Sign In  |  Register  |  About Menlo Park  |  Contact Us

Menlo Park, CA
September 01, 2020 1:28pm
7-Day Forecast | Traffic
  • Search Hotels in Menlo Park

  • CHECK-IN:
  • CHECK-OUT:
  • ROOMS:

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

1st Source Corporation (NASDAQ: SRCE), parent company of 1st Source Bank, today reported record quarterly net income of $32.48 million for the third quarter of 2021, up 61.95% from the $20.06 million reported in the third quarter a year ago, bringing the 2021 year-to-date net income to $90.81 million compared to $54.97 million in 2020, an increase of 65.19%. Diluted net income per common share for the third quarter of 2021 was up 65.38% to $1.29 versus $0.78 in the third quarter of 2020. Diluted net income per common share for the first nine months of 2021 was $3.59 compared to $2.14 a year earlier, a 67.76% increase.

At its October 2021 meeting, the Board of Directors approved a cash dividend of $0.31 per common share, up 10.71% from the $0.28 per common share declared a year ago. The cash dividend is payable to shareholders of record on November 2, 2021 and will be paid on November 12, 2021.

Christopher J. Murphy III, Chairman and Chief Executive Officer, commented, “We are happy to report record net income for the third consecutive quarter. Credit quality improvements continued during the third quarter which resulted in a reduction to our allowance for loan and lease losses. Virtually all COVID-19 related loan and lease modifications ended their deferment during the quarter. In addition, our clients continued to receive Paycheck Protection Program (PPP) loan forgiveness during the third quarter. Total PPP loans forgiven in 2021 were $441.48 million which has provided $13.26 million in fee income. The Bank contributed $3 million of the PPP income to the 1st Source Foundation to help with COVID-19 related initiatives in the communities we serve. Furthermore, liquidity remains elevated and we are focused on its deployment through growing our loan and lease portfolio by deepening existing client relationships as well as developing new ones.

“We continue to remain focused on keeping our clients, colleagues and families safe so we can deliver the highest level of service and encourage all colleagues and those in our communities to get vaccinated to best protect themselves and others from the virus. As new variants of COVID develop, we will continue to review and analyze data from the CDC and local health departments to make the best decisions possible for the health and safety of our team members, clients and communities. To that end, masking requirements remain in effect for our team members and clients due to current infection rates in the communities we serve. This measure ensures that our colleagues are less likely to inadvertently expose themselves or others to the latest variant of the virus. Our lobbies are open, allowing our bankers to meet with business and consumer clients and safely participate in community activities about which they are passionate. We’re confident we are doing our best to ensure the safety and well-being of all those we serve and employ while also conducting ‘business as usual’ for all our clients.

“During the third quarter, it was announced our Board of Directors had approved the promotion of Mr. Brett Bauer to Chief Financial Officer and Treasurer of 1st Source Corporation and 1st Source Bank with responsibility for Accounting, Finance, Asset Liability Management, Treasury Management and Investor Relations; and that of Mr. John Bedient to Chief Operations Officer of 1st Source Bank overseeing a new Operations Group combining both deposit and loan operations. Prior to this appointment, Mr. Bauer had served as Chief Investment Officer since late 2012. In this role he has been responsible for managing 1st Source’s funding and treasury functions, bank liquidity, municipal and large CD pricing and services, a $1 billion-plus investment portfolio, and setting and managing the Bank’s asset liability policy and approach. He has also played a key role in vetting tax equity investments in 1st Source’s solar financing business and recently took over responsibility for the company’s Financial Analysis unit. Mr. Bedient had most recently served as 1st Source’s Group Head of Administrative Services and Retail Operations and has been a leader in the Bank’s retail and deposit services areas in various capacities since 2008. Both colleagues were promoted due to their long-term service and success at 1st Source, as well as their service, dedication and desire to live the 1st Source values. These new responsibilities harness the unique capabilities of each for the benefit of the company, their colleagues, and most importantly, our clients and shareholders.

“Lastly, I’m pleased to share that we opened a dedicated loan production office in southeast Fort Wayne, a historically underserved and majority- minority neighborhood in our community banking market. Under the leadership of Larry Mayers, our Fort Wayne regional president and business banking group head, the loan production office will serve the community’s consumer and small business loan, mortgage and other credit application needs. Our Fort Wayne colleagues will continue offering financial wellness education and support for minority and underrepresented entrepreneurs, which in turn will strengthen the business outlook for this area and the people who call southeast Fort Wayne home,” Mr. Murphy concluded.

THIRD QUARTER 2021 FINANCIAL RESULTS

Loans

Third quarter average loans and leases of $5.43 billion increased $78.54 million, up 1.54% net of PPP loans from the year ago quarter and increased $62.33 million, up 1.22% net of PPP loans from the previous quarter. Year-to-date average loans and leases of $5.48 billion increased $20.68 million, up 0.41% net PPP loans from the first nine months of 2020. PPP forgiveness and customer payments totaled $150.16 million in the third quarter of 2021 and $441.08 million during the first nine months of 2021 offset by PPP originations of $261.46 million during the first nine months of 2021. Loan runoff is primarily from SBA forgiveness of PPP loans offset by growth in the aircraft, solar and auto and light truck portfolios when compared to the third quarter of 2020.

Deposits

Average deposits of $6.40 billion grew $512.41 million for the quarter ended September 30, 2021, up 8.70% from the year ago quarter and increased $123.19 million, up 1.96% from the previous quarter. Average deposits for the first nine months of 2021 were $6.22 billion, an increase of $563.56 million, up 9.96% from the same period a year ago. Deposit growth is primarily from PPP loan fundings and increased consumer deposit levels compared to 2020 and increased consumer and business deposit levels compared to the previous quarter.

Net Interest Income and Net Interest Margin

Third quarter 2021 tax-equivalent net interest income of $62.34 million increased $7.34 million, or 13.34% from the third quarter a year ago and increased $5.28 million, or 9.26% from the previous quarter of 2021. For the first nine months of 2021, tax-equivalent net interest income was $176.92 million, an increase of $12.79 million, or 7.79% compared to the same period a year ago.

Third quarter 2021 net interest margin was 3.33%, an increase of 14 basis points from the 3.19% for the same period in 2020 and an increase of 19 basis points from the previous quarter. Third quarter 2021 net interest margin on a fully tax-equivalent basis was 3.34%, an increase of 14 basis points from the 3.20% for the same period in 2020 and was higher by 19 basis points compared to the previous quarter. Fees for PPP loans had a positive impact on the net interest margin of 29 basis points for the quarter compared to a negative impact of six basis points in the same period a year ago. We recognized $6.69 million in PPP loan fees during the third quarter of 2021. During the prior quarter, PPP loans had a positive impact on the net interest margin of one basis point and we recognized $2.59 million in PPP loan fees. The margin continues to experience pressure from the low interest rate environment and excess liquidity.

Net interest margin for the first nine months of 2021 was 3.27%, a decrease of five basis points from the 3.32% for the same period in 2020. Net interest margin on a fully-taxable-equivalent basis for the first nine months of 2021 was 3.28%, a decrease of five basis points from the 3.33% for the first half of 2020. The margin continues to experience pressure from the low interest rate environment and excess liquidity. PPP loans had a positive impact on the net interest margin of 14 basis points for the first nine months of 2021 compared to a negative impact of six basis points during the first nine months of 2020. We do not expect significant impact from PPP fees in 2022 as PPP loans continue to be forgiven. As of September 30, 2021, approximately 21% of all PPP loans originated remained outstanding while approximately 79% had been forgiven by the SBA or paid down by customers.

Noninterest Income

Third quarter 2021 noninterest income of $25.50 million decreased $2.54 million, or 9.07% from the third quarter a year ago and increased $0.60 million, or 2.41% from the second quarter of 2021. For the first nine months of 2021, noninterest income was $76.26 million, a decrease of $1.64 million, or 2.11% from the same period a year ago.

Noninterest income was lower compared to the third quarter a year ago mainly from reduced mortgage banking income resulting from a lower sales volume and less equipment rental income as demand for leases declined. This was offset by higher trust and wealth advisory fees as market values improved on assets under management, increased debit card income as transaction levels grew, a rise in service charges on deposit accounts and higher gains on partnership investments.

The increase in noninterest income from the prior quarter was mainly due to repositioning the investment portfolio last quarter resulting in losses on investment security sales, increased mortgage banking income due to declining rates during most of the third quarter, and gains on partnership investments partially offset by seasonal trust tax return fees which reduced trust fees and aforementioned declines in lease demand which reduced equipment rental income.

Additionally, we recognized $0.81 million in impairment recoveries on our mortgage servicing rights during 2021.

Noninterest Expense

Third quarter 2021 noninterest expense of $48.06 million increased $1.02 million, or 2.17% from the third quarter a year ago and increased $2.87 million, or 6.34% from the prior quarter. For the first nine months of 2021, noninterest expense was $137.40 million, a decrease of $1.00 million, down 0.72% compared to the same period a year ago.

The increase in noninterest expense from the third quarter a year ago was mainly the result of $3.00 million in charitable contributions, increased salaries and wages due to incentive awards and normal merit increases, higher business development costs tied to fewer COVID-19 restrictions offset by reduced general collection and repossession expenses, lower valuation adjustments on repossessed assets and decreased leased equipment depreciation as the average equipment rental portfolio continues to decline.

The increase in noninterest expense from the prior quarter was primarily the result of $3.00 million in charitable contributions, higher salaries and wages due to incentive awards and normal merit increases and an increase in the provision for unfunded loan commitments offset by lower general collection and repossession expenses and gains on the sale of repossessed assets, lower FDIC and other insurance expenses related to a one-time $0.38 million recovery of an incurred but not reported insurance reserve and lower leased equipment depreciation as the average equipment rental portfolio continues to decline.

Credit

The allowance for loan and lease losses as of September 30, 2021 was 2.50% of total loans and leases compared to 2.49% at June 30, 2021 and 2.43% at September 30, 2020 (incurred loss method). The allowance calculation includes PPP loans which are guaranteed by the SBA. Excluding these loans from the calculation results in an allowance of 2.58% at September 30, 2021, compared to 2.63% at June 30, 2021 and 2.73% at December 31, 2020. Net charge-offs of $0.04 million were recorded for the third quarter of 2021 compared with net charge-offs of $3.77 million in the same quarter a year ago and $0.16 million of net charge-offs in the prior quarter. The majority of charge-offs in 2021 were related to the bus division of the auto and light truck portfolio which continued to be impacted by the lingering effects of the pandemic on events and tourism through the first half of 2021.

The provision for credit losses was a recovery of $2.56 million for the third quarter of 2021, a decrease of $11.86 million compared with the same period in 2020 and an increase of $0.47 million from the previous quarter of 2021. The ratio of nonperforming assets to loans and leases was 0.84% as of September 30, 2021, compared to 1.06% on June 30, 2021 and 1.33% on September 30, 2020. Excluding PPP loans, the ratio of non-performing assets to loans and leases was 0.87% at September 30, 2021, 1.13% at June 30, 2021 and 1.48% at September 30, 2020.

Capital

As of September 30, 2021, the common equity-to-assets ratio was 11.44%, compared to 11.68% at June 30, 2021 and 12.04% a year ago. The tangible common equity-to-tangible assets ratio was 10.50% at September 30, 2021 compared to 10.70% at June 30, 2021 and 11.01% a year earlier. The Common Equity Tier 1 ratio, calculated under banking regulatory guidelines, was 13.65% at September 30, 2021 compared to 13.62% at June 30, 2021 and 12.92% a year ago. During the third quarter of 2021, 210,130 shares were repurchased for treasury reducing common shareholders’ equity by $9.67 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 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.

Category: Earnings

1st SOURCE CORPORATION

3rd QUARTER 2021 FINANCIAL HIGHLIGHTS

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

Three Months Ended

Nine Months Ended

September 30,

June 30,

September 30,

September 30,

September 30,

2021

2021

2020

2021

2020

AVERAGE BALANCES

Assets

$

7,796,763

$

7,657,276

$

7,281,542

$

7,603,119

$

7,026,956

Earning assets

7,404,252

7,264,886

6,841,720

7,211,523

6,584,451

Investments

1,482,016

1,339,551

1,057,780

1,351,768

1,044,625

Loans and leases

5,427,080

5,515,387

5,669,615

5,480,229

5,445,213

Deposits

6,401,844

6,278,654

5,889,434

6,221,866

5,658,309

Interest bearing liabilities

4,811,516

4,785,800

4,553,503

4,725,850

4,516,627

Common shareholders’ equity

915,552

898,388

876,992

902,907

861,366

Total equity

960,235

942,821

913,926

947,248

891,129

INCOME STATEMENT DATA

Net interest income

$

62,224

$

56,935

$

54,868

$

176,571

$

163,713

Net interest income - FTE(1)

62,335

57,053

54,996

176,921

164,129

(Recovery of) provision for credit losses

(2,559

)

(3,025

)

9,303

(3,186

)

31,031

Noninterest income

25,497

24,898

28,041

76,264

77,904

Noninterest expense

48,064

45,198

47,043

137,402

138,403

Net income

32,481

30,235

20,054

90,822

54,998

Net income available to common shareholders

32,483

30,223

20,058

90,811

54,973

PER SHARE DATA

Basic net income per common share

$

1.29

$

1.19

$

0.78

$

3.59

$

2.14

Diluted net income per common share

1.29

1.19

0.78

3.59

2.14

Common cash dividends declared

0.31

0.30

0.28

0.90

0.85

Book value per common share(2)

36.75

36.05

34.35

36.75

34.35

Tangible book value per common share(1)

33.37

32.69

31.06

33.37

31.06

Market value - High

48.63

51.02

38.26

51.02

52.16

Market value - Low

41.19

45.22

28.72

38.73

26.07

Basic weighted average common shares outstanding

24,919,956

25,143,712

25,552,374

25,126,703

25,538,910

Diluted weighted average common shares outstanding

24,919,956

25,143,712

25,552,374

25,126,703

25,538,910

KEY RATIOS

Return on average assets

1.65

%

1.58

%

1.10

%

1.60

%

1.05

%

Return on average common shareholders’ equity

14.08

13.49

9.10

13.45

8.52

Average common shareholders’ equity to average assets

11.74

11.73

12.04

11.88

12.26

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

10.50

10.70

11.01

10.50

11.01

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

13.65

13.62

12.92

13.65

12.92

Risk-based capital - Tier 1(3)

15.33

15.32

14.48

15.33

14.48

Risk-based capital - Total(3)

16.59

16.58

15.74

16.59

15.74

Net interest margin

3.33

3.14

3.19

3.27

3.32

Net interest margin - FTE(1)

3.34

3.15

3.20

3.28

3.33

Efficiency ratio: expense to revenue

54.79

55.23

56.74

54.34

57.28

Efficiency ratio: expense to revenue - adjusted(1)

53.38

52.89

54.18

52.44

54.53

Net charge offs to average loans and leases

0.00

0.01

0.26

0.09

0.13

Loan and lease loss allowance to loans and leases

2.50

2.49

2.43

2.50

2.43

Nonperforming assets to loans and leases

0.84

1.06

1.33

0.84

1.33

September 30,

June 30,

March 31,

December 31,

September 30,

2021

2021

2021

2020

2020

END OF PERIOD BALANCES

Assets

$

7,964,092

$

7,718,694

$

7,511,931

$

7,316,411

$

7,290,949

Loans and leases

5,358,797

5,483,045

5,523,085

5,489,301

5,627,036

Deposits

6,522,505

6,345,410

6,131,341

5,946,028

5,896,855

Allowance for loan and lease losses

133,755

136,361

139,550

140,654

136,817

Goodwill and intangible assets

83,931

83,937

83,942

83,948

83,953

Common shareholders’ equity

911,333

901,226

891,295

886,845

877,754

Total equity

956,397

945,457

935,759

930,670

915,015

ASSET QUALITY

Loans and leases past due 90 days or more

$

96

$

44

$

66

$

115

$

81

Nonaccrual loans and leases

43,166

55,864

58,513

60,388

70,595

Other real estate

369

359

303

Repossessions

690

1,213

2,214

1,976

4,639

Equipment owned under operating leases

1,598

1,728

1,647

1,695

136

Total nonperforming assets

$

45,550

$

58,849

$

62,809

$

64,533

$

75,754

(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)

September 30,

June 30,

December 31,

September 30,

2021

2021

2020

2020

ASSETS

Cash and due from banks

$

77,740

$

69,101

$

74,186

$

62,575

Federal funds sold and interest bearing deposits with other banks

559,542

400,346

168,861

91,641

Investment securities available-for-sale

1,583,240

1,413,022

1,197,467

1,083,427

Other investments

27,189

27,429

27,429

27,674

Mortgages held for sale

34,594

6,453

12,885

20,990

Loans and leases, net of unearned discount:

Commercial and agricultural

1,005,849

1,125,965

1,186,118

1,418,047

Solar

303,995

305,250

292,604

263,472

Auto and light truck

605,258

595,326

542,369

527,582

Medium and heavy duty truck

248,604

256,169

279,172

271,248

Aircraft

900,077

883,559

861,460

806,162

Construction equipment

729,412

729,055

714,888

723,596

Commercial real estate

939,131

966,171

969,864

961,550

Residential real estate and home equity

492,893

492,552

511,379

519,881

Consumer

133,578

128,998

131,447

135,498

Total loans and leases

5,358,797

5,483,045

5,489,301

5,627,036

Allowance for loan and lease losses*

(133,755

)

(136,361

)

(140,654

)

(136,817

)

Net loans and leases

5,225,042

5,346,684

5,348,647

5,490,219

Equipment owned under operating leases, net

51,478

56,011

65,040

79,703

Net premises and equipment

46,748

47,617

49,373

49,933

Goodwill and intangible assets

83,931

83,937

83,948

83,953

Accrued income and other assets

274,588

268,094

288,575

300,834

Total assets

$

7,964,092

$

7,718,694

$

7,316,411

$

7,290,949

LIABILITIES

Deposits:

Noninterest-bearing demand

$

2,012,389

$

1,851,932

$

1,636,684

$

1,720,768

Interest-bearing deposits:

Interest-bearing demand

2,358,512

2,318,210

2,059,139

1,885,771

Savings

1,214,088

1,182,643

1,082,848

992,320

Time

937,516

992,625

1,167,357

1,297,996

Total interest-bearing deposits

4,510,116

4,493,478

4,309,344

4,176,087

Total deposits

6,522,505

6,345,410

5,946,028

5,896,855

Short-term borrowings:

Federal funds purchased and securities sold under agreements to repurchase

210,275

167,097

143,564

158,834

Other short-term borrowings

5,390

5,247

7,077

6,740

Total short-term borrowings

215,665

172,344

150,641

165,574

Long-term debt and mandatorily redeemable securities

81,301

81,330

81,864

81,659

Subordinated notes

58,764

58,764

58,764

58,764

Accrued expenses and other liabilities

129,460

115,389

148,444

173,082

Total liabilities

7,007,695

6,773,237

6,385,741

6,375,934

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 September 30, 2021, June 30, 2021, December 31, 2020, and September 30, 2020, respectively

436,538

436,538

436,538

436,538

Retained earnings

583,631

558,795

514,176

497,419

Cost of common stock in treasury (3,408,141, 3,204,947, 2,816,557, and 2,652,030 shares at September 30, 2021, June 30, 2021, December 31, 2020, and September 30, 2020, respectively)

(111,253

)

(101,711

)

(82,240

)

(75,861

)

Accumulated other comprehensive income

2,417

7,604

18,371

19,658

Total shareholders’ equity

911,333

901,226

886,845

877,754

Noncontrolling interests

45,064

44,231

43,825

37,261

Total equity

956,397

945,457

930,670

915,015

Total liabilities and equity

$

7,964,092

$

7,718,694

$

7,316,411

$

7,290,949

*ASU 2016-13 adopted during the fourth quarter of 2020 therefore September 30, 2020 allowance amount reflects the incurred loss method.

1st SOURCE CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

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

Three Months Ended

Nine Months Ended

September 30,

June 30,

September 30,

September 30,

September 30,

2021

2021

2020

2021

2020

Interest income:

Loans and leases

$

61,696

$

57,144

$

58,318

$

176,704

$

178,659

Investment securities, taxable

4,533

4,155

4,103

12,676

14,140

Investment securities, tax-exempt

140

154

207

468

703

Other

360

317

289

943

951

Total interest income

66,729

61,770

62,917

190,791

194,453

Interest expense:

Deposits

2,924

3,202

6,532

9,652

25,648

Short-term borrowings

25

29

83

90

427

Subordinated notes

816

814

824

2,448

2,543

Long-term debt and mandatorily redeemable securities

740

790

610

2,030

2,122

Total interest expense

4,505

4,835

8,049

14,220

30,740

Net interest income

62,224

56,935

54,868

176,571

163,713

(Recovery of) provision for credit losses*

(2,559

)

(3,025

)

9,303

(3,186

)

31,031

Net interest income after provision for credit losses

64,783

59,960

45,565

179,757

132,682

Noninterest income:

Trust and wealth advisory

5,886

6,466

5,153

17,833

15,590

Service charges on deposit accounts

2,767

2,508

2,336

7,722

6,851

Debit card

4,570

4,754

4,019

13,506

10,993

Mortgage banking

3,149

2,859

6,474

9,909

12,125

Insurance commissions

1,862

1,684

1,825

5,698

5,401

Equipment rental

3,946

4,255

5,593

12,830

18,213

(Losses) gains on investment securities available-for-sale

(680

)

(680

)

279

Other

3,317

3,052

2,641

9,446

8,452

Total noninterest income

25,497

24,898

28,041

76,264

77,904

Noninterest expense:

Salaries and employee benefits

26,974

25,510

25,609

77,680

74,009

Net occupancy

2,654

2,527

2,512

7,900

7,737

Furniture and equipment

6,444

6,337

6,247

19,239

18,912

Depreciation – leased equipment

3,239

3,550

4,694

10,562

15,263

Professional fees

1,815

2,146

2,041

5,574

4,741

Supplies and communication

1,427

1,430

1,305

4,332

4,329

FDIC and other insurance

396

772

868

1,833

1,755

Business development and marketing

4,465

1,351

923

6,813

3,403

Loan and lease collection and repossession

(585

)

486

1,054

30

2,655

Other

1,235

1,089

1,790

3,439

5,599

Total noninterest expense

48,064

45,198

47,043

137,402

138,403

Income before income taxes

42,216

39,660

26,563

118,619

72,183

Income tax expense

9,735

9,425

6,509

27,797

17,185

Net income

32,481

30,235

20,054

90,822

54,998

Net loss (income) attributable to noncontrolling interests

2

(12

)

4

(11

)

(25

)

Net income available to common shareholders

$

32,483

$

30,223

$

20,058

$

90,811

$

54,973

Per common share:

Basic net income per common share

$

1.29

$

1.19

$

0.78

$

3.59

$

2.14

Diluted net income per common share

$

1.29

$

1.19

$

0.78

$

3.59

$

2.14

Cash dividends

$

0.31

$

0.30

$

0.28

$

0.90

$

0.85

Basic weighted average common shares outstanding

24,919,956

25,143,712

25,552,374

25,126,703

25,538,910

Diluted weighted average common shares outstanding

24,919,956

25,143,712

25,552,374

25,126,703

25,538,910

*ASU 2016-13 adopted during the fourth quarter of 2020 therefore September 30, 2020 provision amount reflects the incurred loss method.

1st SOURCE CORPORATION

DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS’ EQUITY

INTEREST RATES AND INTEREST DIFFERENTIAL

(Unaudited - Dollars in thousands)

Three Months Ended

September 30, 2021

June 30, 2021

September 30, 2020

Average

Balance

Interest
Income/Expense

Yield/

Rate

Average

Balance

Interest
Income/Expense

Yield/

Rate

Average

Balance

Interest
Income/Expense

Yield/

Rate

ASSETS

Investment securities available-for-sale:

Taxable

$

1,451,523

$

4,533

1.24

%

$

1,305,988

$

4,156

1.28

%

$

1,012,703

$

4,103

1.61

%

Tax exempt(1)

30,493

172

2.24

%

33,563

192

2.29

%

45,077

257

2.26

%

Mortgages held for sale

17,750

120

2.68

%

7,208

54

3.00

%

26,327

186

2.81

%

Loans and leases, net of unearned discount(1)

5,427,080

61,655

4.51

%

5,515,387

57,169

4.16

%

5,669,615

58,210

4.08

%

Other investments

477,406

360

0.30

%

402,740

317

0.32

%

87,998

289

1.31

%

Total earning assets(1)

7,404,252

66,840

3.58

%

7,264,886

61,888

3.42

%

6,841,720

63,045

3.67

%

Cash and due from banks

76,915

76,198

72,474

Allowance for loan and lease losses

(137,206

)

(142,056

)

(134,824

)

Other assets

452,802

458,248

502,172

Total assets

$

7,796,763

$

7,657,276

$

7,281,542

LIABILITIES AND SHAREHOLDERS’ EQUITY

Interest-bearing deposits

$

4,488,169

$

2,924

0.26

%

$

4,458,915

$

3,202

0.29

%

$

4,225,299

$

6,532

0.62

%

Short-term borrowings

183,212

25

0.05

%

186,605

29

0.06

%

187,912

83

0.18

%

Subordinated notes

58,764

816

5.51

%

58,764

814

5.56

%

58,764

824

5.58

%

Long-term debt and mandatorily redeemable securities

81,371

740

3.61

%

81,516

790

3.89

%

81,528

610

2.98

%

Total interest-bearing liabilities

4,811,516

4,505

0.37

%

4,785,800

4,835

0.41

%

4,553,503

8,049

0.70

%

Noninterest-bearing deposits

1,913,675

1,819,739

1,664,135

Other liabilities

111,337

108,916

149,978

Shareholders’ equity

915,552

898,388

876,992

Noncontrolling interests

44,683

44,433

36,934

Total liabilities and equity

$

7,796,763

$

7,657,276

$

7,281,542

Less: Fully tax-equivalent adjustments

(111

)

(118

)

(128

)

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

$

62,224

3.33

%

$

56,935

3.14

%

$

54,868

3.19

%

Fully tax-equivalent adjustments

111

118

128

Net interest income/margin - FTE(1)

$

62,335

3.34

%

$

57,053

3.15

%

$

54,996

3.20

%

(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)

Nine Months Ended

September 30, 2021

September 30, 2020

Average

Balance

Interest
Income/Expense

Yield/

Rate

Average

Balance

Interest
Income/Expense

Yield/

Rate

ASSETS

Investment securities available-for-sale:

Taxable

$

1,317,976

$

12,676

1.29

%

$

994,035

$

14,140

1.90

%

Tax exempt(1)

33,792

578

2.29

%

50,590

868

2.29

%

Mortgages held for sale

13,094

260

2.65

%

21,563

480

2.97

%

Loans and leases, net of unearned discount(1)

5,480,229

176,684

4.31

%

5,445,213

178,430

4.38

%

Other investments

366,432

943

0.34

%

73,050

951

1.74

%

Total earning assets(1)

7,211,523

191,141

3.54

%

6,584,451

194,869

3.95

%

Cash and due from banks

76,103

70,475

Allowance for loan and lease losses

(140,800

)

(123,790

)

Other assets

456,293

495,820

Total assets

$

7,603,119

$

7,026,956

LIABILITIES AND SHAREHOLDERS’ EQUITY

Interest-bearing deposits

4,403,595

9,652

0.29

%

4,183,502

25,648

0.82

%

Short-term borrowings

182,205

90

0.07

%

193,934

427

0.29

%

Subordinated notes

58,764

2,448

5.57

%

58,764

2,543

5.78

%

Long-term debt and mandatorily redeemable securities

81,286

2,030

3.34

%

80,427

2,122

3.52

%

Total interest-bearing liabilities

4,725,850

14,220

0.40

%

4,516,627

30,740

0.91

%

Noninterest-bearing deposits

1,818,271

1,474,807

Other liabilities

111,750

144,393

Shareholders’ equity

902,907

861,366

Noncontrolling interests

44,341

29,763

Total liabilities and equity

$

7,603,119

$

7,026,956

Less: Fully tax-equivalent adjustments

(350

)

(416

)

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

$

176,571

3.27

%

$

163,713

3.32

%

Fully tax-equivalent adjustments

350

416

Net interest income/margin - FTE(1)

$

176,921

3.28

%

$

164,129

3.33

%

(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

Nine Months Ended

September 30,

June 30,

September 30,

September 30,

September 30,

2021

2021

2020

2021

2020

Calculation of Net Interest Margin

(A)

Interest income (GAAP)

$

66,729

$

61,770

$

62,917

$

190,791

$

194,453

Fully tax-equivalent adjustments:

(B)

– Loans and leases

79

80

78

240

251

(C)

– Tax exempt investment securities

32

38

50

110

165

(D)

Interest income – FTE (A+B+C)

66,840

61,888

63,045

191,141

194,869

(E)

Interest expense (GAAP)

4,505

4,835

8,049

14,220

30,740

(F)

Net interest income (GAAP) (A-E)

62,224

56,935

54,868

176,571

163,713

(G)

Net interest income - FTE (D-E)

62,335

57,053

54,996

176,921

164,129

(H)

Annualization factor

3.967

4.011

3.978

1.337

1.336

(I)

Total earning assets

$

7,404,252

$

7,264,886

$

6,841,720

$

7,211,523

$

6,584,451

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

3.33

%

3.14

%

3.19

%

3.27

%

3.32

%

Net interest margin – FTE (G*H)/I

3.34

%

3.15

%

3.20

%

3.28

%

3.33

%

Calculation of Efficiency Ratio

(F)

Net interest income (GAAP)

$

62,224

$

56,935

$

54,868

$

176,571

$

163,713

(G)

Net interest income – FTE

62,335

57,053

54,996

176,921

164,129

(J)

Plus: noninterest income (GAAP)

25,497

24,898

28,041

76,264

77,904

(K)

Less: gains/losses on investment securities and partnership investments

(623

)

348

(177

)

(735

)

(938

)

(L)

Less: depreciation – leased equipment

(3,239

)

(3,550

)

(4,694

)

(10,562

)

(15,263

)

(M)

Total net revenue (GAAP) (F+J)

87,721

81,833

82,909

252,835

241,617

(N)

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

83,970

78,749

78,166

241,888

225,832

(O)

Noninterest expense (GAAP)

48,064

45,198

47,043

137,402

138,403

(L)

Less:depreciation – leased equipment

(3,239

)

(3,550

)

(4,694

)

(10,562

)

(15,263

)

(P)

Noninterest expense – adjusted (O–L)

44,825

41,648

42,349

126,840

123,140

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

54.79

%

55.23

%

56.74

%

54.34

%

57.28

%

Efficiency ratio – adjusted (P/N)

53.38

%

52.89

%

54.18

%

52.44

%

54.53

%

End of Period

September 30,

June 30,

September 30,

2021

2021

2020

Calculation of Tangible Common Equity-to-Tangible Assets Ratio

(Q)

Total common shareholders’ equity (GAAP)

$

911,333

$

901,226

$

877,754

(R)

Less: goodwill and intangible assets

(83,931

)

(83,937

)

(83,953

)

(S)

Total tangible common shareholders’ equity (Q–R)

$

827,402

$

817,289

$

793,801

(T)

Total assets (GAAP)

7,964,092

7,718,694

7,290,949

(R)

Less: goodwill and intangible assets

(83,931

)

(83,937

)

(83,953

)

(U)

Total tangible assets (T–R)

$

7,880,161

$

7,634,757

$

7,206,996

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

11.44

%

11.68

%

12.04

%

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

10.50

%

10.70

%

11.01

%

Calculation of Tangible Book Value per Common Share

(Q)

Total common shareholders’ equity (GAAP)

$

911,333

$

901,226

$

877,754

(V)

Actual common shares outstanding

24,797,533

25,000,727

25,553,644

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

$

36.75

$

36.05

$

34.35

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

$

33.37

$

32.69

$

31.06

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

Please contact us at shareholder@1stsource.com

Contacts:

Brett Bauer
574-235-2000

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
 
 
Copyright © 2010-2020 MenloPark.com & California Media Partners, LLC. All rights reserved.