UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~June~~September 30, 2022

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission file number 0-6233

1st Source Corporation

(Exact name of registrant as specified in its charter)


Indiana						35-1068133
(State or other jurisdiction of incorporation or organization)						(I.R.S. Employer Identification No.)


100 North Michigan Street
South Bend,	IN	46601
(Address of principal executive offices)		(Zip Code)

(574) 235-2000

(Registrant’s telephone number, including area code)

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

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

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock - without par value

SRCE

The NASDAQ Stock Market LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. x Yes o No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). x Yes o No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer

Accelerated filer

☐

Non-accelerated filer

☐

Smaller reporting company

☐

Emerging growth company

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes x No

Number of shares of common stock outstanding as of ~~July 15,~~October 14, 2022 — ~~24,655,727~~24,657,178 shares

Table of Contents

TABLE OF CONTENTS


		Page

PART I. FINANCIAL INFORMATION

Item 1.	Financial Statements (Unaudited)
	Consolidated Statements of Financial Condition — ~~June~~September 3 0 ,30, 2022 and December 31, 2021	3
	Consolidated Statements of Income — three and ~~and six~~ nine months ended ~~June~~September 3 0 ,30, 2022 and 2021	4
	Consolidated Statements of Comprehensive Income (Loss) — three and ~~and six~~nine months ended ~~June~~September 3 0 ,30, 2022 and 2021	5
	Consolidated Statements of Shareholders’ Equity — three and ~~and six~~nine months ended ~~June~~September 3 0 ,30, 2022 and 2021	6
	Consolidated Statements of Cash Flows — ~~six~~nine months ended ~~June~~Sept ember 3 0 ,30, 2022 and 2021	7
	Notes to the Consolidated Financial Statements	8
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	32
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	43
Item 4.	Controls and Procedures	43

PART II. OTHER INFORMATION

Item 1.	Legal Proceedings	43
Item 1A.	Risk Factors	43
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	43
Item 3.	Defaults Upon Senior Securities	43
Item 4.	Mine Safety Disclosures	4443
Item 5.	Other Information	44
Item 6.	Exhibits	44

SIGNATURES		45

EXHIBITS
	Exhibit 4 .1
	Exhibit 31.1
	Exhibit 31.2
	Exhibit 32.1
	Exhibit 32.2

Table of Contents

1st SOURCE CORPORATION

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(Unaudited - Dollars in thousands)


		June 30, 2022		December 31, 2021			September 30, 2022		December 31, 2021
ASSETS	ASSETS					ASSETS
Cash and due from banks	Cash and due from banks	$	116,915	$	54,420	Cash and due from banks	$	86,952	$	54,420
Federal funds sold and interest bearing deposits with other banks	Federal funds sold and interest bearing deposits with other banks	164,848		470,767		Federal funds sold and interest bearing deposits with other banks	30,652		470,767
Investment securities available-for-sale	Investment securities available-for-sale	1,836,389		1,863,041		Investment securities available-for-sale	1,801,194		1,863,041
Other investments	Other investments	25,538		27,189		Other investments	25,538		27,189

Mortgages held for sale	Mortgages held for sale	5,525		13,284		Mortgages held for sale	3,058		13,284
Loans and leases, net of unearned discount:	Loans and leases, net of unearned discount:					Loans and leases, net of unearned discount:
Commercial and agricultural	Commercial and agricultural	842,618		918,712		Commercial and agricultural	835,762		918,712
Solar	Solar	350,472		348,302		Solar	358,635		348,302
Auto and light truck	Auto and light truck	708,720		603,775		Auto and light truck	743,324		603,775
Medium and heavy duty truck	Medium and heavy duty truck	278,334		259,740		Medium and heavy duty truck	293,068		259,740
Aircraft	Aircraft	959,876		898,401		Aircraft	997,995		898,401
Construction equipment	Construction equipment	803,734		754,273		Construction equipment	878,692		754,273
Commercial real estate	Commercial real estate	931,058		929,341		Commercial real estate	937,423		929,341
Residential real estate and home equity	Residential real estate and home equity	535,589		500,590		Residential real estate and home equity	568,602		500,590
Consumer	Consumer	140,815		133,080		Consumer	148,577		133,080
Total loans and leases	Total loans and leases	5,551,216		5,346,214		Total loans and leases	5,762,078		5,346,214
Allowance for loan and lease losses	Allowance for loan and lease losses	(132,865)		(127,492)		Allowance for loan and lease losses	(135,736)		(127,492)
Net loans and leases	Net loans and leases	5,418,351		5,218,722		Net loans and leases	5,626,342		5,218,722
Equipment owned under operating leases, net	Equipment owned under operating leases, net	36,579		48,433		Equipment owned under operating leases, net	32,964		48,433
Net premises and equipment	Net premises and equipment	45,250		47,038		Net premises and equipment	44,837		47,038
Goodwill and intangible assets	Goodwill and intangible assets	83,916		83,926		Goodwill and intangible assets	83,911		83,926
Accrued income and other assets	Accrued income and other assets	296,048		269,469		Accrued income and other assets	362,038		269,469
Total assets	Total assets	$	8,029,359	$	8,096,289	Total assets	$	8,097,486	$	8,096,289
LIABILITIES	LIABILITIES					LIABILITIES
Deposits:	Deposits:					Deposits:
Noninterest-bearing demand	Noninterest-bearing demand	$	2,032,566	$	2,052,981	Noninterest-bearing demand	$	2,047,328	$	2,052,981
Interest-bearing deposits:	Interest-bearing deposits:					Interest-bearing deposits:
Interest-bearing demand	Interest-bearing demand	2,644,590		2,455,580		Interest-bearing demand	2,527,461		2,455,580
Savings	Savings	1,282,791		1,286,367		Savings	1,267,531		1,286,367
Time	Time	784,949		884,137		Time	778,911		884,137
Total interest-bearing deposits	Total interest-bearing deposits	4,712,330		4,626,084		Total interest-bearing deposits	4,573,903		4,626,084
Total deposits	Total deposits	6,744,896		6,679,065		Total deposits	6,621,231		6,679,065
Short-term borrowings:	Short-term borrowings:					Short-term borrowings:
Federal funds purchased and securities sold under agreements to repurchase	Federal funds purchased and securities sold under agreements to repurchase	162,649		194,727		Federal funds purchased and securities sold under agreements to repurchase	145,192		194,727
Other short-term borrowings	Other short-term borrowings	5,190		5,300		Other short-term borrowings	195,270		5,300
Total short-term borrowings	Total short-term borrowings	167,839		200,027		Total short-term borrowings	340,462		200,027
Long-term debt and mandatorily redeemable securities	Long-term debt and mandatorily redeemable securities	48,459		71,251		Long-term debt and mandatorily redeemable securities	47,587		71,251
Subordinated notes	Subordinated notes	58,764		58,764		Subordinated notes	58,764		58,764
Accrued expenses and other liabilities	Accrued expenses and other liabilities	98,734		117,718		Accrued expenses and other liabilities	143,082		117,718
Total liabilities	Total liabilities	7,118,692		7,126,825		Total liabilities	7,211,126		7,126,825
SHAREHOLDERS’ EQUITY	SHAREHOLDERS’ EQUITY					SHAREHOLDERS’ EQUITY
Preferred stock; no par value	Preferred stock; no par value					Preferred stock; no par value
Authorized 10,000,000 shares; none issued or outstanding	Authorized 10,000,000 shares; none issued or outstanding	—		—		Authorized 10,000,000 shares; none issued or outstanding	—		—
Common stock; no par value	Common stock; no par value					Common stock; no par value
Authorized 40,000,000 shares; issued 28,205,674 at June 30, 2022 and December 31, 2021		436,538		436,538
Authorized 40,000,000 shares; issued 28,205,674 at September 30, 2022 and December 31, 2021						Authorized 40,000,000 shares; issued 28,205,674 at September 30, 2022 and December 31, 2021	436,538		436,538
Retained earnings	Retained earnings	646,600		603,787		Retained earnings	671,541		603,787
Cost of common stock in treasury (3,555,267 shares at June 30, 2022 and 3,466,162 shares at December 31, 2021)		(119,876)		(114,209)
Cost of common stock in treasury (3,548,496 shares at September 30, 2022 and 3,466,162 shares at December 31, 2021)						Cost of common stock in treasury (3,548,496 shares at September 30, 2022 and 3,466,162 shares at December 31, 2021)	(119,743)		(114,209)
Accumulated other comprehensive loss	Accumulated other comprehensive loss	(107,011)		(9,861)		Accumulated other comprehensive loss	(162,277)		(9,861)
Total shareholders’ equity	Total shareholders’ equity	856,251		916,255		Total shareholders’ equity	826,059		916,255
Noncontrolling interests	Noncontrolling interests	54,416		$	53,209	Noncontrolling interests	60,301		$	53,209
Total equity	Total equity	910,667		969,464		Total equity	886,360		969,464
Total liabilities and equity	Total liabilities and equity	$	8,029,359	$	8,096,289	Total liabilities and equity	$	8,097,486	$	8,096,289

The accompanying notes are a part of the unaudited consolidated financial statements.

Table of Contents

1st SOURCE CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

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


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2022		2021		2022		2021			2022		2021		2022		2021
Interest income:	Interest income:									Interest income:
Loans and leases	Loans and leases	$	60,415	$	57,144	$	115,623	$	115,008	Loans and leases	$	69,027	$	61,696	$	184,650	$	176,704
Investment securities, taxable	Investment securities, taxable	6,289		4,155		12,633		8,143		Investment securities, taxable	6,691		4,533		19,324		12,676
Investment securities, tax-exempt	Investment securities, tax-exempt	157		154		291		328		Investment securities, tax-exempt	339		140		630		468
Other	Other	1,168		317		1,531		583		Other	421		360		1,952		943
Total interest income	Total interest income	68,029		61,770		130,078		124,062		Total interest income	76,478		66,729		206,556		190,791
Interest expense:	Interest expense:									Interest expense:
Deposits	Deposits	3,553		3,202		5,929		6,728		Deposits	6,556		2,924		12,485		9,652
Short-term borrowings	Short-term borrowings	23		29		47		65		Short-term borrowings	380		25		427		90
Subordinated notes	Subordinated notes	851		814		1,674		1,632		Subordinated notes	904		816		2,578		2,448
Long-term debt and mandatorily redeemable securities	Long-term debt and mandatorily redeemable securities	140		790		(652)		1,290		Long-term debt and mandatorily redeemable securities	(296)		740		(948)		2,030
Total interest expense	Total interest expense	4,567		4,835		6,998		9,715		Total interest expense	7,544		4,505		14,542		14,220
Net interest income	Net interest income	63,462		56,935		123,080		114,347		Net interest income	68,934		62,224		192,014		176,571
Provision (recovery of provision) for credit losses	Provision (recovery of provision) for credit losses	2,503		(3,025)		4,736		(627)		Provision (recovery of provision) for credit losses	3,167		(2,559)		7,903		(3,186)
Net interest income after provision for credit losses	Net interest income after provision for credit losses	60,959		59,960		118,344		114,974		Net interest income after provision for credit losses	65,767		64,783		184,111		179,757
Noninterest income:	Noninterest income:									Noninterest income:
Trust and wealth advisory	Trust and wealth advisory	6,087		6,466		12,001		11,947		Trust and wealth advisory	5,498		5,886		17,499		17,833
Service charges on deposit accounts	Service charges on deposit accounts	2,942		2,508		5,734		4,955		Service charges on deposit accounts	3,240		2,767		8,974		7,722
Debit card	Debit card	4,561		4,754		8,755		8,936		Debit card	4,628		4,570		13,383		13,506
Mortgage banking	Mortgage banking	1,062		2,859		2,439		6,760		Mortgage banking	864		3,149		3,303		9,909
Insurance commissions	Insurance commissions	1,568		1,684		3,473		3,836		Insurance commissions	1,695		1,862		5,168		5,698
Equipment rental	Equipment rental	3,295		4,255		6,957		8,884		Equipment rental	2,761		3,946		9,718		12,830
Losses on investment securities available-for-sale	Losses on investment securities available-for-sale	—		(680)		—		(680)		Losses on investment securities available-for-sale	—		—		—		(680)
Other	Other	3,315		3,052		6,616		6,129		Other	3,321		3,317		9,937		9,446
Total noninterest income	Total noninterest income	22,830		24,898		45,975		50,767		Total noninterest income	22,007		25,497		67,982		76,264
Noninterest expense:	Noninterest expense:									Noninterest expense:
Salaries and employee benefits	Salaries and employee benefits	25,562		25,510		51,029		50,706		Salaries and employee benefits	26,386		26,974		77,415		77,680
Net occupancy	Net occupancy	2,524		2,527		5,335		5,246		Net occupancy	2,582		2,654		7,917		7,900
Furniture and equipment	Furniture and equipment	1,384		1,420		2,679		2,894		Furniture and equipment	1,372		1,494		4,051		4,388
Data processing	Data processing	5,402		4,917		10,610		9,901		Data processing	5,802		4,950		16,412		14,851
Depreciation – leased equipment	Depreciation – leased equipment	2,664		3,550		5,679		7,323		Depreciation – leased equipment	2,233		3,239		7,912		10,562
Professional fees	Professional fees	2,094		2,146		3,702		3,759		Professional fees	1,539		1,815		5,241		5,574
FDIC and other insurance	FDIC and other insurance	893		772		1,743		1,437		FDIC and other insurance	939		396		2,682		1,833
Business development and marketing	Business development and marketing	1,669		1,351		2,937		2,348		Business development and marketing	1,415		4,465		4,352		6,813
Loan and lease collection and repossession		(265)		486		(131)		615

Other	Other	3,728		2,519		7,408		5,109		Other	3,063		2,077		10,340		7,801
Total noninterest expense	Total noninterest expense	45,655		45,198		90,991		89,338		Total noninterest expense	45,331		48,064		136,322		137,402
Income before income taxes	Income before income taxes	38,134		39,660		73,328		76,403		Income before income taxes	42,443		42,216		115,771		118,619
Income tax expense	Income tax expense	8,804		9,425		16,597		18,062		Income tax expense	9,698		9,735		26,295		27,797
Net income	Net income	29,330		30,235		56,731		58,341		Net income	32,745		32,481		89,476		90,822
Net (income) loss attributable to noncontrolling interests	Net (income) loss attributable to noncontrolling interests	(16)		(12)		(27)		(13)		Net (income) loss attributable to noncontrolling interests	(8)		2		(35)		(11)
Net income available to common shareholders	Net income available to common shareholders	$	29,314	$	30,223	$	56,704	$	58,328	Net income available to common shareholders	$	32,737	$	32,483	$	89,441	$	90,811
Per common share:	Per common share:									Per common share:
Basic net income per common share	Basic net income per common share	$	1.18	$	1.19	$	2.28	$	2.29	Basic net income per common share	$	1.32	$	1.29	$	3.59	$	3.59
Diluted net income per common share	Diluted net income per common share	$	1.18	$	1.19	$	2.28	$	2.29	Diluted net income per common share	$	1.32	$	1.29	$	3.59	$	3.59
Cash dividends	Cash dividends	$	0.31	$	0.30	$	0.62	$	0.59	Cash dividends	$	0.32	$	0.31	$	0.94	$	0.90
Basic weighted average common shares outstanding	Basic weighted average common shares outstanding	24,691,747		25,143,712		24,717,625		25,231,789		Basic weighted average common shares outstanding	24,656,736		24,919,956		24,697,106		25,126,703
Diluted weighted average common shares outstanding	Diluted weighted average common shares outstanding	24,691,747		25,143,712		24,717,625		25,231,789		Diluted weighted average common shares outstanding	24,656,736		24,919,956		24,697,106		25,126,703

The accompanying notes are a part of the unaudited consolidated financial statements.

Table of Contents

1st SOURCE CORPORATION

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(Unaudited - Dollars in thousands)


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2022		2021		2022		2021			2022		2021		2022		2021
Net income	Net income	$	29,330	$	30,235	$	56,731	$	58,341	Net income	$	32,745	$	32,481	$	89,476	$	90,822
Other comprehensive income (loss):
Other comprehensive loss:										Other comprehensive loss:
Unrealized depreciation of available-for-sale securities	Unrealized depreciation of available-for-sale securities	(34,692)		(204)		(127,786)		(14,862)		Unrealized depreciation of available-for-sale securities	(72,275)		(6,833)		(200,061)		(21,695)
Reclassification adjustment for realized losses included in net income	Reclassification adjustment for realized losses included in net income	—		680		—		680		Reclassification adjustment for realized losses included in net income	—		—		—		680
Income tax effect	Income tax effect	8,218		(115)		30,636		3,415		Income tax effect	17,009		1,646		47,645		5,061
Other comprehensive (loss) income, net of tax		(26,474)		361		(97,150)		(10,767)
Comprehensive income (loss)		2,856		30,596		$	(40,419)	$	47,574
Other comprehensive loss, net of tax										Other comprehensive loss, net of tax	(55,266)		(5,187)		(152,416)		(15,954)
Comprehensive (loss) income										Comprehensive (loss) income	(22,521)		27,294		$	(62,940)	$	74,868
Comprehensive (income) loss attributable to noncontrolling interests	Comprehensive (income) loss attributable to noncontrolling interests	(16)		(12)		(27)		(13)		Comprehensive (income) loss attributable to noncontrolling interests	(8)		2		(35)		(11)
Comprehensive income (loss) available to common shareholders		$	2,840	$	30,584	$	(40,446)	$	47,561
Comprehensive (loss) income available to common shareholders										Comprehensive (loss) income available to common shareholders	$	(22,529)	$	27,296	$	(62,975)	$	74,857

The accompanying notes are a part of the unaudited consolidated financial statements.

Table of Contents

1st SOURCE CORPORATION

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

(Unaudited - Dollars in thousands, except per share amounts)
Three Months Ended
Preferred
Stock Common
Stock Retained
Earnings Cost of
Common
Stock
in Treasury Accumulated
Other
Comprehensive
Income (Loss), Net Total Shareholders’ Equity Noncontrolling Interests Total Equity
Balance at April 1, 2021 $ — $ 436,538 $ 535,737 $ (88,223) $ 7,243 $ 891,295 $ 44,464 $ 935,759
Net income — — 30,223 — — 30,223 12 30,235
Other comprehensive income — — — — 361 361 — 361
Issuance of 15,799 common shares under stock based compensation awards — — 427 289 — 716 — 716
Cost of 283,759 shares of common stock acquired for treasury — — — (13,777) — (13,777) — (13,777)
Common stock dividend ($0.30 per share) — — (7,592) — — (7,592) — (7,592)
Distributions to noncontrolling interests — — — — — — (245) (245)
Balance at June 30, 2021 $ — $ 436,538 $ 558,795 $ (101,711) $ 7,604 $ 901,226 $ 44,231 $ 945,457
Balance at April 1, 2022 $ — $ 436,538 $ 624,503 $ (115,654) $ (80,537) $ 864,850 $ 54,620 $ 919,470
Net income — — 29,314 — — 29,314 16 29,330
Other comprehensive loss — — — — (26,474) (26,474) — (26,474)
Issuance of 22,272 common shares under stock based compensation awards — — 474 439 — 913 — 913
Cost of 104,400 shares of common stock acquired for treasury — — — (4,661) — (4,661) — (4,661)
Common stock dividend ($0.31 per share) — — (7,691) — — (7,691) — (7,691)
Distributions to noncontrolling interests — — — — — — (220) (220)
Balance at June 30, 2022 $ — $ 436,538 $ 646,600 $ (119,876) $ (107,011) $ 856,251 $ 54,416 $ 910,667



	Three Months Ended
	Preferred Stock		Common Stock		Retained Earnings		Cost of Common Stock in Treasury		Accumulated Other Comprehensive Income (Loss), Net		Total Shareholders’ Equity		Noncontrolling Interests		Total Equity
Balance at July 1, 2021	$	—	$	436,538	$	558,795	$	(101,711)	$	7,604	$	901,226	$	44,231	$	945,457
Net income	—		—		32,483		—		—		32,483		(2)		32,481
Other comprehensive loss	—		—		—		—		(5,187)		(5,187)		—		(5,187)
Issuance of 6,936 common shares under stock based compensation awards	—		—		128		127		—		255		—		255
Cost of 210,130 shares of common stock acquired for treasury	—		—		—		(9,669)		—		(9,669)		—		(9,669)
Common stock dividend ($0.31 per share)	—		—		(7,775)		—		—		(7,775)		—		(7,775)
Contributions from noncontrolling interests	—		—		—		—		—		—		1,118		1,118
Distributions to noncontrolling interests	—		—		—		—		—		—		(283)		(283)
Balance at September 30, 2021	$	—	$	436,538	$	583,631	$	(111,253)	$	2,417	$	911,333	$	45,064	$	956,397

Balance at July 1, 2022	$	—	$	436,538	$	646,600	$	(119,876)	$	(107,011)	$	856,251	$	54,416	$	910,667
Net income	—		—		32,737		—		—		32,737		8		32,745
Other comprehensive loss	—		—		—		—		(55,266)		(55,266)		—		(55,266)
Issuance of 6,771 common shares under stock based compensation awards	—		—		118		133		—		251		—		251

Common stock dividend ($0.32 per share)	—		—		(7,914)		—		—		(7,914)		—		(7,914)

Contributions from noncontrolling interests	—		—		—		—		—		—		6,073		6,073
Distributions to noncontrolling interests	—		—		—		—		—		—		(196)		(196)
Balance at September 30, 2022	$	—	$	436,538	$	671,541	$	(119,743)	$	(162,277)	$	826,059	$	60,301	$	886,360


		Six Months Ended																	Nine Months Ended
		Preferred Stock		Common Stock		Retained Earnings		Cost of Common Stock in Treasury		Accumulated Other Comprehensive Income (Loss), Net		Total Shareholders’ Equity		Noncontrolling Interests		Total Equity			Preferred Stock		Common Stock		Retained Earnings		Cost of Common Stock in Treasury		Accumulated Other Comprehensive Income (Loss), Net		Total Shareholders’ Equity		Noncontrolling Interests		Total Equity
Balance at January 1, 2021	Balance at January 1, 2021	$	—	$	436,538	$	514,176	$	(82,240)	$	18,371	$	886,845	$	43,825	$	930,670	Balance at January 1, 2021	$	—	$	436,538	$	514,176	$	(82,240)	$	18,371	$	886,845	$	43,825	$	930,670

Net income	Net income	—		—		58,328		—		—		58,328		13		58,341		Net income	—		—		90,811		—		—		90,811		11		90,822
Other comprehensive loss	Other comprehensive loss	—		—		—		—		(10,767)		(10,767)		—		(10,767)		Other comprehensive loss	—		—		—		—		(15,954)		(15,954)		—		(15,954)
Issuance of 50,826 common shares under stock based compensation awards		—		—		1,271		927		—		2,198		—		2,198
Cost of 439,216 shares of common stock acquired for treasury		—		—		—		(20,398)		—		(20,398)		—		(20,398)
Common stock dividend ($0.59 per share)		—		—		(14,980)		—		—		(14,980)		—		(14,980)
Issuance of 57,762 common shares under stock based compensation awards																		Issuance of 57,762 common shares under stock based compensation awards	—		—		1,399		1,054		—		2,453		—		2,453
Cost of 649,346 shares of common stock acquired for treasury																		Cost of 649,346 shares of common stock acquired for treasury	—		—		—		(30,067)		—		(30,067)		—		(30,067)
Common stock dividend ($0.90 per share)																		Common stock dividend ($0.90 per share)	—		—		(22,755)		—		—		(22,755)		—		(22,755)
Contributions from noncontrolling interests	Contributions from noncontrolling interests	—		—		—		—		—		—		887		887		Contributions from noncontrolling interests	—		—		—		—		—		—		2,005		2,005
Distributions to noncontrolling interests	Distributions to noncontrolling interests	—		—		—		—		—		—		(494)		(494)		Distributions to noncontrolling interests	—		—		—		—		—		—		(777)		(777)
Balance at June 30, 2021		$	—	$	436,538	$	558,795	$	(101,711)	$	7,604	$	901,226	$	44,231	945,457
Balance at September 30, 2021																		Balance at September 30, 2021	$	—	$	436,538	$	583,631	$	(111,253)	$	2,417	$	911,333	$	45,064	956,397

Balance at January 1, 2022	Balance at January 1, 2022	$	—	$	436,538	$	603,787	$	(114,209)	$	(9,861)	$	916,255	$	53,209	$	969,464	Balance at January 1, 2022	$	—	$	436,538	$	603,787	$	(114,209)	$	(9,861)	$	916,255	$	53,209	$	969,464

Net income	Net income	—		—		56,704		—		—		56,704		27		56,731		Net income	—		—		89,441		—		—		89,441		35		89,476
Other comprehensive loss	Other comprehensive loss	—		—		—		—		(97,150)		(97,150)		—		(97,150)		Other comprehensive loss	—		—		—		—		(152,416)		(152,416)		—		(152,416)
Issuance of 60,714 common shares under stock based compensation awards		—		—		1,498		1,169		—		2,667		—		2,667
Issuance of 67,485 common shares under stock based compensation awards																		Issuance of 67,485 common shares under stock based compensation awards	—		—		1,616		1,302		—		2,918		—		2,918
Cost of 149,819 shares of common stock acquired for treasury	Cost of 149,819 shares of common stock acquired for treasury	—		—		—		(6,836)		—		(6,836)		—		(6,836)		Cost of 149,819 shares of common stock acquired for treasury	—		—		—		(6,836)		—		(6,836)		—		(6,836)
Common stock dividend ($0.62 per share)		—		—		(15,389)		—		—		(15,389)		—		(15,389)
Common stock dividend ($0.94 per share)																		Common stock dividend ($0.94 per share)	—		—		(23,303)		—		—		(23,303)		—		(23,303)
Contributions from noncontrolling interests	Contributions from noncontrolling interests	—		—		—		—		—		—		1,627		1,627		Contributions from noncontrolling interests	—		—		—		—		—		—		7,700		7,700
Distributions to noncontrolling interests	Distributions to noncontrolling interests	—		—		—		—		—		—		(447)		(447)		Distributions to noncontrolling interests	—		—		—		—		—		—		(643)		(643)

Balance at June 30, 2022		$	—	$	436,538	$	646,600	$	(119,876)	$	(107,011)	$	856,251	$	54,416	$	910,667
Balance at September 30, 2022																		Balance at September 30, 2022	$	—	$	436,538	$	671,541	$	(119,743)	$	(162,277)	$	826,059	$	60,301	$	886,360

The accompanying notes are a part of the unaudited consolidated financial statements.

Table of Contents

1st SOURCE CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited - Dollars in thousands)


		Six Months Ended June 30,					Nine Months Ended September 30,
		2022		2021			2022		2021
Operating activities:	Operating activities:					Operating activities:
Net income	Net income	$	56,731	$	58,341	Net income	$	89,476	$	90,822
Adjustments to reconcile net income to net cash provided by operating activities:	Adjustments to reconcile net income to net cash provided by operating activities:					Adjustments to reconcile net income to net cash provided by operating activities:
Provision (recovery of provision) for credit losses	Provision (recovery of provision) for credit losses	4,736		(627)		Provision (recovery of provision) for credit losses	7,903		(3,186)
Depreciation of premises and equipment	Depreciation of premises and equipment	2,322		2,675		Depreciation of premises and equipment	3,452		3,891
Depreciation of equipment owned and leased to others	Depreciation of equipment owned and leased to others	5,679		7,323		Depreciation of equipment owned and leased to others	7,912		10,562
Stock-based compensation	Stock-based compensation	1,619		1,726		Stock-based compensation	2,510		2,962
Amortization of investment securities premiums and accretion of discounts, net	Amortization of investment securities premiums and accretion of discounts, net	2,110		3,372		Amortization of investment securities premiums and accretion of discounts, net	3,098		5,024
Amortization of mortgage servicing rights	Amortization of mortgage servicing rights	736		1,109		Amortization of mortgage servicing rights	1,033		1,663
Mortgage servicing rights impairment recoveries	Mortgage servicing rights impairment recoveries	—		(589)		Mortgage servicing rights impairment recoveries	—		(812)
Amortization of right of use assets	Amortization of right of use assets	1,577		1,545		Amortization of right of use assets	2,369		2,317
Deferred income taxes	Deferred income taxes	(3,259)		8,343		Deferred income taxes	(5,428)		13,087
Losses on investment securities available-for-sale	Losses on investment securities available-for-sale	—		680		Losses on investment securities available-for-sale	—		680
Originations of loans held for sale, net of principal collected	Originations of loans held for sale, net of principal collected	(55,752)		(135,647)		Originations of loans held for sale, net of principal collected	(73,718)		(210,256)
Proceeds from the sales of loans held for sale	Proceeds from the sales of loans held for sale	64,533		146,251		Proceeds from the sales of loans held for sale	85,206		194,753
Net gain on sale of loans held for sale	Net gain on sale of loans held for sale	(1,022)		(4,172)		Net gain on sale of loans held for sale	(1,262)		(6,206)
Net gain on sale of other real estate and repossessions	Net gain on sale of other real estate and repossessions	(269)		(303)		Net gain on sale of other real estate and repossessions	(267)		(636)

Purchases of bank owned life insurance policies		(10,000)		—

Change in interest receivable	Change in interest receivable	(377)		1,104		Change in interest receivable	(2,866)		1,687
Change in interest payable	Change in interest payable	409		(1,224)		Change in interest payable	1,249		(1,572)
Change in other assets	Change in other assets	(729)		3,113		Change in other assets	10,049		11,900
Change in other liabilities	Change in other liabilities	9,788		(6,697)		Change in other liabilities	3,650		(11,829)
Other	Other	(1,879)		233		Other	(2,623)		223
Net change in operating activities	Net change in operating activities	76,953		86,556		Net change in operating activities	131,743		105,074

Investing activities:	Investing activities:					Investing activities:
Proceeds from sales of investment securities available-for-sale	Proceeds from sales of investment securities available-for-sale	—		99,208		Proceeds from sales of investment securities available-for-sale	—		99,208
Proceeds from maturities and paydowns of investment securities available-for-sale	Proceeds from maturities and paydowns of investment securities available-for-sale	102,979		182,499		Proceeds from maturities and paydowns of investment securities available-for-sale	162,766		256,538
Purchases of investment securities available-for-sale	Purchases of investment securities available-for-sale	(206,223)		(515,496)		Purchases of investment securities available-for-sale	(304,078)		(768,238)
Net change in partnership investments	Net change in partnership investments	(10,081)		(13,756)		Net change in partnership investments	(16,917)		(15,146)
Net change in other investments	Net change in other investments	1,651		—		Net change in other investments	1,651		240
Loans sold or participated to others	Loans sold or participated to others	10,223		15,903		Loans sold or participated to others	35,252		25,970
Proceeds from principal payments on direct finance leases	Proceeds from principal payments on direct finance leases	21,358		20,086		Proceeds from principal payments on direct finance leases	48,610		27,072

Net change in loans and leases	Net change in loans and leases	(237,225)		(34,519)		Net change in loans and leases	(500,707)		72,195
Net change in equipment owned under operating leases	Net change in equipment owned under operating leases	6,175		1,706		Net change in equipment owned under operating leases	7,557		3,000
Purchases of premises and equipment	Purchases of premises and equipment	(552)		(947)		Purchases of premises and equipment	(1,269)		(1,389)
Proceeds from disposal of premises and equipment	Proceeds from disposal of premises and equipment	18		28		Proceeds from disposal of premises and equipment	18		125
Purchases of bank owned life insurance policies						Purchases of bank owned life insurance policies	(10,000)		—
Proceeds from sales of other real estate and repossessions	Proceeds from sales of other real estate and repossessions	2,305		2,240		Proceeds from sales of other real estate and repossessions	2,421		3,527
Net change in investing activities	Net change in investing activities	(309,372)		(243,048)		Net change in investing activities	(574,696)		(296,898)

Financing activities:	Financing activities:					Financing activities:
Net change in demand deposits and savings accounts	Net change in demand deposits and savings accounts	165,019		574,114		Net change in demand deposits and savings accounts	47,392		806,318
Net change in time deposits	Net change in time deposits	(99,188)		(174,732)		Net change in time deposits	(105,226)		(229,841)
Net change in short-term borrowings	Net change in short-term borrowings	(32,188)		21,703		Net change in short-term borrowings	140,435		65,024

Payments on long-term debt	Payments on long-term debt	(23,414)		(2,870)		Payments on long-term debt	(23,740)		(3,288)
Stock issued under stock purchase plans	Stock issued under stock purchase plans	252		90		Stock issued under stock purchase plans	252		90
Acquisition of treasury stock	Acquisition of treasury stock	(6,836)		(20,398)		Acquisition of treasury stock	(6,836)		(30,067)
Net contributions from (distributions to) noncontrolling interests	Net contributions from (distributions to) noncontrolling interests	1,180		393		Net contributions from (distributions to) noncontrolling interests	7,057		1,228
Cash dividends paid on common stock	Cash dividends paid on common stock	(15,830)		(15,408)		Cash dividends paid on common stock	(23,964)		(23,405)
Net change in financing activities	Net change in financing activities	(11,005)		382,892		Net change in financing activities	35,370		586,059

Net change in cash and cash equivalents	Net change in cash and cash equivalents	(243,424)		226,400		Net change in cash and cash equivalents	(407,583)		394,235
Cash and cash equivalents, beginning of year	Cash and cash equivalents, beginning of year	525,187		243,047		Cash and cash equivalents, beginning of year	525,187		243,047
Cash and cash equivalents, end of period	Cash and cash equivalents, end of period	$	281,763	$	469,447	Cash and cash equivalents, end of period	$	117,604	$	637,282
Supplemental Information:	Supplemental Information:					Supplemental Information:
Non-cash transactions:	Non-cash transactions:					Non-cash transactions:
Loans transferred to other real estate and repossessed assets	Loans transferred to other real estate and repossessed assets	$	1,279	$	1,120	Loans transferred to other real estate and repossessed assets	$	1,322	$	1,554
Common stock matching contribution to Employee Stock Ownership and Profit Sharing Plan	Common stock matching contribution to Employee Stock Ownership and Profit Sharing Plan	683		715		Common stock matching contribution to Employee Stock Ownership and Profit Sharing Plan	683		715
Right of use assets obtained in exchange for lease obligations	Right of use assets obtained in exchange for lease obligations	561		615		Right of use assets obtained in exchange for lease obligations	846		698

The accompanying notes are a part of the unaudited consolidated financial statements.

Table of Contents

1ST SOURCE CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note 1 — Accounting Policies

1st Source Corporation is a bank holding company headquartered in South Bend, Indiana that provides, through its subsidiaries (collectively referred to as “1st Source” or “the Company”), a broad array of financial products and services.

Basis of Presentation – The accompanying unaudited consolidated financial statements reflect all adjustments (all of which are normal and recurring in nature) which are, in the opinion of management, necessary for a fair presentation of the consolidated financial position, the results of operations, changes in comprehensive income (loss), changes in shareholders’ equity, and cash flows for the periods presented. These unaudited consolidated financial statements have been prepared according to the rules and regulations of the Securities and Exchange Commission (SEC) and, therefore, certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles (GAAP) have been omitted.

The Notes to the Consolidated Financial Statements appearing in 1st Source Corporation’s Annual Report on Form 10-K (2021 Annual Report), which include descriptions of significant accounting policies, should be read in conjunction with these interim financial statements. The Consolidated Statement of Financial Condition at December 31, 2021 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by GAAP for complete financial statements. Certain amounts in the prior period consolidated financial statements have been reclassified to conform to the current period presentation.

Use of Estimates in the Preparation of Financial Statements – Financial statements prepared in accordance with GAAP require the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of income and expense during the reporting period. Actual results could differ from those estimates.

Loans and Leases – Loans are stated at the principal amount outstanding, net of unamortized deferred loan origination fees and costs and net of unearned income. Interest income is accrued as earned based on unpaid principal balances. Origination fees and direct loan and lease origination costs are deferred, and the net amount amortized to interest income over the estimated life of the related loan or lease. Loan commitment fees are deferred and amortized into other income over the commitment period.

Direct financing leases are carried at the aggregate of lease payments plus estimated residual value of the leased property, net of unamortized deferred lease origination fees and costs and unearned income. Interest income on direct financing leases is recognized over the term of the lease to achieve a constant periodic rate of return on the outstanding investment. Costs incurred as a direct result of closing lease transactions are capitalized and amortized over the life of the lease while all other initial direct costs are expensed immediately.

Accrued interest is included in Accrued Income and Other Assets on the Consolidated Statements of Financial Condition and is excluded from the calculation of the allowance for credit losses. The accrual of interest on loans and leases is discontinued when a loan or lease becomes contractually delinquent for 90 days, or when an individual analysis of a borrower’s credit worthiness indicates a credit should be placed on nonperforming status, except for residential mortgage loans and consumer loans that are well secured and in the process of collection. Residential mortgage loans are placed on nonaccrual at the time the loan is placed in foreclosure. When interest accruals are discontinued, interest credited to income in the current year is reversed and interest accrued in the prior year is charged to the allowance for loan and lease losses. However, in some cases, the Company may elect to continue the accrual of interest when the net realizable value of collateral is sufficient to cover the principal and accrued interest. When a loan or lease is classified as nonaccrual and the future collectability of the recorded loan or lease balance is doubtful, collections on interest and principal are applied as a reduction to principal outstanding. Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and future payments are reasonably assured, which is typically evidenced by a sustained repayment performance of at least six months.

Loans and leases that have been modified and economic concessions have been granted to borrowers who have experienced financial difficulties are considered a troubled debt restructuring (TDR). These concessions typically result from the Company’s loss mitigation activities and may include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions. Certain TDRs are classified as nonperforming at the time of restructuring and typically are returned to performing status after considering the borrower’s sustained repayment performance for a reasonable period of at least six months.

Table of Contents

When the Company modifies loans and leases in a TDR, it evaluates any possible impairment based on the present value of expected future cash flows, discounted at the contractual interest rate of the original loan or lease agreement, or uses the current fair value of the collateral, less selling costs for collateral dependent loans. If the Company determines that the value of the modified loan is less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs and unamortized premium or discount), impairment is recognized through an allowance for loan and lease losses estimate or a charge-off to the allowance for loan and lease losses. In periods subsequent to modification, the Company evaluates all TDRs, including those that have payment defaults, for possible impairment and recognizes impairment through the allowance for loan and lease losses.

Note 2 — Recent Accounting Pronouncements

Fair Value Measurements: In June 2022, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2022-03 “Fair Value Measurements (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions.” These amendments clarify that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring fair value. This guidance is effective for public business entities for fiscal years, including interim periods within those fiscal years, beginning after December 15, 2023. Early adoption is permitted. The Company has assessed ASU 2022-03 and does not expect it to have a material impact on its accounting and disclosures.

Financial Instruments–Credit Losses: In March 2022, the FASB issued ASU No. 2022-02 “Financial Instruments-Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures.” These amendments eliminate the TDR recognition and measurement guidance and, instead, require that an entity evaluate (consistent with the accounting for other loan modifications) whether the modification represents a new loan or a continuation of an existing loan. The amendments also enhance existing disclosure requirements and introduce new requirements related to certain modifications of receivables made to borrowers experiencing financial difficulty. Additionally, these amendments require that an entity disclose current-period gross writeoffs by year of origination for financing receivables and net investment in leases within the scope of Subtopic 326-20. The guidance is effective for entities that have adopted ASU 2016-13 for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. These amendments should be applied prospectively. If an entity elects to early adopt ASU 2022-02 in an interim period, the guidance should be applied as of the beginning of the fiscal year that includes the interim period. An entity may elect to early adopt the amendments about TDRs and related disclosure enhancements separately from the amendments related to vintage disclosures. The Company is assessing ASU 2022-02 and its impact on its accounting and disclosures.

Reference Rate Reform: In March 2020, the FASB issued ASU No. 2020-04 “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” These amendments provide temporary optional guidance to ease the potential burden in accounting for reference rate reform. The ASU provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued. It is intended to help stakeholders during the global market-wide reference rate transition period. In January 2021, the FASB issued ASU 2021-01 which clarifies that certain optional expedients and exceptions in Topic 848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. The guidance is effective for all entities as of March 12, 2020 through December 31, 2022. The Company continues to implement its transition plan toward cessation of LIBOR and the modification of its loans and other financial instruments with attributes that are either directly or indirectly influenced by LIBOR. The Company expects to utilize the LIBOR transition relief allowed under ASU 2020-04 and ASU 2021-01, as applicable, and does not expect such adoption to have a material impact on its accounting and disclosures. The Company will continue to assess the impact as the reference rate transition approaches June 30, 2023.

Table of Contents

Note 3 — Investment Securities Available-For-Sale

The following table shows investment securities available-for-sale.


(Dollars in thousands)	(Dollars in thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value		(Dollars in thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
June 30, 2022
September 30, 2022										September 30, 2022
U.S. Treasury and Federal agencies securities	U.S. Treasury and Federal agencies securities	$	1,126,483	$	14	$	(68,664)	$	1,057,833	U.S. Treasury and Federal agencies securities	$	1,131,244	$	—	$	(99,667)	$	1,031,577
U.S. States and political subdivisions securities	U.S. States and political subdivisions securities	120,814		89		(6,107)		114,796		U.S. States and political subdivisions securities	126,008		—		(10,777)		115,231
Mortgage-backed securities — Federal agencies	Mortgage-backed securities — Federal agencies	712,762		123		(66,018)		646,867		Mortgage-backed securities — Federal agencies	739,896		4		(102,210)		637,690
Corporate debt securities	Corporate debt securities	16,506		11		(208)		16,309		Corporate debt securities	16,496		—		(383)		16,113
Foreign government and other securities	Foreign government and other securities	600		—		(16)		584		Foreign government and other securities	600		—		(17)		583
Total debt securities available-for-sale	Total debt securities available-for-sale	$	1,977,165	$	237	$	(141,013)	$	1,836,389	Total debt securities available-for-sale	$	2,014,244	$	4	$	(213,054)	$	1,801,194

December 31, 2021	December 31, 2021									December 31, 2021
U.S. Treasury and Federal agencies securities	U.S. Treasury and Federal agencies securities	$	1,093,780	$	3,244	$	(13,018)	$	1,084,006	U.S. Treasury and Federal agencies securities	$	1,093,780	$	3,244	$	(13,018)	$	1,084,006
U.S. States and political subdivisions securities	U.S. States and political subdivisions securities	95,700		1,130		(1,129)		95,701		U.S. States and political subdivisions securities	95,700		1,130		(1,129)		95,701
Mortgage-backed securities — Federal agencies	Mortgage-backed securities — Federal agencies	663,441		4,745		(8,459)		659,727		Mortgage-backed securities — Federal agencies	663,441		4,745		(8,459)		659,727
Corporate debt securities	Corporate debt securities	22,510		499		—		23,009		Corporate debt securities	22,510		499		—		23,009
Foreign government and other securities	Foreign government and other securities	600		—		(2)		598		Foreign government and other securities	600		—		(2)		598
Total debt securities available-for-sale	Total debt securities available-for-sale	$	1,876,031	$	9,618	$	(22,608)	$	1,863,041	Total debt securities available-for-sale	$	1,876,031	$	9,618	$	(22,608)	$	1,863,041

Amortized cost excludes accrued interest receivable which is included in Accrued Income and Other Assets on the Consolidated Statements of Financial Condition. At ~~June~~September 30, 2022 and December 31, 2021, accrued interest receivable on investment securities available-for-sale was ~~$5.04~~$5.30 million and $4.80 million, respectively.

At ~~June~~September 30, 2022 and December 31, 2021, the residential mortgage-backed securities held by the Company consisted primarily of GNMA, FNMA and FHLMC pass-through certificates which are guaranteed by those respective agencies of the United States government (Government Sponsored Enterprise, GSEs).

The following table shows the contractual maturities of investments in debt securities available-for-sale at ~~June~~September 30, 2022. Expected maturities will differ from contractual maturities, because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.


(Dollars in thousands)	(Dollars in thousands)	Amortized Cost		Fair Value		(Dollars in thousands)	Amortized Cost		Fair Value
Due in one year or less	Due in one year or less	$	101,001	$	100,811	Due in one year or less	$	85,315	$	84,424
Due after one year through five years	Due after one year through five years	1,099,005		1,029,214		Due after one year through five years	1,118,538		1,017,205
Due after five years through ten years	Due after five years through ten years	41,543		36,840		Due after five years through ten years	39,021		32,807
Due after ten years	Due after ten years	22,854		22,657		Due after ten years	31,474		29,068
Mortgage-backed securities	Mortgage-backed securities	712,762		646,867		Mortgage-backed securities	739,896		637,690
Total debt securities available-for-sale	Total debt securities available-for-sale	$	1,977,165	$	1,836,389	Total debt securities available-for-sale	$	2,014,244	$	1,801,194

Table of Contents

The following table summarizes gross unrealized losses and fair value by investment category and age. At ~~June~~September 30, 2022, the Company’s available-for-sale securities portfolio consisted of ~~740~~748 securities, ~~634~~728 of which were in an unrealized loss position.


		Less than 12 Months				12 months or Longer				Total					Less than 12 Months				12 months or Longer				Total
(Dollars in thousands)	(Dollars in thousands)	Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		(Dollars in thousands)	Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
June 30, 2022
September 30, 2022														September 30, 2022
U.S. Treasury and Federal agencies securities	U.S. Treasury and Federal agencies securities	$	777,875	$	(45,966)	$	254,062	$	(22,698)	$	1,031,937	$	(68,664)	U.S. Treasury and Federal agencies securities	$	344,947	$	(19,238)	$	686,630	$	(80,429)	$	1,031,577	$	(99,667)
U.S. States and political subdivisions securities	U.S. States and political subdivisions securities	73,108		(3,493)		20,896		(2,614)		94,004		(6,107)		U.S. States and political subdivisions securities	80,326		(5,194)		33,630		(5,583)		113,956		(10,777)
Mortgage-backed securities - Federal agencies	Mortgage-backed securities - Federal agencies	486,755		(45,677)		139,509		(20,341)		626,264		(66,018)		Mortgage-backed securities - Federal agencies	332,094		(39,091)		304,448		(63,119)		636,542		(102,210)
Corporate debt securities	Corporate debt securities	11,309		(208)		—		—		11,309		(208)		Corporate debt securities	16,113		(383)		—		—		16,113		(383)
Foreign government and other securities	Foreign government and other securities	584		(16)		—		—		584		(16)		Foreign government and other securities	487		(13)		96		(4)		583		(17)
Total debt securities available-for-sale	Total debt securities available-for-sale	$	1,349,631	$	(95,360)	$	414,467	$	(45,653)	$	1,764,098	$	(141,013)	Total debt securities available-for-sale	$	773,967	$	(63,919)	$	1,024,804	$	(149,135)	$	1,798,771	$	(213,054)

December 31, 2021	December 31, 2021													December 31, 2021
U.S. Treasury and Federal agencies securities	U.S. Treasury and Federal agencies securities	$	789,536	$	(10,728)	$	84,191	$	(2,290)	$	873,727	$	(13,018)	U.S. Treasury and Federal agencies securities	$	789,536	$	(10,728)	$	84,191	$	(2,290)	$	873,727	$	(13,018)
U.S. States and political subdivisions securities	U.S. States and political subdivisions securities	39,585		(980)		4,875		(149)		44,460		(1,129)		U.S. States and political subdivisions securities	39,585		(980)		4,875		(149)		44,460		(1,129)
Mortgage-backed securities - Federal agencies	Mortgage-backed securities - Federal agencies	454,413		(7,312)		35,232		(1,147)		489,645		(8,459)		Mortgage-backed securities - Federal agencies	454,413		(7,312)		35,232		(1,147)		489,645		(8,459)
Corporate debt securities	Corporate debt securities	—		—		—		—		—		—		Corporate debt securities	—		—		—		—		—		—
Foreign government and other securities	Foreign government and other securities	598		(2)		—		—		598		(2)		Foreign government and other securities	598		(2)		—		—		598		(2)
Total debt securities available-for-sale	Total debt securities available-for-sale	$	1,284,132	$	(19,022)	$	124,298	$	(3,586)	$	1,408,430	$	(22,608)	Total debt securities available-for-sale	$	1,284,132	$	(19,022)	$	124,298	$	(3,586)	$	1,408,430	$	(22,608)

The Company does not consider available-for-sale securities with unrealized losses at ~~June~~September 30, 2022 to be experiencing credit losses and recognized no resulting allowance for credit losses. The Company does not intend to sell these investments and it is more likely than not that the Company will not be required to sell these investments before recovery of the amortized cost basis, which may be the maturity dates of the securities. The unrealized losses occurred as a result of changes in interest rates, market spreads and market conditions subsequent to purchase.

The following table shows the gross realized gains and losses from the available-for-sale debt securities portfolio. Realized gains and losses of all securities are computed using the specific identification cost basis.


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
(Dollars in thousands)	(Dollars in thousands)	2022		2021		2022		2021		(Dollars in thousands)	2022		2021		2022		2021
Gross realized gains	Gross realized gains	$	—	$	221	$	—	$	221	Gross realized gains	$	—	$	—	$	—	$	221
Gross realized losses	Gross realized losses	—		(901)		—		(901)		Gross realized losses	—		—		—		(901)

Net realized gains (losses)	Net realized gains (losses)	$	—	$	(680)	$	—	$	(680)	Net realized gains (losses)	$	—	$	—	$	—	$	(680)

At ~~June~~September 30, 2022 and December 31, 2021, investment securities available-for-sale with carrying values of ~~$298.02~~$264.35 million and $351.13 million, respectively, were pledged as collateral for security repurchase agreements and for other purposes.

Note 4 — Loan and Lease Financings

The Company evaluates loans and leases for credit quality at least annually but more frequently if certain circumstances occur (such as material new information which becomes available and indicates a potential change in credit risk). The Company uses 2two methods to assess credit risk: loan or lease credit quality grades and credit risk classifications. The purpose of the loan or lease credit quality grade is to document the degree of risk associated with individual credits as well as inform management of the degree of risk in the portfolio taken as a whole. Credit risk classifications are used to categorize loans by degree of risk and to designate individual or committee approval authorities for higher risk credits at the time of origination. Credit risk classifications include categories for: Acceptable, Marginal, Special Attention, Special Risk, Restricted by Policy, Regulated and Prohibited by Law.

Table of Contents

All loans and leases, except residential real estate and home equity loans and consumer loans, are assigned credit quality grades on a scale from 1 to 12 with grade 1 representing superior credit quality. The criteria used to assign grades to extensions of credit that exhibit potential problems or well-defined weaknesses are primarily based upon the degree of risk and the likelihood of orderly repayment, and their effect on the Company’s safety and soundness. Loans or leases graded 7 or weaker are considered “special attention” credits and, as such, relationships in excess of $250,000 are reviewed quarterly as part of management’s evaluation of the appropriateness of the allowance for loan and lease losses. Grade 7 credits are defined as “watch” and contain greater than average credit risk and are monitored to limit the exposure to increased risk; grade 8 credits are “special mention” and, following regulatory guidelines, are defined as having potential weaknesses that deserve management’s close attention. Credits that exhibit well-defined weaknesses and a distinct possibility of loss are considered “classified” and are graded 9 through 12 corresponding to the regulatory definitions of “substandard” (grades 9 and 10) and the more severe “doubtful” (grade 11) and “loss” (grade 12). For residential real estate and home equity and consumer loans, credit quality is based on the aging status of the loan and by payment activity. Nonperforming loans are those loans which are on nonaccrual status or are 90 days or more past due.

Below is a summary of the Company’s loan and lease portfolio segments and a discussion of the risk characteristics relevant to each portfolio segment.

Commercial and agricultural – loans are to entities within the Company’s local market communities. Loans are for business or agri-business purposes and include working capital lines of credit secured by accounts receivable and inventory that are generally renewable annually and term loans secured by equipment with amortizations based on the expected life of the underlying collateral, generally three to seven years. These loans are typically further supported by personal guarantees. Commercial exposure is to a wide range of industries and services. Risks in this sector are also varied and are most impacted by general economic conditions. Risk mitigants include appropriate underwriting and monitoring and, when appropriate, government guarantees, including SBA and FSA. This portfolio sector also includes PPP loans, which are fully guaranteed by the SBA. As of ~~June~~September 30, 2022, PPP loan balances were ~~$9.13~~$6.35 million which is net of unearned fees of ~~$0.21~~$0.13 million.

Solar – loans are for the purpose of financing solar related projects and may include construction draw notes, operating loans, letters of credit and may entail a tax equity structure. Collateral in a multi-state area includes tangible assets of the borrower, assignment of intangible assets including power purchase agreements, and pledges of permits and licenses. Financing is provided to qualified borrowers throughout the continental United States with an emphasis on the region east of the Rocky Mountains.

Auto and light truck – loans are secured by vehicles and borrowers are nationwide. The portfolio consists of multiple industries: auto rental, auto leasing and specialty vehicle which includes bus, funeral car and step van. Borrowers in the auto rental segment are primarily independent auto rental entities with on-airport and off-airport locations, and some insurance replacement business. Loan amortizations are relatively short, generally eighteen months, but up to four years. Auto leasing customers lease to businesses and the Company takes assignment of the lease stream and places its lien on the vehicles. Terms are generally longer than the auto rental sector, three to seven years and match the underlying leases. Risks in both these segments include economic risks and collateral risks, principally used vehicle values. The bus segment is secured primarily by shuttle buses and motor coaches, the step van segment is secured by step vans and the funeral car segment is secured by hearses and limousines. Risks include lack of well-established mechanisms for disposition of collateral, such as auctions that are key to disposition of autos. Loans in the portfolio generally carry personal guarantees.

Medium and heavy duty truck – loans and full-service truck leases are secured by heavy-duty trucks, commonly Class 8 trucks, and are generally personally guaranteed. In addition to economic risks, collateral risk is significant. Financing is generally at full cost, plus additional expenditures to get the vehicle operational, such as taxes, insurance and fees. It takes three to four years of debt amortization to reach an equity position in the collateral.

Aircraft – loans are to domestic and foreign borrowers with the domestic segment further divided into 2two pools: 1) personal and business use, and 2) dealers and operators. The Company’s focus for the foreign sector is Latin America, principally Mexico and Brazil. Loans are primarily secured by new and used business jets and helicopters, with appropriate advances, amortizations of ten to fifteen years, and are generally guaranteed by individuals. The most significant risk in the Aircraft portfolio is collateral risk - volatility in underlying values and maintenance concerns. The portfolio is subject to national and global economic risks.

Construction equipment – loans are to borrowers throughout the country secured by specific equipment. The borrowers include highway and road builders, asphalt producers and pavers, suppliers of aggregate products, site developers, frac sand operations, general construction equipment dealers and operators, and crane rental entities. Generally, loans include personal guarantees. The construction equipment industry is heavily dependent on the U.S. economy and the global economy. Market growth is reliant on investments from public and private sectors into urbanization and infrastructure projects.

Table of Contents

Commercial real estate – loans are generally to entities within the local market communities served by the Company with advances generally within regulatory guidelines. Historically, the Company’s exposure to commercial real estate had been primarily to the less risky owner-occupied segment although growth in recent years has been in the non-owner-occupied segment which now accounts for slightly less than half of the portfolio. The non-owner-occupied segment includes hotels, apartment complexes and warehousing facilities. There is limited exposure to construction loans. Many commercial real estate loans carry personal guarantees. Additional risks in the commercial real estate portfolio stem from geographical concentration in northern Indiana and southwest Michigan and general economic conditions.

Residential real estate and home equity – loans predominantly include one-to-four family mortgages to borrowers in the Company’s local market communities and are appropriately underwritten and secured by residential real estate.

Consumer – loans are to individuals in the Company’s local markets and auto loans are generally secured by personal vehicles and appropriately underwritten.

The following table shows the amortized cost of loans and leases, segregated by portfolio segment, credit quality rating and year of origination as of ~~June~~September 30, 2022.


		Term Loans and Leases by Origination Year																			Term Loans and Leases by Origination Year
(Dollars in thousands)	(Dollars in thousands)	2022		2021		2020		2019		2018		Prior		Revolving Loans		Revolving Loans Converted to Term		Total		(Dollars in thousands)	2022		2021		2020		2019		2018		Prior		Revolving Loans		Revolving Loans Converted to Term		Total
Commercial and agricultural	Commercial and agricultural																			Commercial and agricultural
Grades 1-6	Grades 1-6	$	72,156	$	147,849	$	98,378	$	42,888	$	38,899	$	24,112	$	393,543	$	—	$	817,825	Grades 1-6	$	119,558	$	126,915	$	86,893	$	39,376	$	19,329	$	18,808	$	397,057	$	—	$	807,936
Grades 7-12	Grades 7-12	1,540		2,099		145		3,032		2,245		1,127		14,605		—		24,793		Grades 7-12	3,094		2,897		124		2,358		2,509		1,399		15,445		—		27,826
Total commercial and agricultural	Total commercial and agricultural	73,696		149,948		98,523		45,920		41,144		25,239		408,148		—		842,618		Total commercial and agricultural	122,652		129,812		87,017		41,734		21,838		20,207		412,502		—		835,762
Solar	Solar																			Solar
Grades 1-6	Grades 1-6	35,647		138,283		38,889		73,558		18,780		34,039		—		—		339,196		Grades 1-6	69,556		115,921		37,240		72,710		18,631		33,467		—		—		347,525
Grades 7-12	Grades 7-12	—		—		1,112		5,776		712		3,676		—		—		11,276		Grades 7-12	—		—		1,103		5,732		705		3,570		—		—		11,110
Total solar	Total solar	35,647		138,283		40,001		79,334		19,492		37,715		—		—		350,472		Total solar	69,556		115,921		38,343		78,442		19,336		37,037		—		—		358,635
Auto and light truck	Auto and light truck																			Auto and light truck
Grades 1-6	Grades 1-6	276,473		237,030		91,065		51,976		16,246		6,426		—		—		679,216		Grades 1-6	394,772		186,699		74,388		41,687		12,935		4,713		—		—		715,194
Grades 7-12	Grades 7-12	3,071		7,085		8,611		3,866		2,933		3,938		—		—		29,504		Grades 7-12	6,569		5,228		7,419		3,416		2,511		2,987		—		—		28,130
Total auto and light truck	Total auto and light truck	279,544		244,115		99,676		55,842		19,179		10,364		—		—		708,720		Total auto and light truck	401,341		191,927		81,807		45,103		15,446		7,700		—		—		743,324
Medium and heavy duty truck	Medium and heavy duty truck																			Medium and heavy duty truck
Grades 1-6	Grades 1-6	76,322		78,628		56,118		44,023		15,835		7,285		—		—		278,211		Grades 1-6	114,007		72,478		50,579		38,281		12,679		4,986		—		—		293,010
Grades 7-12	Grades 7-12	—		—		—		—		—		123		—		—		123		Grades 7-12	—		—		—		—		—		58		—		—		58
Total medium and heavy duty truck	Total medium and heavy duty truck	76,322		78,628		56,118		44,023		15,835		7,408		—		—		278,334		Total medium and heavy duty truck	114,007		72,478		50,579		38,281		12,679		5,044		—		—		293,068
Aircraft	Aircraft																			Aircraft
Grades 1-6	Grades 1-6	211,125		311,833		261,744		67,040		39,515		55,885		4,870		—		952,012		Grades 1-6	317,174		292,885		239,238		60,565		33,028		47,775		4,530		—		995,195
Grades 7-12	Grades 7-12	1,338		—		608		—		3,984		1,934		—		—		7,864		Grades 7-12	592		—		578		—		—		1,630		—		—		2,800
Total aircraft	Total aircraft	212,463		311,833		262,352		67,040		43,499		57,819		4,870		—		959,876		Total aircraft	317,766		292,885		239,816		60,565		33,028		49,405		4,530		—		997,995
Construction equipment	Construction equipment																			Construction equipment
Grades 1-6	Grades 1-6	223,116		259,093		142,207		78,532		29,861		10,118		19,831		3,189		765,947		Grades 1-6	359,702		234,401		120,431		68,480		24,452		7,729		22,426		2,975		840,596
Grades 7-12	Grades 7-12	22,015		8,034		1,974		3,080		743		16		—		1,925		37,787		Grades 7-12	22,162		9,618		2,466		2,081		234		55		—		1,480		38,096
Total construction equipment	Total construction equipment	245,131		267,127		144,181		81,612		30,604		10,134		19,831		5,114		803,734		Total construction equipment	381,864		244,019		122,897		70,561		24,686		7,784		22,426		4,455		878,692
Commercial real estate	Commercial real estate																			Commercial real estate
Grades 1-6	Grades 1-6	135,414		171,977		137,630		131,727		125,010		211,768		350		—		913,876		Grades 1-6	208,585		170,211		128,762		115,556		108,539		189,259		296		—		921,208
Grades 7-12	Grades 7-12	1,435		—		7,744		6,495		48		1,460		—		—		17,182		Grades 7-12	280		838		7,614		6,138		48		1,297		—		—		16,215
Total commercial real estate	Total commercial real estate	136,849		171,977		145,374		138,222		125,058		213,228		350		—		931,058		Total commercial real estate	208,865		171,049		136,376		121,694		108,587		190,556		296		—		937,423
Residential real estate and home equity	Residential real estate and home equity																			Residential real estate and home equity
Performing	Performing	57,047		102,401		104,916		36,048		7,508		90,950		131,762		3,956		534,588		Performing	89,237		101,190		101,388		35,269		7,274		85,733		142,535		3,779		566,405
Nonperforming	Nonperforming	—		—		—		—		14		653		151		183		1,001		Nonperforming	—		186		926		—		—		669		188		228		2,197
Total residential real estate and home equity	Total residential real estate and home equity	57,047		102,401		104,916		36,048		7,522		91,603		131,913		4,139		535,589		Total residential real estate and home equity	89,237		101,376		102,314		35,269		7,274		86,402		142,723		4,007		568,602
Consumer	Consumer																			Consumer
Performing	Performing	39,856		46,515		17,695		11,267		5,011		1,464		18,853		—		140,661		Performing	59,856		39,184		15,115		9,045		3,854		1,032		20,323		—		148,409
Nonperforming	Nonperforming	—		9		65		37		26		17		—		—		154		Nonperforming	—		69		30		40		15		14		—		—		168
Total consumer	Total consumer	$	39,856	$	46,524	$	17,760	$	11,304	$	5,037	$	1,481	$	18,853	$	—	$	140,815	Total consumer	$	59,856	$	39,253	$	15,145	$	9,085	$	3,869	$	1,046	$	20,323	$	—	$	148,577

Table of Contents

The following table shows the amortized cost of loans and leases, segregated by portfolio segment, credit quality rating and year of origination as of December 31, 2021.


	Term Loans and Leases by Origination Year
(Dollars in thousands)	2021		2020		2019		2018		2017		Prior		Revolving Loans		Revolving Loans Converted to Term		Total
Commercial and agricultural
Grades 1-6	$	233,512	$	123,947	$	60,744	$	55,231	$	32,545	$	20,184	$	364,460	$	—	$	890,623
Grades 7-12	4,682		194		3,667		2,373		2,004		484		14,685		—		28,089
Total commercial and agricultural	238,194		124,141		64,411		57,604		34,549		20,668		379,145		—		918,712
Solar
Grades 1-6	159,244		42,073		81,593		18,979		34,889		3,780		—		—		340,558
Grades 7-12	—		1,138		5,882		724		—		—		—		—		7,744
Total solar	159,244		43,211		87,475		19,703		34,889		3,780		—		—		348,302
Auto and light truck
Grades 1-6	331,105		122,709		72,580		24,965		11,814		901		—		—		564,074
Grades 7-12	10,828		11,752		7,467		3,859		4,876		919		—		—		39,701
Total auto and light truck	341,933		134,461		80,047		28,824		16,690		1,820		—		—		603,775
Medium and heavy duty truck
Grades 1-6	92,252		68,354		57,967		23,210		12,419		5,265		—		—		259,467
Grades 7-12	—		—		—		—		—		273		—		—		273
Total medium and heavy duty truck	92,252		68,354		57,967		23,210		12,419		5,538		—		—		259,740
Aircraft
Grades 1-6	384,895		290,897		85,916		45,848		47,025		29,435		4,844		—		888,860
Grades 7-12	1,141		649		—		4,670		454		2,627		—		—		9,541
Total aircraft	386,036		291,546		85,916		50,518		47,479		32,062		4,844		—		898,401
Construction equipment
Grades 1-6	314,044		201,032		109,029		47,693		13,501		5,031		18,937		4,594		713,861
Grades 7-12	26,650		8,709		1,983		797		80		—		—		2,193		40,412
Total construction equipment	340,694		209,741		111,012		48,490		13,581		5,031		18,937		6,787		754,273
Commercial real estate
Grades 1-6	230,701		150,144		146,374		141,838		126,642		112,243		391		—		908,333
Grades 7-12	218		5,921		7,159		491		6,208		1,011		—		—		21,008
Total commercial real estate	230,919		156,065		153,533		142,329		132,850		113,254		391		—		929,341
Residential real estate and home equity
Performing	105,345		114,682		41,185		9,706		11,720		89,646		122,281		4,555		499,120
Nonperforming	—		—		—		13		421		655		293		88		1,470
Total residential real estate and home equity	105,345		114,682		41,185		9,719		12,141		90,301		122,574		4,643		500,590
Consumer
Performing	58,866		24,307		17,031		8,284		2,263		697		21,378		—		132,826
Nonperforming	37		107		43		30		33		4		—		—		254
Total consumer	$	58,903	$	24,414	$	17,074	$	8,314	$	2,296	$	701	$	21,378	$	—	$	133,080

Table of Contents

The following table shows the amortized cost of loans and leases, segregated by portfolio segment, with delinquency aging and nonaccrual status.


(Dollars in thousands)	(Dollars in thousands)	Current		30-59 Days Past Due		60-89 Days Past Due		90 Days or More Past Due and Accruing		Total Accruing Loans		Nonaccrual		Total Financing Receivables		(Dollars in thousands)	Current		30-59 Days Past Due		60-89 Days Past Due		90 Days or More Past Due and Accruing		Total Accruing Loans		Nonaccrual		Total Financing Receivables
June 30, 2022
September 30, 2022																September 30, 2022
Commercial and agricultural	Commercial and agricultural	$	840,915	$	802	$	—	$	—	$	841,717	$	901	$	842,618	Commercial and agricultural	$	834,918	$	360	$	41	$	—	$	835,319	$	443	$	835,762
Solar	Solar	350,472		—		—		—		350,472		—		350,472		Solar	358,635		—		—		—		358,635		—		358,635
Auto and light truck	Auto and light truck	687,206		81		—		—		687,287		21,433		708,720		Auto and light truck	725,421		234		—		—		725,655		17,669		743,324
Medium and heavy duty truck	Medium and heavy duty truck	278,211		—		—		—		278,211		123		278,334		Medium and heavy duty truck	293,010		—		—		—		293,010		58		293,068
Aircraft	Aircraft	957,333		—		1,934		—		959,267		609		959,876		Aircraft	995,787		—		1,630		—		997,417		578		997,995
Construction equipment	Construction equipment	797,117		111		—		—		797,228		6,506		803,734		Construction equipment	872,660		1,568		217		—		874,445		4,247		878,692
Commercial real estate	Commercial real estate	928,246		—		—		—		928,246		2,812		931,058		Commercial real estate	934,804		—		—		—		934,804		2,619		937,423
Residential real estate and home equity	Residential real estate and home equity	533,813		494		281		46		534,634		955		535,589		Residential real estate and home equity	565,712		508		185		166		566,571		2,031		568,602
Consumer	Consumer	140,167		424		69		4		140,664		151		140,815		Consumer	147,874		446		89		—		148,409		168		148,577
Total	Total	$	5,513,480	$	1,912	$	2,284	$	50	$	5,517,726	$	33,490	$	5,551,216	Total	$	5,728,821	$	3,116	$	2,162	$	166	$	5,734,265	$	27,813	$	5,762,078

December 31, 2021	December 31, 2021															December 31, 2021
Commercial and agricultural	Commercial and agricultural	$	916,659	$	—	$	—	$	—	$	916,659	$	2,053	$	918,712	Commercial and agricultural	$	916,659	$	—	$	—	$	—	$	916,659	$	2,053	$	918,712
Solar	Solar	348,302		—		—		—		348,302		—		348,302		Solar	348,302		—		—		—		348,302		—		348,302
Auto and light truck	Auto and light truck	579,605		—		—		—		579,605		24,170		603,775		Auto and light truck	579,605		—		—		—		579,605		24,170		603,775
Medium and heavy duty truck	Medium and heavy duty truck	259,467		—		—		—		259,467		273		259,740		Medium and heavy duty truck	259,467		—		—		—		259,467		273		259,740
Aircraft	Aircraft	894,092		1,130		2,530		—		897,752		649		898,401		Aircraft	894,092		1,130		2,530		—		897,752		649		898,401
Construction equipment	Construction equipment	745,870		1,313		—		—		747,183		7,090		754,273		Construction equipment	745,870		1,313		—		—		747,183		7,090		754,273
Commercial real estate	Commercial real estate	926,345		—		—		—		926,345		2,996		929,341		Commercial real estate	926,345		—		—		—		926,345		2,996		929,341
Residential real estate and home equity	Residential real estate and home equity	498,854		212		54		245		499,365		1,225		500,590		Residential real estate and home equity	498,854		212		54		245		499,365		1,225		500,590
Consumer	Consumer	132,464		332		30		4		132,830		250		133,080		Consumer	132,464		332		30		4		132,830		250		133,080
Total	Total	$	5,301,658	$	2,987	$	2,614	$	249	$	5,307,508	$	38,706	$	5,346,214	Total	$	5,301,658	$	2,987	$	2,614	$	249	$	5,307,508	$	38,706	$	5,346,214

Accrued interest receivable on loans and leases at ~~June~~September 30, 2022 and December 31, 2021 was ~~$13.08~~$15.19 million and $12.94 million, respectively.

There were no loan and lease modifications classified as a troubled debt restructuring (TDR) during the three and ~~six~~nine months ended ~~June~~September 30, ~~2022~~2022. There was one nonperforming loan and lease modification classified as a troubled debt restructuring (TDR) during the three and nine months ended September 30, 2021. The classification between nonperforming and performing is determined at the time of modification. Modification programs focus on extending maturity dates or modifying payment patterns with most TDRs experiencing a combination of concessions. Modifications do not result in the contractual forgiveness of principal or interest. There were no modifications during the three and ~~six~~nine months ended ~~June~~September 30, 2022 and one modification during the three and nine months ended September 30, 2021 that resulted in an interest rate below market rate.

There ~~was 1~~were no TDRs which had a payment default within the twelve months following modification during the three months ended September 30, 2022 and one TDR which had a payment default within the twelve months following modification during the ~~three and six~~nine months ended ~~June~~September 30, ~~2022 and~~2022. There were no TDRs which had payment defaults within the twelve months following modification during the three and ~~six~~nine months ended ~~June~~September 30, 2021. Default occurs when a loan or lease is 90 days or more past due under the modified terms or transferred to nonaccrual.

The following table shows the recorded investment of loans and leases classified as troubled debt restructurings as of ~~June~~September 30, 2022 and December 31, 2021.


(Dollars in thousands)	(Dollars in thousands)	June 30, 2022		December 31, 2021		(Dollars in thousands)	September 30, 2022		December 31, 2021
Performing TDRs	Performing TDRs	$	—	$	319	Performing TDRs	$	—	$	319
Nonperforming TDRs	Nonperforming TDRs	5,204		6,742		Nonperforming TDRs	4,042		6,742
Total TDRs	Total TDRs	$	5,204	$	7,061	Total TDRs	$	4,042	$	7,061

Table of Contents

Note 5 — Allowance for Credit Losses

Allowance for Loan and Lease Losses

The allowance for credit losses is established for current expected credit losses on the Company’s loan and lease portfolios utilizing guidance in Accounting Standards Codification (ASC) Topic 326. The determination of the allowance requires significant judgment to estimate credit losses measured on a collective pool basis when similar risk characteristics exist, and for loans evaluated individually. In determining the allowance, the Company estimates expected future losses for the loan’s entire contractual term adjusted for expected payments when appropriate. The allowance estimate considers relevant available information, from internal and external sources relating to the historical loss experience, current conditions, and reasonable and supportable forecasts for the Company’s outstanding loan and lease balances. The allowance is an estimation that reflects management’s evaluation of expected losses related to the Company’s financial assets measured at amortized cost. To ensure that the allowance is maintained at an adequate level, a detailed analysis is performed on a quarterly basis and an appropriate provision is made to adjust the allowance.

The Company categorizes its loan portfolios into 9nine segments based on similar risk characteristics. Loans within each segment are collectively evaluated using either: 1) a cohort cumulative loss rate methodology (“cohort”) or, 2) the probability of default (“PD”)/loss given default (“LGD”) methodology (PD/LGD).

The following table shows the changes in the allowance for loan and lease losses, segregated by portfolio segment, for the three months ended ~~June~~September 30, 2022 and 2021.


(Dollars in thousands)	(Dollars in thousands)	Commercial and agricultural		Solar		Auto and light truck		Medium and heavy duty truck		Aircraft		Construction equipment		Commercial real estate		Residential real estate and home equity		Consumer		Total		(Dollars in thousands)	Commercial and agricultural		Solar		Auto and light truck		Medium and heavy duty truck		Aircraft		Construction equipment		Commercial real estate		Residential real estate and home equity		Consumer		Total
June 30, 2022
September 30, 2022																						September 30, 2022
Balance, beginning of period	Balance, beginning of period	$	15,598	$	6,417	$	19,521	$	6,049	$	35,968	$	20,041	$	19,246	$	5,218	$	1,901	$	129,959	Balance, beginning of period	$	16,110	$	6,652	$	19,057	$	6,709	$	36,987	$	21,171	$	18,416	$	5,779	$	1,984	$	132,865
Charge-offs	Charge-offs	39		—		32		—		—		—		—		6		157		234		Charge-offs	414		—		66		—		—		—		—		17		223		720
Recoveries	Recoveries	3		—		56		—		161		—		26		127		264		637		Recoveries	39		—		91		—		176		11		17		1		89		424
Net charge-offs (recoveries)	Net charge-offs (recoveries)	36		—		(24)		—		(161)		—		(26)		(121)		(107)		(403)		Net charge-offs (recoveries)	375		—		(25)		—		(176)		(11)		(17)		16		134		296
Provision (recovery of provision)	Provision (recovery of provision)	548		235		(488)		660		858		1,130		(856)		440		(24)		2,503		Provision (recovery of provision)	412		142		(85)		304		132		1,667		57		306		232		3,167
Balance, end of period	Balance, end of period	$	16,110	$	6,652	$	19,057	$	6,709	$	36,987	$	21,171	$	18,416	$	5,779	$	1,984	$	132,865	Balance, end of period	$	16,147	$	6,794	$	18,997	$	7,013	$	37,295	$	22,849	$	18,490	$	6,069	$	2,082	$	135,736

June 30, 2021
September 30, 2021																						September 30, 2021
Balance, beginning of period	Balance, beginning of period	$	15,451	$	5,758	$	29,343	$	6,271	$	35,219	$	16,309	$	24,334	$	5,163	$	1,702	$	139,550	Balance, beginning of period	$	14,832	$	5,867	$	27,221	$	5,888	$	35,301	$	17,908	$	22,578	$	5,066	$	1,700	$	136,361
Charge-offs	Charge-offs	285		—		367		—		—		—		—		37		105		794		Charge-offs	21		—		407		—		—		551		—		—		98		1,077
Recoveries	Recoveries	141		—		136		—		241		—		4		10		98		630		Recoveries	176		—		479		—		153		170		—		3		49		1,030
Net charge-offs (recoveries)	Net charge-offs (recoveries)	144		—		231		—		(241)		—		(4)		27		7		164		Net charge-offs (recoveries)	(155)		—		(72)		—		(153)		381		—		(3)		49		47
Provision (recovery of provision)	Provision (recovery of provision)	(475)		109		(1,891)		(383)		(159)		1,599		(1,760)		(70)		5		(3,025)		Provision (recovery of provision)	179		(15)		(1,451)		(158)		975		(1,083)		(1,253)		96		151		(2,559)
Balance, end of period	Balance, end of period	$	14,832	$	5,867	$	27,221	$	5,888	$	35,301	$	17,908	$	22,578	$	5,066	$	1,700	$	136,361	Balance, end of period	$	15,166	$	5,852	$	25,842	$	5,730	$	36,429	$	16,444	$	21,325	$	5,165	$	1,802	$	133,755

Table of Contents

The following table shows the changes in the allowance for loan and lease losses, segregated by portfolio segment, for the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021.


(Dollars in thousands)	(Dollars in thousands)	Commercial and agricultural		Solar		Auto and light truck		Medium and heavy duty truck		Aircraft		Construction equipment		Commercial real estate		Residential real estate and home equity		Consumer		Total		(Dollars in thousands)	Commercial and agricultural		Solar		Auto and light truck		Medium and heavy duty truck		Aircraft		Construction equipment		Commercial real estate		Residential real estate and home equity		Consumer		Total
June 30, 2022
September 30, 2022																						September 30, 2022
Balance, beginning of period	Balance, beginning of period	$	15,409	$	6,585	$	19,624	$	6,015	$	33,628	$	19,673	$	19,691	$	5,084	$	1,783	$	127,492	Balance, beginning of period	$	15,409	$	6,585	$	19,624	$	6,015	$	33,628	$	19,673	$	19,691	$	5,084	$	1,783	$	127,492
Charge-offs	Charge-offs	39		—		32		—		—		48		—		10		322		451		Charge-offs	453		—		98		—		—		48		—		27		545		1,171
Recoveries	Recoveries	7		—		121		—		477		—		26		128		329		1,088		Recoveries	46		—		212		—		653		11		43		129		418		1,512
Net charge-offs (recoveries)	Net charge-offs (recoveries)	32		—		(89)		—		(477)		48		(26)		(118)		(7)		(637)		Net charge-offs (recoveries)	407		—		(114)		—		(653)		37		(43)		(102)		127		(341)
Provision (recovery of provision)	Provision (recovery of provision)	733		67		(656)		694		2,882		1,546		(1,301)		577		194		4,736		Provision (recovery of provision)	1,145		209		(741)		998		3,014		3,213		(1,244)		883		426		7,903
Balance, end of period	Balance, end of period	$	16,110	$	6,652	$	19,057	$	6,709	$	36,987	$	21,171	$	18,416	$	5,779	$	1,984	$	132,865	Balance, end of period	$	16,147	$	6,794	$	18,997	$	7,013	$	37,295	$	22,849	$	18,490	$	6,069	$	2,082	$	135,736

June 30, 2021
September 30, 2021																						September 30, 2021
Balance, beginning of period	Balance, beginning of period	$	16,680	$	5,549	$	28,926	$	6,400	$	34,053	$	19,166	$	22,758	$	5,374	$	1,748	$	140,654	Balance, beginning of period	$	16,680	$	5,549	$	28,926	$	6,400	$	34,053	$	19,166	$	22,758	$	5,374	$	1,748	$	140,654
Charge-offs	Charge-offs	286		—		4,653		—		—		8		—		42		257		5,246		Charge-offs	307		—		5,060		—		—		559		—		42		355		6,323
Recoveries	Recoveries	518		—		185		—		360		254		19		11		233		1,580		Recoveries	694		—		664		—		513		424		19		14		282		2,610
Net charge-offs (recoveries)	Net charge-offs (recoveries)	(232)		—		4,468		—		(360)		(246)		(19)		31		24		3,666		Net charge-offs (recoveries)	(387)		—		4,396		—		(513)		135		(19)		28		73		3,713
Provision (recovery of provision)	Provision (recovery of provision)	(2,080)		318		2,763		(512)		888		(1,504)		(199)		(277)		(24)		(627)		Provision (recovery of provision)	(1,901)		303		1,312		(670)		1,863		(2,587)		(1,452)		(181)		127		(3,186)
Balance, end of period	Balance, end of period	$	14,832	$	5,867	$	27,221	$	5,888	$	35,301	$	17,908	$	22,578	$	5,066	$	1,700	$	136,361	Balance, end of period	$	15,166	$	5,852	$	25,842	$	5,730	$	36,429	$	16,444	$	21,325	$	5,165	$	1,802	$	133,755

The allowance for credit losses increased during the quarter in response to loan ~~growth along with a~~growth. The forecast adjustment ~~due to increased risk~~was maintained quarter over quarter as previous period adjustments remain pertinent. Risk during the forecast period was attributable to a weakened domestic GDP outlook, continued geopolitical uncertainty, ongoing supply chain difficulties, and persistent inflation. Credit quality remains on an improving trend as evidenced by declining total special attention credit outstandings and ~~net recoveries~~minimal charge-off activity during the quarter. This quarter, increases in the allowance for various portfolios were driven by ~~the forecast adjustment and~~ loan growth, offset partially by the removal of qualitative adjustments related to COVID-19 in all remaining portfolios other than the bus segment of the auto and light truck portfolio, where it was materially reduced. The Company largely considers the lingering residual impacts from the pandemic to be more suitably addressedparticularly in the forecast adjustment. However, pressure on asset values in the bus segment is likely to persist owing to changes in consumer behavior as a result of the pandemic leading to reduced activity in some segmentsconstruction equipment, aircraft, medium and ~~fewer operators within the industry.~~heavy duty truck, and residential real estate portfolios. The decrease in the auto and light truck portfolio was due to ~~the bus segment’s COVID-19 adjustment as well as~~ continued amortization of special attention credits in ~~this~~the highly reserved bus segment, offset partially by loan growth in the lower reserved auto rental and ~~light truck segment. Reduced reserves in the commercial real estate portfolio were due to lower loan balances and the removal of qualitative adjustments related to COVID-19.~~leasing segments.

Commercial and agricultural – the decline in loan balances year-to-date was attributable to PPP debt forgiveness coupled with a modest decline in loans in our core businesses. The small increase in the allowance year-to-date was principally due to the impact of the previous quarter’s changes in the forecast adjustment.

Solar – the allowance increased primarily due to loan growth during the quarter. Credit quality is ~~stable to improving.~~stable.

Auto and light truck – the allowance decreased as a result of lower outstanding loan balances in the higher risk bus segment of the portfolio, which was significantly impacted by the pandemic. The decline in allowance attributable to the bus segment was substantially offset by loan growth in the auto rental and leasing segments, which carry lower loss ratios.

Medium and heavy duty truck – the allowance increased due to higher loan outstandings during the quarter and ~~an increase~~increases in the forecast ~~adjustment.~~adjustment in prior quarters. Credit quality metrics continued to be relatively strong for this portfolio. Energy price volatility and driver availability remain a challenge.

Aircraft – the allowance increased due to loan growth in both domestic and foreign ~~segments year-to-date. Domestic aircraft loan balances declined slightly during the quarter.~~segments. The portfolio is currently bolstered by strong collateral values somewhat offset by continuing economic concerns related primarily to Latin American-based foreign loans. The Company has historically carried a higher allowance in this portfolio due to risk volatility.

Construction equipment – the allowance increased primarily due to loan growth.

Commercial real estate – the allowance increased slightly during the quarter due to loan growth. The decrease in allowance year-to-date was a result of ~~declines in outstanding loan balances as~~ the removal of COVID-19-related qualitative adjustment ~~factors.~~factors in prior periods.

Residential real estate and home equity – the allowance increased primarily due to loan growth.

Consumer – the allowance ~~increase year-to-date was~~increased primarily due to loan ~~growth as well as loan loss recoveries recognized during the quarter.~~growth.

Table of Contents

Economic Outlook

As of ~~June~~September 30, 2022, the most significant economic factors impacting ~~our~~the Company’s loan portfolios are the weakening domestic growth outlook, the ongoing war in Ukraine and resultant increased uncertainty for the U.S. economy, and additional inflationary pressures, further aggravated by supply chain disruptions. Domestically, direct impacts of COVID-19 appear to be waning but the pandemic’s residual impact remains rooted in supply chain ~~and~~difficulties, labor ~~market imbalances~~constraints, and ongoing inflationary pressures. The Company remains watchful of COVID-19 surges and new variants. The forecast considers global and domestic economic impacts from these factors as well as other key economic factors such as change in Gross Domestic Product and unemployment which may impact our clients. The Company’s assumption was that economic growth will slow markedly in 2022 and 2023 and inflation will remain well above the 2% Federal Reserve target rate resulting in an adverse impact on the loan and lease portfolio over the next two years.

As a result of geopolitical risks and economic uncertainty, the Company’s future loss estimates may vary considerably from the ~~June~~September 30, 2022 assumptions.

Liability for Credit Losses on Unfunded Loan Commitments

The liability for credit losses inherent in unfunded loan commitments is included in Accrued Expenses and Other Liabilities on the Consolidated Statements of Financial Condition. The following table shows the changes in the liability for credit losses on unfunded loan commitments.


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
(Dollars in thousands)	(Dollars in thousands)	2022		2021		2022		2021		(Dollars in thousands)	2022		2021		2022		2021
Balance, beginning of period	Balance, beginning of period	$	4,924	$	4,593	$	4,196	$	4,499	Balance, beginning of period	$	5,497	$	4,317	$	4,196	$	4,499

Provision (recovery of provision)		573		(276)		1,301		(182)
(Recovery of provision) provision										(Recovery of provision) provision	(281)		46		1,020		(136)
Balance, end of period	Balance, end of period	$	5,497	$	4,317	$	5,497	$	4,317	Balance, end of period	$	5,216	$	4,363	$	5,216	$	4,363

Note 6 — Lease Investments

As a lessor, the Company’s loan and lease portfolio includes direct finance leases, which are included in Commercial and Agricultural, Solar, Auto and Light Truck, Medium and Heavy Duty Truck, Aircraft, and Construction Equipment on the Consolidated Statements of Financial Condition. The Company also finances various types of construction equipment, medium and heavy duty trucks, automobiles and other equipment under leases classified as operating leases, which are included in Equipment Owned Under Operating Leases, net, on the Consolidated Statements of Financial Condition.

The following table shows interest income recognized from direct finance lease payments and operating lease equipment rental income and related depreciation expense.


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
(Dollars in thousands)	(Dollars in thousands)	2022		2021		2022		2021		(Dollars in thousands)	2022		2021		2022		2021
Direct finance leases:	Direct finance leases:									Direct finance leases:
Interest income on lease receivable	Interest income on lease receivable	$	1,929	$	1,661	$	3,710	$	3,251	Interest income on lease receivable	$	2,402	$	1,629	$	6,112	$	4,880

Operating leases:	Operating leases:									Operating leases:
Income related to lease payments	Income related to lease payments	$	3,295	$	4,255	$	6,957	$	8,884	Income related to lease payments	$	2,761	$	3,946	$	9,718	$	12,830
Depreciation expense	Depreciation expense	2,664		3,550		5,679		7,323		Depreciation expense	2,233		3,239		7,912		10,562

Income related to reimbursements from lessees for personal property tax on operating leased equipment for the three months ended ~~June~~September 30, 2022 and 2021 was ~~$0.03~~$0.08 million and ~~$0.14~~$0.02 million, respectively and for the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021 was ~~$0.23~~$0.31 million and ~~$0.38~~$0.40 million, respectively. Expense related to personal property tax payments on operating leased equipment for the three months ended ~~June~~September 30, 2022 and 2021 was ~~$0.03~~$0.08 million and ~~$0.14~~$0.02 million, respectively and for the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021 was ~~$0.23~~$0.31 million and ~~$0.38~~$0.40 million.

Table of Contents

Note 7 — Mortgage Servicing Rights

The Company recognizes the rights to service residential mortgage loans for others as separate assets, whether the servicing rights are acquired through a separate purchase or through the sale of originated loans with servicing rights retained. The Company allocates a portion of the total proceeds of a mortgage loan to servicing rights based on the relative fair value. The unpaid principal balance of residential mortgage loans serviced for third parties was ~~$874.84~~$866.25 million and $883.90 million at ~~June~~September 30, 2022 and December 31, 2021, respectively.

Mortgage servicing rights (MSRs) are evaluated for impairment at each reporting date. For purposes of impairment measurement, MSRs are stratified based on the predominant risk characteristics of the underlying servicing, principally by loan type. If temporary impairment exists within a tranche, a valuation allowance is established through a charge to income equal to the amount by which the carrying value exceeds the fair value. If it is later determined all or a portion of the temporary impairment no longer exists for a particular tranche, the valuation allowance is reduced through a recovery of income.

The following table shows changes in the carrying value of MSRs and the associated valuation allowance.


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
(Dollars in thousands)	(Dollars in thousands)	2022		2021		2022		2021		(Dollars in thousands)	2022		2021		2022		2021
Mortgage servicing rights:	Mortgage servicing rights:									Mortgage servicing rights:
Balance at beginning of period	Balance at beginning of period	$	4,625	$	4,787	$	4,671	$	4,616	Balance at beginning of period	$	4,443	$	4,678	$	4,671	$	4,616
Additions	Additions	173		410		508		1,171		Additions	152		395		660		1,566
Amortization	Amortization	(355)		(519)		(736)		(1,109)		Amortization	(297)		(554)		(1,033)		(1,663)

Carrying value before valuation allowance at end of period	Carrying value before valuation allowance at end of period	4,443		4,678		4,443		4,678		Carrying value before valuation allowance at end of period	4,298		4,519		4,298		4,519
Valuation allowance:	Valuation allowance:									Valuation allowance:
Balance at beginning of period	Balance at beginning of period	—		(770)		—		(812)		Balance at beginning of period	—		(223)		—		(812)
Impairment recoveries	Impairment recoveries	—		547		—		589		Impairment recoveries	—		223		—		812
Balance at end of period	Balance at end of period	$	—	$	(223)	$	—	$	(223)	Balance at end of period	$	—	$	—	$	—	$	—
Net carrying value of mortgage servicing rights at end of period	Net carrying value of mortgage servicing rights at end of period	$	4,443	$	4,455	$	4,443	$	4,455	Net carrying value of mortgage servicing rights at end of period	$	4,298	$	4,519	$	4,298	$	4,519
Fair value of mortgage servicing rights at end of period	Fair value of mortgage servicing rights at end of period	$	6,784	$	4,885	$	6,784	$	4,885	Fair value of mortgage servicing rights at end of period	$	7,493	$	4,999	$	7,493	$	4,999

At ~~June~~September 30, 2022 and 2021, the fair value of MSRs exceeded the carrying value reported in the Consolidated Statements of Financial Condition by ~~$2.34~~$3.20 million and ~~$0.43~~$0.48 million, respectively. This difference represents increases in the fair value of certain MSRs that could not be recorded above cost basis.

Mortgage loan contractual servicing fees, including late fees and ancillary income, were ~~$0.72~~$0.69 million and ~~$0.78~~$0.81 million for the three months ended ~~June~~September 30, 2022 and 2021, respectively. Mortgage loan contractual servicing fees, including late fees and ancillary income, were ~~$1.44~~$2.13 million and ~~$1.59~~$2.40 million for the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, respectively. Mortgage loan contractual servicing fees are included in Mortgage Banking on the Consolidated Statements of Income.

Note 8 — Commitments and Financial Instruments with Off-Balance-Sheet Risk

Financial Instruments with Off-Balance-Sheet Risk — 1st Source and its subsidiaries are parties to financial instruments with off-balance-sheet risk in the normal course of business. These off-balance-sheet financial instruments include commitments to originate and sell loans and standby letters of credit. The instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the Consolidated Statements of Financial Condition.

The following table shows financial instruments whose contract amounts represent credit risk.


(Dollars in thousands)	(Dollars in thousands)	June 30, 2022		December 31, 2021		(Dollars in thousands)	September 30, 2022		December 31, 2021
Amounts of commitments:	Amounts of commitments:					Amounts of commitments:
Loan commitments to extend credit	Loan commitments to extend credit	$	1,225,927	$	1,148,984	Loan commitments to extend credit	$	1,199,066	$	1,148,984
Standby letters of credit	Standby letters of credit	$	19,655	$	24,657	Standby letters of credit	$	18,761	$	24,657
Commercial and similar letters of credit	Commercial and similar letters of credit	$	3,793	$	8,531	Commercial and similar letters of credit	$	400	$	8,531

The exposure to credit loss in the event of nonperformance by the other party to the financial instruments for loan commitments and standby letters of credit is represented by the dollar amount of those instruments. The Company uses the same credit policies and collateral requirements in making commitments and conditional obligations as it does for on-balance-sheet instruments.

Table of Contents

The Company grants mortgage loan commitments to borrowers, subject to normal loan underwriting standards. The interest rate risk associated with these loan commitments is managed by entering into contracts for future deliveries of loans. Loan commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.

Standby letters of credit are conditional commitments that guarantee the performance of a client to a third party. The credit risk involved in and collateral obtained when issuing standby letters of credit is essentially the same as that involved in extending loan commitments to clients. Standby letters of credit generally have terms ranging from two months to one year.

Commercial letters of credit are issued specifically to facilitate commerce and typically result in the commitment being drawn on when the underlying transaction is consummated between the customer and the third party. Commercial letters of credit generally have terms ranging from two months to six months.

Note 9 — Derivative Financial Instruments

Commitments to originate residential mortgage loans held for sale and forward commitments to sell residential mortgage loans are considered derivative instruments. See Note 8 for further information.

The Company has certain interest rate derivative positions that are not designated as hedging instruments. Derivative assets and liabilities are recorded at fair value on the Consolidated Statements of Financial Condition and do not take into account the effects of master netting agreements. Master netting agreements allow the Company to settle all derivative contracts held with a single counterparty on a net basis, and to offset net derivative positions with related collateral, where applicable. These derivative positions relate to transactions in which the Company enters into an interest rate swap with a client while at the same time entering into an offsetting interest rate swap with another financial institution. In connection with each transaction, the Company agrees to pay interest to the client on a notional amount at a variable interest rate and receive interest from the client on the same notional amount at a fixed interest rate. At the same time, the Company agrees to pay another financial institution the same fixed interest rate on the same notional amount and receive the same variable interest rate on the same notional amount. The transaction allows the client to effectively convert a variable rate loan to a fixed rate. Because the terms of the swaps with the customers and the other financial institutions offset each other, with the only difference being counterparty credit risk, changes in the fair value of the underlying derivative contracts are not materially different and do not significantly impact the Company’s results of operations.

The following table shows the amounts of non-hedging derivative financial instruments.


				Asset derivatives			Liability derivatives						Asset derivatives			Liability derivatives
(Dollars in thousands)	(Dollars in thousands)	Notional or contractual amount		Statement of Financial Condition classification	Fair value		Statement of Financial Condition classification	Fair value		(Dollars in thousands)	Notional or contractual amount		Statement of Financial Condition classification	Fair value		Statement of Financial Condition classification	Fair value
June 30, 2022
September 30, 2022										September 30, 2022
Interest rate swap contracts	Interest rate swap contracts	$	990,000	Other assets	$	13,432	Other liabilities	$	13,686	Interest rate swap contracts	$	947,564	Other assets	$	26,918	Other liabilities	$	27,424
Loan commitments	Loan commitments	6,304		Mortgages held for sale	225		N/A	—		Loan commitments	1,460		Mortgages held for sale	28		N/A	—
Forward contracts - mortgage loan	Forward contracts - mortgage loan	7,250		N/A	—		Mortgages held for sale	1		Forward contracts - mortgage loan	2,250		Mortgages held for sale	82		N/A	—
Total	Total	$	1,003,554		$	13,657		$	13,687	Total	$	951,274		$	27,028		$	27,424

December 31, 2021	December 31, 2021									December 31, 2021
Interest rate swap contracts	Interest rate swap contracts	$	1,064,721	Other assets	$	20,735	Other liabilities	$	21,172	Interest rate swap contracts	$	1,064,721	Other assets	$	20,735	Other liabilities	$	21,172
Loan commitments	Loan commitments	15,086		Mortgages held for sale	452		N/A	—		Loan commitments	15,086		Mortgages held for sale	452		N/A	—
Forward contracts - mortgage loan	Forward contracts - mortgage loan	22,000		N/A	—		Mortgages held for sale	11		Forward contracts - mortgage loan	22,000		N/A	—		Mortgages held for sale	11
Total	Total	$	1,101,807		$	21,187		$	21,183	Total	$	1,101,807		$	21,187		$	21,183

Table of Contents

The following table shows the amounts included in the Consolidated Statements of Income for non-hedging derivative financial instruments.


			Gain (loss)										Gain (loss)
			Three Months Ended June 30,				Six Months Ended June 30,						Three Months Ended September 30,				Nine Months Ended September 30,
(Dollars in thousands)	(Dollars in thousands)	Statement of Income classification	2022		2021		2022		2021		(Dollars in thousands)	Statement of Income classification	2022		2021		2022		2021
Interest rate swap contracts	Interest rate swap contracts	Other expense	$	(54)	$	(14)	$	183	$	319	Interest rate swap contracts	Other expense	$	(252)	$	101	$	(69)	$	420
Interest rate swap contracts	Interest rate swap contracts	Other income	—		152		—		238		Interest rate swap contracts	Other income	83		69		83		307
Loan commitments	Loan commitments	Mortgage banking	(62)		69		(227)		(629)		Loan commitments	Mortgage banking	(197)		(75)		(424)		(704)
Forward contracts - mortgage loan	Forward contracts - mortgage loan	Mortgage banking	(201)		(311)		10		266		Forward contracts - mortgage loan	Mortgage banking	83		246		93		512
Total	Total		$	(317)	$	(104)	$	(34)	$	194	Total		$	(283)	$	341	$	(317)	$	535

The following table shows the offsetting of financial assets and derivative assets.


								Gross Amounts Not Offset in the Statement of Financial Condition													Gross Amounts Not Offset in the Statement of Financial Condition
(Dollars in thousands)	(Dollars in thousands)	Gross Amounts of Recognized Assets		Gross Amounts Offset in the Statement of Financial Condition		Net Amounts of Assets Presented in the Statement of Financial Condition		Financial Instruments		Cash Collateral Received		Net Amount		(Dollars in thousands)	Gross Amounts of Recognized Assets		Gross Amounts Offset in the Statement of Financial Condition		Net Amounts of Assets Presented in the Statement of Financial Condition		Financial Instruments		Cash Collateral Received		Net Amount
June 30, 2022
September 30, 2022														September 30, 2022
Interest rate swaps	Interest rate swaps	$	13,432	$	—	$	13,432	$	—	$	15,795	$	(2,363)	Interest rate swaps	$	26,918	$	—	$	26,918	$	—	$	25,735	$	1,183

December 31, 2021	December 31, 2021													December 31, 2021
Interest rate swaps	Interest rate swaps	$	24,436	$	3,701	$	20,735	$	—	$	—	$	20,735	Interest rate swaps	$	24,436	$	3,701	$	20,735	$	—	$	—	$	20,735

The following table shows the offsetting of financial liabilities and derivative liabilities.


								Gross Amounts Not Offset in the Statement of Financial Condition													Gross Amounts Not Offset in the Statement of Financial Condition
(Dollars in thousands)	(Dollars in thousands)	Gross Amounts of Recognized Liabilities		Gross Amounts Offset in the Statement of Financial Condition		Net Amounts of Liabilities Presented in the Statement of Financial Condition		Financial Instruments		Cash Collateral Pledged		Net Amount		(Dollars in thousands)	Gross Amounts of Recognized Liabilities		Gross Amounts Offset in the Statement of Financial Condition		Net Amounts of Liabilities Presented in the Statement of Financial Condition		Financial Instruments		Cash Collateral Pledged		Net Amount
June 30, 2022
September 30, 2022														September 30, 2022
Interest rate swaps	Interest rate swaps	$	13,686	$	—	$	13,686	$	—	$	—	$	13,686	Interest rate swaps	$	27,424	$	—	$	27,424	$	—	$	—	$	27,424
Repurchase agreements	Repurchase agreements	162,650		—		162,650		162,650		—		—		Repurchase agreements	130,192		—		130,192		130,192		—		—
Total	Total	$	176,336	$	—	$	176,336	$	162,650	$	—	$	13,686	Total	$	157,616	$	—	$	157,616	$	130,192	$	—	$	27,424

December 31, 2021	December 31, 2021													December 31, 2021
Interest rate swaps	Interest rate swaps	$	24,873	$	3,701	$	21,172	$	20,498	$	—	$	674	Interest rate swaps	$	24,873	$	3,701	$	21,172	$	20,498	$	—	$	674
Repurchase agreements	Repurchase agreements	194,727		—		194,727		194,727		—		—		Repurchase agreements	194,727		—		194,727		194,727		—		—
Total	Total	$	219,600	$	3,701	$	215,899	$	215,225	$	—	$	674	Total	$	219,600	$	3,701	$	215,899	$	215,225	$	—	$	674

If a default in performance of any obligation of a repurchase agreement occurs, each party will set-off property held in respect of transactions against obligations owing in respect of any other transactions. At ~~June~~September 30, 2022 and December 31, 2021, repurchase agreements had a remaining contractual maturity of ~~$159.48~~$126.92 million and $191.47 million in overnight and ~~$3.17~~$3.27 million and $3.26 million in up to 30 days, respectively and were collateralized by U.S. Treasury and Federal agencies securities.

Note 10 — Variable Interest Entities

A variable interest entity (VIE) is a partnership, limited liability company, trust or other legal entity that meets any one of the following criteria:

•The entity does not have sufficient equity to conduct its activities without additional subordinated financial support from another party.

•The entity’s investors lack the power to direct the activities that most significantly affect the entity’s economic performance.

•The entity’s at-risk holders do not have the obligation to absorb the losses or the right to receive residual returns.

Table of Contents

•The voting rights of some investors are not proportional to their economic interests in the entity, and substantially all of the entity’s activities involve, or are conducted on behalf of, investors with disproportionately few voting rights.

The Company is involved in various entities that are considered to be VIEs. The Company’s investments in VIEs are primarily related to investments promoting affordable housing, community development and renewable energy sources. Some of these tax-advantaged investments support the Company’s regulatory compliance with the Community Reinvestment Act. The Company’s investments in these entities generate a return primarily through the realization of federal and state income tax credits, and other tax benefits, such as tax deductions from operating losses of the investments, over specified time periods. Tax credits from affordable housing investments and community development investments are recognized as a reduction of tax expense. Investments in renewable energy sources qualify for investment tax credits which are recognized as a reduction to the related investment asset. The Company recognized federal income tax credits related to its affordable housing and community development tax-advantaged investments in tax expense of ~~$0.53~~$0.52 million and ~~$0.51~~$0.55 million for the three months ended ~~June~~September 30, 2022 and 2021, respectively and ~~$1.03~~$1.55 million and ~~$1.01~~$1.56 million for the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, respectively. The Company also recognized ~~$9.48~~$0.00 million and ~~$1.08~~$0.32 million of investment tax credits for the three months ended ~~June~~September 30, 2022 and 2021, respectively and $9.48 million and ~~$3.00~~$3.32 million for the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, respectively.

The Company is not required to consolidate VIEs in which it has concluded it does not have a controlling financial interest, and thus is not the primary beneficiary. In such cases, the Company does not have both the power to direct the entities’ most significant activities and the obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIEs. As a limited partner in these operating partnerships, the Company is allocated credits and deductions associated with the underlying properties. The Company has determined that it is not the primary beneficiary of these investments because the general partners have the power to direct activities that most significantly influence the economic performance of their respective partnerships.

The Company’s investments in these unconsolidated VIEs are carried in Other Assets on the Consolidated Statements of Financial Condition. The Company’s unfunded capital and other commitments related to these unconsolidated VIEs are generally carried in Other Liabilities on the Consolidated Statements of Financial Condition. The Company’s maximum exposure to loss from these unconsolidated VIEs include the investment recorded on the Company’s Consolidated Statements of Financial Condition, net of unfunded capital commitments, and previously recorded tax credits which remain subject to recapture by taxing authorities based on compliance features required to be met at the project level. While the Company believes potential losses from these investments are remote, the maximum exposure was determined by assuming a scenario where the community-based business, housing projects and renewable energy projects completely fail and do not meet certain taxing authority compliance requirements resulting in recapture of the related tax credits.

The following table provides a summary of investments in affordable housing, community development and renewable energy VIEs that the Company has not consolidated.


(Dollars in thousands)	(Dollars in thousands)	June 30, 2022		December 31, 2021		(Dollars in thousands)	September 30, 2022		December 31, 2021
Investment carrying amount	Investment carrying amount	$	20,090	$	35,968	Investment carrying amount	$	55,546	$	35,968
Unfunded capital and other commitments	Unfunded capital and other commitments	16,143		29,670		Unfunded capital and other commitments	51,428		29,670
Maximum exposure to loss	Maximum exposure to loss	52,447		50,319		Maximum exposure to loss	50,048		50,319

The Company is required to consolidate VIEs in which it has concluded it has significant involvement in and the ability to direct the activities that impact the entity’s economic performance. The Company is the managing general partner of entities to which it shares interest in tax-advantaged investments with third parties. At ~~June~~September 30, 2022 and December 31, 2021, approximately ~~$67.12~~$66.91 million and $59.08 million of the Company’s assets and ~~$6.75~~$0.00 million and $0.00 million of its liabilities included on the Consolidated Statements of Financial Condition were related to tax-advantaged investment VIEs which the Company has consolidated, respectively. The assets of the consolidated VIEs are reported in Other Assets, the liabilities are reported in Other Liabilities and the non-controlling interest is reported in Equity on the Consolidated Statements of Financial Condition. The assets of a particular VIE are the primary source of funds to settle its obligations. The creditors of the VIE do not have recourse to the general credit of the Company. The Company’s exposure to the consolidated VIE is generally limited to the carrying value of its variable interest plus any related tax credits previously recognized.

Table of Contents

Additionally, the Company sponsors 1one trust, 1st Source Master Trust (Capital Trust) of which 100% of the common equity is owned by the Company. The Capital Trust was formed in 2007 for the purpose of issuing corporation-obligated mandatorily redeemable capital securities (the capital securities) to third-party investors and investing the proceeds from the sale of the capital securities solely in junior subordinated debenture securities of the Company (the subordinated notes). The subordinated notes held by the Capital Trust are the sole assets of the Capital Trust. The Capital Trust qualifies as a variable interest entity for which the Company is not the primary beneficiary and therefore reported in the financial statements as an unconsolidated subsidiary. The junior subordinated debentures are reflected as subordinated notes in the Statements of Financial Condition with the corresponding interest distributions reflected as Interest Expense in the Statements of Income. The common shares issued by the Capital Trust are included in Other Assets in the Statements of Financial Condition.

Distributions on the capital securities issued by the Capital Trust are payable quarterly at a rate per annum equal to the interest rate being earned by the Capital Trust on the subordinated notes held by the Capital Trust. The capital securities are subject to mandatory redemption, in whole or in part, upon repayment of the subordinated notes. The Company has entered into agreements which, taken collectively, fully and unconditionally guarantee the capital securities subject to the terms of each of the guarantees. The capital securities held by the Capital Trust qualify as Tier 1 capital under Federal Reserve Board guidelines.

The following table shows subordinated notes at ~~June~~September 30, 2022.


(Dollars in thousands)	(Dollars in thousands)	Amount of Subordinated Notes		Interest Rate		Maturity Date	(Dollars in thousands)	Amount of Subordinated Notes		Interest Rate		Maturity Date
June 2007 issuance (1)	June 2007 issuance (1)	$	41,238	7.22	%	6/15/2037	June 2007 issuance (1)	$	41,238	7.22	%	6/15/2037
August 2007 issuance (2)	August 2007 issuance (2)	17,526		3.31	%	9/15/2037	August 2007 issuance (2)	17,526		4.77	%	9/15/2037
Total	Total	$	58,764				Total	$	58,764

(1) Fixed rate through life of debt.

(2) 3-Month LIBOR +1.48% through remaining life of debt.

Note 11 — Earnings Per Share

Earnings per common share is computed using the two-class method. Basic earnings per common share is computed by dividing net income available to common shareholders by the weighted-average number of common shares outstanding during the applicable period, excluding outstanding participating securities. Participating securities include non-vested restricted stock awards. Non-vested restricted stock awards are considered participating securities to the extent the holders of these securities receive non-forfeitable dividends at the same rate as holders of common stock. Diluted earnings per common share is computed using the weighted-average number of shares determined for the basic earnings per common share computation plus the dilutive effect of stock compensation using the treasury stock method.

Stock options, where the exercise price was greater than the average market price of the common shares, were excluded from the computation of diluted earnings per common share because the result would have been antidilutive. There were no stock options outstanding as of ~~June~~September 30, 2022 and ~~2021.The~~2021. The following table presents a reconciliation of the number of shares used in the calculation of basic and diluted earnings per common share.


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
(Dollars in thousands - except per share amounts)	(Dollars in thousands - except per share amounts)	2022		2021		2022		2021		(Dollars in thousands - except per share amounts)	2022		2021		2022		2021
Distributed earnings allocated to common stock	Distributed earnings allocated to common stock	$	7,668	$	7,568	$	15,340	$	14,932	Distributed earnings allocated to common stock	$	7,890	$	7,749	$	23,230	$	22,681
Undistributed earnings allocated to common stock	Undistributed earnings allocated to common stock	21,402		22,419		40,918		42,950		Undistributed earnings allocated to common stock	24,571		24,472		65,489		67,422
Net earnings allocated to common stock	Net earnings allocated to common stock	29,070		29,987		56,258		57,882		Net earnings allocated to common stock	32,461		32,221		88,719		90,103
Net earnings allocated to participating securities	Net earnings allocated to participating securities	244		236		446		446		Net earnings allocated to participating securities	276		262		722		708
Net income allocated to common stock and participating securities	Net income allocated to common stock and participating securities	$	29,314	$	30,223	$	56,704	$	58,328	Net income allocated to common stock and participating securities	$	32,737	$	32,483	$	89,441	$	90,811

Weighted average shares outstanding for basic earnings per common share	Weighted average shares outstanding for basic earnings per common share	24,691,747		25,143,712		24,717,625		25,231,789		Weighted average shares outstanding for basic earnings per common share	24,656,736		24,919,956		24,697,106		25,126,703
Dilutive effect of stock compensation	Dilutive effect of stock compensation	—		—		—		—		Dilutive effect of stock compensation	—		—		—		—
Weighted average shares outstanding for diluted earnings per common share	Weighted average shares outstanding for diluted earnings per common share	24,691,747		25,143,712		24,717,625		25,231,789		Weighted average shares outstanding for diluted earnings per common share	24,656,736		24,919,956		24,697,106		25,126,703

Basic earnings per common share	Basic earnings per common share	$	1.18	$	1.19	$	2.28	$	2.29	Basic earnings per common share	$	1.32	$	1.29	$	3.59	$	3.59
Diluted earnings per common share	Diluted earnings per common share	$	1.18	$	1.19	$	2.28	$	2.29	Diluted earnings per common share	$	1.32	$	1.29	$	3.59	$	3.59

Table of Contents

Note 12 — Stock Based Compensation

As of ~~June~~September 30, 2022, the Company had 4four active stock-based employee compensation plans, which are more fully described in Note 16 of the Consolidated Financial Statements in 1st Source’s Annual Report on Form 10-K for the year ended December 31, 2021. These plans include 3three executive stock award plans, the Executive Incentive Plan (EIP), the Restricted Stock Award Plan (RSAP), the Strategic Deployment Incentive Plan (SDP); and the Employee Stock Purchase Plan. The 2011 Stock Option Plan was approved by the shareholders on April 21, 2011 but the Company had not made any grants through ~~June~~September 30, 2022.

Stock-based compensation expense for all stock-based compensation awards granted is based on the grant-date fair value. For all awards except stock option awards, the grant date fair value is either the fair market value per share or book value per share (corresponding to the type of stock awarded) as of the grant date. For stock option awards, the grant date fair value is estimated using the Black-Scholes option pricing model. For all awards, the Company recognizes these compensation costs on a straight-line basis over the requisite service period of the award, for which the Company uses the related vesting term.

Total fair value of options vested and expensed was zero for the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021. As of ~~June~~September 30, 2022 and 2021 there were no outstanding stock options. There were no stock options exercised during the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021. All shares issued in connection with stock option exercises are issued from available treasury stock.

As of ~~June~~September 30, 2022, there was ~~$9.20~~$8.70 million of total unrecognized compensation cost related to non-vested share-based compensation arrangements. That cost is expected to be recognized over a weighted-average period of ~~3.38~~3.24 years.

Note 13 — Accumulated Other Comprehensive Income (Loss)

The following table presents reclassifications out of accumulated other comprehensive income (loss) related to unrealized gains and losses on available-for-sale securities.


		Three Months Ended June 30,				Six Months Ended June 30,				Affected Line Item in the Statements of Income		Three Months Ended September 30,				Nine Months Ended September 30,				Affected Line Item in the Statements of Income
(Dollars in thousands)	(Dollars in thousands)	2022		2021		2022		2021			(Dollars in thousands)	2022		2021		2022		2021
Realized losses included in net income	Realized losses included in net income	$	—	$	(680)	$	—	$	(680)	Losses on investment securities available-for-sale	Realized losses included in net income	$	—	$	—	$	—	$	(680)	Losses on investment securities available-for-sale
		—		(680)		—		(680)		Income before income taxes		—		—		—		(680)		Income before income taxes
Tax effect	Tax effect	—		164		—		164		Income tax expense	Tax effect	—		—		—		164		Income tax expense
Net of tax	Net of tax	$	—	$	(516)	$	—	$	(516)	Net income	Net of tax	$	—	$	—	$	—	$	(516)	Net income

Note 14 — Income Taxes

The total amount of unrecognized tax benefits that would affect the effective tax rate if recognized was zero at ~~June~~September 30, 2022 and December 31, 2021. Interest and penalties are recognized through the income tax provision. For the three and ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, the Company recognized no interest or penalties. There were no accrued interest and penalties at ~~June~~September 30, 2022 and December 31, 2021.

Tax years that remain open and subject to audit include the federal 2018-2021 years and the Indiana 2018-2021 years. The Company does not anticipate a significant change in the amount of uncertain tax positions within the next 12 months.

Note 15 — Fair Value Measurements

The Company records certain assets and liabilities at fair value. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value measurements are also utilized to determine the initial value of certain assets and liabilities, to perform impairment assessments, and for disclosure purposes. The Company uses quoted market prices and observable inputs to the maximum extent possible when measuring fair value. In the absence of quoted market prices, various valuation techniques are utilized to measure fair value. When possible, observable market data for identical or similar financial instruments is used in the valuation. When market data is not available, fair value is determined using valuation models that incorporate management’s estimates of the assumptions a market participant would use in pricing the asset or liability.

Fair value measurements are classified within one of three levels based on the observability of the inputs used to determine fair value, as follows:

•Level 1 — The valuation is based on quoted prices in active markets for identical instruments.

Table of Contents

•Level 2 — The valuation is based on observable inputs such as quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.

•Level 3 — The valuation is based on unobservable inputs that are supported by minimal or no market activity and that are significant to the fair value of the instrument. Level 3 valuations are typically performed using pricing models, discounted cash flow methodologies, or similar techniques that incorporate management’s own estimates of assumptions that market participants would use in pricing the instrument, or valuations that require significant management judgment or estimation.

A financial instrument’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.

The Company elected fair value accounting for mortgages held for sale and for its best-efforts forward sales commitments. The Company economically hedges its mortgages held for sale at the time the interest rate locks are issued to the customers. The Company believes the election for mortgages held for sale will reduce certain timing differences and better match changes in the value of these assets with changes in the value of derivatives or best-best efforts forward sales commitments. At ~~June~~September 30, 2022 and December 31, 2021, all mortgages held for sale were carried at fair value.

The following table shows the differences between the fair value carrying amount of mortgages held for sale measured at fair value and the aggregate unpaid principal amount the Company is contractually entitled to receive at maturity.


(Dollars in thousands)	(Dollars in thousands)	Fair value carrying amount		Aggregate unpaid principal		Excess of fair value carrying amount over (under) unpaid principal			(Dollars in thousands)	Fair value carrying amount		Aggregate unpaid principal		Excess of fair value carrying amount over (under) unpaid principal
June 30, 2022
September 30, 2022									September 30, 2022
Mortgages held for sale reported at fair value	Mortgages held for sale reported at fair value	$	5,525	$	5,174	$	351	(1)	Mortgages held for sale reported at fair value	$	3,058	$	2,942	$	116	(1)

December 31, 2021	December 31, 2021								December 31, 2021
Mortgages held for sale reported at fair value	Mortgages held for sale reported at fair value	$	13,284	$	12,456	$	828	(1)	Mortgages held for sale reported at fair value	$	13,284	$	12,456	$	828	(1)

(1)The excess of fair value carrying amount over (under) unpaid principal is included in mortgage banking income and includes changes in fair value at and subsequent to funding and gains and losses on the related loan commitment prior to funding.

Financial Instruments on Recurring Basis:

The following is a description of the valuation methodologies used for financial instruments measured at fair value on a recurring basis:

Investment securities available-for-sale are valued primarily by a third party pricing agent. Prices supplied by the independent pricing agent, as well as their pricing methodologies and assumptions, are reviewed by the Company for reasonableness and to ensure such prices are aligned with market levels. In general, the Company’s investment securities do not possess a complex structure that could introduce greater valuation risk. The portfolio mainly consists of traditional investments including U.S. Treasury and Federal agencies securities, Federal agency mortgage pass-through securities, and general obligation and revenue municipal bonds. Pricing for such instruments is fairly generic and is easily obtained. On a quarterly basis, prices supplied by the pricing agent are validated by comparison to prices obtained from other third party sources for a material portion of the portfolio.

The valuation policy and procedures for Level 3 fair value measurements of available-for-sale debt securities are decided through collaboration between management of the Corporate Accounting and Funds Management departments. The changes in fair value measurement for Level 3 securities are analyzed on a periodic basis under a collaborative framework with the aforementioned departments. The methodology and variables used for input are derived from the combination of observable and unobservable inputs. The unobservable inputs are determined through internal assumptions that may vary from period to period due to external factors, such as market movement and credit rating adjustments.

Both the market and income valuation approaches are implemented using the following types of inputs:

•U.S. treasuries are priced using the market approach and utilizing live data feeds from active market exchanges for identical securities.

Table of Contents

•Government-sponsored agency debt securities and corporate bonds are primarily priced using available market information through processes such as benchmark curves, market valuations of like securities, sector groupings and matrix pricing.

•Other government-sponsored agency securities, mortgage-backed securities and some of the actively traded REMICs and CMOs, are primarily priced using available market information including benchmark yields, prepayment speeds, spreads and volatility of similar securities.

•State and political subdivisions are largely grouped by characteristics, i.e., geographical data and source of revenue in trade dissemination systems. Since some securities are not traded daily and due to other grouping limitations, active market quotes are often obtained using benchmarking for like securities. Local direct placement municipal securities, with very little market activity, are priced using an appropriate market yield curve, which includes a credit spread assumption.

Mortgages held for sale and the related loan commitments and forward contracts (hedges) are valued by a third party pricing agent. Prices supplied by the independent pricing agent, as well as their pricing methodologies, are reviewed by the Company for reasonableness and to ensure such prices are aligned with market values. On a quarterly basis, prices supplied by the pricing agent are validated by comparison to the prices obtained from other third party sources.

Interest rate swap positions, both assets and liabilities, are valued by a third-party pricing agent using an income approach and utilizing models that use as their basis readily observable market parameters. This valuation process considers various factors including interest rate yield curves, time value and volatility factors. Validation of third party agent valuations is accomplished by comparing those values to the Company’s swap counterparty valuations. Management believes an adjustment is required to “mid-market” valuations for derivatives tied to its performing loan portfolio to recognize the imprecision and related exposure inherent in the process of estimating expected credit losses as well as velocity of deterioration evident with systemic risks embedded in these portfolios. Any change in the mid-market derivative valuation adjustment will be recognized immediately through the Consolidated Statements of Income.

Table of Contents

The following table shows the balance of assets and liabilities measured at fair value on a recurring basis.


(Dollars in thousands)	(Dollars in thousands)	Level 1		Level 2		Level 3		Total		(Dollars in thousands)	Level 1		Level 2		Level 3		Total
June 30, 2022
September 30, 2022										September 30, 2022
Assets:	Assets:									Assets:
Investment securities available-for-sale:	Investment securities available-for-sale:									Investment securities available-for-sale:
U.S. Treasury and Federal agencies securities	U.S. Treasury and Federal agencies securities	$	583,615	$	474,218	$	—	$	1,057,833	U.S. Treasury and Federal agencies securities	$	570,045	$	461,532	$	—	$	1,031,577
U.S. States and political subdivisions securities	U.S. States and political subdivisions securities	—		110,281		4,515		114,796		U.S. States and political subdivisions securities	—		110,833		4,398		115,231
Mortgage-backed securities — Federal agencies	Mortgage-backed securities — Federal agencies	—		646,867		—		646,867		Mortgage-backed securities — Federal agencies	—		637,690		—		637,690
Corporate debt securities	Corporate debt securities	—		16,309		—		16,309		Corporate debt securities	—		16,113		—		16,113
Foreign government and other securities	Foreign government and other securities	—		584		—		584		Foreign government and other securities	—		583		—		583
Total debt securities available-for-sale	Total debt securities available-for-sale	583,615		1,248,259		4,515		1,836,389		Total debt securities available-for-sale	570,045		1,226,751		4,398		1,801,194

Mortgages held for sale	Mortgages held for sale	—		5,525		—		5,525		Mortgages held for sale	—		3,058		—		3,058
Accrued income and other assets (interest rate swap agreements)	Accrued income and other assets (interest rate swap agreements)	—		13,432		—		13,432		Accrued income and other assets (interest rate swap agreements)	—		26,918		—		26,918
Total	Total	$	583,615	$	1,267,216	$	4,515	$	1,855,346	Total	$	570,045	$	1,256,727	$	4,398	$	1,831,170

Liabilities:	Liabilities:									Liabilities:
Accrued expenses and other liabilities (interest rate swap agreements)	Accrued expenses and other liabilities (interest rate swap agreements)	$	—	$	13,686	$	—	$	13,686	Accrued expenses and other liabilities (interest rate swap agreements)	$	—	$	27,424	$	—	$	27,424
Total	Total	$	—	$	13,686	$	—	$	13,686	Total	$	—	$	27,424	$	—	$	27,424

December 31, 2021	December 31, 2021									December 31, 2021
Assets:	Assets:									Assets:
Investment securities available-for-sale:	Investment securities available-for-sale:									Investment securities available-for-sale:
U.S. Treasury and Federal agencies securities	U.S. Treasury and Federal agencies securities	$	561,950	$	522,056	$	—	$	1,084,006	U.S. Treasury and Federal agencies securities	$	561,950	$	522,056	$	—	$	1,084,006
U.S. States and political subdivisions securities	U.S. States and political subdivisions securities	—		93,852		1,849		95,701		U.S. States and political subdivisions securities	—		93,852		1,849		95,701
Mortgage-backed securities — Federal agencies	Mortgage-backed securities — Federal agencies	—		659,727		—		659,727		Mortgage-backed securities — Federal agencies	—		659,727		—		659,727
Corporate debt securities	Corporate debt securities	—		23,009		—		23,009		Corporate debt securities	—		23,009		—		23,009
Foreign government and other securities	Foreign government and other securities	—		598		—		598		Foreign government and other securities	—		598		—		598
Total debt securities available-for-sale	Total debt securities available-for-sale	561,950		1,299,242		1,849		1,863,041		Total debt securities available-for-sale	561,950		1,299,242		1,849		1,863,041

Mortgages held for sale	Mortgages held for sale	—		13,284		—		13,284		Mortgages held for sale	—		13,284		—		13,284
Accrued income and other assets (interest rate swap agreements)	Accrued income and other assets (interest rate swap agreements)	—		20,735		—		20,735		Accrued income and other assets (interest rate swap agreements)	—		20,735		—		20,735
Total	Total	$	561,950	$	1,333,261	$	1,849	$	1,897,060	Total	$	561,950	$	1,333,261	$	1,849	$	1,897,060

Liabilities:	Liabilities:									Liabilities:
Accrued expenses and other liabilities (interest rate swap agreements)	Accrued expenses and other liabilities (interest rate swap agreements)	$	—	$	21,172	$	—	$	21,172	Accrued expenses and other liabilities (interest rate swap agreements)	$	—	$	21,172	$	—	$	21,172
Total	Total	$	—	$	21,172	$	—	$	21,172	Total	$	—	$	21,172	$	—	$	21,172

Table of Contents

The following table shows changes in Level 3 assets measured at fair value on a recurring basis for the quarter ended ~~June~~September 30, 2022 and 2021.

(Dollars in thousands)

U.S. States and
political
subdivisions
securities

Beginning balance ~~April~~July 1, 2022

~~4,529~~4,515

Total gains or losses (realized/unrealized):

Included in earnings

—

Included in other comprehensive income (loss)

~~(14)~~(32)

Purchases

—

Issuances

—

Sales

—

Settlements

—

Maturities

— (85)

Transfers into Level 3

—

Transfers out of Level 3

—

Ending balance ~~June~~September 30, 2022

~~4,515~~4,398

Beginning ~~April~~balance July 1, 2021

~~1,907~~1,921

Total gains or losses (realized/unrealized):

Included in earnings

—

Included in other comprehensive income (loss)

33 (7)

Purchases

—

Issuances

—

Sales

—

Settlements

—

Maturities

~~(19)~~(85)

Transfers into Level 3

—

Transfers out of Level 3

—

Ending balance ~~June~~September 30, 2021

~~1,921~~1,829

There were no gains or losses for the period included in earnings attributable to the change in unrealized gains or losses relating to assets still held at ~~June~~September 30, 2022 or 2021.

The following table shows the valuation methodology and unobservable inputs for Level 3 assets measured at fair value on a recurring basis.

(Dollars in thousands)

Fair Value

Valuation Methodology

Unobservable Inputs

Range of Inputs

Weighted Average

(Dollars in thousands)

Fair Value

Valuation Methodology

Unobservable Inputs

Range of Inputs

Weighted Average

June 30, 2022

September 30, 2022

Debt securities available-for sale

Direct placement municipal securities

4,515

Discounted cash flows

Credit spread assumption

0.09% - 4.36%

2.88

Direct placement municipal securities

4,398

Discounted cash flows

Credit spread assumption

4.17% - 4.97%

4.79

December 31, 2021

Debt securities available-for sale

Direct placement municipal securities

1,849

Discounted cash flows

Credit spread assumption

0.04% - 2.31%

1.58

Direct placement municipal securities

1,849

Discounted cash flows

Credit spread assumption

0.04% - 2.31%

1.58

Financial Instruments on Non-recurring Basis:

The Company may be required, from time to time, to measure certain other financial assets at fair value on a non-recurring basis in accordance with GAAP. These adjustments to fair value usually result from application of lower of cost or market accounting or impairment charges of individual assets.

Table of Contents

The Credit Policy Committee (CPC), a management committee, is responsible for overseeing the valuation processes and procedures for Level 3 measurements of impaired loans, other real estate and repossessions. The CPC reviews these assets on a quarterly basis to determine the accuracy of the observable inputs, generally third party appraisals, auction values, values derived from trade publications and data submitted by the borrower, and the appropriateness of the unobservable inputs, generally discounts due to current market conditions and collection issues. The CPC establishes discounts based on asset type and valuation source; deviations from the standard are documented. The discounts are reviewed periodically, annually at a minimum, to determine they remain appropriate. Consideration is given to current trends in market values for the asset categories and gains and losses on sales of similar assets. The Loan and Funds Management Committee of the Board of Directors is responsible for overseeing the CPC.

Discounts vary depending on the nature of the assets and the source of value. Aircraft are generally valued using quarterly trade publications adjusted for engine time, condition, maintenance programs, discounted by 10%. Likewise, autos are valued using current auction values, discounted by 10%; medium and heavy duty trucks are valued using trade publications and auction values, discounted by 15%. Construction equipment is generally valued using trade publications and auction values, discounted by 20%. Real estate is valued based on appraisals or evaluations, discounted by 20% with higher discounts for property in poor condition or property with characteristics which may make it more difficult to market. Commercial loans subject to borrowing base certificates are generally discounted by 20% for receivables and 40% - 75% for inventory with higher discounts when monthly borrowing base certificates are not required or received.

Collateral-dependent impaired loans and related write-downs are based on the fair value of the underlying collateral if repayment is expected solely from the collateral. Collateral values are reviewed quarterly and estimated using customized discounting criteria, appraisals and dealer and trade magazine quotes which are used in a market valuation approach. In accordance with fair value measurements, only impaired loans for which an allowance for loan loss has been established based on the fair value of collateral require classification in the fair value hierarchy. As a result, only a portion of the Company’s impaired loans are classified in the fair value hierarchy.

The Company has established MSRs valuation policies and procedures based on industry standards and to ensure valuation methodologies are consistent and verifiable. MSRs and related adjustments to fair value result from application of lower of cost or fair value accounting. For purposes of impairment, MSRs are stratified based on the predominant risk characteristics of the underlying servicing, principally by loan type. The fair value of each tranche of the servicing portfolio is estimated by calculating the present value of estimated future net servicing cash flows, taking into consideration actual and expected mortgage loan prepayment rates, discount rates, servicing costs, and other economic factors. Prepayment rates and discount rates are derived through a third party pricing agent. Changes in the most significant inputs, including prepayment rates and discount rates, are compared to the changes in the fair value measurements and appropriate resolution is made. A fair value analysis is also obtained from an independent third party agent and compared to the internal valuation for reasonableness. MSRs do not trade in an active, open market with readily observable prices and though sales of MSRs do occur, precise terms and conditions typically are not readily available and the characteristics of the Company’s servicing portfolio may differ from those of any servicing portfolios that do trade.

Other real estate is based on the fair value of the underlying collateral less expected selling costs. Collateral values are estimated primarily using appraisals and reflect a market value approach. Fair values are reviewed quarterly, and new appraisals are obtained annually. Repossessions are similarly valued.

For assets measured at fair value on a nonrecurring basis the following represents impairment charges (recoveries) recognized on these assets during the quarter ended ~~June~~September 30, 2022: collateral-dependent impaired loans - $0.00 million; mortgage servicing rights - $0.00 million; repossessions - $0.00 million; and other real estate - $0.00 million.

Table of Contents

The following table shows the carrying value of assets measured at fair value on a non-recurring basis.


(Dollars in thousands)	(Dollars in thousands)	Level 1		Level 2		Level 3		Total		(Dollars in thousands)	Level 1		Level 2		Level 3		Total
June 30, 2022
September 30, 2022										September 30, 2022
Collateral-dependent impaired loans	Collateral-dependent impaired loans	$	—	$	—	$	861	$	861	Collateral-dependent impaired loans	$	—	$	—	$	851	$	851
Accrued income and other assets (mortgage servicing rights)	Accrued income and other assets (mortgage servicing rights)	—		—		4,443		4,443		Accrued income and other assets (mortgage servicing rights)	—		—		4,298		4,298
Accrued income and other assets (repossessions)	Accrued income and other assets (repossessions)	—		—		102		102		Accrued income and other assets (repossessions)	—		—		26		26

Total	Total	$	—	$	—	$	5,406	$	5,406	Total	$	—	$	—	$	5,175	$	5,175

December 31, 2021	December 31, 2021									December 31, 2021
Collateral-dependent impaired loans	Collateral-dependent impaired loans	$	—	$	—	$	571	$	571	Collateral-dependent impaired loans	$	—	$	—	$	571	$	571
Accrued income and other assets (mortgage servicing rights)	Accrued income and other assets (mortgage servicing rights)	—		—		4,671		4,671		Accrued income and other assets (mortgage servicing rights)	—		—		4,671		4,671
Accrued income and other assets (repossessions)	Accrued income and other assets (repossessions)	—		—		861		861		Accrued income and other assets (repossessions)	—		—		861		861

Total	Total	$	—	$	—	$	6,103	$	6,103	Total	$	—	$	—	$	6,103	$	6,103

The following table below shows the valuation methodology and unobservable inputs for Level 3 assets and liabilities measured at fair value on a non-recurring basis.


(Dollars in thousands)	(Dollars in thousands)	Carrying Value		Fair Value		Valuation Methodology	Unobservable Inputs	Range of Inputs	Weighted Average		(Dollars in thousands)	Carrying Value		Fair Value		Valuation Methodology	Unobservable Inputs	Range of Inputs	Weighted Average
June 30, 2022
September 30, 2022											September 30, 2022
Collateral-dependent impaired loans	Collateral-dependent impaired loans	$	861	$	861	Collateral based measurements including appraisals, trade publications, and auction values	Discount for lack of marketability and current conditions	20% - 90%	36.2	%	Collateral-dependent impaired loans	$	851	$	851	Collateral based measurements including appraisals, trade publications, and auction values	Discount for lack of marketability and current conditions	20% - 90%	36.2	%

Mortgage servicing rights	Mortgage servicing rights	4,443		6,784		Discounted cash flows	Constant prepayment rate (CPR)	8.5% - 13.8%	12.4	%	Mortgage servicing rights	4,298		7,493		Discounted cash flows	Constant prepayment rate (CPR)	7.4% - 10.4%	9.6	%
							Discount rate	10.9% - 13.7%	11.0	%							Discount rate	11.9% - 14.7%	12.0	%

Repossessions	Repossessions	102		106		Appraisals, trade publications and auction values	Discount for lack of marketability	0% - 13%	4	%	Repossessions	26		30		Appraisals, trade publications and auction values	Discount for lack of marketability	0% - 13%	13	%

December 31, 2021	December 31, 2021										December 31, 2021
Collateral-dependent impaired loans	Collateral-dependent impaired loans	$	571	$	571	Collateral based measurements including appraisals, trade publications, and auction values	Discount for lack of marketability and current conditions	20% - 90%	43.1	%	Collateral-dependent impaired loans	$	571	$	571	Collateral based measurements including appraisals, trade publications, and auction values	Discount for lack of marketability and current conditions	20% - 90%	43.1	%

Mortgage servicing rights	Mortgage servicing rights	4,671		5,640		Discounted cash flows	Constant prepayment rate (CPR)	11.8% - 18.5%	16.4	%	Mortgage servicing rights	4,671		5,640		Discounted cash flows	Constant prepayment rate (CPR)	11.8% - 18.5%	16.4	%
							Discount rate	8.6% - 11.5%	8.8	%							Discount rate	8.6% - 11.5%	8.8	%

Repossessions	Repossessions	861		942		Appraisals, trade publications and auction values	Discount for lack of marketability	0% - 21%	2	%	Repossessions	861		942		Appraisals, trade publications and auction values	Discount for lack of marketability	0% - 21%	2	%

GAAP requires disclosure of the fair value of financial assets and financial liabilities, including those financial assets and financial liabilities that are not measured and reported at fair value on a recurring or non-recurring basis.

Table of Contents

The following table shows the fair values of the Company’s financial instruments.


(Dollars in thousands)	(Dollars in thousands)	Carrying or Contract Value		Fair Value		Level 1		Level 2		Level 3		(Dollars in thousands)	Carrying or Contract Value		Fair Value		Level 1		Level 2		Level 3
June 30, 2022
September 30, 2022												September 30, 2022
Assets:	Assets:											Assets:
Cash and due from banks	Cash and due from banks	$	116,915	$	116,915	$	116,915	$	—	$	—	Cash and due from banks	$	86,952	$	86,952	$	86,952	$	—	$	—
Federal funds sold and interest bearing deposits with other banks	Federal funds sold and interest bearing deposits with other banks	164,848		164,848		164,848		—		—		Federal funds sold and interest bearing deposits with other banks	30,652		30,652		30,652		—		—
Investment securities, available-for-sale	Investment securities, available-for-sale	1,836,389		1,836,389		583,615		1,248,259		4,515		Investment securities, available-for-sale	1,801,194		1,801,194		570,045		1,226,751		4,398
Other investments	Other investments	25,538		25,538		25,538		—		—		Other investments	25,538		25,538		25,538		—		—
Mortgages held for sale	Mortgages held for sale	5,525		5,525		—		5,525		—		Mortgages held for sale	3,058		3,058		—		3,058		—
Loans and leases, net of allowance for loan and lease losses	Loans and leases, net of allowance for loan and lease losses	5,418,351		5,369,789		—		—		5,369,789		Loans and leases, net of allowance for loan and lease losses	5,626,342		5,533,010		—		—		5,533,010
Mortgage servicing rights	Mortgage servicing rights	4,443		6,784		—		—		6,784		Mortgage servicing rights	4,298		7,493		—		—		7,493
Accrued interest receivable	Accrued interest receivable	18,137		18,137		—		18,137		—		Accrued interest receivable	20,625		20,625		—		20,625		—
Interest rate swaps	Interest rate swaps	13,432		13,432		—		13,432		—		Interest rate swaps	26,918		26,918		—		26,918		—
Liabilities:	Liabilities:											Liabilities:
Deposits	Deposits	$	6,744,896	$	6,731,541	$	5,959,947	$	771,594	$	—	Deposits	$	6,621,231	$	6,602,827	$	5,842,321	$	760,506	$	—
Short-term borrowings	Short-term borrowings	167,839		167,839		160,852		6,987		—		Short-term borrowings	340,462		340,462		143,181		197,281		—
Long-term debt and mandatorily redeemable securities	Long-term debt and mandatorily redeemable securities	48,459		47,369		—		47,369		—		Long-term debt and mandatorily redeemable securities	47,587		46,052		—		46,052		—
Subordinated notes	Subordinated notes	58,764		50,120		—		50,120		—		Subordinated notes	58,764		48,394		—		48,394		—
Accrued interest payable	Accrued interest payable	2,294		2,294		—		2,294		—		Accrued interest payable	3,133		3,133		—		3,133		—
Interest rate swaps	Interest rate swaps	13,686		13,686		—		13,686		—		Interest rate swaps	27,424		27,424		—		27,424		—
Off-balance-sheet instruments *	Off-balance-sheet instruments *	—		103		—		103		—		Off-balance-sheet instruments *	—		120		—		120		—

December 31, 2021	December 31, 2021											December 31, 2021
Assets:	Assets:											Assets:
Cash and due from banks	Cash and due from banks	$	54,420	$	54,420	$	54,420	$	—	$	—	Cash and due from banks	$	54,420	$	54,420	$	54,420	$	—	$	—
Federal funds sold and interest bearing deposits with other banks	Federal funds sold and interest bearing deposits with other banks	470,767		470,767		470,767		—		—		Federal funds sold and interest bearing deposits with other banks	470,767		470,767		470,767		—		—
Investment securities, available-for-sale	Investment securities, available-for-sale	1,863,041		1,863,041		561,950		1,299,242		1,849		Investment securities, available-for-sale	1,863,041		1,863,041		561,950		1,299,242		1,849
Other investments	Other investments	27,189		27,189		27,189		—		—		Other investments	27,189		27,189		27,189		—		—
Mortgages held for sale	Mortgages held for sale	13,284		13,284		—		13,284		—		Mortgages held for sale	13,284		13,284		—		13,284		—
Loans and leases, net of allowance for loan and lease losses	Loans and leases, net of allowance for loan and lease losses	5,218,722		5,269,551		—		—		5,269,551		Loans and leases, net of allowance for loan and lease losses	5,218,722		5,269,551		—		—		5,269,551
Mortgage servicing rights	Mortgage servicing rights	4,671		5,640		—		—		5,640		Mortgage servicing rights	4,671		5,640		—		—		5,640
Accrued interest receivable	Accrued interest receivable	17,760		17,760		—		17,760		—		Accrued interest receivable	17,760		17,760		—		17,760		—
Interest rate swaps	Interest rate swaps	20,735		20,735		—		20,735		—		Interest rate swaps	20,735		20,735		—		20,735		—
Liabilities:	Liabilities:											Liabilities:
Deposits	Deposits	$	6,679,065	$	6,680,163	$	5,794,928	$	885,235	$	—	Deposits	$	6,679,065	$	6,680,163	$	5,794,928	$	885,235	$	—
Short-term borrowings	Short-term borrowings	200,027		200,027		192,801		7,226		—		Short-term borrowings	200,027		200,027		192,801		7,226		—
Long-term debt and mandatorily redeemable securities	Long-term debt and mandatorily redeemable securities	71,251		71,305		—		71,305		—		Long-term debt and mandatorily redeemable securities	71,251		71,305		—		71,305		—
Subordinated notes	Subordinated notes	58,764		58,553		—		58,553		—		Subordinated notes	58,764		58,553		—		58,553		—
Accrued interest payable	Accrued interest payable	1,885		1,885		—		1,885		—		Accrued interest payable	1,885		1,885		—		1,885		—
Interest rate swaps	Interest rate swaps	21,172		21,172		—		21,172		—		Interest rate swaps	21,172		21,172		—		21,172		—
Off-balance-sheet instruments *	Off-balance-sheet instruments *	—		364		—		364		—		Off-balance-sheet instruments *	—		364		—		364		—

* Represents estimated cash outflows required to currently settle the obligations at current market rates.

These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument. These estimates are subjective in nature and require considerable judgment to interpret market data. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize in a current market exchange, nor are they intended to represent the fair value of the Company as a whole. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts. The fair value estimates presented herein are based on pertinent information available to management as of the respective balance sheet date. Although the Company is not aware of any factors that would significantly affect the estimated fair value amounts, such amounts have not been comprehensively revalued since the presentation dates, and therefore, estimates of fair value after the balance sheet date may differ significantly from the amounts presented herein.

Table of Contents

Other significant assets, such as premises and equipment, other assets, and liabilities not defined as financial instruments, are not included in the above disclosures. Also, the fair value estimates for deposits do not include the benefit that results from the low-cost funding provided by the deposit liabilities compared to the cost of borrowing funds in the market.

ITEM 2.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following management’s discussion and analysis is presented to provide information concerning 1st Source Corporation and its subsidiaries’ (collectively referred to as “the Company”, “we”, and “our”) financial condition as of ~~June~~September 30, 2022, as compared to December 31, 2021, and the results of operations for the three and ~~six~~nine months ended ~~June~~September 30, 2022 and 2021. This discussion and analysis should be read in conjunction with our consolidated financial statements and the financial and statistical data appearing elsewhere in this report and our 2021 Annual Report.

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 other similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such 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. We caution readers not to place undue reliance on any forward-looking statements, which speak only as of the date made. We may make other written or oral forward-looking statements from time to time. Readers are advised that various important factors could cause our actual results or circumstances for future periods to differ materially from those anticipated or projected in such forward-looking statements. Such factors include, but are not limited to, changes in law, regulations or GAAP; our competitive position within the markets we serve; increasing consolidation within the banking industry; unforeseen changes in interest rates; unforeseen changes in loan prepayment assumptions; unforeseen downturns in or major events affecting the local, regional or national economies or the industries in which we have credit concentrations; potential impacts of the COVID-19 pandemic; and other matters discussed in our filings with the SEC, including our Annual Report on Form 10-K for 2021, which filings are available from the SEC. We undertake no obligation to publicly update or revise any forward-looking statements.

FINANCIAL CONDITION

Our total assets at ~~June~~September 30, 2022 were ~~$8.03~~$8.10 billion, ~~a decrease~~an increase of ~~$66.93~~$1.20 million or ~~0.83%~~0.01% from December 31, 2021. Total investment securities available-for-sale were ~~$1.84~~$1.80 billion, a decrease of ~~$26.65~~$61.85 million or ~~1.43%~~3.32% from December 31, 2021. The largest contributor to the decrease in investment securities available-for-sale was negative market value adjustments due to temporary, non-credit-related, net unrealized losses as a result of changes in interest rates, market spreads and market conditions subsequent to purchase. Federal funds sold and interest bearing deposits with other banks were ~~$164.85~~$30.65 million, a decrease of ~~$305.92~~$440.12 million or ~~64.98%~~93.49% from December 31, 2021. The decrease in federal funds sold and interest bearing deposits with other banks was due to lower interest bearing deposits at the Federal Reserve Bank mainly from funding loan growth.

Total loans and leases were ~~$5.55~~$5.76 billion, an increase of ~~$205.00~~$415.86 million or ~~3.83%~~7.78% from December 31, 2021. The largest contributors to the increase in loans and leases was growth in the auto and light truck, construction equipment and aircraft portfolios offset by approximately ~~$66~~$69 million of Paycheck Protection Program loans forgiven by the SBA during ~~the during the first half of~~ 2022. As of ~~June~~September 30, 2022, total PPP loans were ~~$9.13~~$6.35 million which is net of unearned fees of ~~$0.21~~$0.13 million and located within the commercial and agricultural portfolio. Our foreign loan and lease balances, all denominated in U.S. dollars were ~~$233.59~~$239.80 million and $193.31 million as of ~~June~~September 30, 2022 and December 31, 2021, respectively. Foreign loans and leases are in aircraft financing. Loan and lease balances to borrowers in Brazil and Mexico were ~~$88.94~~$79.29 million and ~~$124.15~~$131.39 million as of ~~June~~September 30, 2022, respectively, compared to $65.24 million and $117.90 million as of December 31, 2021, respectively. As of ~~June~~September 30, 2022 and December 31, 2021 there was not a significant concentration in any other country.

Equipment owned under operating leases was ~~$36.58~~$32.96 million, a decrease of ~~$11.85~~$15.47 million, or ~~24.48%~~31.94% compared to December 31, 2021. The largest contributor to the decrease in equipment owned under operating leases was reduced leasing volume primarily due to a change in customer ~~preferences.~~preferences and competitive pricing pressure for new business.

Table of Contents

Total deposits were ~~$6.74~~$6.62 billion, ~~an increase~~a decrease of ~~$65.83~~$57.83 million or ~~0.99%~~0.87% from the end of 2021. The largest ~~contributors~~contributor to the ~~increase~~decrease in total deposits was ~~rise~~a decrease in time deposits offset by an increase in interest-bearing public fund ~~deposits offset by decreased time~~ deposits. Short-term borrowings were ~~$167.84~~$340.46 million, ~~a decrease~~an increase of ~~$32.19~~$140.44 million or ~~16.09%~~70.21% from December 31, ~~2021.~~2021 due primarily to increased short-term FHLB borrowings largely to support strong loan growth. Long-term debt and mandatorily redeemable securities were ~~$48.46~~$47.59 million, a decrease of ~~$22.79~~$23.66 million or ~~31.99%~~33.21% from December 31, 2021 due primarily to ~~lower~~a decrease in long-term FHLB borrowings. Accrued expenses and other liabilities were ~~$98.73~~$143.08 million, ~~a decrease~~an increase of ~~$18.98~~$25.36 million or ~~16.13%~~21.55% from December 31, 2021 primarily due to ~~a decrease~~an increase in unfunded partnership commitments and the fair value of interest rate swap contracts with customers.

~~Table of Contents~~

The following table shows accrued income and other assets.


(Dollars in thousands)	(Dollars in thousands)	June 30, 2022		December 31, 2021		(Dollars in thousands)	September 30, 2022		December 31, 2021
Accrued income and other assets:	Accrued income and other assets:					Accrued income and other assets:
Bank owned life insurance cash surrender value	Bank owned life insurance cash surrender value	$	82,027	$	71,466	Bank owned life insurance cash surrender value	$	82,655	$	71,466
Operating lease right of use assets	Operating lease right of use assets	21,055		22,071		Operating lease right of use assets	20,548		22,071
Accrued interest receivable	Accrued interest receivable	18,137		17,760		Accrued interest receivable	20,625		17,760
Mortgage servicing rights	Mortgage servicing rights	4,443		4,671		Mortgage servicing rights	4,298		4,671

Repossessions	Repossessions	102		861		Repossessions	26		861
Partnership investments carrying amount	Partnership investments carrying amount	87,212		95,045		Partnership investments carrying amount	122,453		95,045
All other assets	All other assets	83,072		57,595		All other assets	111,433		57,595
Total accrued income and other assets	Total accrued income and other assets	$	296,048	$	269,469	Total accrued income and other assets	$	362,038	$	269,469

The largest ~~contributor~~contributors to the increase in accrued income and other assets from December 31, 2021 was ~~an increase in~~higher partnership investments carrying amounts, bank owned life insurance cash surrender value, and deferred tax assets related to available-for-sale debt securities included in all other assets ~~above offset by a decrease in partnership investments and the fair value of interest rate swap contracts with customers included in all other assets~~ above.

CAPITAL

As of ~~June~~September 30, 2022, total shareholders’ equity was ~~$856.25~~$826.06 million, down ~~$60.00~~$90.20 million, or ~~6.55%~~9.84% from the $916.26 million at December 31, 2021. In addition to net income of ~~$56.70~~$89.44 million, other significant changes in shareholders’ equity during the first ~~six~~nine months of 2022 included ~~$15.39~~$23.30 million of dividends paid and $6.84 million in common stock acquired for treasury. The accumulated other comprehensive loss component of shareholders’ equity increased to ~~$107.01~~$162.28 million at ~~June~~September 30, 2022, compared to $9.86 million at December 31, 2021 due to changes in interest rates, market spreads and market conditions on our available-for-sale investment portfolio. Our shareholders’ equity-to-assets ratio was ~~10.66%~~10.20% as of ~~June~~September 30, 2022, compared to 11.32% at December 31, 2021. Book value per common share declined to ~~$34.74~~$33.50 at ~~June~~September 30, 2022, from $37.04 at December 31, 2021 primarily due to an increase in accumulated other comprehensive losses.

We declared and paid cash dividends per common share of ~~$0.31~~$0.32 during the ~~second~~third quarter of 2022. The trailing four quarters dividend payout ratio, representing cash dividends per common share divided by diluted earnings per common share, was ~~26.50%~~26.54%. The dividend payout is continually reviewed by management and the Board of Directors subject to the Company’s capital and dividend policy.

The banking regulators have established guidelines for leverage capital requirements, expressed in terms of Tier 1 or core capital as a percentage of average assets, to measure the soundness of a financial institution. In addition, banking regulators have established risk-based capital guidelines for U.S. banking organizations.

Table of Contents

The actual capital amounts and ratios of 1st Source Corporation and 1st Source Bank as of ~~June~~September 30, 2022, are presented in the table below.


		Actual				Minimum Capital Adequacy				Minimum Capital Adequacy with Capital Buffer				To Be Well Capitalized Under Prompt Corrective Action Provisions					Actual				Minimum Capital Adequacy				Minimum Capital Adequacy with Capital Buffer				To Be Well Capitalized Under Prompt Corrective Action Provisions
(Dollars in thousands)	(Dollars in thousands)	Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio		(Dollars in thousands)	Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio
Total Capital (to Risk-Weighted Assets):	Total Capital (to Risk-Weighted Assets):																	Total Capital (to Risk-Weighted Assets):
1st Source Corporation	1st Source Corporation	$	1,075,991	16.79	%	$	512,744	8.00	%	$	672,977	10.50	%	$	640,930	10.00	%	1st Source Corporation	$	1,111,003	16.50	%	$	538,728	8.00	%	$	707,080	10.50	%	$	673,410	10.00	%
1st Source Bank	1st Source Bank	1,005,713		15.70		512,369		8.00		672,484		10.50		640,461		10.00		1st Source Bank	1,036,300		15.40		538,348		8.00		706,582		10.50		672,935		10.00
Tier 1 Capital (to Risk-Weighted Assets):	Tier 1 Capital (to Risk-Weighted Assets):																	Tier 1 Capital (to Risk-Weighted Assets):
1st Source Corporation	1st Source Corporation	995,156		15.53		384,558		6.00		544,791		8.50		512,744		8.00		1st Source Corporation	1,026,126		15.24		404,046		6.00		572,398		8.50		538,728		8.00
1st Source Bank	1st Source Bank	924,936		14.44		384,277		6.00		544,392		8.50		512,369		8.00		1st Source Bank	951,481		14.14		403,761		6.00		571,995		8.50		538,348		8.00
Common Equity Tier 1 Capital (to Risk-Weighted Assets):	Common Equity Tier 1 Capital (to Risk-Weighted Assets):																	Common Equity Tier 1 Capital (to Risk-Weighted Assets):
1st Source Corporation	1st Source Corporation	883,740		13.79		288,419		4.50		448,651		7.00		416,605		6.50		1st Source Corporation	908,825		13.50		303,034		4.50		471,387		7.00		437,716		6.50
1st Source Bank	1st Source Bank	870,520		13.59		288,207		4.50		448,323		7.00		416,300		6.50		1st Source Bank	891,180		13.24		302,821		4.50		471,055		7.00		437,408		6.50
Tier 1 Capital (to Average Assets):	Tier 1 Capital (to Average Assets):																	Tier 1 Capital (to Average Assets):
1st Source Corporation	1st Source Corporation	995,156		12.21		325,920		4.00		N/A		N/A		407,400		5.00		1st Source Corporation	1,026,126		12.69		323,538		4.00		N/A		N/A		404,422		5.00
1st Source Bank	1st Source Bank	924,936		11.36		325,778		4.00		N/A		N/A		407,222		5.00		1st Source Bank	951,481		11.77		323,394		4.00		N/A		N/A		404,242		5.00

PPP loan balances have been assigned a zero percent risk weight and therefore had no impact on our total risk-weighted assets at ~~June~~September 30, 2022.

~~Table of Contents~~

LIQUIDITY AND INTEREST RATE SENSITIVITY

Effective liquidity management ensures that the cash flow requirements of depositors and borrowers, as well as our operating cash needs are met. Funds are available from a number of sources, including the securities portfolio, the core deposit base, access to the national brokered certificates of deposit market, national listing service certificates of deposit, Federal Home Loan Bank (FHLB) borrowings, Federal Reserve Bank (FRB) borrowings, and the capability to package loans for sale.

We have borrowing sources available to supplement deposits and meet our funding needs. 1st Source Bank has established relationships with several banks to provide short term borrowings in the form of federal funds purchased. At ~~June~~September 30, 2022, we had no$15.00 million of borrowings in the federal funds market. We could borrow ~~$245.00~~$230.00 million in additional funds for a short time from these banks on a collective basis. As of ~~June~~September 30, 2022, we had ~~$23.18~~$213.09 million outstanding in FHLB advances and could borrow an additional ~~$515.15~~$337.68 million contingent on the FHLB activity-based stock ownership requirement. We also had no outstandings with the FRB and could borrow ~~$448.21~~$468.00 million as of ~~June~~September 30, 2022.

Our loan to asset ratio was ~~69.14%~~71.16% at ~~June~~September 30, 2022 compared to 66.03% at December 31, 2021 and ~~71.04%~~67.29% at ~~June~~September 30, 2021. Cash and cash equivalents totaled ~~$281.76~~$117.60 million at ~~June~~September 30, 2022 compared to $525.19 million at December 31, 2021 and ~~$469.45~~$637.28 million at ~~June~~September 30, 2021. The decrease in cash and cash equivalents was primarily due to a reduction in excess liquidity from fewer PPP loan forgiveness proceeds and positive loan growth. At ~~June~~September 30, 2022, the Consolidated Statements of Financial Condition was rate sensitive by ~~$51.27~~$307.87 million more liabilities than assets scheduled to reprice within one year, or approximately ~~0.98%~~0.91%. Management believes that the present funding sources provide adequate liquidity to meet our cash flow needs.

Under Indiana law governing the collateralization of public fund deposits, the Indiana Board of Depositories determines which financial institutions are required to pledge collateral based on the strength of their financial ratings. We have been informed that no collateral is required for our public fund deposits. However, the Board of Depositories could alter this requirement in the future and adversely impact our liquidity. Our potential liquidity exposure if we must pledge collateral is approximately ~~$1.06 billion.~~$981 million.

RESULTS OF OPERATIONS

Net income available to common shareholders for the three and ~~six~~nine month period ended ~~June~~September 30, 2022 was ~~$29.31~~$32.74 million and ~~$56.70~~$89.44 million, compared to ~~$30.22~~$32.48 million and ~~$58.33~~$90.81 million for the same periods in 2021. Diluted net income per common share was ~~$1.18~~$1.32 and ~~$2.28~~$3.59 for the three and ~~six~~nine month periods ended ~~June~~September 30, 2022, compared to ~~$1.19~~$1.29 and ~~$2.29~~$3.59 earned for the same periods in 2021. Return on average common shareholders’ equity was ~~12.91%~~13.56% for the ~~six~~nine months ended ~~June~~September 30, 2022, compared to ~~13.12%~~13.45% in 2021. The return on total average assets was ~~1.42%~~1.49% for the ~~six~~nine months ended ~~June~~September 30, 2022, compared to ~~1.57%~~1.60% in 2021.

Table of Contents

Net income decreased for the ~~six~~nine months ended ~~June~~September 30, 2022 compared to the first ~~six~~nine months of 2021. The provision for credit losses increased and noninterest income decreased offset by an increase to net interest ~~income.~~income and a decrease to noninterest expense. Details of the changes in the various components of net income are discussed further below.

~~Table of Contents~~

NET INTEREST INCOME

The following tables provide an analysis of net interest income and illustrates the interest income earned and interest expense charged for each major component of interest earning assets and interest bearing liabilities. Yields/rates are computed on a tax-equivalent basis, using a 21% rate. Nonaccrual loans and leases are included in the average loan and lease balance outstanding.

DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS’ EQUITY

INTEREST RATES AND INTEREST DIFFERENTIAL


								Three Months Ended																				Three Months Ended
		June 30, 2022						March 31, 2022						June 30, 2021							September 30, 2022							June 30, 2022						September 30, 2021
(Dollars in thousands)	(Dollars in thousands)	Average Balance		Interest Income/Expense		Yield/ Rate		Average Balance		Interest Income/Expense		Yield/ Rate		Average Balance		Interest Income/Expense		Yield/ Rate		(Dollars in thousands)	Average Balance		Interest Income/Expense			Yield/ Rate		Average Balance		Interest Income/Expense		Yield/ Rate		Average Balance		Interest Income/Expense		Yield/ Rate
ASSETS	ASSETS																			ASSETS
Investment securities available-for-sale:	Investment securities available-for-sale:																			Investment securities available-for-sale:
Taxable	Taxable	$	1,805,044	$	6,289	1.40	%	$	1,857,557	$	6,344	1.39	%	$	1,305,988	$	4,156	1.28	%	Taxable	$	1,816,138	$	6,691		1.46	%	$	1,805,044	$	6,289	1.40	%	$	1,451,523	$	4,533	1.24	%
Tax exempt(1)	Tax exempt(1)	30,930		195		2.53	%	29,498		165		2.27	%	33,563		192		2.29	%	Tax exempt(1)	47,841		426			3.53	%	30,930		195		2.53	%	30,493		172		2.24	%
Mortgages held for sale	Mortgages held for sale	4,889		52		4.27	%	8,791		67		3.09	%	7,208		54		3.00	%	Mortgages held for sale	4,272		58			5.39	%	4,889		52		4.27	%	17,750		120		2.68	%

Loans and leases, net of unearned discount(1)	Loans and leases, net of unearned discount(1)	5,467,808		60,448		4.43	%	5,324,344		55,218		4.21	%	5,515,387		57,169		4.16	%	Loans and leases, net of unearned discount(1)	5,627,718		69,064			4.87	%	5,467,808		60,448		4.43	%	5,427,080		61,655		4.51	%
Other investments	Other investments	376,960		1,168		1.24	%	400,058		363		0.37	%	402,740		317		0.32	%	Other investments	119,624		421			1.40	%	376,960		1,168		1.24	%	477,406		360		0.30	%
Total earning assets(1)	Total earning assets(1)	7,685,631		68,152		3.56	%	7,620,248		62,157		3.31	%	7,264,886		61,888		3.42	%	Total earning assets(1)	7,615,593		76,660			3.99	%	7,685,631		68,152		3.56	%	7,404,252		66,840		3.58	%
Cash and due from banks	Cash and due from banks	90,101						77,063						76,198						Cash and due from banks	74,329							90,101						76,915
Allowance for loan and lease losses	Allowance for loan and lease losses	(132,020)						(128,647)						(142,056)						Allowance for loan and lease losses	(133,989)							(132,020)						(137,206)
Other assets	Other assets	448,604						440,074						458,248						Other assets	463,171							448,604						452,802
Total assets	Total assets	$	8,092,316					$	8,008,738					$	7,657,276					Total assets	$	8,019,104						$	8,092,316					$	7,796,763

LIABILITIES AND SHAREHOLDERS’ EQUITY	LIABILITIES AND SHAREHOLDERS’ EQUITY																			LIABILITIES AND SHAREHOLDERS’ EQUITY

Interest-bearing deposits	Interest-bearing deposits	$	4,753,331	$	3,553	0.30	%	$	4,587,242	$	2,376	0.21	%	$	4,458,915	$	3,202	0.29	%	Interest-bearing deposits	$	4,634,092	$	6,556		0.56	%	$	4,753,331	$	3,553	0.30	%	$	4,488,169	$	2,924	0.26	%
Short-term borrowings:	Short-term borrowings:																			Short-term borrowings:
Securities sold under agreements to repurchase	Securities sold under agreements to repurchase	176,994		23		0.05	%	192,108		23		0.05	%	180,613		28		0.06	%	Securities sold under agreements to repurchase	159,345		21			0.05	%	176,994		23		0.05	%	177,720		24		0.05	%
Other short-term borrowings	Other short-term borrowings	5,394		—		—	%	5,372		1		0.08	%	5,992		1		0.07	%	Other short-term borrowings	57,609		359			2.47	%	5,394		—		—	%	5,492		1		0.07	%
Subordinated notes	Subordinated notes	58,764		851		5.81	%	58,764		823		5.68	%	58,764		814		5.56	%	Subordinated notes	58,764		904			6.10	%	58,764		851		5.81	%	58,764		816		5.51	%
Long-term debt and mandatorily redeemable securities	Long-term debt and mandatorily redeemable securities	54,662		140		1.03	%	69,967		(792)		(4.59)	%	81,516		790		3.89	%	Long-term debt and mandatorily redeemable securities	48,399		(296)			(2.43)	%	54,662		140		1.03	%	81,371		740		3.61	%
Total interest-bearing liabilities	Total interest-bearing liabilities	5,049,145		4,567		0.36	%	4,913,453		2,431		0.20	%	4,785,800		4,835		0.41	%	Total interest-bearing liabilities	4,958,209		7,544			0.60	%	5,049,145		4,567		0.36	%	4,811,516		4,505		0.37	%
Noninterest-bearing deposits	Noninterest-bearing deposits	2,042,462						2,029,627						1,819,739						Noninterest-bearing deposits	2,039,147							2,042,462						1,913,675
Other liabilities	Other liabilities	84,995						101,502						108,916						Other liabilities	90,336							84,995						111,337
Shareholders’ equity	Shareholders’ equity	861,134						910,793						898,388						Shareholders’ equity	873,209							861,134						915,552
Noncontrolling interests	Noncontrolling interests	54,580						53,363						44,433						Noncontrolling interests	58,203							54,580						44,683
Total liabilities and equity	Total liabilities and equity	$	8,092,316					$	8,008,738					$	7,657,276					Total liabilities and equity	$	8,019,104						$	8,092,316					$	7,796,763
Less: Fully tax-equivalent adjustments	Less: Fully tax-equivalent adjustments			(123)						(108)						(118)				Less: Fully tax-equivalent adjustments			(182)							(123)						(111)
Net interest income/margin (GAAP-derived)(1)	Net interest income/margin (GAAP-derived)(1)			$	63,462	3.31	%			$	59,618	3.17	%			$	56,935	3.14	%	Net interest income/margin (GAAP-derived)(1)			$	68,934		3.59	%			$	63,462	3.31	%			$	62,224	3.33	%
Fully tax-equivalent adjustments	Fully tax-equivalent adjustments			123						108						118				Fully tax-equivalent adjustments			182							123						111
Net interest income/margin - FTE(1)	Net interest income/margin - FTE(1)			$	63,585	3.32	%			$	59,726	3.18	%			$	57,053	3.15	%	Net interest income/margin - FTE(1)			$	69,116		3.60	%			$	63,585	3.32	%			$	62,335	3.34	%
																									(1) See “Reconciliation of Non-GAAP Financial Measures” at the end of this section for additional information on this performance measure/ratio.

Quarter Ended ~~June~~September 30, 2022 compared to the Quarter Ended ~~June~~September 30, 2021

The taxable-equivalent net interest income for the three months ended ~~June~~September 30, 2022 was ~~$63.59~~$69.12 million, an increase of ~~11.45%~~10.88% over the same period in 2021. The net interest margin on a fully taxable-equivalent basis was ~~3.32%~~3.60% for the three months ended ~~June~~September 30, 2022, compared to ~~3.15%~~3.34% for the three months ended ~~June~~September 30, 2021.

Table of Contents

During the three month period ended ~~June~~September 30, 2022, average earning assets increased ~~$420.75~~$211.34 million, up ~~5.79%~~2.85% over the comparable period in 2021. Average interest-bearing liabilities increased ~~$263.35~~$146.69 million or ~~5.50%~~3.05%. The yield on average earning assets increased 1441 basis points to ~~3.56%~~3.99% from ~~3.42%~~3.58% primarily due to higher rates on loans and leases, investment securities and other investments, which include federal funds sold, time deposits with other banks, Federal Reserve Bank excess balances, Federal Reserve Bank and Federal Home Loan Bank (FHLB) stock and commercial paper. Total cost of average interest-bearing liabilities ~~decreased five~~increased 23 basis points to ~~0.36%~~0.60% from ~~0.41%~~0.37% as a result of ~~the~~higher rates on interest-bearing deposits and short-term FHLB borrowings offset by lower interest expense on mandatorily redeemable securities. The result to the net interest margin, or the ratio of net interest income to average earning assets, was an increase of 1726 basis points.

~~Table of Contents~~

The largest contributors to the improved yield on average earning assets for the three months ended ~~June~~September 30, 2022 compared to the three months ended ~~June~~September 30, 2021 was an increase in yields on net loans and leases and taxable investment securities. The yield on net loans and leases grew 2736 basis points primarily from rising interest rates and higher net interest recoveries of ~~$0.77~~$0.25 million which had a positive ~~six~~three basis points impact. ~~During the quarter, PPP loans had a positive seven basis point impact from the recognition of fees on PPP loans forgiven by the SBA compared to a one basis point impact in second quarter 2021.~~ Average net loans and leases ~~decreased $47.58~~increased $200.64 million or ~~0.86%~~3.70% primarily ~~due to PPP loan forgiveness~~ in the ~~commercial~~auto and ~~agricultural loan portfolio.~~light truck, construction equipment and aircraft portfolios. Average loans and leases net PPP loans increased ~~$335.87~~$451.88 million, up ~~6.58%~~8.74% compared to the ~~second~~third quarter of 2021. Average investment securities increased ~~$496.42~~$381.96 million or ~~37.06%~~25.77% which represents investment of excess liquidity with the largest increases in U.S. treasury and federal agency securities and mortgage-backed ~~securities.~~securities over the same period. Average other investments, primarily held at the Federal Reserve Bank, decreased ~~$25.78~~$357.78 million or ~~6.40%.~~74.94% largely to fund loan growth and deploy excess liquidity into the investment portfolio.

Average interest-bearing deposits increased ~~$294.42~~$145.92 million or ~~6.60%~~3.25% for the ~~second~~third quarter of 2022 over the same period in 2021 primarily due to public fund deposits and savings account balances. The effective rate paid on average interest-bearing deposits increased ~~one~~30 basis point to ~~0.30%~~0.56% from ~~0.29%~~0.26%. Average noninterest-bearing deposits grew ~~$222.72~~$125.47 million or ~~12.24%~~6.56% for the ~~second~~third quarter of 2022 over the same period in 2021 primarily due to ~~business~~ customers remaining cautious with their funds and spending.

Average short-term borrowings ~~decreased $4.22~~increased $33.74 million or ~~2.26%~~18.42% for the ~~second~~third quarter of 2022 compared to the same period in ~~2021.~~2021 primarily to support strong loan growth during the quarter. Interest paid on short-term borrowings ~~decreased one~~increased 64 basis ~~point.~~points due to higher short-term FHLB borrowings. Interest paid on subordinated notes increased 2559 basis points during the ~~second~~third quarter of 2022 from the same period a year ago due to a variable rate increase on one tranche. Average long-term debt and mandatorily redeemable securities balances decreased ~~$26.85~~$32.97 million or ~~32.94%~~40.52%. Interest paid on long-term debt and mandatorily redeemable securities decreased ~~286~~604 basis points during the ~~second~~third quarter of 2022 from the same period in 2021 primarily due to lower rates on mandatorily redeemable securities from a reduction in book value per share during the quarter. Mandatorily redeemable shares are issued under the terms of one of our executive incentive compensation plans and are settled based on book value per share with changes from the previous reporting date recorded as interest expense.

Table of Contents


		Six Months Ended													Nine Months Ended
		June 30, 2022						June 30, 2021							September 30, 2022						September 30, 2021
(Dollars in thousands)	(Dollars in thousands)	Average Balance		Interest Income/Expense		Yield/ Rate		Average Balance		Interest Income/Expense		Yield/ Rate		(Dollars in thousands)	Average Balance		Interest Income/Expense		Yield/ Rate		Average Balance		Interest Income/Expense			Yield/ Rate
ASSETS	ASSETS													ASSETS
Investment securities available-for-sale:	Investment securities available-for-sale:													Investment securities available-for-sale:
Taxable	Taxable	$	1,831,156	$	12,633	1.39	%	$	1,250,096	$	8,143	1.31	%	Taxable	$	1,826,095	$	19,324	1.41	%	$	1,317,976	$	12,676		1.29	%
Tax exempt(1)	Tax exempt(1)	30,218		360		2.40	%	35,468		406		2.31	%	Tax exempt(1)	36,157		786		2.91	%	33,792		578			2.29	%
Mortgages held for sale	Mortgages held for sale	6,829		119		3.51	%	10,727		140		2.63	%	Mortgages held for sale	5,967		177		3.97	%	13,094		260			2.65	%
Loans and leases, net of unearned discount(1)	Loans and leases, net of unearned discount(1)	5,396,472		115,666		4.32	%	5,507,243		115,029		4.21	%	Loans and leases, net of unearned discount(1)	5,474,401		184,730		4.51	%	5,480,229		176,684			4.31	%
Other investments	Other investments	388,445		1,531		0.79	%	310,025		583		0.38	%	Other investments	302,844		1,952		0.86	%	366,432		943			0.34	%
Total earning assets(1)	Total earning assets(1)	7,653,120		130,309		3.43	%	7,113,559		124,301		3.52	%	Total earning assets(1)	7,645,464		206,969		3.62	%	7,211,523		191,141			3.54	%
Cash and due from banks	Cash and due from banks	83,618						75,691						Cash and due from banks	75,497						76,103
Allowance for loan and lease losses	Allowance for loan and lease losses	(130,343)						(142,628)						Allowance for loan and lease losses	(131,572)						(140,800)
Other assets	Other assets	444,363						458,070						Other assets	450,701						456,293
Total assets	Total assets	$	8,050,758					$	7,504,692					Total assets	$	8,040,090					$	7,603,119

LIABILITIES AND SHAREHOLDERS’ EQUITY	LIABILITIES AND SHAREHOLDERS’ EQUITY													LIABILITIES AND SHAREHOLDERS’ EQUITY
Interest-bearing deposits	Interest-bearing deposits	$	4,670,746	$	5,929	0.26	%	$	4,360,607	$	6,728	0.31	%	Interest-bearing deposits	$	4,658,394	$	12,485	0.36	%	$	4,403,595	$	9,652		0.29	%
Short-term borrowings:	Short-term borrowings:													Short-term borrowings:
Securities sold under agreements to repurchase	Securities sold under agreements to repurchase	184,509		46		0.05	%	174,928		63		0.07	%	Securities sold under agreements to repurchase	176,029		67		0.05	%	175,869		87			0.07	%
Other short-term borrowings	Other short-term borrowings	5,383		1		0.04	%	6,765		2		0.06	%	Other short-term borrowings	22,983		360		2.09	%	6,336		3			0.06	%
Subordinated notes	Subordinated notes	58,764		1,674		5.74	%	58,764		1,632		5.60	%	Subordinated notes	58,764		2,578		5.87	%	58,764		2,448			5.57	%
Long-term debt and mandatorily redeemable securities	Long-term debt and mandatorily redeemable securities	62,273		(652)		(2.11)	%	81,243		1,290		3.20	%	Long-term debt and mandatorily redeemable securities	57,597		(948)		(2.20)	%	81,286		2,030			3.34	%
Total interest-bearing liabilities	Total interest-bearing liabilities	4,981,675		6,998		0.28	%	4,682,307		9,715		0.42	%	Total interest-bearing liabilities	4,973,767		14,542		0.39	%	4,725,850		14,220			0.40	%
Noninterest-bearing deposits	Noninterest-bearing deposits	2,036,080						1,769,779						Noninterest-bearing deposits	2,037,113						1,818,271
Other liabilities	Other liabilities	93,202						111,958						Other liabilities	92,236						111,750
Shareholders’ equity	Shareholders’ equity	885,826						896,481						Shareholders’ equity	881,574						902,907
Noncontrolling interests	Noncontrolling interests	53,975						44,167						Noncontrolling interests	55,400						44,341
Total liabilities and equity	Total liabilities and equity	$	8,050,758					$	7,504,692					Total liabilities and equity	$	8,040,090					$	7,603,119
Less: Fully tax-equivalent adjustments	Less: Fully tax-equivalent adjustments			(231)						(239)				Less: Fully tax-equivalent adjustments			(413)						(350)
Net interest income/margin (GAAP-derived)(1)	Net interest income/margin (GAAP-derived)(1)			$	123,080	3.24	%			$	114,347	3.24	%	Net interest income/margin (GAAP-derived)(1)			$	192,014	3.36	%			$	176,571		3.27	%
Fully tax-equivalent adjustments	Fully tax-equivalent adjustments			231						239				Fully tax-equivalent adjustments			413						350
Net interest income/margin - FTE(1)	Net interest income/margin - FTE(1)			$	123,311	3.25	%			$	114,586	3.25	%	Net interest income/margin - FTE(1)			$	192,427	3.37	%			$	176,921		3.28	%
																									(1) See “Reconciliation of Non-GAAP Financial Measures” at the end of this section for additional information on this performance measure/ratio.

~~Six~~Nine Months Ended ~~June~~September 30, 2022 compared to the ~~Six~~Nine Months Ended ~~June~~September 30, 2021

The taxable-equivalent net interest income for the ~~six~~nine months ended ~~June~~September 30, 2022 was ~~$123.31~~$192.43 million, an increase of ~~7.61%~~8.76% over the same period in 2021. The net interest margin on a fully taxable-equivalent basis was ~~3.25% unchanged from~~3.37% for the ~~net interest margin~~nine months ended September 30, 2022, compared to 3.28% for the same period in 2021.

During the ~~six~~nine month period ended ~~June~~September 30, 2022, average earning assets increased ~~$539.56~~$433.94 million, up ~~7.58%~~6.02% over the comparable period in 2021. Average interest-bearing liabilities increased ~~$299.37~~$247.92 million or ~~6.39%~~5.25%. The yield on average earning assets ~~decreased nine~~increased eight basis points to ~~3.43%~~3.62% from ~~3.52%~~3.54% primarily due to higher ~~average balances in~~higher rates on loans and leases, investment securities and other investments, which include federal funds sold, time deposits with other banks, Federal Reserve Bank excess balances, Federal Reserve Bank and Federal Home Loan Bank (FHLB) stock and commercial paper. Total cost of average interest-bearing liabilities decreased 14one basis ~~points~~point to ~~0.28%~~0.39% from ~~0.42%~~0.40% as a result of repricing of time deposits and lower interest expense on mandatorily redeemable securities. The result to the net interest margin, or the ratio of net interest income to average earning assets, was a net ~~zero~~nine basis point impact.

Table of Contents

The largest contributor to the improved yield on average earning assets ~~yield declined~~for the nine months ended September 30, 2022, compared to the ~~same period last year~~nine months ended September 30, 2021, was an increase in yields on net loans and leases of 20 basis points primarily due to market conditions as ~~significant excess liquidity shifted~~a result of Federal Reserve interest rate increases. The yield on net loans and leases was also positively impacted by five basis points due to recognition of unearned fees on PPP loans which have been forgiven by the ~~earning assets mix towards lower yielding instruments.~~SBA compared to a positive 12 basis point impact during 2021 offset by PPP loan balances outstanding which earn interest at 1.00%. Average net loans and leases decreased $5.83 million or 0.11% primarily due to average PPP loans of $26.58 million compared to average PPP loans of $357.28 million in 2021 in the commercial and agricultural loan portfolio. Average loans and leases net PPP loans increased $324.88 million, up 6.34%. Average mortgages held for sale decreased $7.13 million or 54.43%. Average investment securities increased ~~$575.81~~$510.48 million or ~~44.79%~~37.76% which represents investment of excess liquidity with the largest increases in U.S. treasury and federal agency securities and mortgage-backed securities. Average other investments, primarily held at the Federal Reserve Bank, ~~increased $78.42~~decreased $63.59 million or 25.29%. The yield on net loans and leases increased 11 basis points partially from higher interest recoveries on loans and leases which had a positive five basis points impact. The yield on net loans and leases was also positively impacted by seven basis points due to recognition of unearned fees on PPP loans which have been forgiven by the SBA compared to a positive five basis point impact during 2021 offset by PPP loan balances outstanding which earn interest at 1.00%. Average net loans and leases decreased $110.77 million or 2.01% primarily due to average PPP loans of $37.14 million compared to average PPP loans of $408.17 million in 2021 in the commercial and agricultural loan portfolio. Average loans and leases net PPP loans increased $261.18 million, up 5.12%. Average mortgages held for sale decreased $3.90 million or 36.34%17.35%.

Average interest-bearing deposits increased ~~$310.14~~$254.80 million or ~~7.11%~~5.79% for the first ~~six~~nine months of 2022 over the same period in 2021 primarily due to the increased public fund deposits and higher savings account balances. The effective rate paid on average interest-bearing deposits ~~decreased five~~increased seven basis points to ~~0.26%~~0.36% from ~~0.31%~~0.29%. Average noninterest-bearing deposits grew ~~$266.30~~$218.84 million or ~~15.05%~~12.04% for the first ~~six~~nine months of 2022 over the same period in 2021 primarily due to ~~business~~ customers remaining cautious with their funds and spending.

Average short-term borrowings increased ~~$8.20~~$16.81 million or ~~4.51%~~9.22% for the first ~~six~~nine months of 2022 compared to the same period in 2021. Interest paid on short-term borrowings ~~decreased two~~increased 22 basis points. Interest paid on subordinated notes increased 1430 basis points due to a variable rate on one tranche. Average long-term debt and mandatorily redeemable securities balances decreased ~~$18.97~~$23.69 million or ~~23.35%~~29.14%. Interest paid on long-term debt and mandatorily redeemable securities decreased ~~531~~554 basis points due to lower rates on mandatorily redeemable securities from a reduction in book value per share during ~~the first half of~~ 2022. Mandatorily redeemable shares are issued under the terms of one of our executive incentive compensation plans and are settled based on book value per share with changes from the previous reporting date recorded as interest expense.

Reconciliation of 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. These include taxable-equivalent net interest income (including its individual components) and net interest margin (including its individual components). 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.

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.


																					Three Months Ended									Nine Months Ended
			Three Months Ended										Six Months Ended								September 30,			June 30,			September 30,			September 30,
(Dollars in thousands)	(Dollars in thousands)		June 30, 2022			March 31, 2022			June 30, 2021				June 30, 2022			June 30, 2021			(Dollars in thousands)		2022						2021			2022			2021
Calculation of Net Interest Margin	Calculation of Net Interest Margin																		Calculation of Net Interest Margin
(A)	(A)	Interest income (GAAP)	$	68,029		$	62,049		$	61,770		(I)	$	130,078		$	124,062		(A)	Interest income (GAAP)	$	76,478		$	68,029		$	66,729		$	206,556		$	190,791
		Fully tax-equivalent adjustments:																		Fully tax-equivalent adjustments:
(B)		- Loans and leases	85			77			80				162			161
~~(C)~~(B)	~~(C)~~(B)	- Tax-exempt investment securities	38			31			38				69			78			~~(C)~~(B)	- Loans and leases	95			85			79			257			240
~~(D)~~(C)	~~(D)~~(C)	Interest income - FTE (A+B+C)	68,152			62,157			61,888				130,309			124,301			~~(D)~~(C)	- Tax-exempt investment securities	87			38			32			156			110
~~(E)~~(D)	~~(E)~~(D)	Interest expense (GAAP)	4,567			2,431			4,835				6,998			9,715			~~(E)~~(D)	Interest income - FTE (A+B+C)	76,660			68,152			66,840			206,969			191,141
~~(F)~~(E)	~~(F)~~(E)	Net interest income (GAAP) (A–E)	63,462			59,618			56,935				123,080			114,347			~~(F)~~(E)	Interest expense (GAAP)	7,544			4,567			4,505			14,542			14,220
~~(G)~~(F)	~~(G)~~(F)	Net interest income - FTE (D–E)	63,585			59,726			57,053				123,311			114,586			~~(G)~~(F)	Net interest income (GAAP) (A–E)	68,934			63,462			62,224			192,014			176,571
~~(H)~~(G)	~~(H)~~(G)	Annualization factor	4.011			4.056			4.011				2.017			2.017			~~(H)~~(G)	Net interest income - FTE (D–E)	69,116			63,585			62,335			192,427			176,921
~~(I)~~(H)	~~(I)~~(H)	Total earning assets	$	7,685,631		$	7,620,248		$	7,264,886			$	7,653,120		$	7,113,559		~~(I)~~(H)	Annualization factor	3.967			4.011			3.967			1.337			1.337
(I)																			(I)	Total earning assets	$	7,615,593		$	7,685,631		$	7,404,252		$	7,645,464		$	7,211,523
		Net interest margin (GAAP-derived) (F*H)/I	3.31		%	3.17		%	3.14		%		3.24		%	3.24		%		Net interest margin (GAAP-derived) (F*H)/I	3.59		%	3.31		%	3.33		%	3.36		%	3.27		%
		Net interest margin - FTE (G*H)/I	3.32		%	3.18		%	3.15		%		3.25		%	3.25		%		Net interest margin - FTE (G*H)/I	3.60		%	3.32		%	3.34		%	3.37		%	3.28		%

Table of Contents

PROVISION AND ALLOWANCE FOR CREDIT LOSSES

The provision for credit losses for the three and ~~six~~nine months ended ~~June~~September 30, 2022 was ~~$2.50~~$3.17 million and ~~$4.74~~$7.90 million compared to a recovery of ~~$3.03~~$2.56 million and ~~$0.63~~$3.19 million during the three and ~~six~~nine months ended ~~June~~September 30, 2021. Net ~~recoveries~~charge-offs of ~~$0.40~~$0.30 million or ~~0.03%~~0.02% of average loans and leases were recorded for the ~~second~~third quarter 2022, compared to net charge-offs of ~~$0.16~~$0.04 million or ~~0.01%~~0.00% of average loans and leases for the same quarter a year ago. Year-to-date net recoveries of ~~$0.64~~$0.34 million or ~~0.02%~~0.01% of average loans and leases have been recorded in 2022, compared to net charge-offs of ~~$3.67~~$3.71 million or ~~0.13%~~0.09% of average loans and leases through ~~June~~September 30, 2021. Net recoveries in 2022 were principally in the aircraft, auto and light truck, and residential real estate portfolios.

The provision for credit losses for the three months ended ~~June~~September 30, 2022 was principally driven by ~~an upward revision to the forecast adjustment due primarily to a weakened domestic GDP outlook and increased risks for stagnant growth or contraction during the forecast period along with~~ loan growth during the ~~second quarter of 2022.~~quarter. The prior quarter’s forecast adjustment was maintained as it remains pertinent to the current economic outlook. We remain concerned about the long-term prospects for our bus segment and potential risks in our small business portfolio as financial relief provided by government programs afforded to our lending clients dissipates and the return to normal revenue and employment levels slows. ~~The $157.21 million increase in outstanding loan balances this quarter was attributable to a $186.02 million increase in our core loan products offset by a $28.81 million decrease in PPP loans.~~ At ~~June~~September 30, 2022, PPP loans totaled ~~$9.13~~$6.35 million and necessitated minimal reserves as the program carries a 100% SBA guarantee and a debt forgiveness component. Impairment reserves for assets individually evaluated were minimally changed this quarter and continue to be a small component of our overall allowance.

We continue to evaluate risks which may impact our loan portfolios. Most notably, the weakened economic outlook exacerbated by the current hostilities in Ukraine and resulting increased uncertainty characterized by persistent inflation and the potential for further disruptions of an already tenuous supply chain. The direct impacts of the pandemic and related economic disruptions which previously dominated our risk analysis, ~~over the past nine quarters,~~ have ~~somewhat~~ lessened in the U.S. ~~with the elimination of domestic lockdowns.~~ Concerns remain abroad, particularly in China. Pandemic-related economic disruption remains a concern, particularly the availability of raw materials and extreme price volatility across the supply chain. We remain concerned that geopolitical events and persistently high inflation with weakening growth prospects raise the potential for adverse impacts to the U.S. economy. Increasing interest rates could potentially impact valuations of assets which collateralize our loans. Congressional spending initiatives face multiple challenges and an uncompromising partisanship. Additional current concerns include slower growth projections in the U.S. and abroad and the potential for raw material shortages and prolonged interruption in global trade as a result of trade restrictions related to the war in Ukraine and the pandemic-related responses of our trade partners. Political uncertainty continues in Latin America, with governments facing increased pressures from escalating social tensions, persistently high unemployment, and double-digit inflation. Corruption scandals persist, fueling U.S. border concerns. Globally, concerns continue to be heightened due to actual and potential terrorist attacks.

Another area of concern continues to be our aircraft portfolio where we have a collateral concentration and ~~$234~~$240 million of foreign exposure, the majority of which is in Mexico and Brazil. We review political and economic data for these countries on a regular basis to assess the impact the environment may have on our customers. Historically, we have experienced volatile and unanticipated losses in both the foreign and domestic segments of our aircraft portfolios. Losses have been primarily attributable to unexpected declines in the value of specific aircraft collateral at a time when the borrower is experiencing financial difficulties. We review and assess aircraft values on an ongoing basis and use a tiered approach to establish advance rates and amortization schedules in an effort to limit collateral exposure. We continue to monitor individual customer performance and assess risks in the portfolio as a whole.

On ~~June~~September 30, 2022, 30 day and over loan and lease delinquency as a percentage of loan and lease balances was ~~0.08%~~0.09%, compared to ~~0.09%~~0.20% on ~~June~~September 30, 2021. The allowance for loan and lease losses as a percentage of loans and leases outstanding at the end of the period was ~~2.39%~~2.36% compared to ~~2.49%~~2.50% one year ago. The allowance as a percentage of loans and leases outstanding, net of PPP loans, was ~~2.40%~~unchanged at September 30, 2022 compared to 2.42% at December 31, 2021 and ~~2.63%~~2.58% at ~~June~~September 30, 2021. A summary of loan and lease loss experience during the three and ~~six~~nine months ended ~~June~~September 30, 2022 and 2021 is located in Note 5 of the Consolidated Financial Statements.

Table of Contents

NONPERFORMING ASSETS

The following table shows nonperforming assets.


(Dollars in thousands)	(Dollars in thousands)	June 30, 2022		December 31, 2021		June 30, 2021		(Dollars in thousands)	September 30, 2022		December 31, 2021		September 30, 2021
Loans and leases past due 90 days or more	Loans and leases past due 90 days or more	$	50	$	249	$	44	Loans and leases past due 90 days or more	$	165	$	249	$	96
Nonaccrual loans and leases	Nonaccrual loans and leases	33,490		38,706		55,864		Nonaccrual loans and leases	27,813		38,706		43,166

Repossessions	Repossessions	102		861		1,213		Repossessions	26		861		690
Equipment owned under operating leases	Equipment owned under operating leases	43		1,518		1,728		Equipment owned under operating leases	1		1,518		1,598
Total nonperforming assets	Total nonperforming assets	$	33,685	$	41,334	$	58,849	Total nonperforming assets	$	28,005	$	41,334	$	45,550

Nonperforming assets as a percentage of loans and leases were ~~0.60%~~0.48% at ~~June~~September 30, 2022, 0.77% at December 31, 2021, and ~~1.06%~~0.84% at ~~June~~September 30, 2021. Excluding PPP loans, nonperforming assets as a percentage of ~~loan~~loans and leases were ~~0.60%~~unchanged at ~~June~~September 30, 2022, 0.78% at December 31, 2021, and ~~1.13%~~0.87% at ~~June~~September 30, 2021. Nonperforming assets totaled ~~$33.69~~$28.01 million at ~~June~~September 30, 2022, a decrease of ~~18.51%~~32.25% from the $41.33 million reported at December 31, 2021, and a ~~42.76%~~38.52% decrease from the ~~$58.85~~$45.55 million reported at ~~June~~September 30, 2021. The decrease in nonperforming assets during the first ~~six~~nine months of 2022 was related to continued recovery from the pandemic which has led to lower nonaccrual loans and leases and a decrease in equipment owned under operating leases. The decrease in nonperforming assets at ~~June~~September 30, 2022 from ~~June~~September 30, 2021 was related to a decrease in nonaccrual loans and leases, lower repossessions and decreased equipment owned under operating leases.

The decrease in nonaccrual loans and leases at ~~June~~September 30, 2022 from December 31, 2021 and ~~June~~September 30, 2021 occurred primarily in the bus segment of the auto and light truck portfolio and to a lesser extent in the construction equipment portfolio. A summary of nonaccrual loans and leases and past due aging for the period ended ~~June~~September 30, 2022 and December 31, 2021 is located in Note 4 of the Consolidated Financial Statements.

Other real estate is the result of foreclosing on real estate in the local market for which we have a current appraisal and are well secured. We currently have no properties held in other real estate assets.

Repossessions consisted ~~mainly~~ of ~~consumer loans as of June~~one loan in the auto and light truck portfolio at September 30, 2022. At the time of repossession, the recorded amount of the loan or lease is written down to the fair value of the equipment or vehicle by a charge to the allowance for loan and lease losses or other income, if a positive adjustment, unless the equipment is in the process of immediate sale. Any subsequent fair value write-downs or write-ups, to the extent of previous write-downs, are included in noninterest expense. The decrease in repossession balances at ~~June~~September 30, 2022 compared to ~~June~~September 30, 2021 was primarily the result of the sale of repossessed buses in the auto and light truck portfolio.

The following table shows a summary of other real estate and repossessions.


(Dollars in thousands)	(Dollars in thousands)	June 30, 2022		December 31, 2021		June 30, 2021		(Dollars in thousands)	September 30, 2022		December 31, 2021		September 30, 2021
Commercial and agricultural	Commercial and agricultural	$	—	$	—	$	—	Commercial and agricultural	$	—	$	—	$	—
Solar	Solar	—		—		—		Solar	—		—		—
Auto and light truck	Auto and light truck	26		75		1,175		Auto and light truck	26		75		687
Medium and heavy duty truck	Medium and heavy duty truck	—		—		—		Medium and heavy duty truck	—		—		—
Aircraft	Aircraft	—		—		—		Aircraft	—		—		—
Construction equipment	Construction equipment	—		757		—		Construction equipment	—		757		—
Commercial real estate	Commercial real estate	—		—		—		Commercial real estate	—		—		—
Residential real estate and home equity	Residential real estate and home equity	—		—		—		Residential real estate and home equity	—		—		—
Consumer	Consumer	76		29		38		Consumer	—		29		3
Total	Total	$	102	$	861	$	1,213	Total	$	26	$	861	$	690

For financial statement purposes, nonaccrual loans and leases are included in loan and lease outstandings, whereas repossessions and other real estate are included in other assets.

Table of Contents

NONINTEREST INCOME

The following table shows the details of noninterest income.


		Three Months Ended June 30,							Six Months Ended June 30,								Three Months Ended September 30,							Nine Months Ended September 30,
(Dollars in thousands)	(Dollars in thousands)	2022		2021		$ Change	% Change		2022		2021		$ Change	% Change		(Dollars in thousands)	2022		2021		$ Change	% Change		2022		2021		$ Change	% Change
Noninterest income:	Noninterest income:															Noninterest income:
Trust and wealth advisory	Trust and wealth advisory	$	6,087	$	6,466	(379)	(5.86)	%	$	12,001	$	11,947	54	0.45	%	Trust and wealth advisory	$	5,498	$	5,886	(388)	(6.59)	%	$	17,499	$	17,833	(334)	(1.87)	%
Service charges on deposit accounts	Service charges on deposit accounts	2,942		2,508		434	17.30	%	5,734		4,955		779	15.72	%	Service charges on deposit accounts	3,240		2,767		473	17.09	%	8,974		7,722		1,252	16.21	%
Debit card	Debit card	4,561		4,754		(193)	(4.06)	%	8,755		8,936		(181)	(2.03)	%	Debit card	4,628		4,570		58	1.27	%	13,383		13,506		(123)	(0.91)	%
Mortgage banking	Mortgage banking	1,062		2,859		(1,797)	(62.85)	%	2,439		6,760		(4,321)	(63.92)	%	Mortgage banking	864		3,149		(2,285)	(72.56)	%	3,303		9,909		(6,606)	(66.67)	%
Insurance commissions	Insurance commissions	1,568		1,684		(116)	(6.89)	%	3,473		3,836		(363)	(9.46)	%	Insurance commissions	1,695		1,862		(167)	(8.97)	%	5,168		5,698		(530)	(9.30)	%
Equipment rental	Equipment rental	3,295		4,255		(960)	(22.56)	%	6,957		8,884		(1,927)	(21.69)	%	Equipment rental	2,761		3,946		(1,185)	(30.03)	%	9,718		12,830		(3,112)	(24.26)	%
Losses on investment securities available-for-sale	Losses on investment securities available-for-sale	—		(680)		680	NM		—		(680)		680	NM		Losses on investment securities available-for-sale	—		—		—	NM		—		(680)		680	NM
Other	Other	3,315		3,052		263	8.62	%	6,616		6,129		487	7.95	%	Other	3,321		3,317		4	0.12	%	9,937		9,446		491	5.20	%
Total noninterest income	Total noninterest income	$	22,830	$	24,898	(2,068)	(8.31)	%	$	45,975	$	50,767	(4,792)	(9.44)	%	Total noninterest income	$	22,007	$	25,497	(3,490)	(13.69)	%	$	67,982	$	76,264	(8,282)	(10.86)	%

NM = Not Meaningful

Trust and wealth advisory fees (which include investment management fees, estate administration fees, mutual fund fees, annuity fees, and fiduciary fees) decreased during the three and nine months ended ~~June 30, 2022 but was flat during the six months ended June~~September 30, 2022 compared with the same periods a year ago. Trust and wealth advisory fees are largely based on the number and size of client relationships and the market value of assets under management. The market value of trust assets under management at ~~June~~September 30, 2022, December 31, 2021, and ~~June~~September 30, 2021 was ~~$4.65~~$4.58 billion, $5.33 billion, and ~~$5.11~~$5.09 billion, respectively. ~~Strong stock market performance and new business results in 2021 helped improve the value of trust assets under management, however, the~~The stock and bond market ~~correction in~~corrections during the first ~~half~~nine months of 2022 ~~has~~have resulted in a decline in the market value of trust assets under management compared to December 31, 2021.

Service charges on deposit accounts increased for the three and ~~six~~nine months ended ~~June~~September 30, 2022 over the comparable periods in 2021. The increase in service charges on deposit accounts primarily reflects a higher volume of ~~business and~~ consumer nonsufficient fund transactions.

Debit card income ~~declined~~increased slightly during the third quarter of 2022 and decreased slightly in the ~~three and six~~nine months ended ~~June~~September 30, 2022 ~~over~~compared to the same periods a year ago. ~~The majority of the decrease in debit card income was the result of a lower volume of debit card transactions.~~

Mortgage banking income decreased in the three and ~~six~~nine months ended ~~June~~September 30, 2022 as compared to the same periods in 2021. The reduction for both periods is mainly from reduced mortgage banking origination volumes resulting in lower income from loans sold in the secondary market. Demand for mortgages ~~declined~~has continued to decline as higher rates have negatively impacted refinancing ~~slowed and inventory of homes for sale remained low which led to a lower volume of sales of loans originated for the secondary market as well as a lower margin on those sales.~~volumes. Additionally, we recognized ~~$0.55~~$0.22 million and ~~$0.59~~$0.81 million, respectively in impairment recoveries on our mortgage servicing assets during the three and ~~six~~nine months ended ~~June~~September 30, 2021.

Insurance commissions were lower during the three and ~~six~~nine months ended ~~June~~September 30, 2022 compared to the same periods a year ago. The reduction during ~~the second quarter of~~ 2022 was mainly due to fewer ~~seasonal~~ contingent commissions received and a reduction in the book of business.

Equipment rental income decreased for the three and ~~six~~nine months ended ~~June~~September 30, 2022 over the comparable periods in 2021. The decline was the result of a reduction in the construction equipment and auto and light truck portfolios resulting in the average equipment rental portfolio decreasing by ~~24%~~19% over the same periods a year ago due to changing customer ~~preferences.~~preferences and competitive pricing pressures for new business.

There were no sales of investment securities available-for-sale during the three and ~~six~~nine months ended ~~June~~September 30, 2022. During ~~the second quarter of~~ 2021, losses on investment securities available-for-sale were the result of repositioning the portfolio.

Other income ~~increased~~was flat for the ~~three~~quarter and ~~six~~increased during the nine months ended ~~June~~September 30, 2022 compared to the comparable periods in 2021. The increase during the nine month period was primarily a result of ~~increased partnership investment gains,~~higher brokerage fees and commissions, a rise in bank owned life insurance policy claims and ~~higher brokerage~~increased merchant card fees ~~and commissions~~ offset by a decrease in customer interest rate swap fees.

Table of Contents

NONINTEREST EXPENSE

The following table shows the details of noninterest expense.


		Three Months Ended June 30,							Six Months Ended June 30,								Three Months Ended September 30,							Nine Months Ended September 30,
(Dollars in thousands)	(Dollars in thousands)	2022		2021		$ Change	% Change		2022		2021		$ Change	% Change		(Dollars in thousands)	2022		2021		$ Change	% Change		2022		2021		$ Change	% Change
Noninterest expense:	Noninterest expense:															Noninterest expense:
Salaries and employee benefits	Salaries and employee benefits	$	25,562	$	25,510	52	0.20	%	$	51,029	$	50,706	323	0.64	%	Salaries and employee benefits	$	26,386	$	26,974	(588)	(2.18)	%	$	77,415	$	77,680	(265)	(0.34)	%
Net occupancy	Net occupancy	2,524		2,527		(3)	(0.12)	%	5,335		5,246		89	1.70	%	Net occupancy	2,582		2,654		(72)	(2.71)	%	7,917		7,900		17	0.22	%
Furniture and equipment	Furniture and equipment	1,384		1,420		(36)	(2.54)	%	2,679		2,894		(215)	(7.43)	%	Furniture and equipment	1,372		1,494		(122)	(8.17)	%	4,051		4,388		(337)	(7.68)	%
Data processing	Data processing	5,402		4,917		485	9.86	%	10,610		9,901		709	7.16	%	Data processing	5,802		4,950		852	17.21	%	16,412		14,851		1,561	10.51	%
Depreciation – leased equipment	Depreciation – leased equipment	2,664		3,550		(886)	(24.96)	%	5,679		7,323		(1,644)	(22.45)	%	Depreciation – leased equipment	2,233		3,239		(1,006)	(31.06)	%	7,912		10,562		(2,650)	(25.09)	%
Professional fees	Professional fees	2,094		2,146		(52)	(2.42)	%	3,702		3,759		(57)	(1.52)	%	Professional fees	1,539		1,815		(276)	(15.21)	%	5,241		5,574		(333)	(5.97)	%
FDIC and other insurance	FDIC and other insurance	893		772		121	15.67	%	1,743		1,437		306	21.29	%	FDIC and other insurance	939		396		543	NM		2,682		1,833		849	46.32	%
Business development and marketing	Business development and marketing	1,669		1,351		318	23.54	%	2,937		2,348		589	25.09	%	Business development and marketing	1,415		4,465		(3,050)	(68.31)	%	4,352		6,813		(2,461)	(36.12)	%
Loan and lease collection and repossession		(265)		486		(751)	NM		(131)		615		(746)	NM

Other	Other	3,728		2,519		1,209	48.00	%	7,408		5,109		2,299	45.00	%	Other	3,063		2,077		986	47.47	%	10,340		7,801		2,539	32.55	%
Total noninterest expense	Total noninterest expense	$	45,655	$	45,198	457	1.01	%	$	90,991	$	89,338	1,653	1.85	%	Total noninterest expense	$	45,331	$	48,064	(2,733)	(5.69)	%	$	136,322	$	137,402	(1,080)	(0.79)	%

NM = Not Meaningful

Salaries and employee benefits ~~were relatively flat~~decreased during the three and nine months ended ~~June 30, 2022 and increased slightly during the six months ended June~~September 30, 2022 compared to the same periods in 2021. ~~Higher~~Lower group insurance claims and a reduction in incentive compensation was offset by higher base salaries as a result of normal merit ~~increases offset by a slight decline in staffing levels.~~increases.

Net occupancy expense ~~was flat~~decreased during the three months ended ~~June~~September 30, 2022 compared to the same period in 2021 and was ~~slightly higher~~flat during the ~~six~~nine months ended ~~June~~September 30, 2022 compared to the same period a year ago. The ~~year-to-date increase~~quarterly decrease was primarily due to ~~increased snow removal costs during the first quarter of this year offset by lower common area maintenance expense in our leased properties.~~fewer premises repairs.

Furniture and equipment expense, including depreciation, declined during the three and ~~six~~nine months ended ~~June~~September 30, 2022 compared to the same periods a year ago mainly due to reduced equipment ~~depreciation.~~depreciation and rent expenses.

Data processing expense increased during the ~~second~~third quarter and first ~~half~~nine months of 2022 compared to the same periods a year ago due primarily to higher computer processing charges and software maintenance expense for technology projects.

Depreciation on leased equipment decreased for the three and ~~six~~nine months ended ~~June~~September 30, 2022 compared to the same periods in 2021. Depreciation on leased equipment correlates with the decrease in equipment rental income.

Professional fees were ~~slightly~~ lower during the ~~second~~third quarter and first ~~half~~nine months of 2022 compared to the same periods a year ago. Reduced legal expenses were offset by increased professional consulting fees.

FDIC and other insurance was higher during the three and ~~six~~nine months ended ~~June~~September 30, 2022 compared to the same periods in 2021. The increase was mainly due to higher assessments for FDIC premiums from a larger asset ~~base.~~base and a one-time $0.38 million recovery of an incurred but not reported insurance reserve recognized during the third quarter of 2021.

Business development and marketing expense ~~rose~~was lower during the ~~second~~third quarter and first ~~half~~nine months of 2022 compared to the same periods a year ago. The ~~increase~~decrease was mainly due to a charitable contribution of $3.00 million made during the third quarter of 2021 offset by increased business meals, entertainment and travel opportunities tied to fewer COVID-19 ~~restrictions and higher marketing promotions.~~

Loan and lease collection and repossession expense decreased during the three and six months ended June 30, 2022 compared to the same periods in 2021. The decrease was mainly due to higher gains on the sale of repossessed assets, fewer negative valuation adjustments and a decline in general collection and repossession charges.restrictions.

Other expenses were higher during the three and ~~six~~nine months ended ~~June~~September 30, 2022 compared to the same periods in 2021. The increase was primarily the result of a rise in the loan loss provision for unfunded loan commitments, an increase in the interest rate swap valuation provision and increased postage and printing ~~costs.~~

costs for customer forms and cards.

~~Table of Contents~~

INCOME TAXES

The provision for income taxes for the three and ~~six~~nine month period ended ~~June~~September 30, 2022 was ~~$8.80~~$9.70 million and ~~$16.60~~$26.30 million compared to ~~$9.43~~$9.74 million and ~~$18.06~~$27.80 million for the same periods in 2021. The effective tax rate was ~~23.09%~~22.85% and ~~23.76%~~23.06% for the quarter ended ~~June~~September 30, 2022 and 2021, respectively and ~~22.63%~~22.71% and ~~23.64%~~23.43% for the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, respectively. The decrease in the year-to-date effective tax rate was due to a slight decrease in the tax provision for state income taxes during the first ~~six~~nine months of 2022 in comparison to the first ~~six~~nine months of 2021.

Table of Contents

ITEM 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material changes in market risks faced by 1st Source since December 31, 2021. For information regarding our market risk, refer to 1st Source’s Annual Report on Form 10-K for the year ended December 31, 2021.

ITEM 4.

CONTROLS AND PROCEDURES

As of the end of the period covered by this report an evaluation was carried out, under the supervision and with the participation of our management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934) pursuant to Exchange Act Rule 13a-14. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, at ~~June~~September 30, 2022, our disclosure controls and procedures were effective in ensuring that information required to be disclosed by 1st Source in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms and are designed to ensure that information required to be disclosed in those reports is accumulated and communicated to management as appropriate to allow timely decisions regarding required disclosure.

In addition, there were no changes in our internal control over financial reporting (as defined in Exchange Act Rule 13a-15(f)) during the ~~second~~third fiscal quarter of 2022 that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.

PART II. OTHER INFORMATION

ITEM 1. Legal Proceedings.

1st Source and its subsidiaries are involved in various legal proceedings that are inherent risks of, or incidental to, the conduct of our businesses. Management does not expect the outcome of any such proceedings will have a material adverse effect on our consolidated financial position or results of operations. On September 23, 2022, the Company settled the previously reported claims asserted by the liquidating trustee in the consolidated bankruptcy cases of IOI Integrated Systems, Inc. and Najeeb Khan for a cash payment that was not material. (See the Company’s Annual Report on Form 1 0-K for the year ended December 31, 2021, Part I, Item 3 for the previously reported summary of this matter.)

ITEM 1A. Risk Factors.

There have been no material changes in risks faced by 1st Source since December 31, 2021. For information regarding our risk factors, refer to 1st Source’s Annual Report on Form 10-K for the year ended December 31, 2021.

ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds.

ISSUER PURCHASES OF EQUITY SECURITIES
Period Total Number of Shares Purchased Average Price Paid Per Share Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs* Maximum Number (or Approximate Dollar Value) of Shares that may yet be Purchased Under the Plans or Programs
April 01 - 30, 2022 — $ — — 1,680,665
May 01 - 31, 2022 84,086 43.78 84,086 1,596,579
June 01 - 30, 2022 20,314 48.21 20,314 1,576,265


Period	Total Number of Shares Purchased	Average Price Paid Per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs*	Maximum Number (or Approximate Dollar Value) of Shares that may yet be Purchased Under the Plans or Programs
July 01 - 31, 2022	—	$	—	—	1,576,265
August 01 - 31, 2022	—	—		—	1,576,265
September 01 - 30, 2022	—	—		—	1,576,265

* 1st Source maintains a stock repurchase plan that was authorized by the Board of Directors on July 22, 2021. Under the terms of the plan, 1st Source may repurchase up to 2,000,000 shares of its common stock from time to time to mitigate the potential dilutive effects of stock-based incentive plans and other potential uses of common stock for corporate purposes. Since the inception of the plan, 1st Source has repurchased a total of 423,735 shares.

ITEM 3. Defaults Upon Senior Securities.

None

ITEM 4. Mine Safety Disclosures.

None

Table of Contents

~~ITEM 4. Mine Safety Disclosures.~~

~~None~~

ITEM 5. Other Information.

None

ITEM 6. Exhibits.

The following exhibits are filed with this report:


4 .1						Description of the Company’s Securities
31.1						Certification of Chief Executive Officer required by Rule 13a-14(a).

31.2						Certification of Chief Financial Officer required by Rule 13a-14(a).

32.1						Certification pursuant to 18 U.S.C. Section 1350 of Chief Executive Officer.

32.2						Certification pursuant to 18 U.S.C. Section 1350 of Chief Financial Officer.

101.INS						XBRL Instance Document — The instance document does not appear in the interactive data file because its XBRL tags are embedded within the Inline XBRL document.

101.SCH						XBRL Taxonomy Extension Schema Document

101.CAL						XBRL Taxonomy Extension Calculation Linkbase Document

101.LAB						XBRL Taxonomy Extension Labels Linkbase Document

101.PRE						XBRL Taxonomy Extension Presentation Linkbase Document

101.DEF						XBRL Taxonomy Extension Definition Linkbase Document

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

Table of Contents

SIGNATURES

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


		1st Source Corporation



DATE	~~July 21,~~October 20, 2022	/s/ CHRISTOPHER J. MURPHY III
		Christopher J. Murphy III Chairman of the Board, President and CEO


DATE	~~July 21,~~October 20, 2022	/s/ BRETT A. BAUER
		Brett A. Bauer Treasurer and Chief Financial Officer Principal Accounting Officer