311

436

(D)

Interest income - FTE (A+B+C)

69,703

72,843

68,708

283,563

258,119

(E)

Interest expense (GAAP)

14,247

15,481

12,674

59,011

43,410

(F)

Net interest income (GAAP) (A–E)

55,296

57,195

55,843

223,866

213,906

(G)

Net interest income - FTE (D–E)

55,456

57,362

56,034

224,552

214,709

(H)

Annualization factor

3.967

3.967

3.967

1.000

1.000

(I)

Total earning assets

$

6,258,938

$

6,190,264

$

5,873,476

$

6,104,673

$

5,761,761

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

3.51

%

3.67

%

3.77

%

3.67

%

3.71

%

Net interest margin - FTE (G*H)/I

3.52

%

3.68

%

3.78

%

3.68

%

3.73

%

Calculation of Efficiency Ratio

(F)

Net interest income (GAAP)

$

55,296

$

57,195

$

55,843

$

223,866

$

213,906

(G)

Net interest income - FTE

55,456

57,362

56,034

224,552

214,709

(J)

Plus: noninterest income (GAAP)

25,577

25,765

24,160

101,130

97,050

(K)

Less: gains/losses on investment securities and partnership investments

(132

)

(374

)

(57

)

(653

)

(320

)

(L)

Less: depreciation - leased equipment

(6,006

)

(6,198

)

(6,556

)

(25,128

)

(26,248

)

(M)

Total net revenue (GAAP) (F+J)

80,873

82,960

80,003

324,996

310,956

(N)

Total net revenue - adjusted (G+J–K–L)

74,895

76,555

73,581

299,901

285,191

(O)

Noninterest expense (GAAP)

49,346

47,106

47,691

189,009

186,467

(L)

Less: depreciation - leased equipment

(6,006

)

(6,198

)

(6,556

)

(25,128

)

(26,248

)

(P)

Noninterest expense - adjusted (O–L)

43,340

40,908

41,135

163,881

160,219

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

61.02

%

56.78

%

59.61

%

58.16

%

59.97

%

Efficiency ratio - adjusted (P/N)

57.87

%

53.44

%

55.90

%

54.65

%

56.18

%

End of Period

December 31,

September 30,

December 31,

2019

2019

2018

Calculation of Tangible Common Equity-to-Tangible Assets Ratio

(Q)

Total common shareholders’ equity (GAAP)

$

828,277

$

813,167

$

762,082

(R)

Less: goodwill and intangible assets

(83,971

)

(83,978

)

(83,998

)

(S)

Total tangible common shareholders’ equity (Q–R)

$

744,306

$

729,189

$

678,084

(T)

Total assets (GAAP)

6,622,776

6,691,070

6,293,745

(R)

Less: goodwill and intangible assets

(83,971

)

(83,978

)

(83,998

)

(U)

Total tangible assets (T–R)

$

6,538,805

$

6,607,092

$

6,209,747

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

12.51

%

12.15

%

12.11

%

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

11.38

%

11.04

%

10.92

%

Calculation of Tangible Book Value per Common Share

(Q)

Total common shareholders’ equity (GAAP)

$

828,277

$

813,167

$

762,082

(V)

Actual common shares outstanding

25,509,474

25,508,756

25,783,728

Book value per common share (GAAP-derived) (Q/V)*1000

$

32.47

$

31.88

$

29.56

Tangible common book value per share (S/V)*1000

$

29.18

$

28.59

$

26.30

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

Andrea Short, 574-235-2000

Source: 1st Source Corporation