1st Source Corporation Announces Third Quarter Earnings, Cash Dividend Declared

1st Source Corporation (NASDAQ: SRCE), parent company of 1st Source Bank, today reported net income of $14.26 million for the third quarter of 2016, compared to $13.93 million reported in the third quarter a year ago bringing the 2016 year-to-date net income to $42.56 million compared to $43.07 million in 2015. The year-to-date net income comparison was negatively impacted by a reduction in net interest recoveries of $1.45 million, a higher provision for loan and lease losses of $2.93 million, and by the writedown of an available-for-sale equity investment. These negatives were partially offset by gains of $1.86 million on a Volcker Rule required liquidation of a partnership investment and gains of $0.99 million on the sale of investment securities available-for-sale.

Diluted net income per common share for the third quarter of 2016 was $0.55, versus $0.53 in the third quarter of 2015. Diluted net income per common share was $1.63 for the first nine months of 2016 and 2015.

At its October 2016 meeting, the Board of Directors approved a cash dividend of $0.18 per common share. The cash dividend is payable to shareholders of record on November 1, 2016 and will be paid on November 11, 2016. This brings dividends this year to $0.720 per common share compared to $0.671 per common share at the same time last year.

According to Christopher J. Murphy III, Chairman, “We again saw healthy growth in loans, leases and deposits this quarter as we continued to add new clients to the bank. Average loans and leases were up a solid 7.12% from a year ago along with a strong average deposit increase of 8.95% during that same period. We had a steady performance overall, with expenses held flat and net income up slightly for the quarter compared to third quarter 2015.”

“While we are pleased with this growth, recent consolidation of clients in some of the industries we serve is likely to lead to payoffs and reduced opportunities in these industries. Also, continued low interest rates are a challenge to holding our net interest margin stable.”

“Earlier this month, we opened our 81st banking center in a fast growing area of Elkhart, Indiana, and next month we will open a new larger office in the heart of downtown Warsaw, Indiana, replacing our current downtown location. As always, we remain committed to helping our clients achieve security, build wealth and realize their dreams by giving straight talk and sound advice, keeping their best interests in mind for the long term.” Mr. Murphy concluded.

THIRD QUARTER 2016 FINANCIAL RESULTS

Loans

Average loans and leases of $4.19 billion increased $278.36 million, or 7.12% in the third quarter of 2016 from the year ago quarter and have increased $84.23 million, or 2.05% from the second quarter. Year to date average loans and leases of $4.10 billion increased $305.36 million, or 8.04% from the first nine months of 2015.

Deposits

Average deposits of $4.35 billion grew $357.46 million, or 8.95% for the quarter ended September 30, 2016 from the year ago quarter and have increased $52.85 million, or 1.23% compared to the second quarter. Average deposits for the first nine months of 2016 were $4.27 billion an increase of $355.35 million or 9.08% from the same period a year ago.

Net Interest Income and Net Interest Margin

Third quarter 2016 net interest income of $42.69 million increased $0.49 million, or 1.15% from the third quarter a year ago and increased $0.40 million, or 0.95% from the second quarter.

For the first nine months of 2016, net interest income was $126.28 million, an increase of $2.97 million, or 2.41% compared to the same period a year ago. Net interest recoveries for the first nine months of 2016 were down $1.45 million from the first nine months of 2015, resulting in a 4 basis point reduction to the net interest margin.

Third quarter 2016 net interest margin was 3.35%, a decrease of 19 basis points from the 3.54% for the same period in 2015 and decreased 6 basis points from the 3.41% in the second quarter. Third quarter 2016 net interest margin on a fully tax-equivalent basis was 3.39%, a decrease of 18 basis points from the 3.57% for the same period in 2015 and decreased 6 basis points from the 3.45% in the second quarter.

Net interest margin for the first nine months of 2016 was 3.39%, a decrease of 17 basis points from the 3.56% for the same period in 2015. Net interest margin on a fully tax-equivalent basis for the first nine months of 2016 was 3.43%, a decrease of 17 basis points from the 3.60% for the same period in 2015.

Noninterest Income

Noninterest income increased $1.53 million or 7.25% and $4.18 million or 6.69% in the three and nine month periods ended September 30, 2016, respectively over the same periods a year ago. The increase in noninterest income during the third quarter was mainly due to higher equipment rental income related to an increase in the average equipment rental portfolio and gains on the sale of available-for-sale equity securities, which was offset by lower monogram fund income and decreased customer swap fees. The increase in noninterest income during the first nine months of 2016 was primarily due to higher equipment rental income related to an increase in the average equipment rental portfolio, gains on the liquidation of a partnership investment required by the Volcker Rule and gains on the sale of available-for-sale equity securities, which was offset by lower monogram fund income, an other than temporary writedown on an available-for-sale equity security and decreased customer swap fees.

Noninterest Expense

Noninterest expense was flat for the quarter ended September 30, 2016 and increased $4.51 million or 3.85% for the first nine months of 2016, respectively over the comparable periods a year ago. The increase in noninterest expense was primarily due to higher depreciation on leased equipment, furniture and equipment and increased loan and lease collection and repossession expenses offset by reduced residential mortgage foreclosure expenses, business development and marketing and lower FDIC insurance assessments. Depreciation on leased equipment was higher as a result of an increase in the average equipment rental portfolio. Excluding depreciation on leased equipment, noninterest expenses were up 1.67%. Furniture and equipment expense was higher due to increased software maintenance costs, depreciation on new equipment with banking center remodels and computer processing charges. Loan and lease collection and repossession expenses increased mainly due to lower recoveries on repurchased mortgage loans, fewer gains on the sale of other real estate owned and repossessions.

Credit

The reserve for loan and lease losses as of September 30, 2016 was 2.13% of total loans and leases compared to 2.20% at June 30, 2016 and 2.22% at September 30, 2015. Net charge-offs of $4.63 million were recorded for the third quarter of 2016 compared with net recoveries of $0.04 million in the same quarter a year ago. Year to date, net charge-offs of $4.31 million have been recorded in 2016, compared to net recoveries of $0.39 million for the first nine months of 2015.

Due primarily to an increase in loan and lease outstandings, the provision for loan and lease losses for the third quarter 2016 increased $1.08 million compared with the same period in 2015 and was comparable to the second quarter. The provision for loan and lease losses for the first nine months of 2016 was $5.09 million up $2.93 million from the same period in 2015.

The ratio of nonperforming assets to net loans and leases was 0.68% as of September 30, 2016, comparable to the 0.66% on September 30, 2015 and up from the 0.49% on June 30, 2016.

Capital

As of September 30, 2016 and June 30, 2016, the common equity-to-assets ratio was 12.30%, compared to 12.52% a year ago. The tangible common equity-to-tangible assets ratio was 10.93% at September 30, 2016 and 10.90% at June 30, 2016 compared to 11.04% a year earlier. The Common Equity Tier 1 ratio, calculated under banking regulatory guidelines, was 12.35% at September 30, 2016 compared to 12.20% at June 30, 2016 and 12.48% a year ago. During 2016, the Company repurchased $8.03 million of common stock in several open market transactions.

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 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 81 community banking centers in 17 counties, 8 trust and wealth management locations, 10 1st Source Insurance offices, as well as 22 specialty finance locations nationwide.

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
3rd QUARTER 2016 FINANCIAL HIGHLIGHTS
(Unaudited - Dollars in thousands, except per share data)
Three Months EndedNine Months Ended
September 30,June 30,September 30,September 30,September 30,
20162016201520162015
AVERAGE BALANCES
Assets $ 5,425,530 $ 5,343,630 $ 5,061,350 $ 5,326,670 $ 4,946,899
Earning assets 5,066,375 4,986,635 4,733,336 4,972,604 4,627,111
Investments 821,068 804,856 781,971 806,976 787,343
Loans and leases 4,189,340 4,105,111 3,910,981 4,101,284 3,795,929
Deposits 4,353,253 4,300,402 3,995,795 4,269,284 3,913,931
Interest bearing liabilities 3,734,322 3,709,706 3,489,505 3,683,863 3,435,444
Common shareholders’ equity 670,006 659,092 638,965 659,603 631,611
INCOME STATEMENT DATA
Net interest income $ 42,694 $ 42,293 $ 42,209 $ 126,276 $ 123,310
Net interest income - FTE(1) 43,144 42,753 42,625 127,647 124,551
Provision for loan and lease losses 2,067 2,049 992 5,091 2,160
Noninterest income 22,665 22,297 21,132 66,589 62,414
Noninterest expense 41,145 40,034 41,068 121,884 117,370
Net income 14,264 14,479 13,928 42,561 43,069
PER SHARE DATA
Basic net income per common share $ 0.55 $ 0.56 $ 0.53 $ 1.63 $ 1.63
Diluted net income per common share 0.55 0.56 0.53 1.63 1.63
Common cash dividends declared 0.180 0.180 0.164 0.540 0.491
Book value per common share 25.91 25.59 24.51 25.91 24.51
Tangible book value per common share(1) 22.65 22.32 21.26 22.65 21.26
Market value - High 35.99 34.83 32.37 35.99 32.37
Market value - Low 31.50 30.32 28.06 27.01 26.95
Basic weighted average common shares outstanding 25,867,169 25,853,537 26,164,646 25,881,360 26,211,630
Diluted weighted average common shares outstanding 25,867,169 25,853,537 26,164,646 25,881,360 26,211,630
KEY RATIOS
Return on average assets 1.05 % 1.09 % 1.09 % 1.07 % 1.16 %
Return on average common shareholders’ equity 8.47 8.84 8.65 8.62 9.12
Average common shareholders’ equity to average assets 12.35 12.33 12.62 12.38 12.77
End of period tangible common equity to tangible assets(1) 10.93 10.90 11.04 10.93 11.04
Risk-based capital - Common Equity Tier 1(2) 12.35 12.20 12.48 12.35 12.48
Risk-based capital - Tier 1(2) 13.56 13.41 13.77 13.56 13.77
Risk-based capital - Total(2) 14.87 14.73 15.08 14.87 15.08
Net interest margin 3.35 3.41 3.54 3.39 3.56
Net interest margin - FTE(1) 3.39 3.45 3.57 3.43 3.60
Efficiency ratio: expense to revenue 62.95 61.98 64.84 63.20 63.20
Efficiency ratio: expense to revenue - adjusted(1) 60.10 58.76 61.98 60.36 60.57
Net charge offs to average loans and leases 0.44 (0.01 ) 0.14 (0.01 )
Loan and lease loss reserve to loans and leases 2.13 2.20 2.22 2.13 2.22
Nonperforming assets to loans and leases 0.68 0.49 0.66 0.68 0.66
September 30,June 30,March 31,December 31,September 30,
20162016201620152015
END OF PERIOD BALANCES
Assets $ 5,447,911 $ 5,379,938 $ 5,245,610 $ 5,187,916 $ 5,105,584
Loans and leases 4,179,417 4,152,763 4,031,975 3,994,692 3,955,550
Deposits 4,377,038 4,325,084 4,225,148 4,139,186 4,019,156
Reserve for loan and lease losses 88,897 91,458 89,296 88,112 87,616
Goodwill and intangible assets 84,244 84,386 84,530 84,676 84,822
Common shareholders’ equity 670,259 661,756 649,973 644,053 639,221
ASSET QUALITY
Loans and leases past due 90 days or more $ 611 $ 275 $ 728 $ 122 $ 411
Nonaccrual loans and leases 19,922 12,579 12,982 12,718 18,985
Other real estate 551 452 330 736 232
Former bank premises held for sale 515
Repossessions 8,089 7,619 7,201 6,927 6,602
Equipment owned under operating leases 43 107 113 121 146
Total nonperforming assets $ 29,216 $ 21,032 $ 21,354 $ 20,624 $ 26,891

(1) See “Reconciliation of Non-GAAP Financial Measures” for more information on this performance measure/ratio.
(2) 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,
2016201620152015

ASSETS

Cash and due from banks $ 65,724 $ 58,944 $ 65,171 $ 61,124
Federal funds sold and interest bearing deposits with other banks 30,100 14,297 14,550 3,065
Investment securities available-for-sale 828,615 814,258 791,727 784,585
Other investments 22,458 21,973 21,973 21,728
Mortgages held for sale 19,986 15,924 9,825 9,187
Loans and leases, net of unearned discount:
Commercial and agricultural 786,167 759,175 744,749 750,780
Auto and light truck 400,809 457,586 425,236 423,147
Medium and heavy duty truck 271,478 273,674 278,254 264,784
Aircraft 836,977 822,842 778,012 794,129
Construction equipment 498,086 484,354 455,565 450,112
Commercial real estate 744,972 715,932 700,268 658,589
Residential real estate and home equity 490,186 482,979 464,129 463,824
Consumer 150,742 156,221 148,479 150,185
Total loans and leases 4,179,417 4,152,763 3,994,692 3,955,550
Reserve for loan and lease losses (88,897 ) (91,458 ) (88,112 ) (87,616 )
Net loans and leases 4,090,520 4,061,305 3,906,580 3,867,934
Equipment owned under operating leases, net 117,883 119,312 110,371 95,785
Net premises and equipment 54,654 54,506 53,191 51,252
Goodwill and intangible assets 84,244 84,386 84,676 84,822
Accrued income and other assets 133,727 135,033 129,852 126,102
Total assets $ 5,447,911 $ 5,379,938 $ 5,187,916 $ 5,105,584

LIABILITIES

Deposits:
Noninterest bearing $ 992,776 $ 944,626 $ 902,364 $ 914,152
Interest-bearing deposits:
Interest-bearing demand 1,417,692 1,391,823 1,350,417 1,315,809
Savings 799,891 779,899 745,661 735,710
Time 1,166,679 1,208,736 1,140,744 1,053,485
Total interest-bearing deposits 3,384,262 3,380,458 3,236,822 3,105,004
Total deposits 4,377,038 4,325,084 4,139,186 4,019,156
Short-term borrowings:
Federal funds purchased and securities sold under agreements to repurchase 167,029 161,826 130,662 139,414
Other short-term borrowings 48,978 44,150 102,567 144,096
Total short-term borrowings 216,007 205,976 233,229 283,510
Long-term debt and mandatorily redeemable securities 64,760 64,738 57,379 57,577
Subordinated notes 58,764 58,764 58,764 58,764
Accrued expenses and other liabilities 61,083 63,620 55,305 47,356
Total liabilities 4,777,652 4,718,182 4,543,863 4,466,363

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, 2016, June 30, 2016, December 31, 2015 and September 30, 2015, respectively

436,538 436,538 436,538 436,538
Retained earnings 280,335 270,744 251,812 242,102
Cost of common stock in treasury (2,338,581, 2,342,904, 2,178,090, and 2,123,527 shares at September 30, 2016, June 30, 2016, December 31, 2015, and September 30, 2015, respectively) (56,262 ) (56,357 ) (50,852 ) (49,120 )
Accumulated other comprehensive income 9,648 10,831 6,555 9,701
Total shareholders’ equity 670,259 661,756 644,053 639,221
Total liabilities and shareholders’ equity $ 5,447,911 $ 5,379,938 $ 5,187,916 $ 5,105,584
1st SOURCE CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited - Dollars in thousands, except per share amounts)
Three Months EndedNine Months Ended
September 30,June 30,September 30,September 30,September 30,
20162016201520162015
Interest income:
Loans and leases $ 44,965 $ 43,891 $ 42,560 $ 131,592 $ 124,747
Investment securities, taxable 2,384 3,040 3,277 8,504 8,929
Investment securities, tax-exempt 672 697 738 2,061 2,261
Other 279 309 246 879 730
Total interest income 48,300 47,937 46,821 143,036 136,667
Interest expense:
Deposits 3,879 3,790 2,874 11,440 8,271
Short-term borrowings 150 119 147 430 381
Subordinated notes 1,055 1,055 1,055 3,165 3,165
Long-term debt and mandatorily redeemable securities 522 680 536 1,725 1,540
Total interest expense 5,606 5,644 4,612 16,760 13,357
Net interest income 42,694 42,293 42,209 126,276 123,310
Provision for loan and lease losses 2,067 2,049 992 5,091 2,160
Net interest income after provision for loan and lease losses 40,627 40,244 41,217 121,185 121,150
Noninterest income:
Trust fees 4,691 5,108 4,634 14,422 14,438
Service charges on deposit accounts 2,366 2,276 2,413 6,749 6,977
Debit card 2,745 2,816 2,583 8,160 7,610
Mortgage banking 1,334 1,115 969 3,495 3,459
Insurance commissions 1,350 1,233 1,460 4,146 4,147
Equipment rental 6,657 6,517 5,881 19,247 16,302
Gains (losses) on investment securities available-for-sale 989 (209 ) 790 4
Other 2,533 3,441 3,192 9,580 9,477
Total noninterest income 22,665 22,297 21,132 66,589 62,414
Noninterest expense:
Salaries and employee benefits 22,136 21,194 21,835 64,681 63,554
Net occupancy 2,435 2,307 2,496 7,243 7,302
Furniture and equipment 4,898 4,811 4,604 14,499 13,471
Depreciation - leased equipment 5,570 5,444 4,858 16,115 13,342
Professional fees 1,244 1,190 1,237 3,653 3,215
Supplies and communication 1,256 1,374 1,307 4,138 4,122
FDIC and other insurance 647 911 848 2,437 2,544
Business development and marketing 1,263 1,025 1,244 3,268 3,507
Loan and lease collection and repossession 324 385 416 1,136 485
Other 1,372 1,393 2,223 4,714 5,828
Total noninterest expense 41,145 40,034 41,068 121,884 117,370
Income before income taxes 22,147 22,507 21,281 65,890 66,194
Income tax expense 7,883 8,028 7,353 23,329 23,125
Net income $ 14,264 $ 14,479 $ 13,928 $ 42,561 $ 43,069
Per common share:
Basic net income per common share $ 0.55 $ 0.56 $ 0.53 $ 1.63 $ 1.63
Diluted net income per common share $ 0.55 $ 0.56 $ 0.53 $ 1.63 $ 1.63
Cash dividends $ 0.180 $ 0.180 $ 0.164 $ 0.540 $ 0.491
Basic weighted average common shares outstanding 25,867,169 25,853,537 26,164,646 25,881,360 26,211,630
Diluted weighted average common shares outstanding 25,867,169 25,853,537 26,164,646 25,881,360 26,211,630
1st SOURCE CORPORATION
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS’ EQUITY
INTEREST RATES AND INTEREST DIFFERENTIAL
(Unaudited - Dollars in thousands)
Three Months Ended
September 30, 2016June 30, 2016September 30, 2015

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 $ 690,867 $ 2,384 1.37 % $ 678,849 $ 3,040 1.80 % $ 660,921 $ 3,277 1.97 %
Tax exempt(1) 130,201 973 2.97 % 126,007 1,012 3.23 % 121,050 1,087 3.56 %
Mortgages held for sale 14,681 134 3.63 % 11,100 110 3.99 % 9,610 100 4.13 %
Loans and leases, net of unearned discount(1) 4,189,340 44,980 4.27 % 4,105,111 43,926 4.30 % 3,910,981 42,527 4.31 %
Other investments 41,286 279 2.69 % 65,568 309 1.90 % 30,774 246 3.17 %
Total earning assets(1) 5,066,375 48,750 3.83 % 4,986,635 48,397 3.90 % 4,733,336 47,237 3.96 %
Cash and due from banks 60,665 60,786 59,172
Reserve for loan and lease losses (92,237 ) (90,107 ) (87,109 )
Other assets 390,727 386,316 355,951
Total assets $ 5,425,530 $ 5,343,630 $ 5,061,350

LIABILITIES AND SHAREHOLDERS’ EQUITY

Interest-bearing deposits 3,393,457 3,879 0.45 % 3,380,208 3,790 0.45 % 3,107,108 2,874 0.37 %
Short-term borrowings 217,460 150 0.27 % 204,828 119 0.23 % 266,201 147 0.22 %
Subordinated notes 58,764 1,055 7.14 % 58,764 1,055 7.22 % 58,764 1,055 7.12 %
Long-term debt and mandatorily redeemable securities 64,641 522 3.21 % 65,906 680 4.15 % 57,432 536 3.70 %
Total interest-bearing liabilities 3,734,322 5,606 0.60 % 3,709,706 5,644 0.61 % 3,489,505 4,612 0.52 %
Noninterest-bearing deposits 959,796 920,194 888,687
Other liabilities 61,406 54,638 44,193
Shareholders’ equity 670,006 659,092 638,965
Total liabilities and shareholders’ equity $ 5,425,530 $ 5,343,630 $ 5,061,350
Less: Fully tax-equivalent adjustments (450 ) (460 ) (416 )
Net interest income/margin (GAAP-derived)(1) $ 42,694 3.35 % $ 42,293 3.41 % $ 42,209 3.54 %
Fully tax-equivalent adjustments 450 460 416
Net interest income/margin - FTE(1) $ 43,144 3.39 % $ 42,753 3.45 % $ 42,625 3.57 %

(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, 2016September 30, 2015

Average
Balance

Interest
Income/
Expense

Yield/
Rate

Average
Balance

Interest
Income/
Expense

Yield/
Rate

ASSETS

Investment securities available-for-sale:
Taxable $ 680,606 $ 8,504 1.67 % $ 664,787 $ 8,929 1.80 %
Tax exempt(1) 126,370 2,998 3.17 % 122,556 3,332 3.63 %
Mortgages held for sale 11,650 339 3.89 % 12,010 351 3.91 %
Loans and leases, net of unearned discount(1) 4,101,284 131,687 4.29 % 3,795,929 124,566 4.39 %
Other investments 52,694 879 2.23 % 31,829 730 3.07 %
Total earning assets(1) 4,972,604 144,407 3.88 % 4,627,111 137,908 3.98 %
Cash and due from banks 60,103 61,047
Reserve for loan and lease losses (90,403 ) (86,321 )
Other assets 384,366 345,062
Total assets $ 5,326,670 $ 4,946,899

LIABILITIES AND SHAREHOLDERS’ EQUITY

Interest-bearing deposits 3,342,828 11,440 0.46 % 3,077,922 8,271 0.36 %
Short-term borrowings 217,920 430 0.26 % 241,570 381 0.21 %
Subordinated notes 58,764 3,165 7.19 % 58,764 3,165 7.20 %
Long-term debt and mandatorily redeemable securities 64,351 1,725 3.58 % 57,188 1,540 3.60 %
Total interest-bearing liabilities 3,683,863 16,760 0.61 % 3,435,444 13,357 0.52 %
Noninterest-bearing deposits 926,456 836,009
Other liabilities 56,748 43,835
Shareholders’ equity 659,603 631,611
Total liabilities and shareholders’ equity $ 5,326,670 $ 4,946,899
Less: Fully tax-equivalent adjustments (1,371 ) (1,241 )
Net interest income/margin (GAAP-derived)(1) $ 126,276 3.39 % $ 123,310 3.56 %
Fully tax-equivalent adjustments 1,371 1,241
Net interest income/margin - FTE(1) $ 127,647 3.43 % $ 124,551 3.60 %

(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 EndedNine Months Ended
September 30,June 30,September 30,September 30,September 30,
20162016201520162015

Calculation of Net Interest Margin

(A) Interest income (GAAP) $ 48,300 $ 47,937 $ 46,821 $ 143,036 $ 136,667
Fully tax-equivalent adjustments:
(B) - Loans and leases 150 145 67 434 170
(C) - Tax-exempt investment securities 300 315 349 937 1,071
(D) Interest income - FTE (A+B+C) 48,750 48,397 47,237 144,407 137,908
(E) Interest expense (GAAP) 5,606 5,644 4,612 16,760 13,357
(F) Net interest income (GAAP) (A-E) 42,694 42,293 42,209 126,276 123,310
(G) Net interest income - FTE (D-E) 43,144 42,753 42,625 127,647 124,551
(H) Annualization factor 3.978 4.022 3.967 1.336 1.337
(I) Total earning assets $ 5,066,375 $ 4,986,635 $ 4,733,336 $ 4,972,604 $ 4,627,111
Net interest margin (GAAP-derived) (F*H)/I 3.35 % 3.41 % 3.54 % 3.39 % 3.56 %
Net interest margin - FTE (G*H)/I 3.39 % 3.45 % 3.57 % 3.43 % 3.60 %

Calculation of Efficiency Ratio

(F) Net interest income (GAAP) $ 42,694 $ 42,293 $ 42,209 $ 126,276 $ 123,310
(G) Net interest income - FTE 43,144 42,753 42,625 127,647 124,551
(J) Plus: noninterest income (GAAP) 22,665 22,297 21,132 66,589 62,414
(K) Less: gains/losses on investment securities and partnership investments (1,046 ) (743 ) (477 ) (2,899 ) (1,881 )
(L) Less: depreciation - leased equipment (5,570 ) (5,444 ) (4,858 ) (16,115 ) (13,342 )
(M) Total net revenue (GAAP) (F+J) 65,359 64,590 63,341 192,865 185,724
(N) Total net revenue - adjusted (G+J-K-L) 59,193 58,863 58,422 175,222 171,742
(O) Noninterest expense (GAAP) 41,145 40,034 41,068 121,884 117,370
(L) Less: depreciation - leased equipment (5,570 ) (5,444 ) (4,858 ) (16,115 ) (13,342 )
(P) Noninterest expense - adjusted (O+L) 35,575 34,590 36,210 105,769 104,028
Efficiency ratio (GAAP-derived) (O/M) 62.95 % 61.98 % 64.84 % 63.20 % 63.20 %
Efficiency ratio - adjusted (P/N) 60.10 % 58.76 % 61.98 % 60.36 % 60.57 %
End of Period
September 30,June 30,September 30,
201620162015

Calculation of Tangible Common Equity-to-Tangible Assets Ratio

(Q) Total shareholders’ equity (GAAP) $ 670,259 $ 661,756 $ 639,221
(R) Less: goodwill and intangible assets (84,244 ) (84,386 ) (84,822 )
(S) Total tangible common shareholders’ equity (Q+R) $ 586,015 $ 577,370 $ 554,399
(T) Total assets (GAAP) 5,447,911 5,379,938 5,105,584
(R) Less: goodwill and intangible assets (84,244 ) (84,386 ) (84,822 )
(U) Total tangible assets (T+R) $ 5,363,667 $ 5,295,552 $ 5,020,762
Common equity-to-assets ratio (GAAP-derived) (Q/T) 12.30 % 12.30 % 12.52 %
Tangible common equity-to-tangible assets ratio (S/U) 10.93 % 10.90 % 11.04 %

Calculation of Tangible Book Value per Common Share

(Q) Total shareholders’ equity (GAAP) $ 670,259 $ 661,756 $ 639,221
(V) Actual common shares outstanding 25,867,093 25,862,770 26,082,147
Book value per common share (GAAP-derived) (Q/V)*1000 $ 25.91 $ 25.59 $ 24.51
Tangible common book value per share (S/V)*1000 $ 22.65 $ 22.32 $ 21.26

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

Contacts:

1st Source Corporation
Andrea Short, 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.