Try our mobile app

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

Published: 2023-04-20 11:45:00 ET
<<<  go to SRCE company page

QUARTERLY HIGHLIGHTS

  • Net income was $31.12 million for the quarter, up $3.73 million or 13.63% from the first quarter of 2022. Diluted net income per common share was $1.25, up $0.15 or 13.64% from the prior year's first quarter of $1.10.
  • Cash dividend of $0.32 per common share was approved, up 3.23% from the cash dividend declared a year ago.
  • Average loans and leases grew $195.61 million in the first quarter, up 3.35% (13.37% annualized growth) from the previous quarter and $711.86 million, up 13.37% from the first quarter of 2022.
  • Tax-equivalent net interest income was $69.79 million, down $1.88 million or 2.62% from fourth quarter 2022 and up $10.07 million, or 16.85% from the first quarter a year ago. Tax-equivalent net interest margin was 3.60%, down nine basis points from the previous quarter and up 42 basis points from the first quarter a year ago.
  • Non-recurring items during the quarter included a gain on sale of renewable energy tax equity investments of $1.11 million and a $1.08 million reduction to the legal fee reserve.

South Bend, Indiana--(Newsfile Corp. - April 20, 2023) - 1st Source Corporation (NASDAQ: SRCE), parent company of 1st Source Bank, today reported quarterly net income of $31.12 million for the first quarter of 2023, up 13.63% from the $27.39 million reported in the first quarter a year ago. Diluted net income per common share for the first quarter of 2023 was $1.25, up 13.63% versus $1.10 in the first quarter of 2022.

At its April 2023 meeting, the Board of Directors approved a cash dividend of $0.32 per common share, up 3.23% from the $0.31 per common share declared a year ago. The cash dividend is payable to shareholders of record on May 2, 2023, and will be paid on May 12, 2023.

Christopher J. Murphy III, Chairman and Chief Executive Officer, commented, "We are pleased we ended 2022 in a very strong position and have started 2023 in a similar manner. We are proud of the balanced way we manage the Bank in all of its aspects: capital, assets, liquidity, and credit. In the first quarter of 2023, average loans grew $195.61 million, up 3.35% while average deposits grew $110.55 million, up 1.64% from the previous quarter. Credit quality during the quarter remained steady as we had net recoveries of $0.19 million while nonperforming assets decreased to 0.30% of average loans and leases compared to 0.45% at December 31, 2022. Most importantly, our balance sheet remained strong during the quarter. Our liquidity position remained stable, our historically conservative capital position was maintained, and deposit balances decreased modestly at period end due to rate competition and expected seasonal trends. Our approach to balance sheet management gave us comfort during an unexpectedly turbulent environment in the financial services industry towards the end of the quarter.

"We were happy to learn during the first quarter that Forbes had named 1st Source among 'America's Best Midsize Employers' for the third consecutive year. The list consists of 500 companies with 1,000 - 5,000 employees. This Forbes' ranking was compiled via a survey in partnership with Statista. Forty-five thousand participants were asked to rate, on a scale of zero to 10, their willingness to recommend their employer to others. Respondents were also asked to rate their companies on factors such as working conditions, development opportunities and compensation. Throughout the years, it's been an honor to witness the great work achieved by our talented 1st Source team, and I know my colleagues among the executive team and our Board feel the same. It has long been our goal to provide a values-based workplace and culture that makes every team member feel included and supported. We will do all we can to continue making this Company a special place with a client facing mission and a commitment to providing attractive career development opportunities for all our colleagues, leading to productive and rich lives," Mr. Murphy concluded.

FIRST QUARTER 2023 FINANCIAL RESULTS

Loans

First quarter average loans and leases of $6.04 billion increased $195.61 million, up 3.35% from the previous quarter and increased $711.86 million, up 13.37% from the year ago quarter a year ago. Strong growth occurred primarily within our Auto and Light Truck and Construction Equipment portfolios.

We have traditionally maintained a conservative approach to commercial real estate loans and non-owner occupied properties. At March 31, 2023, 43% of our loans which are collateralized by commercial real estate are non-owner occupied. We have an immaterial amount of commercial real estate related to office buildings. All are performing as agreed and as expected.

Deposits

Average deposits of $6.87 billion, which include brokered deposits, grew $110.54 million, up 1.64% from the previous quarter and grew $252.14 million or 3.81% compared to the quarter ended March 31, 2022.

As shown in the Deposit Mix charts below, end of period deposits were $6.80 billion at March 31, 2023, compared to $6.93 billion at December 31, 2022. Balances were modestly lower primarily due to expected first quarter seasonal outflows which aligned with movements experienced in pre-pandemic years, greater utilization of excess funds by our business customers, drawdown of stimulus monies in consumer accounts, and a heightened rate sensitivity in our entire customer base given the overall level of market yields. Rate competition for deposits increased during the quarter from various areas including traditional bank and credit union competitors, money market funds, bond markets, and other non-bank alternatives.

Deposit Mix, Quarter-over-Quarter, End of Period:

Cannot view this image? Visit: https://images.newsfilecorp.com/files/9536/163051_figure1_550.jpg To view an enhanced version of this graphic, please visit: https://images.newsfilecorp.com/files/9536/163051_figure1.jpg

As seen in the Deposit Mix charts above, our deposits are well-diversified with a stable profile which is largely representative of the local communities we serve in Northern Indiana and Southwestern Michigan. Our specialty finance niche, which operates among diverse industries nationally only accounted for 3.46% of total deposits at March 31, 2023. For the full bank, we had approximately 225,500 total accounts with an average balance of $30,150. Uninsured deposits net of public fund deposits represented 29.14% of total deposits at March 31, 2023 compared to 30.07% at December 31, 2022. Uninsured deposits as a percentage of total deposits, including public funds, was 45.95% at March 31, 2023, compared to 47.67% at December 31, 2022.

Net Interest Income and Net Interest Margin

First quarter 2023 tax-equivalent net interest income of $69.79 million declined $1.88 million, down 2.62% from the previous quarter and increased $10.07 million, up 16.85% from the first quarter a year ago.

First quarter 2023 net interest margin was 3.59%, a decline of nine basis points from the 3.68% in the previous quarter and an increase of 42 basis points from the same period in 2022. On a fully tax-equivalent basis, first quarter 2023 net interest margin was 3.60%, down by nine basis points compared to the 3.69% in the previous quarter and an increase of 42 basis points from the same period in 2022. The nine basis point decrease to the net interest margin from the prior quarter was primarily due to increased time deposit balances as clients took advantage of rate increases on certificate of deposit and higher short-term borrowings to meet loan funding needs.

Interest expense on mandatorily redeemable securities due to book value adjustments had a negative six basis point impact during the quarter compared to a positive five basis point impact during the first quarter of 2022, amounting to a net 11 basis point swing in the margin. Higher market rates due to multiple Federal Reserve rate increases during 2022 and 2023 contributed to net interest margin expansion compared to the previous year's first quarter.

Noninterest Income

First quarter 2023 noninterest income of $23.32 million was relatively flat from the previous quarter and increased $0.18 million, or 0.77% from the first quarter a year ago.

The increase in noninterest income for the first quarter of 2023 compared to a year ago was mainly due to gains on the sale of renewable energy tax equity investments of $1.11 million offset by lower equipment rental income due to a decrease in the size of the average equipment rental portfolio and a reduction in mortgage banking income. Equipment rental income continued to shrink as demand for operating leases declined and elevated mortgage interest rates have negatively impacted origination volumes and housing affordability.

Noninterest Expense

First quarter 2023 noninterest expense of $49.42 million increased $1.04 million, or 2.16% from the prior quarter and increased $4.09 million, or 9.01% from the first quarter a year ago.

The increase in noninterest expense for the first quarter of 2023 was mainly the result of higher salaries from normal merit increases and an increase in the number of employees, a rise in group insurance claims, increased data processing on technology projects, higher FDIC insurance premiums due to a two basis-point increase in assessment rates during the first quarter 2023, and a rise in business development and marketing expense from marketing promotions. These increases were offset by a $1.08 million reversal of accrued legal fees and lower leased equipment depreciation.

Credit

The allowance for loan and lease losses as of March 31, 2023, was 2.33% of total loans and leases compared to 2.32% at December 31, 2022, and 2.41% at March 31, 2022. Excluding Paycheck Protection Program loans from the March 31, 2022 calculation results in an allowance of 2.43%. Net recoveries of $0.19 million were recorded for the first quarter of 2023 compared with $1.81 million of net charge-offs in the prior quarter and net recoveries of $0.23 million in the same quarter a year ago.

The provision for credit losses was $3.05 million for the first quarter of 2023, a decrease of $2.29 million from the previous quarter and an increase of $0.82 million compared with the same period in 2022. The decrease in provision for credit losses during the quarter was primarily due to lower loan growth compared to the previous quarter. The ratio of nonperforming assets to loans and leases was 0.30% as of March 31, 2023, compared to 0.45% on December 31, 2022, and 0.66% on March 31, 2022.

Capital

As of March 31, 2023, the common equity-to-assets ratio was 10.91%, compared to 10.36% at December 31, 2022, and 10.79% a year ago. The tangible common equity-to-tangible assets ratio was 10.01% at March 31, 2023, compared to 9.45% at December 31, 2022, and 9.85% a year earlier.

Book value per share increased to $36.81 primarily due to positive market value adjustments to our investment securities available-for-sale portfolio during the quarter. Market value adjustments of $20.23 million increased common shareholder's equity and were the result of market conditions subsequent to purchase.

During the first quarter of 2023, 16,359 shares were repurchased for treasury reducing common shareholder's equity by $0.77 million.

We have a long history of maintaining conservative capital levels and our risk based capital ratios remained strong during the first quarter, even when adjusting for unrealized losses on the available-for-sale securities portfolio as shown below.

Ratio As ReportedRatio Adjusted forUnrealized Losses on Available-for- Sale SecuritiesTo Be Well Capitalized Under Prompt Corrective Actions Provisions
March 31, 2023
Total Capital (to Risk-Weighted Assets):16.41%14.61%10.00%
Tier 1 Capital (to Risk-Weighted Assets):15.15%13.35%8.00%
Common Equity Tier 1 Capital (to Risk-Weighted Assets):13.51%11.71%6.50%
Tier 1 Capital (to Average Assets):12.72%11.46%5.00%
December 31, 2022
Total Capital (to Risk-Weighted Assets):16.10%14.01%10.00%
Tier 1 Capital (to Risk-Weighted Assets):14.84%12.75%8.00%
Common Equity Tier 1 Capital (to Risk-Weighted Assets):13.19%11.10%6.50%
Tier 1 Capital (to Average Assets):12.63%11.13%5.00%

 

Cannot view this image? Visit: https://images.newsfilecorp.com/files/9536/163051_figure2_550.jpg To view an enhanced version of this graphic, please visit: https://images.newsfilecorp.com/files/9536/163051_figure2.jpg

Liquidity

We maintain prudent strategies to support a strong liquidity position. The following table represents our expanded sources of liquidity as of March 31, 2023.

(Dollars in thousands)Total AvailableUtilizedNet Available
Internal Sources
Free securities$ 1,713,480$ 284,671$ 1,428,809
External Sources
FHLB advances(1)631,811245,896385,915
FRB borrowings(2)401,312-401,312
Fed funds purchased(3)245,000-245,000
Brokered deposits(4)833,491468,956364,535
Listing services deposits(4)416,74524,197392,548
Total liquidity$4,241,839$1,023,720$3,218,119
% of Total deposits net brokered and listing services certificates of deposit.51.01 %
   (1) Availability contingent on the FHLB activity-based stock ownership requirement    (2) Includes access to discount window and Bank Term Funding Program    (3) Availability contingent on correspondent bank approvals at time of borrowing    (4) Availability contingent on internal borrowing guidelines

 

External sources as listed in the table above were managed to approved guidelines by our Board of Directors. FHLB and FRB capacities were secured borrowings backed by pledged collateral primarily from our loan and lease portfolios. Total net available liquidity was $3.22 billion at March 31, 2023, which accounted for 51.01% of total deposits net of brokered and listing services certificates of deposit.

Our investment portfolio is managed with a prioritized focus on liquidity. Investment securities accounted for 20.57% of total assets at March 31, 2023, with the entirety of the portfolio classified as available-for-sale. We had no held-to- maturity securities therefore all market value adjustments resulting in unrealized gains and losses were reflected on our Consolidated Statements of Financial Condition. The sectors in our investment securities portfolio included U.S.Treasury and Federal agencies (57%), mortgage-backed securities (36%), highly rated municipals (6%), and highly rated corporates and foreign bonds (1%). Mortgage-backed securities only consisted of retail mortgage pools backed by a government-sponsored enterprise. There was no exposure to commercial real-estate in our investment portfolio. The modified duration of the total investment portfolio was calculated at 3.4 years. The ratio of accumulated other comprehensive loss to the fair value of the total investment portfolio improved to 6.78% at March 31, 2023, from 7.50% at December 31, 2022.

The following table shows the scheduled maturities and cash flows of securities available-for-sale at fair value as of March 31, 2023.

(Dollars in thousands)Fair Value% of Total
3 months or less$ 16,6060.97 %
Over 3 months through 12 months80,5964.70 %
Over 1 year through 3 years597,31534.86 %
Over 3 years through 5 years367,19521.43 %
Over 5 years through 15 years398,34623.25 %
Over 15 years253,42214.79 %
Total investment securities available-for-sale$ 1,713,480100.00 %

 

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, 19 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.

Category: Earnings

# # #

(charts attached)

 

1st SOURCE CORPORATION 1st QUARTER 2023 FINANCIAL HIGHLIGHTS(Unaudited - Dollars in thousands, except per share data)

 Three Months Ended
 March 31,December 31,March 31,
 202320222022
AVERAGE BALANCES   
Assets$8,323,431$8,171,095$8,008,738
Earning assets7,864,5957,707,7697,620,248
Investments1,768,6211,795,2001,887,055
Loans and leases6,036,2035,840,5935,324,344
Deposits6,869,0066,758,4656,616,869
Interest bearing liabilities5,345,4985,086,4464,913,453
Common shareholders’ equity890,294846,449910,793
Total equity949,879906,613964,156
INCOME STATEMENT DATA   
Net interest income$69,565$71,455$59,618
Net interest income - FTE(1)69,79171,67059,726
Provision for credit losses3,0495,3422,233
Noninterest income23,32323,28023,145
Noninterest expense49,42148,37745,336
Net income31,13131,05627,401
Net income available to common shareholders31,12431,06827,390
PER SHARE DATA   
Basic net income per common share$1.25$1.25$1.10
Diluted net income per common share1.251.251.10
Common cash dividends declared0.320.320.31
Book value per common share(2)36.8135.0434.97
Tangible book value per common share(1)33.4231.6331.57
Market value - High53.8559.9452.70
Market value - Low42.5046.4045.78
Basic weighted average common shares outstanding24,687,08724,658,29424,743,790
Diluted weighted average common shares outstanding24,687,08724,658,29424,743,790
KEY RATIOS   
Return on average assets1.52 %1.51 %1.39 %
Return on average common shareholders’ equity14.1814.5612.20
End of period long-term assets to total assets(3)17.4018.3521.08
End of period loans to deposits89.9386.7680.83
End of period available-for-sale securities to uninsured deposits54.8353.7558.88
Average common shareholders’ equity to average assets10.7010.3611.37
End of period tangible common equity to tangible assets(1)10.019.459.85
End of period tangible common equity (excluding accumulated other comprehensive losses) to tangible assets(1)11.5511.2410.87
End of period accumulated other comprehensive losses to investments6.787.504.10
End of period accumulated other comprehensive losses to assets1.531.771.32
End of period accumulated other comprehensive losses to tangible common equity15.4518.9310.31
Risk-based capital - Common Equity Tier 1(4)13.5113.1913.88
Risk-based capital - Tier 1(4)15.1514.8415.67
Risk-based capital - Total(4)16.4116.1016.93
Net interest margin3.593.683.17
Net interest margin - FTE(1)3.603.693.18
Efficiency ratio: expense to revenue53.2051.0754.78
Efficiency ratio: expense to revenue - adjusted(1)52.9251.0553.29
Net (recoveries) charge offs to average loans and leases(0.01)0.12(0.02
Loan and lease loss allowance to loans and leases2.332.322.41
Nonperforming assets to loans and leases0.300.450.66

 

1st SOURCE CORPORATION 1st QUARTER 2023 FINANCIAL HIGHLIGHTS - CONTINUED(Unaudited - Dollars in thousands, except per share data)

March 31,2023December 31,2022September 30,2022June 30,2022March 31,2022
END OF PERIOD BALANCES
Assets$8,329,803$8,339,416$8,097,486$8,029,359$8,012,463
Loans and leases6,116,7166,011,1625,762,0785,551,2165,394,003
Deposits6,801,4646,928,2656,621,2316,744,8966,673,092
Allowance for loan and lease losses142,511139,268135,736132,865129,959
Goodwill and intangible assets83,90183,90783,91183,91683,921
Common shareholders' equity909,159864,068826,059856,251864,850
Total equity968,444923,766886,360910,667919,470
ASSET QUALITY     
Loans and leases past due 90 days or more$24$54$165$50$274
Nonaccrual loans and leases18,06226,42027,81333,49035,435
Other real estate117104---
Repossessions4453272610273
Equipment owned under operating leases-22143343
Total nonperforming assets$18,648$26,927$28,005$33,685$36,125

 

(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 as the sum of available-for-sale securities and loan and leases that mature or reprice in over 5 years as a percent of total assets. (4) Calculated under banking regulatory guidelines.

 

1st SOURCE CORPORATIONCONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Unaudited - Dollars in thousands)
March 31,December 31,September 30,March 31,
2023202220222022
ASSETS
Cash and due from banks$66,866$84,703$86,952$69,195
Federal funds sold and interest bearing deposits with other banks27,17138,09430,652347,697
Investment securities available-for-sale1,713,4801,775,1281,801,1941,857,431
Other investments25,29325,29325,53825,538
Mortgages held for sale2,0683,9143,0584,757
Loans and leases, net of unearned discount:    
Commercial and agricultural795,429812,031835,762869,093
Solar375,330381,163358,635337,485
Auto and light truck875,564808,117743,324629,780
Medium and heavy duty truck326,588313,862293,068255,277
Aircraft1,056,8291,077,722997,995957,040
Construction equipment991,412938,503878,692775,972
Commercial real estate954,221943,745937,423920,807
Residential real estate and home equity594,618584,737568,602510,537
Consumer146,725151,282148,577138,012
Total loans and leases6,116,7166,011,1625,762,0785,394,003
Allowance for loan and lease losses(142,511)(139,268)(135,736)(129,959)
Net loans and leases5,974,2055,871,8945,626,3425,264,044
Equipment owned under operating leases, net30,08331,70032,96441,792
Net premises and equipment44,03444,77344,83745,960
Goodwill and intangible assets83,90183,90783,91183,921
Accrued income and other assets362,702380,010362,038272,128
Total assets$8,329,803$8,339,416$8,097,486$8,012,463
LIABILITIES    
Deposits:    
Noninterest-bearing demand$1,815,123$1,998,151$2,047,328$2,061,111
Interest-bearing deposits:    
Interest-bearing demand2,403,8182,591,4642,527,4612,430,979
Savings1,171,4181,198,1911,267,5311,328,981
Time1,411,1051,140,459778,911852,021
Total interest-bearing deposits4,986,3414,930,1144,573,9034,611,981
Total deposits6,801,4646,928,2656,621,2316,673,092
Short-term borrowings:    
Federal funds purchased and securities sold under agreements to repurchase73,396141,432145,192193,798
Other short-term borrowings229,64074,097195,2705,360
Total short-term borrowings303,036215,529340,462199,158
Long-term debt and mandatorily redeemable securities46,71446,55547,58769,563
Subordinated notes58,76458,76458,76458,764
Accrued expenses and other liabilities151,381166,537143,08292,416
Total liabilities7,361,3597,415,6507,211,1267,092,993
SHAREHOLDERS' EQUITY    
Preferred stock; no par value Authorized 10,000,000 shares; none issued or outstanding----
Common stock; no par value           
Authorized 40,000,000 shares; issued 28,205,674 shares at March 31, 2023, December 31, 2022, September 30, 2022, and March 31, 2022, respectively436,538436,538436,538436,538
Retained earnings719,495694,862671,541624,503
Cost of common stock in treasury (3,510,122, 3,543,388, 3,548,496, and 3,473,139 shares at March 31, 2023, December 31, 2022, September 30, 2022, and March 31, 2022, respectively)(119,409)(119,642)(119,743)(115,654)
Accumulated other comprehensive loss(127,465)(147,690)(162,277)(80,537)
Total shareholders' equity909,159864,068826,059864,850
Noncontrolling interests59,28559,69860,30154,620
Total equity968,444923,766886,360919,470
Total liabilities and equity$8,329,803$8,339,416$8,097,486$8,012,463

 

1st SOURCE CORPORATIONCONSOLIDATED STATEMENTS OF INCOME(Unaudited - Dollars in thousands, except per share amounts)
Three Months Ended
March 31,2023December 31,2022March 31,2022
Interest income:
Loans and leases$86,689$79,244$55,208
Investment securities, taxable6,6486,9706,344
Investment securities, tax-exempt482419134
Other637627363
Total interest income94,45687,26062,049
Interest expense:   
Deposits21,26312,7462,376
Short-term borrowings1,3931,07024
Subordinated notes1,020972823
Long-term debt and mandatorily redeemable securities1,2151,017(792)
Total interest expense24,89115,8052,431
Net interest income69,56571,45559,618
Provision for credit losses3,0495,3422,233
Net interest income after provision for credit losses66,51666,11357,385
Noninterest income:   
Trust and wealth advisory5,6795,6085,914
Service charges on deposit accounts3,0033,1722,792
Debit card4,5074,6694,194
Mortgage banking8028191,377
Insurance commissions2,0291,5351,905
Equipment rental2,5032,5563,662
Losses on investment securities available-for-sale(44)(184)-
Other4,8445,1053,301
Total noninterest income23,32323,28023,145
Noninterest expense:   
Salaries and employee benefits28,59727,69525,467
Net occupancy2,6222,8112,811
Furniture and equipment1,3071,3971,295
Data processing6,1575,9635,208
Depreciation - leased equipment2,0222,1113,015
Professional fees6822,0391,608
FDIC and other insurance1,360943850
Business development and marketing1,9721,4711,268
Other4,7023,9473,814
Total noninterest expense49,42148,37745,336
Income before income taxes40,41841,01635,194
Income tax expense9,2879,9607,793
Net income31,13131,05627,401
Net (income) loss attributable to noncontrolling interests(7)12(11)
Net income available to common shareholders$31,124$31,068$27,390
Per common share:   
Basic net income per common share$1.25$1.25$1.10
Diluted net income per common share$1.25$1.25$1.10
Cash dividends$0.32$0.32$0.31
Basic weighted average common shares outstanding24,687,08724,658,29424,743,790
Diluted weighted average common shares outstanding24,687,08724,658,29424,743,790

 

1st SOURCE CORPORATION DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY |INTEREST RATES AND INTEREST DIFFERENTIAL

(Unaudited - Dollars in thousands)

  Three Months Ended 
 March 31, 2023December 31, 2022March 31, 2022
 AverageBalance Interest Income/Expense Yield/RateAverageBalance Interest Income/Expense Yield/RateAverageBalance Interest Income/Expense Yield/Rate
ASSETS               
Investment securities available-for-sale:               
Taxable$1,711,177 $      6,648 1.58%$1,742,567 $      6,970 1.59%$1,857,557 $      6,344 1.39%
Tax exempt(1)57,444            605 4.27%52,633            525 3.96%29,498            165 2.27%
Mortgages held for sale2,410              32 5.38%2,834              40 5.60%8,791              67 3.09%
Loans and leases, net of unearned discount(1)6,036,203       86,760 5.83%5,840,593       79,313 5.39%5,324,344       55,218 4.21%
Other investments57,361            637 4.50%69,142            627 3.60%400,058            363 0.37%
Total earning assets(1)7,864,595       94,682 4.88%7,707,769       87,475 4.50%7,620,248       62,157 3.31%
Cash and due from banks71,921    76,843    77,063    
Allowance for loan and lease losses(141,054)   (137,350)   (128,647)   
Other assets527,969    523,833    440,074    
Total assets$8,323,431    $8,171,095    $8,008,738    
                
LIABILITIES AND SHAREHOLDERS’ EQUITY              
Interest-bearing deposits$4,988,093 $    21,263 1.73%$4,718,303 $    12,746 1.07%$4,587,242 $      2,376 0.21%
Short-term borrowings:               
Securities sold under agreements to repurchase134,501              40 0.12%137,248              18 0.05%192,108              23 0.05%
Other short-term borrowings118,760         1,353 4.62%125,078         1,052 3.34%5,372                1 0.08%
Subordinated notes58,764         1,020 7.04%58,764            972 6.56%58,764            823 5.68%
Long-term debt and mandatorily redeemable securities45,380         1,215 10.86%47,053         1,017 8.58%69,967          (792) (4.59)%
Total interest-bearing liabilities5,345,498       24,891 1.89 %5,086,446       15,805 1.23%4,913,453         2,431 0.20%
Noninterest-bearing deposits1,880,913    2,040,162    2,029,627    
Other liabilities147,141    137,874    101,502    
Shareholders’ equity890,294    846,449    910,793    
Noncontrolling interests59,585    60,164    53,363    
Total liabilities and equity$8,323,431    $8,171,095    $8,008,738    
Less: Fully tax-equivalent adjustments           (226)             (215)             (108)  
Net interest income/margin (GAAP-derived)(1)  $    69,565 3.59%  $    71,455 3.68%  $    59,618 3.17%
Fully tax-equivalent adjustments             226               215               108  
Net interest income/margin - FTE(1)  $    69,791 3.60%  $    71,670 3.69%  $    59,726 3.18%

 

(1) See "Reconciliation of Non-GAAP Financial Measures" for more information on this performance measure/ratio.

1st SOURCE CORPORATION RECONCILIATION OF NON-GAAP FINANCIAL MEASURES(Unaudited - Dollars in thousands, except per share data)

  Three Months Ended
  March 31,December 31,March 31,
  202320222022
Calculation of Net Interest Margin   
(A)Interest income (GAAP)$94,456$87,260$62,049
 Fully tax-equivalent adjustments:   
(B) – Loans and leases10310977
(C) – Tax exempt investment securities12310631
(D)Interest income – FTE (A+B+C)94,68287,47562,157
(E)Interest expense (GAAP)24,89115,8052,431
(F)Net interest income (GAAP) (A-E)69,56571,45559,618
(G)Net interest income - FTE (D-E)69,79171,67059,726
(H)Annualization factor4.0563.9674.056
(I)Total earning assets$7,864,595$7,707,769$7,620,248
 Net interest margin (GAAP-derived) (F*H)/I3.59 %3.68 %3.17 %
 Net interest margin – FTE (G*H)/I3.60 %3.69 %3.18 %
      
Calculation of Efficiency Ratio   
(F)Net interest income (GAAP)$69,565$71,455$59,618
(G)Net interest income – FTE69,79171,67059,726
(J)Plus: noninterest income (GAAP)23,32323,28023,145
(K)Less: gains/losses on investment securities and partnership investments(1,522)(2,216)(444)
(L)Less: depreciation – leased equipment(2,022)(2,111)(3,015)
(M)Total net revenue (GAAP) (F+J)92,88894,73582,763
(N)Total net revenue – adjusted (G+J–K–L)89,57090,62379,412
(O)Noninterest expense (GAAP)49,42148,37745,336
(L)Less:depreciation – leased equipment(2,022)(2,111)(3,015)
(P)Noninterest expense – adjusted (O–L)47,39946,26642,321
 Efficiency ratio (GAAP-derived) (O/M)53.20 %51.07 %54.78 %
 Efficiency ratio – adjusted (P/N)52.92 %51.05 %53.29 %
     

 

1st SOURCE CORPORATIONRECONCILIATION OF NON-GAAP FINANCIAL MEASURES - CONTINUED
(Unaudited - Dollars in thousands, except per share data)
End of Period
March 31,December 31,March 31,
202320222022
Calculation of Tangible Common Equity-to-Tangible Assets Ratio
(Q) Total common shareholders' equity (GAAP)$909,159$864,068$864,850
(R) Less: goodwill and intangible assets(83,901)(83,907)(83,921)
(S) Total tangible common shareholders' equity (Q-R)$825,258$780,161$780,929
(T) Total assets (GAAP)8,329,8038,339,4168,012,463
(R) Less: goodwill and intangible assets(83,901)(83,907)(83,921)
(U) Total tangible assets (T-R)$8,245,902$8,255,509$7,928,542
Common equity-to-assets ratio (GAAP-derived) (Q/T)10.91 %10.36 %10.79 %
Tangible common equity-to-tangible assets ratio (S/U)10.01 %9.45 %9.85 %
    
 Calculation of Tangible Common Equity (excluding Accumulated Other Comprehensive Losses)-to-Tangible Assets   
(Q)Total common shareholders' equity (GAAP)$909,159$864,068$864,850
(R)Less: goodwill and intangible assets(83,901)(83,907)(83,921)
(V)Less: accumulated other comprehensive losses(127,465)(147,690)(80,537)
(W)Total tangible common shareholders' equity (excluding accumulated other comprehensive losses) (Q-R-V)952,723927,851861,466
(T)Total assets (GAAP)8,329,8038,339,4168,012,463
(R)Less: goodwill and intangible assets(83,901)(83,907)(83,921)
(U)Total tangible assets (T-R)8,245,9028,255,5097,928,542
Common equity-to-assets ratio (GAAP-derived) (Q/T)10.91 %10.36 %10.79 %
Tangible common equity (excluding accumulated other comprehensive losses)- to-tangible assets ratio (W/U)11.55 %11.24 %10.87 %
Calculation of Tangible Book Value per Common Share
(Q) Total common shareholders' equity (GAAP)$909,159$864,068$864,850
(X) Actual common shares outstanding24,695,55224,662,28624,732,535
Book value per common share (GAAP-derived) (Q/X)*1000$36.81$35.04$34.97
Tangible common book value per share (S/X)*1000$33.42$31.63$31.57

 

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

Brett Bauer 574-235-2000

To view the source version of this press release, please visit https://www.newsfilecorp.com/release/163051

SOURCE 1st Source Corporation