1ST SOURCE CORP — Interim / Quarterly Report 2007

Jul 19, 2007

10-Q 1 form10-q.htm 1ST SOURCE CORP FORM 10Q 06/30/07 form10-q.htm Licensed to: 1st Source Document Created using EDGARizer 4.0.1.0 Copyright 2007 EDGARfilings, Ltd., an IEC company. All rights reserved EDGARfilings.com

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

For the quarterly period ended June 30, 2007

OR

o 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

(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 |
| --- |
| (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.)

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.

Yes X No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer Accelerated filer X Non-accelerated filer

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes No X

Number of shares of common stock outstanding as of July 19, 2007 – 24,416,999 shares

-1-

TABLE OF CONTENTS

| PART
I. FINANCIAL INFORMATION | | |
| --- | --- | --- |
| | | Page |
| Item
1. | Financial
Statements (Unaudited) | |
| | Consolidated
statements of financial condition – June 30,
2007, and December 31, 2006 | 3 |
| | Consolidated
statements of income -- three months and six
months ended June 30, 2007 and 2006 | 4 |
| | Consolidated
statements of changes in shareholders’ equity --
six months ended June 30, 2007 and 2006 | 5 |
| | Consolidated
statements of cash flows -- six months ended June
30, 2007 and 2006 | 6 |
| | Notes
to the Consolidated Financial
Statements | 7 |
| Item
2. | Management’s
Discussion and Analysis of Financial Condition
and Results of Operations | 13 |
| Item
3. | Quantitative
and Qualitative Disclosures About Market
Risk | 24 |
| Item
4. | Controls
and Procedures | 24 |
| PART
II. OTHER INFORMATION | | |
| Item
1. | Legal
Proceedings | 25 |
| Item
1A. | Risk
Factors | 25 |
| Item
2. | Unregistered
Sales of Equity Securities and Use of
Proceeds | 25 |
| Item
3. | Defaults
Upon Senior Securities | 25 |
| Item
4. | Submission
of Matters to a Vote of Security
Holders | 26 |
| Item
5. | Other
Information | 26 |
| Item
6. | Exhibits | 26 |
| SIGNATURES | | 27 |
| EXHIBITS | | |

| Exhibit
31.1 |
| --- |
| Exhibit
31.2 |
| Exhibit
32.1 |
| Exhibit
32.2 |

-2-

Table of Contents

| 1st
SOURCE CORPORATION | | | | |
| --- | --- | --- | --- | --- |
| CONSOLIDATED
STATEMENTS OF
FINANCIAL CONDITION | | | | |
| (Unaudited
- Dollars in thousands) | | | | |
| | June
30, | December
31, | | |
| | 2007 | 2006 | | |
| ASSETS | | | | |
| Cash
and due from banks | $ 97,691 | $ | 118,131 | |
| Federal
funds sold and | | | | |
| interest
bearing deposits with other banks | 196,232 | | 64,979 | |
| Investment
securities available-for-sale | | | | |
| (amortized
cost of $797,840 and $709,091 | | | | |
| at
June 30, 2007 and December 31, 2006, respectively) | 794,604 | | 708,672 | |
| Mortgages
held for sale | 25,599 | | 50,159 | |
| Loans
and leases - net of unearned discount: | | | | |
| Commercial
and agricultural loans | 567,932 | | 478,310 | |
| Auto,
light truck and environmental equipment | 350,254 | | 317,604 | |
| Medium
and heavy duty truck | 329,103 | | 341,744 | |
| Aircraft
financing | 535,362 | | 498,914 | |
| Construction
equipment financing | 362,654 | | 305,976 | |
| Loans
secured by real estate | 834,153 | | 632,283 | |
| Consumer
loans | 154,712 | | 127,706 | |
| Total
loans and leases | 3,134,170 | | 2,702,537 | |
| Reserve
for loan and lease losses | (62,682 | ) | (58,802 | ) |
| Net
loans and leases | 3,071,488 | | 2,643,735 | |
| Equipment
owned under operating leases, net | 79,082 | | 76,310 | |
| Net
premises and equipment | 50,847 | | 37,326 | |
| Goodwill
and intangible assets | 91,196 | | 19,418 | |
| Accrued
income and other assets | 97,911 | | 88,585 | |
| Total
assets | $ 4,504,650 | $ | 3,807,315 | |
| LIABILITIES | | | | |
| Deposits: | | | | |
| Noninterest
bearing | $ 380,681 | $ | 339,866 | |
| Interest
bearing | 3,204,760 | | 2,708,418 | |
| Total
deposits | 3,585,441 | | 3,048,284 | |
| Federal
funds purchased and securities | | | | |
| sold
under agreements to repurchase | 241,578 | | 195,262 | |
| Other
short-term borrowings | 22,874 | | 27,456 | |
| Long-term
debt and mandatorily redeemable securities | 44,199 | | 43,761 | |
| Subordinated
notes | 100,260 | | 59,022 | |
| Accrued
expenses and other liabilities | 84,772 | | 64,626 | |
| Total
liabilities | 4,079,124 | | 3,438,411 | |
| SHAREHOLDERS'
EQUITY | | | | |
| Preferred
stock; no par value | | | | |
| Authorized
10,000,000 shares; none issued or outstanding | - | | - | |
| Common
stock; no par value | | | | |
| Authorized
40,000,000 shares; issued 25,918,510 at June 30, 2007 | | | | |
| and 23,781,518 at December 31, 2006, less unearned shares | | | | |
| (275,004 at June 30, 2007 and 262,986 at December 31,
2006) | 342,840 | | 289,163 | |
| Retained
earnings | 110,220 | | 99,572 | |
| Cost
of common stock in treasury (1,226,507 shares at June 30, 2007,
and | | | | |
| 1,022,435
shares at December 31, 2006) | (25,524 | ) | (19,571 | ) |
| Accumulated
other comprehensive loss | (2,010 | ) | (260 | ) |
| Total
shareholders' equity | 425,526 | | 368,904 | |
| Total
liabilities and shareholders' equity | $ 4,504,650 | $ | 3,807,315 | |
| The
accompanying notes are a part of the consolidated financial
statements. | | | | |

-3-

Table of Contents

| 1st
SOURCE CORPORATION | | | | | | |
| --- | --- | --- | --- | --- | --- | --- |
| CONSOLIDATED
STATEMENTS OF INCOME | | | | | | |
| (Unaudited
- Dollars in thousands, except per share amounts) | | | | | | |
| | Three
Months Ended | | Six
Months Ended | | | |
| | June
30, | | June
30, | | | |
| | 2007 | 2006 | 2007 | | 2006 | |
| Interest
income: | | | | | | |
| Loans
and leases | $ 53,078 | $ 44,421 | $ | 101,352 | $ 85,309 | |
| Investment
securities, taxable | 5,991 | 4,797 | | 11,721 | 8,722 | |
| Investment
securities, tax-exempt | 1,721 | 1,292 | | 3,138 | 2,559 | |
| Other | 1,542 | 271 | | 2,074 | 587 | |
| Total
interest income | 62,332 | 50,781 | | 118,285 | 97,177 | |
| Interest
expense: | | | | | | |
| Deposits | 28,795 | 19,283 | | 54,065 | 36,316 | |
| Short-term
borrowings | 2,572 | 2,822 | | 5,262 | 5,582 | |
| Subordinated
notes | 1,296 | 1,080 | | 2,390 | 2,130 | |
| Long-term
debt and mandatorily redeemable securities | 798 | 451 | | 1,425 | 905 | |
| Total
interest expense | 33,461 | 23,636 | | 63,142 | 44,933 | |
| Net
interest income | 28,871 | 27,145 | | 55,143 | 52,244 | |
| Provision
for (recovery of) loan and lease losses | 1,247 | (1,671 | ) | 624 | (1,971 | ) |
| Net
interest income after | | | | | | |
| provision
for (recovery of) loan and lease losses | 27,624 | 28,816 | | 54,519 | 54,215 | |
| Noninterest
income: | | | | | | |
| Trust
fees | 3,871 | 3,658 | | 7,514 | 7,049 | |
| Service
charges on deposit accounts | 5,226 | 4,917 | | 9,796 | 9,303 | |
| Mortgage
banking income | 1,059 | 3,105 | | 1,630 | 4,862 | |
| Insurance
commissions | 938 | 932 | | 2,576 | 2,614 | |
| Equipment
rental income | 5,287 | 4,658 | | 10,385 | 8,878 | |
| Other
income | 2,482 | 1,647 | | 4,201 | 3,133 | |
| Investment
securities and other investment gains | 207 | 150 | | 454 | 2,233 | |
| Total
noninterest income | 19,070 | 19,067 | | 36,556 | 38,072 | |
| Noninterest
expense: | | | | | | |
| Salaries
and employee benefits | 18,153 | 16,873 | | 35,719 | 32,387 | |
| Net
occupancy expense | 2,149 | 1,860 | | 4,085 | 3,727 | |
| Furniture
and equipment expense | 3,748 | 2,959 | | 6,842 | 6,093 | |
| Depreciation
- leased equipment | 4,243 | 3,547 | | 8,319 | 6,929 | |
| Supplies
and communication | 1,512 | 1,307 | | 2,784 | 2,670 | |
| Other expense | 4,641 | 5,840 | | 8,497 | 9,986 | |
| Total
noninterest expense | 34,446 | 32,386 | | 66,246 | 61,792 | |
| Income
before income taxes | 12,248 | 15,497 | | 24,829 | 30,495 | |
| Income
tax expense | 4,188 | 5,220 | | 8,246 | 10,285 | |
| Net
income | $ 8,060 | $ 10,277 | $ | 16,583 | $ 20,210 | |
| Per
common share: | | | | | | |
| Basic
net income per common share | $ 0.35 | $ 0.46 | $ | 0.73 | $ 0.90 | |
| Diluted
net income per common share | $ 0.34 | $ 0.45 | $ | 0.72 | $ 0.88 | |
| Dividends | $ 0.140 | $ 0.127 | $ | 0.28 | $ 0.255 | |
| Basic
weighted average common shares outstanding | 23,127,790 | 22,505,875 | | 22,818,015 | 22,576,338 | |
| Diluted
weighted average common shares outstanding | 23,423,121 | 22,810,923 | | 23,113,159 | 22,876,839 | |
| The
accompanying notes are a part of the consolidated financial
statements. | | | | | | |

-4-

Table of Contents

| 1st
SOURCE CORPORATION | | | | | | | | | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| CONSOLIDATED
STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY | | | | | | | | | |
| (Unaudited
- Dollars in thousands, except per share amounts) | | | | | | | | | |
| | | | | | | | | Net | |
| | | | | | | | | Unrealized | |
| | | | | | | | | Appreciation | |
| | | | | | Cost
of | | | (Depreciation) | |
| | | | | | Common | | | of
Securities | |
| | | Common | | Retained | Stock | | | Available- | |
| | Total | Stock | | Earnings | in
Treasury | | | For-Sale | |
| Balance
at January 1, 2006 | $ 345,576 | $ | 221,579 | $ 139,601 | $ | (12,364 | ) | $ (3,240 | ) |
| Comprehensive
Income, net of tax: | | | | | | | | | |
| Net
Income | 20,210 | | - | 20,210 | | - | | - | |
| Change
in unrealized appreciation | | | | | | | | | |
| of
available-for-sale securities, net of tax | (961 | ) | - | - | | - | | (961 | ) |
| Total
Comprehensive Income | 19,249 | | - | - | | - | | - | |
| Issuance
of 66,296 common shares | | | | | | | | | |
| under
stock based compensation awards, | | | | | | | | | |
| including
related tax effects | 636 | | - | 292 | | 344 | | - | |
| Cost
of 292,099 shares of common | | | | | | | | | |
| stock
acquired for treasury | (7,385 | ) | - | - | | (7,385 | ) | - | |
| Cash
dividend ($0.255 per share) | (5,764 | ) | - | (5,764 | ) | - | | - | |
| Balance
at June 30, 2006 | $ 352,312 | $ | 221,579 | $ 154,339 | $ | (19,405 | ) | $ (4,201 | ) |
| Balance
at January 1, 2007 | $ 368,904 | $ | 289,163 | $ 99,572 | $ | (19,571 | ) | $ (260 | ) |
| Comprehensive
Income, net of tax: | | | | | | | | | |
| Net
Income | 16,583 | | - | 16,583 | | - | | - | |
| Change
in unrealized appreciation | | | | | | | | | |
| of
available-for-sale securities, net of tax | (1,750 | ) | - | - | | - | | (1,750 | ) |
| Total
Comprehensive Income | 14,833 | | - | - | | - | | - | |
| Issuance
of 40,088 common shares | | | | | | | | | |
| under
stock based compensation awards, | | | | | | | | | |
| including
related tax effects | 538 | | - | 381 | | 157 | | - | |
| Cost
of 233,806 shares of common | | | | | | | | | |
| stock
acquired for treasury | (6,110 | ) | - | - | | (6,110 | ) | - | |
| Cash
dividend ($0.28 per share) | (6,316 | ) | - | (6,316 | ) | - | | - | |
| Issuance
of 2,124,974 shares of common | | | | | | | | | |
| stock
for FINA Bancorp purchase | 53,677 | | 53,677 | | | | | | |
| Balance
at June 30, 2007 | $ 425,526 | $ | 342,840 | $ 110,220 | $ | (25,524 | ) | $ (2,010 | ) |
| The
accompanying notes are a part of the consolidated financial
statements. | | | | | | | | | |

-5-

Table of Contents

| 1st
SOURCE
CORPORATION | | | | |
| --- | --- | --- | --- | --- |
| CONSOLIDATED
STATEMENTS OF CASH FLOWS | | | | |
| (Unaudited
- Dollars in thousands) | | | | |
| | Six
Months Ended June 30, | | | |
| | 2007 | 2006 | | |
| Operating
activities: | | | | |
| Net
income | $ 16,583 | $ | 20,210 | |
| Adjustments
to reconcile net income to net cash | | | | |
| from/(used
in) operating activities: | | | | |
| Provision
for (recovery of) loan and lease losses | 624 | | (1,971 | ) |
| Depreciation
of premises and equipment | 2,518 | | 2,527 | |
| Depreciation
of equipment owned and leased to others | 8,319 | | 6,929 | |
| Amortization
of investment security premiums | | | | |
| and
accretion of discounts, net | 71 | | 392 | |
| Amortization
of mortgage servicing rights | 638 | | 2,972 | |
| Mortgage
servicing asset impairment recoveries | - | | (30 | ) |
| Change
in deferred income taxes | (2,272 | ) | (3,917 | ) |
| Realized
investment securities gains | (454 | ) | (2,233 | ) |
| Change
in mortgages held for sale | 24,561 | | (14,794 | ) |
| Change
in trading account securities | - | | (300 | ) |
| Change
in interest receivable | (1,853 | ) | 309 | |
| Change
in interest payable | 3,901 | | 1,918 | |
| Change
in other assets | 625 | | (1,534 | ) |
| Change
in other liabilities | 10,571 | | 5,517 | |
| Other | 932 | | (152 | ) |
| Net
change in operating activities | 64,764 | | 15,843 | |
| Investing
activities: | | | | |
| Cash
paid for acquisition, net | (56,370 | ) | - | |
| Proceeds
from sales of investment securities | 1,070 | | 61,650 | |
| Proceeds
from maturities of investment securities | 178,157 | | 138,658 | |
| Purchases
of investment securities | (83,099 | ) | (195,764 | ) |
| Net
change in short-term investments | 24,923 | | 66,258 | |
| Net
change in loans and leases | (192,667 | ) | (149,251 | ) |
| Net
change in equipment owned under operating
leases | (11,091 | ) | (16,326 | ) |
| Purchases
of premises and equipment | (13,549 | ) | (2,312 | ) |
| Net
change in investing activities | (152,626 | ) | (97,087 | ) |
| Financing
activities: | | | | |
| Net
change in demand deposits, NOW | | | | |
| accounts
and savings accounts | (156,790 | ) | (210,773 | ) |
| Net
change in certificates of deposit | 171,807 | | 279,795 | |
| Net
change in short-term borrowings | 23,549 | | 8,253 | |
| Proceeds
from issuance of long-term debt | - | | 10,859 | |
| Proceeds
from issuance of trust preferred securities | 41,238 | | - | |
| Payments
on long-term debt | (385 | ) | (206 | ) |
| Net
proceeds from issuance of treasury stock | 539 | | 635 | |
| Acquisition
of treasury stock | (6,110 | ) | (7,385 | ) |
| Cash
dividends | (6,426 | ) | (5,867 | ) |
| Net
change in financing activities | 67,422 | | 75,311 | |
| Net
change in cash and cash equivalents | (20,440 | ) | (5,934 | ) |
| Cash
and cash equivalents, beginning of year | 118,131 | | 124,817 | |
| Cash
and cash equivalents, end of period | $ 97,691 | $ | 118,883 | |
| Supplemental
non-cash activity: | | | | |
| Common
stock issued for purchase of FNBV | $ 53,677 | $ | - | |
| The
accompanying notes are a part of the consolidated financial
statements. | | | | |

-6-

Table of Contents

1ST SOURCE CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note 1. Basis of Presentation

The accompanying unaudited consolidated financial statements reflect all adjustments (all of which are normal and recurring in nature) that are, in the opinion of management, necessary for a fair presentation of the consolidated financial position, the results of operations, 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 have been omitted. The Notes to the Consolidated Financial Statements appearing in 1st Source Corporation’s Annual Report on Form 10-K for 2006 (2006 Annual Report), which include descriptions of significant accounting policies, should be read in conjunction with these interim financial statements. The balance sheet at December 31, 2006, has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by U. S. generally accepted accounting principles for complete financial statements. Certain amounts in the prior period consolidated financial statements have been reclassified to conform with the current year presentation.

Note 2. Acquisition Activity

FINA Bancorp

On May 31, 2007, we acquired FINA Bancorp (FINA), the parent company of First National Bank, Valparaiso (FNBV), for $134.19 million. FNBV is a full service bank with 26 banking facilities located in Porter, LaPorte and Starke Counties of Indiana. Pursuant to the definitive agreement, FINA shareholders were able to choose whether to receive 1st Source common stock and/or cash pursuant to the election procedures described in the definitive agreement. Under the terms of the transaction, FINA was acquired in exchange for 2,124,974 shares of 1st Source common stock valued at $53.68 million and $80.51 million in cash. The value of the common stock was $25.26 per share and was calculated as stipulated in the definitive agreement. We believe that the purchase of FINA is a natural extension of our service area and is consistent with our growth and market expansion initiatives. We expect to merge FNBV and 1st Source Bank in 2008.

The acquisition was accounted for under the purchase method of accounting, and accordingly, the purchase price has been allocated to the tangible and identified intangible assets purchased and the liabilities assumed based upon the estimated fair values at the date of acquisition. There are refinements in the process of allocating the purchase price that have not been entirely completed. Identified intangible assets and purchase accounting fair value adjustments are being amortized under various methods over the expected lives of the corresponding assets and liabilities. Goodwill will not be amortized, but will be reviewed for impairment on an annual basis. Currently, identified intangible assets from the acquisition subject to amortization are $8.86 million and total goodwill from the acquisition is $63.07 million.

On the date of acquisition, unaudited financial statements of FINA reflected assets of $619.31 million, which included $240.13 million of loans and $184.47 million of investment securities, $523.04 million of deposits and year-to-date net income of $3.85 million. In conjunction with the $240.13 million of loans, FINA’s allowance for loan losses at the acquisition date was $2.42 million. We applied the guidance required under the American Institute of Certified Public Accountants Statement of Position 03-3, Accounting for Certain Loans or Debt Securities Acquired in a Transfer (SOP 03-3) and determined that certain loans acquired in the FINA acquisition had evidence of deterioration of credit quality since origination and probable that all contractual required payments wound not be collected on these loans. We determined that two loans with book value totaling approximately $0.28 million and a fair value of $0.07 were within the guidelines set forth under SOP 03-3. We recorded these at their fair value and reduced the allowance for loan losses by $0.21 million. Accordingly, we recorded $2.21 million of allowance for loan losses on loans not subject to SOP 03-3. During the quarter ended June 30, 2007, we did not increase the allowance for loan losses for loans subject to SOP 03-3.

-7-

Table of Contents

Pro Forma Condensed Combined Financial Information

The following pro forma condensed combined financial information presents the results of operations had the acquisition been completed as of the beginning of the periods indicated.

| | Three
Months Ended June 30, — 2007 | 2006 | Six
Months Ended June 30, — 2007 | 2006 |
| --- | --- | --- | --- | --- |
| Net
interest income after (recovery of) provision for loan and
lease losses | $ 31,950 | $ 33,436 | $ 61,908 | $ 63,629 |
| Noninterest
income | 24,731 | 19,416 | 43,807 | 39,231 |
| Noninterest
expense | 40,359 | 37,070 | 75,330 | 71,155 |
| Income
before income taxes | 16,322 | 15,782 | 30,385 | 31,705 |
| Income
tax expense | 5,864 | 5,214 | 10,305 | 10,522 |
| Net
income | $ 10,458 | $ 10,568 | $ 20,080 | $ 21,183 |
| Per
common share: | | | | |
| Basic
net income per common share | $ 0.43 | $ 0.43 | $ 0.82 | $ 0.86 |
| Diluted
net income per common share | $ 0.42 | $ 0.42 | $ 0.81 | $ 0.85 |
| Basic
weighted average common shares outstanding | 24,552,223 | 24,630,849 | 24,590,784 | 24,701,312 |
| Diluted
weighted average common shares outstanding | 24,847,554 | 24,936,312 | 24,885,928 | 25,002,009 |

Included in the above pro forma results are investment securities and other investment gains/(losses) of $3.01 million and ($0.13) million, after-tax, for the three months ended June 30, 2007 and 2006, respectively; and $3.84 million and $1.14 million, after-tax, for the six months ended June 30, 2007 and 2006, respectively.

Trustcorp Mortgage Company

On May 1, 2007, the business of Trustcorp Mortgage Company was merged with 1st Source Bank; both of which are wholly owned subsidiaries of 1st Source Corporation. We believe that this will allow us to focus our home mortgage efforts in 1st Source Bank’s retail footprint in Indiana and Michigan and provide a foundation for broadening direct relationships with our clients. Prior to the acquisition by 1st Source Bank, both 1st Source Bank and Trustcorp Mortgage Company held a strong mortgage origination market share within 1st Source Bank’s traditional 15 county market of Northern Indiana and Southwestern Michigan. This market will continue to be the focus of 1st Source Bank’s home mortgage business.

Note 3. Recent Accounting Pronouncements

In September 2006, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standard (SFAS) No. 157, “ Fair Value Measurements ,” which defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. SFAS No. 157 applies under other accounting pronouncements that require or permit fair value measurements, but it does not require any new fair value measurements. SFAS No. 157 is effective for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. We are currently in the process of evaluating the impact of SFAS No. 157 on our Consolidated Financial Statements.

-8-

Table of Contents

In February 2007, the Financial Accounting Standards Board (FASB) issued Statement No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities – Including an Amendment of FASB No. 115” (SFAS No. 159). This standard permits an entity to choose to measure many financial instruments and certain other items at fair value. The fair value option permits companies to choose to measure eligible items at fair value at specified election dates. Companies will report unrealized gains and losses on items for which the fair value option has been elected in earnings after adoption. SFAS No. 159 requires additional disclosures related to the fair value measurements included in the companies financial statements. This statement is effective for financial statements issued for fiscal years beginning after November 15, 2007. Early adoption is permitted; however, we will adopt SFAS No. 159 on January 1, 2008. We are evaluating the impact of SFAS No. 159 on the consolidated financial statements.

In July 2006, the FASB issued FASB Interpretation No. 48 (FIN No. 48), “ Accounting for Uncertainty in Income Taxes—an interpretation of FASB Statement No. 109” which clarifies the accounting for uncertainty in tax positions. FIN No. 48 requires that we recognize in our financial statements, the impact of a tax position, if that position is more likely than not of being sustained on audit, based on the technical merits of the position. The provisions of FIN No. 48 are effective as of the beginning of our 2007 fiscal year, with the cumulative effect of the change in accounting principle recorded as an adjustment to opening retained earnings. We adopted the provisions FIN No. 48 on January 1, 2007. Details related to the adoption of FIN No. 48 and the impact on our financial statements are more fully discussed in Note 7 – Uncertainty in Income Taxes.

Note 4. Reserve for Loan and Lease Losses

The reserve for loan and lease losses is maintained at a level believed to be adequate by management to absorb probable losses inherent in the loan and lease portfolio. The determination of the reserve requires significant judgment reflecting management’s best estimate of probable loan and lease losses related to specifically identified loans and leases as well as probable losses in the remainder of the various loan and lease portfolios. The methodology for assessing the appropriateness of the reserve consists of several key elements, which include: specific reserves for identified special attention loans and leases (classified loans and leases and internal watch list credits), percentage allocations for special attention loans and leases without specific reserves, formula reserves for each business lending division portfolio, including a higher percentage reserve allocation for special attention loans and leases without a specific reserve, and reserves for pooled homogeneous loans and leases. Management’s evaluation is based upon a continuing review of these portfolios, estimates of future customer performance, collateral values and dispositions and forecasts of future economic and geopolitical events, all of which are subject to judgment and will change.

Note 5. Financial Instruments with Off-Balance-Sheet Risk

To meet the financing needs of our customers, 1st Source Corporation 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, purchase 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. Our 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. We use the same credit policies and collateral requirements in making commitments and conditional obligations as we do for on-balance-sheet instruments.

-9-

Table of Contents

1st Source Bank and FNBV, subsidiaries of 1st Source Corporation, grant 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.

We issue letters of credit that are conditional commitments that guarantee the performance of a customer to a third party. The credit risk involved and collateral obtained in issuing letters of credit is essentially the same as that involved in extending loan commitments to customers.

As of June 30, 2007 and December 31, 2006, 1st Source Bank had commitments outstanding to originate and purchase mortgage loans aggregating $75.35 million and $113.25 million, respectively. Outstanding commitments to sell mortgage loans aggregated $37.50 million at June 30, 2007, and $73.87 million at December 31, 2006. Standby letters of credit totaled $71.44 million and $83.15 million at June 30, 2007, and December 31, 2006, respectively at 1st Source Bank. At June 30, 2007, standby letters of credit totaled $1.82 million at FBNV. Standby letters of credit have terms ranging from six months to one year.

Note 6. Stock-Based Compensation

As of June 30, 2007, we had five stock-based employee compensation plans, which are more fully described in Note K of the Consolidated Financial Statements in 1st Source’s Annual Report on Form 10-K for the year ended December 31, 2006. These plans include two stock option plans, the Employee Stock Purchase Plan, the Executive Incentive Plan, and the Restricted Stock Award Plan.

Effective January 1, 2006, we adopted the fair value recognition provisions of SFAS No. 123(R), using the modified prospective transition method and, therefore, have not restated results for prior periods. Under this transition method, stock-based compensation expense for the first quarter of 2006 included compensation expense for all stock-based compensation awards granted prior to, but that remained unvested as of, January 1, 2006. Compensation expense was based on the grant date fair value estimated in accordance with the original provision of SFAS No. 123.

Prior to January 1, 2006, we accounted for stock-based compensation under the recognition, measurement and pro forma disclosure provisions of APB No. 25, the original provisions of SFAS No. 123, and SFAS No. 148, “Accounting for Stock-Based Compensation-Transition and Disclosure” (SFAS 148). In accordance with APB No. 25, we generally would have recognized compensation expense for stock awards on the grant date and we generally would have recognized compensation expense for stock options only when we granted options with a discounted exercise price or modified the terms of previously issued options, and would have recognized the related compensation expense ratably over the associated service period, which was generally the option vesting term.

Stock-based compensation expense for all stock-based compensation awards granted after January 1, 2006, 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 we recognize these compensation costs only for those shares expected to vest on a straight-line basis over the requisite service period of the award, for which we use the related vesting term. We estimate forfeiture rates based on historical employee option exercise and employee termination experience. We have identified separate groups of awardees that exhibit similar option exercise behavior and employee termination experience and have considered them as separate groups in the valuation models and expense estimates.

-10-

Table of Contents

As a result of our January 1, 2006, adoption of SFAS No.123(R), the impact to the Consolidated Financial Statements for the three month period ended June 30, 2006 on income before income taxes and on net income were additions of $0.67 million and $0.41 million, respectively; and for the six month period ended June 30, 2006 on income before income taxes and on net income were additions of $1.82 million and $1.12 million, respectively. The cumulative effect of the change in accounting was $0.66 million before income taxes and $0.40 million, after income taxes. The impact on both basic and diluted earnings per share for the three months ended June 30, 2006 was $0.02 per share. The impact on both basic and diluted earnings per share for the six months ended June 30, 2006 was $0.05 per share In addition, prior to the adoption of SFAS No. 123(R), we presented the tax benefit of stock option exercises as operating cash flows. Upon the adoption of SFAS No. 123(R), tax benefits resulting from tax deductions in excess of the compensation cost recognized for those options are classified as financing cash flows.

The stock-based compensation expense recognized in the condensed consolidated statement of operations for the six months ended June 30, 2007 and 2006 was based on awards ultimately expected to vest, and accordingly has been adjusted by the amount of estimated forfeitures. SFAS No. 123(R) requires forfeitures to be estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. Forfeitures were estimated based partially on historical experience.

The aggregate intrinsic value in the table below represents the total pretax intrinsic value (the difference between 1st Source’s closing stock price on the last trading day of the second quarter of 2007 (June 30, 2007) and the exercise price, multiplied by the number of in-the-money options) that would have been received by the option holders had all option holders exercised their options on June 30, 2007, this amount changes based on the fair market value of 1st Source’s stock. Total intrinsic value of options exercised for the six months ended June 30, 2007 was $267 thousand. Total fair value of options vested and expensed was $28 thousand, net of tax, for the six months ended June 30, 2007.

-11-

Table of Contents

			Average
		Weighted	Remaining		Total
		Average	Contractual		Intrinsic
Number
of		Grant-date	Term		Value
Shares		Fair
Value	(in
years)		(in
000's)
Options
outstanding, beginning of year	489,475	$	26.04
Granted	2,696		28.40
Exercised	(20,654	)	15.63
Forfeited	-		-
Options
outstanding, June 30, 2007	471,517	$	26.51	1.63	$ 559
Vested
and expected to vest at June 30, 2007	471,517	$	26.51	1.63	$ 559
Exercisable
at June 30, 2007	453,237	$	26.91	1.48	$ 398

The following weighted-average assumptions were used to estimate the fair value of options granted during the six months ended June 30, 2007:

| Risk-free
interest rate | 4.10% |
| --- | --- |
| Expected
dividend yield | 1.94% |
| Expected
volatility factor | 30.46% |
| Expected
option
life | 4.67
years |

No options were granted during the six months ended June 30, 2006.

As of June 30, 2007, there was $1.91 million of total unrecognized compensation cost related to nonvested share-based compensation arrangements. That cost is expected to be recognized over a weighted-average period of 5.38 years.

The following table summarizes information about stock options outstanding at June 30, 2007:

		Weighted — Average	Weighted		Weighted
Range
of	Number	Remaining	Average	Number	Average
Exercise	of
shares	Contractual	Exercise	of
shares	Exercise
Prices	Outstanding	Life	Price	Exercisable	Price
$12.04
to $17.99	29,508	5.24	$13.38	18,508	$14.18
$18.00
to $26.99	55,587	3.33	21.06	51,003	21.07
$27.00
to $28.40	386,422	1.10	28.30	383,726	28.30

The fair value of each stock option was estimated on the date of grant using the Black-Scholes option-pricing model with the weighed average assumptions included on the table above.

Note 7. Uncertainty in Income Taxes

We adopted the provisions of FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes, on January 1, 2007. As a result of the implementation of FIN No. 48, we recognized no change in the liability for unrecognized tax benefits.

-12-

Table of Contents

The total amount of unrecognized tax benefits at January 1, 2007, was $5.79 million. Of that amount, $3.33 million would affect the effective tax rate if recognized. We recognize interest and penalties through the income tax provision. The total amount of interest and penalties on the date of adoption was $0.87 million.

Tax years that remain open and subject to audit include federal 2003–2006 years and Indiana 2002–2006 years. Additionally, we have an open tax examination with the Indiana Department of Revenue for the tax years 2002-2004. Indiana is currently proposing adjustments for certain apportionment issues. We are appealing these adjustments.

ITEM 2.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Except for historical information contained herein, the matters discussed in this document express “forward-looking statements.” Generally, the words “believe,” “expect,” “intend,” “estimate,” “anticipate,” “project,” “will,” “should,” and similar expressions indicate forward-looking statements. Those statements, including statements, projections, estimates or assumptions concerning future events or performance, and other statements that are other than statements of historical fact, are subject to material risks and uncertainties. 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 U. S. generally accepted accounting principles; 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; and other matters discussed in our filings with the SEC, including our Annual Report on Form 10-K for 2006, which filings are available from the SEC. We undertake no obligation to publicly update or revise any forward-looking statements.

The following management’s discussion and analysis is presented to provide information concerning our financial condition as of June 30, 2007, as compared to December 31, 2006, and the results of operations for the three and six month periods ended June 30, 2007 and 2006. 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 2006 Annual Report.

-13-

Table of Contents

IMPACT OF FIRST NATIONAL BANK, VALPARAISO ACQUISITION

The following disclosure is not determined in accordance with generally accepted accounting principles (GAAP) and is considered a non-GAAP disclosure. Management believes that this presentation, while not in accordance with GAAP, provides useful insight as to the impact of the acquisition of First National Bank, Valparaiso on the financial condition from the date of acquisition to June 30, 2007.

We acquired First National Bank, Valparaiso (FNBV) on May 31, 2007 (See Note 2 of the Notes to Consolidated Financial Statements for information concerning this acquisition). The following table shows (for selected balance sheet items at June 30, 2007) the consolidated balance sheet item, the total for the balance sheet item for FNBV, and the total for the balance sheet item without FNBV.

| Selected
- Balance Sheet
Items | | | | | | | | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- |
| (Unaudited
- Dollars in thousands) | | | | | | | | |
| | 1st
Source | | | 1st
Source | | 1st
Source | | |
| | Consolidated | FNBV | | Without
FNBV | | Consolidated | | |
| | June
30, | June
30, | | June
30, | | December
31, | | |
| | 2007 | 2007 | | 2007 | | 2006 | | |
| Investment
securities available-for-sale | $ 794,604 | $ | 92,198 | $ | 702,406 | $ | 708,672 | |
| Total
loans and leases | 3,134,170 | | 238,979 | | 2,895,191 | | 2,702,537 | |
| Reserve
for loan and lease losses | (62,682 | ) | (2,230 | ) | (60,452 | ) | (58,802 | ) |
| Net
loans and leases | 3,071,488 | | 236,749 | | 2,834,739 | | 2,643,735 | |
| Net
premises and equipment | 50,847 | | 14,034 | | 36,813 | | 37,326 | |
| Goodwill
and other intangible assets | 91,196 | | 71,928 | | 19,268 | | 19,418 | |
| Deposits: | | | | | | | | |
| Noninterest
bearing | 380,681 | | 50,225 | | 330,456 | | 339,866 | |
| Interest
bearing | 3,204,760 | | 512,241 | | 2,692,519 | | 2,708,418 | |
| Total
deposits | 3,585,441 | | 562,466 | | 3,022,975 | | 3,048,284 | |
| Federal
funds purchased and securities sold under agreements to
repurchase | 241,578 | | 17,497 | | 224,081 | | 195,262 | |
| Total
assets | 4,504,650 | | 718,291 | | 3,786,359 | | 3,807,315 | |

FINANCIAL CONDITION

Our total assets at June 30, 2007, were $4.50 billion, up $697.34 million or 18.32% from December 31, 2006. The increase in assets was due to the acquisition of FNBV which had assets, including goodwill, of $718.29 million at June 30, 2007.

Total loans and leases were $3.13 billion at June 30, 2007, an increase of $431.63 million or 15.97% from December 31, 2006. The acquisition of FNBV contributed $238.98 million toward the increase in total loans and leases at June 30, 2007.

Total deposits at June 30, 2007, were $3.59 billion, up $537.16 million or 17.62% over the comparable figures at the end of 2006. The increase in deposits was due to the acquisition of FNBV which had total deposits of $562.47 million at June 30, 2007.

-14-

Table of Contents

Nonperforming assets at June 30, 2007, were $15.69 million compared to $17.67 million at December 31, 2006, an improvement of 11.20%. The most significant decrease was primarily in the aircraft financing, offset by an increase in loans secured by real estate. At June 30, 2007, nonperforming assets were 0.49% of net loans and leases compared to 0.64% at December 31, 2006.

Other assets were as follows:

| (Dollars
in Thousands) | June
30, | December
31, |
| --- | --- | --- |
| | 2007 | 2006 |
| Other
assets: | | |
| Bank
owned life insurance cash surrender value | $ 38,458 | $ 36,157 |
| Accrued
interest receivable | 19,849 | 17,997 |
| Mortgage
servicing assets | 7,881 | 7,572 |
| Other
real estate | 2,856 | 800 |
| Repossessions | 2,183 | 975 |
| Goodwill | 81,924 | 18,851 |
| Intangible
assets | 9,272 | 567 |
| All
other assets | 26,684 | 25,084 |
| Total
other assets | $ 189,107 | $ 108,003 |

CAPITAL

As of June 30, 2007, total shareholders' equity was $425.53 million, up $56.62 million or 15.35% from the $368.90 million at December 31, 2006. Common stock increased by $53.68 million due to the issuance of 2,124,974 1st Source common shares for the acquisition of FINA. Other significant changes in shareholders’ equity during the first six months of 2007 included net income of $16.58 million, $6.11 million in treasury stock purchases, and $6.32 million of dividends paid. The accumulated other comprehensive loss component of shareholders’ equity totaled $2.01 million at June 30, 2007, compared to $0.26 million at December 31, 2006. The increase in accumulated other comprehensive loss was a result of changes in unrealized gain or loss on securities in the available-for-sale portfolio. Our equity-to-assets ratio was 9.45% as of June 30, 2007, compared to 9.69% at December 31, 2006. Book value per common share rose to $17.43 at June 30, 2007, up from $16.40 at December 31, 2006.

We declared and paid dividends per common share of $0.14 during the second quarter of 2007. The trailing four quarters dividend payout ratio, representing dividends per share divided by diluted earnings per share, was 36.13%. The dividend payout is continually reviewed by management and the Board of Directors.

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. The actual and required capital amounts and ratios of 1st Source Corporation, 1st Source Bank and FNBV, as of June 30, 2007, are presented in the table below:

-15-

Table of Contents

| | | | | | To
Be Well | |
| --- | --- | --- | --- | --- | --- | --- |
| | | | | | Capitalized
Under | |
| | | | Minimum
Capital | | Prompt
Corrective | |
| | Actual | | Adequacy | | Action
Provisions | |
| (Dollars
in thousands) | Amount | Ratio | Amount | Ratio | Amount | Ratio |
| Total
Capital (To Risk-Weighted Assets): | | | | | | |
| 1st
Source Corporation | $ 480,022 | 13.46 % | $ 285,271 | 8.00 % | $ 356,588 | 10.00 % |
| 1st
Source Bank | 398,755 | 12.06 | 264,412 | 8.00 | 330,515 | 10.00 |
| FNBV | 63,186 | 22.23 | 22,735 | 8.00 | 28,419 | 10.00 |
| Tier
1 Capital (to Risk-Weighted Assets): | | | | | | |
| 1st
Source Corporation | 433,403 | 12.15 | 142,635 | 4.00 | 213,953 | 6.00 |
| 1st
Source Bank | 356,254 | 10.78 | 132,206 | 4.00 | 198,309 | 6.00 |
| FNBV | 60,665 | 21.35 | 11,367 | 4.00 | 17,051 | 6.00 |
| Tier
1 Capital (to Average Assets): | | | | | | |
| 1st
Source Corporation | 433,403 | 11.02 | 157,246 | 4.00 | 196,557 | 5.00 |
| 1st
Source Bank | 356,254 | 9.36 | 152,245 | 4.00 | 190,307 | 5.00 |
| FNBV | 60,665 | 11.22 | 21,624 | 4.00 | 27,029 | 5.00 |

LIQUIDITY AND INTEREST RATE SENSITIVITY

Effective liquidity management ensures that the cash flow requirements of depositors and borrowers, as well as the operating cash needs of 1st Source Corporation, are met. Funds are available from a number of sources, including the securities portfolio, the core deposit base, Federal Home Loan Bank borrowings, and the capability to package loans for sale. Our loan to asset ratio was 69.58% at June 30, 2007 compared to 70.98% at December 31, 2006 and 72.47% at June 30, 2006. Cash and cash equivalents totaled $97.69 million at June 30, 2007 compared to $118.13 million at December 31, 2006 and $118.88 million at June 30, 2006. At June 30, 2007, the consolidated statement of financial condition was rate sensitive by $656.00 million more liabilities than assets scheduled to reprice within one year, or approximately 0.80%. Management believes that the present funding sources provide adequate liquidity to meet our cash flow needs.

SUBORDINATED DEBT

During the second quarter of 2007, we completed the private placement issuance of $40 million of trust preferred securities through a newly formed subsidiary trust organized under Delaware law. The trust preferred securities were issued at $1,000.00 per share and bear a 7.2175 percent per annum fixed rate of interest, payable quarterly. The securities are redeemable after five years and are due in 2037. The net proceeds of the issuance were used to fund a portion of the purchase price for FINA.

During the second quarter of 2007, we obtained commitments for two additional fundings of trust preferred securities that may occur over the next five months. The trust preferred securities are intended to qualify as tier 1 capital. The two additional fundings of trust preferred securities may occur as follows: $17 million to be funded on or before August 1, 2007, at a rate to be determined, and $33 million to be funded on or before October 31, 2007, at a rate to be determined. These subsequent fundings are expected to be utilized primarily for debt restructuring.

Additionally, during the second quarter of 2007, we provided notice to the trustee for the 690,000 shares of floating rate trust preferred securities issued by 1st Source Capital Trust II of our plans to redeem these securities on August 1, 2007. The redemption price will be $25.00 per preferred security plus accrued dividends to the date of redemption.

-16-

Table of Contents

RESULTS OF OPERATIONS

Net income for the three and six month periods ended June 30, 2007, was $8.06 million and $16.58 million respectively, compared to $10.28 million and $20.21 million for the same periods in 2006. Diluted net income per common share was $0.34 and $0.72 respectively, for the three and six month periods ended June 30, 2007, compared to $0.45 and $0.88 for the same periods in 2006. Return on average common shareholders' equity was 8.68% for the six months ended June 30, 2007, compared to 11.62% in 2006. The return on total average assets was 0.87% for the six months ended June 30, 2007, compared to 1.18% in 2006.

The decrease in net income for the six months ended June 30, 2007, over the first six months of 2006, was primarily the result of an increase of $2.60 million to our provision for loan and lease losses, a $1.52 million decline in noninterest income and a $4.45 million increase in noninterest expense, which were partially offset by a $2.04 million reduction in income tax expense. Details of the changes in the various components of net income are further discussed below.

NET INTEREST INCOME

The taxable equivalent net interest income for the three months ended June 30, 2007, was $29.61 million, an increase of 6.49% over the same period in 2006. The net interest margin on a fully taxable equivalent basis was 3.16% for the three months ended June 30, 2007, compared to 3.44% for the three months ended June 30, 2006. The taxable equivalent net interest income for the six month period ended June 30, 2007, was $56.58 million, an increase of 5.69% over 2006, resulting in a net yield of 3.17%, compared to a net yield of 3.36% for the same period in 2006.

Average earning assets increased $506.53 million or 15.60% and $393.75 million or 12.27%, respectively, for the three and six month periods ended June 30, 2007, over the comparable periods in 2006. Average interest-bearing liabilities increased $497.03 million or 18.42% and $396.39 million or 14.87%, respectively, for the three and six month periods ended June 30, 2007, over the comparable period one year ago. The acquisition of FNBV increased our average earning assets by $92.20 million and our average interest-bearing liabilities by $84.63 million. The yield on average earning assets increased 38 basis points to 6.74% for the second quarter of 2007 from 6.36% for the second quarter of 2006. The yield on average earning assets for the six month period ended June 30, 2007, increased 51 basis points to 6.70% from 6.19% for the six month period ended June 30, 2006. The rate earned on assets continued to experience positive impacts from the increases in short-term market interest rates from a year ago. Total cost of average interest-bearing liabilities increased 69 basis points to 4.20% for the second quarter of 2007 from 3.51% for the second quarter of 2006. Total cost of average interest-bearing liabilities increased 76 basis points to 4.16% for the six month period ended June 30, 2007 from 3.40% for the six month period ended June 30, 2006. The cost of interest-bearing liabilities was also affected by short-term market interest rates. The result to the net interest margin, or the difference between interest income on earning assets and expense on interest-bearing liabilities, was a decrease of 28 basis points and 19 basis points, respectively, for the three and six month periods ended June 30, 2007 from June 30, 2006.

The largest contributor to the increase in the yield on average earning assets for the first six months of 2007, on a volume-weighted basis, was the $303.60 million or 12.14% increase in net loans and leases as compared to the first six months of 2006. Average loans and leases grew by $357.22 million or 14.05% during the second quarter of 2007, compared to the second quarter of 2006. Average loans and leases outstanding increased across our entire portfolio, most notably in construction equipment financing, commercial loans, aircraft financing, loans secured by real estate, and medium and heavy duty truck financing for both the second quarter and year-to-date 2007 as compared to 2006. The acquisition of FNBV increased our average loans and leases by $39.58 million. The majority of loans acquired from FNBV were loans secured by real estate.

-17-

Table of Contents

Total average investment securities increased 12.26% and 8.62%, respectively, for the three- and six- month periods over one year ago. This increase was mainly due to an increase in federal agency, mortgage-backed, and municipal securities. Average mortgages held for sale decreased 41.36% and 33.72% respectively, for the three- and six- month periods over the same periods one year ago. During the second quarter of 2007 production volume decreased approximately 54% as we reduced our mortgage purchase activity with the majority of our production affiliates. Production volume decreased approximately 43% on a year-over-year basis mainly due to a decrease in demand. Other investments, which include federal funds sold, time deposits with other banks and commercial paper, increased 4.27 times for the three month period ended June 30, 2007 from same period one year ago, and 2.12 times for the first six months of 2007 as compared to the first six months of 2006 as excess funds were invested. The acquisition of FNBV added $20.84 million to our average investment securities portfolio, the majority of which was in federal agency and municipal securities.

Average interest-bearing deposits increased $505.70 million or 21.66% and $415.94 million or 18.14%, respectively, for the second quarter of 2007 and first six months of 2007, over the same periods in 2006. The effective rate paid on average interest-bearing deposits increased 76 basis points to 4.07% for the second quarter of 2007 compared to 3.31% for the second quarter of 2006. The effective rate paid on average interest-bearing deposits increased 83 basis points to 4.02% for the first six months of 2007 compared to 3.19% for the first six months of 2006.The increase in the average cost of interest-bearing deposits during the second quarter and first six months of 2007 as compared to the second quarter and first six months of 2006 was primarily the result of increases in interest rates offered on deposit products due to increases in market interest rates and increased competition for deposits across all markets. The acquisition of FNBV increased our average interest-bearing deposits by $81.70 million.

Short term borrowings decreased $29.60 million or 10.93% and $36.32 million or 12.91%, respectively, for the second quarter of 2007 and the first six months of 2007, compared to the same time periods in 2006. Interest paid on short-term and trust preferred borrowings increased due to the interest rate increase in adjustable rate borrowings. Average long-term debt increased $10.05 million or 30.00% during the second quarter of 2007 as compared to the second quarter of 2006. Average long-term debt increased $11.31 million or 35.07% during the first six months of 2007 as compared to the first six months of 2006. The majority of the increase in long-term debt was made up of Federal Home Loan Bank borrowings. Additionally, we issued $40.00 million of trust preferred securities on June 7, 2007, which were to fund a portion of the purchase price for FNBV.

Average demand deposits decreased $20.16 million and $34.54 million, respectively, for the three- and six-month period ended June 30, 2007 as compared to the three- and six- month periods of 2006. Much of the decline was due to the reclassification of some of our deposit products from noninterest bearing to interest bearing and a decrease in escrow deposit accounts concurrent with the reduction in our mortgage servicing portfolio. The acquisition of FNBV added $8.31 million to our average demand deposits.

The following table provides an analysis of net interest income and illustrates the interest 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 35% rate. Nonaccrual loans and leases are included in the average loan and lease balance outstanding.

-18-

Table of Contents

| DISTRIBUTION
OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | | | | | | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| INTEREST
RATES AND INTEREST DIFFERENTIAL | | | | | | | | | | | | |
| (Dollars
in thousands) | | | | | | | | | | | | |
| | Three
months ended June 30, | | | | | | Six months
ended June 30, | | | | | |
| | | 2007 | | | 2006 | | | 2007 | | | 2006 | |
| | | Interest | | | Interest | | | Interest | | | Interest | |
| | Average | Income/ | Yield/ | Average | Income/ | Yield/ | Average | Income/ | Yield/ | Average | Income/ | Yield/ |
| | Balance | Expense | Rate | Balance | Expense | Rate | Balance | Expense | Rate | Balance | Expense | Rate |
| ASSETS: | | | | | | | | | | | | |
| Investment
securities: | | | | | | | | | | | | |
| Taxable | $ 494,114 | $ 5,991 | 4.86 % | $ 453,246 | $ 4,797 | 4.25 % | $ 489,328 | $ 11,721 | 4.83 % | $ 456,013 | $ 8,722 | 3.86 % |
| Tax
exempt | 210,090 | 2,364 | 4.51 % | 174,071 | 1,855 | 4.27 % | 195,556 | 4,382 | 4.52 % | 174,547 | 3,682 | 4.25 % |
| Mortgages
- held for sale | 32,047 | 494 | 6.18 % | 54,654 | 916 | 6.72 % | 35,489 | 1,132 | 6.43 % | 53,545 | 1,743 | 6.56 % |
| Net
loans and leases | 2,899,340 | 52,681 | 7.29 % | 2,542,118 | 43,604 | 6.88 % | 2,803,434 | 100,409 | 7.22 % | 2,499,834 | 83,729 | 6.75 % |
| Other
investments | 117,270 | 1,542 | 5.27 % | 22,240 | 271 | 4.89 % | 79,262 | 2,074 | 5.28 % | 25,380 | 587 | 4.66 % |
| Total
Earning Assets | 3,752,861 | 63,072 | 6.74 % | 3,246,329 | 51,443 | 6.36 % | 3,603,069 | 119,718 | 6.70 % | 3,209,319 | 98,463 | 6.19 % |
| Cash
and due from banks | 79,994 | | | 80,058 | | | 75,107 | | | 80,001 | | |
| Reserve
for loan and lease losses | (59,470 | ) | | (59,428 | ) | | (59,137 | ) | | (59,067 | ) | |
| Other
assets | 251,525 | | | 215,573 | | | 235,262 | | | 213,753 | | |
| Total | $ 4,024,910 | | | $ 3,482,532 | | | $ 3,854,301 | | | $ 3,444,006 | | |
| LIABILITIES
AND SHAREHOLDERS' EQUITY: | | | | | | | | | | | | |
| Interest-bearing
deposits | $ 2,840,382 | $ 28,795 | 4.07 % | $ 2,334,683 | $ 19,283 | 3.31 % | $ 2,709,051 | $ 54,065 | 4.02 % | $ 2,293,114 | $ 36,316 | 3.19 % |
| Short-term
borrowings | 241,297 | 2,572 | 4.28 % | 270,896 | 2,822 | 4.18 % | 245,063 | 5,262 | 4.33 % | 281,386 | 5,582 | 4.00 % |
| Subordinated
notes | 69,898 | 1,296 | 7.44 % | 59,022 | 1,080 | 7.34 % | 64,490 | 2,390 | 7.47 % | 59,022 | 2,130 | 7.28 % |
| Long-term
debt and | | | | | | | | | | | | |
| mandatorily
redeemable securities | 43,545 | 798 | 7.35 % | 33,496 | 451 | 5.40 % | 43,560 | 1,425 | 6.60 % | 32,250 | 905 | 5.66 % |
| Total
Interest Bearing Liabilities | 3,195,122 | 33,461 | 4.20 % | 2,698,097 | 23,636 | 3.51 % | 3,062,164 | 63,142 | 4.16 % | 2,665,772 | 44,933 | 3.40 % |
| Noninterest-bearing deposits | 351,865 | | | 372,024 | | | 333,099 | | | 367,637 | | |
| Other
liabilities | 81,750 | | | 60,262 | | | 73,794 | | | 59,863 | | |
| Shareholders'
equity | 396,173 | | | 352,149 | | | 385,244 | | | 350,734 | | |
| Total | $ 4,024,910 | | | $ 3,482,532 | | | $ 3,854,301 | | | $ 3,444,006 | | |
| Net
Interest Income | | $ 29,611 | | | $ 27,807 | | | $ 56,576 | | | $ 53,530 | |
| Net
Yield on Earning Assets | | | | | | | | | | | | |
| on
a Taxable Equivalent Basis | | | 3.16 % | | | 3.44 % | | | 3.17 % | | | 3.36 % |

-19-

Table of Contents

PROVISION AND RESERVE FOR LOAN AND LEASE LOSSES

The provision for loan and lease losses for the three- and six- month periods ended June 30, 2007, was $1.25 million and $0.62 million, respectively, compared to the recovery of provision for loan and lease losses of $1.67 million and $1.97 million for the three- and six- month periods ended June 30, 2006, respectively. Net recoveries of $0.52 million were recorded for the second quarter 2007, compared to net recoveries of $1.77 million for the same quarter a year ago. Year-to-date net recoveries of $1.04 million have been recorded in 2007, compared to net recoveries of $2.47 million through June 2006.

In the second quarter 2007, loan and lease delinquencies were 0.20%, as compared to 0.23% for the second quarter 2006, and 0.17% at the end of 2006. The reserve for loan and lease losses as a percentage of loans and leases outstanding at the end of the period was 2.00% as compared to 2.26% for the same period one year ago and 2.18% at December 31, 2006. A summary of loan and lease loss experienced during the three- and six- month periods ended June 30, 2007 and 2006 is provided below.

| | Summary
of Reserve for Loan and Lease Losses | | | | | | | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- |
| | (Dollars
in Thousands) | | | | | | | |
| | Three
Months Ended | | | Six
Months Ended | | | | |
| | June
30, | | | June
30, | | | | |
| | 2007 | 2006 | | 2007 | | 2006 | | |
| Reserve
for loan and lease losses - beginning balance | $ 58,702 | $ | 59,097 | $ | 58,802 | $ | 58,697 | |
| Acquired
reserves from acquisitions | 2,214 | | - | | 2,214 | | - | |
| Charge-offs | (1,085 | ) | (591 | ) | (2,430 | ) | (1,371 | ) |
| Recoveries | 1,604 | | 2,362 | | 3,472 | | 3,842 | |
| Net
recoveries | 519 | | 1,771 | | 1,042 | | 2,471 | |
| Provision
for (recovery of) loan and lease losses | 1,247 | | (1,671 | ) | 624 | | (1,971 | ) |
| Reserve
for loan and lease losses - ending balance | $ 62,682 | $ | 59,197 | $ | 62,682 | $ | 59,197 | |
| Loans
and leases outstanding at end of period | $ 3,134,170 | $ | 2,615,152 | $ | 3,134,170 | $ | 2,615,152 | |
| Average
loans and leases outstanding during period | 2,899,340 | | 2,542,118 | | 2,803,434 | | 2,499,834 | |
| Reserve
for loan and lease losses as a percentage of | | | | | | | | |
| loans
and leases outstanding at end of period | 2.00 | % | 2.26 | % | 2.00 | % | 2.26 | % |
| Ratio
of net recoveries during period to | | | | | | | | |
| average
loans and leases outstanding | (0.07 | )% | (0.28 | )% | (0.07 | )% | (0.20 | )% |

-20-

Table of Contents

NONPERFORMING ASSETS

Nonperforming assets were as follows:

| (Dollars
in thousands) | June
30, | December
31, | June
30, |
| --- | --- | --- | --- |
| | 2007 | 2006 | 2006 |
| Loans
and leases past due 90 days or more | $ 205 | $ 116 | $ 278 |
| Nonaccrual
and restructured loans and leases | 10,274 | 15,575 | 13,252 |
| Other
real estate | 2,856 | 800 | 819 |
| Repossessions | 2,183 | 975 | 1,082 |
| Equipment
owned under operating leases | 170 | 201 | - |
| Total
nonperforming assets | $ 15,688 | $ 17,667 | $ 15,431 |

Nonperforming assets totaled $15.69 million at June 30, 2007, reflecting an improvement of 11.20% from $17.67 million at December 31, 2006 and a slight increase of 1.67% from $15.43 million at June 30, 2006. The improvement during the first six months of 2007 was primarily related to a decrease in nonaccrual loans and leases in all areas, with the exception of loans secured by real estate and auto, light truck and environmental equipment financing. The slight increase for the second quarter of 2007 compared to the second quarter of 2006 was due to increases in commercial and agricultural loans, loans secured by real estate, auto light truck and environmental equipment financing, and construction equipment financing; which were somewhat offset by improvements in aircraft financing, medium and heavy duty truck, and consumer loans. Nonperforming assets as a percentage of total loans and leases improved to 0.49% at June 30, 2007, from 0.64% at December 31, 2006 and 0.57% at June 30, 2006.

As of June 30, 2007, repossessions consisted of aircraft, automobiles, medium and heavy duty trucks, and construction equipment. At the time of repossession, unless the equipment is in the process of immediate sale, the recorded amount of the loan or lease is written down, if necessary, to the estimated value of the equipment or vehicle by a charge to the reserve for loan and lease losses. Any subsequent write-downs are included in noninterest expense.

At June 30, 2007, other real estate included $1.86 million of non-bank operating properties which were acquired from FNBV.

-21-

Table of Contents

Supplemental Loan Information as of June 30, 200 7

| (Dollars
in thousands) | | Nonaccrual | Other
real estate | Year-to-date | |
| --- | --- | --- | --- | --- | --- |
| | Loans
and leases | and | owned
and | net
credit losses/ | |
| | outstanding | restructured
loans | repossessions | (recoveries) | |
| Commercial
and agricultural loans | $ 567,932 | $ 818 | $ - | $ (1,185 | ) |
| Auto,
light truck and environmental equipment | 350,254 | 488 | 10 | (11 | ) |
| Medium
and heavy duty truck | 329,103 | 779 | 346 | 151 | |
| Aircraft
financing | 535,362 | 2,390 | 1,350 | (954 | ) |
| Construction
equipment financing | 362,654 | 577 | 440 | 536 | |
| Loans
secured by real estate | 834,153 | 5,108 | 1,001 | 16 | |
| Consumer
loans | 154,712 | 114 | 37 | 149 | |
| Total | $ 3,134,170 | $ 10,274 | $ 3,184 | $ (1,298 | ) |

NONINTEREST INCOME

Noninterest income for the three month periods ended June 30, 2007 and 2006 was $19.07 million, and $36.56 million and $38.07 million for the six month periods ended June 30, 2007 and 2006, respectively. Details of noninterest income follow:

| (Dollars
in thousands) | Three
Months Ended — June
30, | | Six
Months Ended — June
30, | |
| --- | --- | --- | --- | --- |
| | 2007 | 2006 | 2007 | 2006 |
| Noninterest
income: | | | | |
| Trust
fees | $ 3,871 | $ 3,658 | $ 7,514 | $ 7,049 |
| Service
charges on deposit accounts | 5,226 | 4,917 | 9,796 | 9,303 |
| Mortgage
banking income | 1,059 | 3,105 | 1,630 | 4,862 |
| Insurance
commissions | 938 | 932 | 2,576 | 2,614 |
| Equipment
rental income | 5,287 | 4,658 | 10,385 | 8,878 |
| Other
income | 2,482 | 1,647 | 4,201 | 3,133 |
| Investment
securities and other investment gains | 207 | 150 | 454 | 2,233 |
| Total
noninterest income | $ 19,070 | $ 19,067 | $ 36,556 | $ 38,072 |

During the second quarter of 2007, a decrease in mortgage banking income of $2.05 million offset increases in all other categories of noninterest income compared to the second quarter of 2006. For the first six months of 2007 mortgage banking income decreased $3.23 million as compared to the first six months of 2006. A decline in production volume of approximately 54% during the second quarter of 2007 compared to the second quarter of 2006, and a decline in production volume of approximately 43% for the first six months of 2007 compared to the first six months of 2006, resulted in lower gains on sales of mortgage servicing assets and a decline in loan servicing fee income due to a reduction in the portfolio from servicing sales in the second and third quarters of 2006. During the second quarter of 2006, mortgage banking income benefited from a $1.25 million gain on a bulk sale of mortgage servicing rights which did not recur during the second quarter of 2007.

Lower market value adjustments resulted in smaller gains on venture capital investments for the first six months of 2007 compared to the same period of 2006. Gains on venture partnership investment totaled $0.17 million for the first six months of 2007 compared to gains of $2.07 million for the first six months of 2006. This decrease coupled with the decrease in mortgage banking income were the predominant factors behind the decrease in noninterest income for the first six months of 2007 compared to the first six months of 2006.

-22-

Table of Contents

Other income increased from the three- and six- month periods ended June 30, 2007 as compared to the same periods of 2006, primarily due to income from interest rate swaps. Equipment rental income increased during the second quarter of 2007 and the first six months of 2007 primarily due to an increase in the operating lease portfolio. Trust fees and service charges on deposit accounts, which include overdraft and NSF fees, increased in both the three and six month periods ended June 30, 2007, over the same periods in 2006. Noninterest income from insurance commissions was relatively unchanged during the second quarter and first six months of 2007 compared to the same periods of 2006.

FNBV contributed $0.38 million to noninterest income during the second quarter of 2007.

NONINTEREST EXPENSE

Noninterest expense for the three month periods ended June 30, 2007 and 2006 was $34.45 million and $32.39 million, respectively, and $66.25 million and $61.79 million for the six month periods ended June 30, 2007 and 2006, respectively. Details of noninterest expense follow:

| (Dollars
in thousands) | Three
Months Ended — June
30, | | Six
Months Ended — June
30, | |
| --- | --- | --- | --- | --- |
| | 2006 | 2006 | 2007 | 2006 |
| Noninterest
expense: | | | | |
| Salaries
and employee benefits | $ 18,153 | $ 16,873 | $ 35,719 | $ 32,387 |
| Net
occupancy expense | 2,149 | 1,860 | 4,085 | 3,727 |
| Furniture
and equipment expense | 3,748 | 2,959 | 6,842 | 6,093 |
| Depreciation
- leased equipment | 4,243 | 3,547 | 8,319 | 6,929 |
| Professional
fees | 1,267 | 1,104 | 2,168 | 1,989 |
| Supplies
and communication | 1,512 | 1,307 | 2,784 | 2,670 |
| Business
development and marketing expense | 1,416 | 1,048 | 2,274 | 1,690 |
| Intangible
asset amortization | 132 | 659 | 237 | 1,325 |
| Loan
and lease collection and repossession expense | 160 | 185 | 325 | 275 |
| Other
expense | 1,666 | 2,844 | 3,493 | 4,707 |
| Total
noninterest expense | $ 34,446 | $ 32,386 | $ 66,246 | $ 61,792 |

The leading factor in the overall increase in noninterest expense in the second quarter and year-to-date of 2007 as compared to 2006 was in salaries and employee benefits. For the second quarter of 2007 salaries and employee benefits expense was $18.15 million compared to $16.87 million for the second quarter of 2006. For the first six months of 2007 salaries and employee benefits expense was $35.72 million compared to $32.39 million for the first six months of 2006. During the first quarter of 2006 we benefited from the reversal of previously recognized stock-based compensation expense under historical accounting methods related to the estimated forfeiture of stock awards. This one-time expense reversal, combined with the adoption of SFAS No. 123(R) estimated forfeiture accounting requirements, resulted in a reduction in stock-based compensation of $2.07 million, pre-tax.

Leased equipment depreciation expense increased in conjunction with the increase in equipment rental income from second quarter and year-to-date of 2006 to second quarter and year-to-date of 2007. Furniture and equipment expense increased for the second quarter of 2007 compared to the second quarter of 2006 and on a year-over-year basis due to increased software costs, expenses related to the core system conversion project, and other processing charges. Business development and marketing expense increased for the first six months of 2007 as compared to the first six months of 2006 due to strong marketing efforts related to the opening of new branches during 2006 and de novo expansion into the Kalamazoo and West Lafayette areas. Additionally, increases were experienced in net occupancy expense, professional fees, and supplies and communication in the second quarter and first half of 2007, as compared to the second quarter and first half of 2006. Loan and lease collection and repossession expense remained comparable to 2006 levels.

-23-

Table of Contents

Intangible asset amortization decreased during the second quarter and first half of 2007 as compared to the same periods for 2006, mainly due to the effects of the complete amortization of intangible assets associated with acquisitions which occurred during 2001. Other expenses decreased during the second quarter and the first half of 2007, as compared to one year ago, mainly due to a significant reduction in forgery and miscellaneous losses.

FNBV increased noninterest expense by $1.48 million during the second quarter of 2007. The majority of noninterest expense associated with FNBV was in salaries and employee benefits at $0.79 million for the month of June 2007.

INCOME TAXES

The provision for income taxes for the three and six month periods ended June 30, 2007, was $4.19 million and $8.25 million, respectively, compared to $5.22 million and $10.29 million, respectively, for the same period in 2006. The effective tax rates were 34.19% for the quarter ended June 30, 2007 and 33.21% for the six month period ended June 30, 2007, compared to 33.68% and 33.73% for the three and six month periods ended June 30, 2006, respectively. The provisions for income taxes for the three and six month periods ended June 30, 2007 and 2006, are at a rate which management believes approximates the effective rate for the year.

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, 2006. For information regarding 1st Source’s market risk, refer to 1st Source’s Annual Report on Form 10-K for the year ended December 31, 2006.

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-15. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, at June 30, 2007, our disclosure controls and procedures were effective in accumulating and communicating to management (including such officers) the information relating to 1st Source (including its consolidated subsidiaries) required to be included in our periodic SEC filings.

-24-

Table of Contents

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 fiscal quarter of 2007 that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting, except that this report and assessment excludes First National Bank, Valparaiso (FNBV) which we acquired as of May 31, 2007. See Note 2 to the condensed consolidated financial statements included in Item 1 for discussion of the acquisition and related financial data. We are in the process of integrating FNBV operations and will be incorporating these operations as part of our assessment of our internal controls.

PART II. OTHER INFORMATION

ITEM 1. Legal Proceedings.

1st Source and its subsidiaries are involved in various legal proceedings incidental to the conduct of their businesses. Management does not expect that the outcome of any such proceedings will have a material adverse effect on 1st Source’s consolidated financial position or results of operations.

I TEM 1A. Risk Factors.

There have been no material changes in risks faced by 1st Source since the filing of our Annual Report on Form 10-K for the year ended December 31, 2006. For information regarding our risk factors, refer to 1st Source’s Annual Report on Form 10-K for the year ended December 31, 2006.

ITE M 2. Unregistered Sales of Equity Securities and Use of Proceeds

ISSUER PURCHASES OF EQUITY SECURITIES

| | Total
number | Average | Total
number of — shares
purchased | Maximum
number (or approximate — dollar
value) of shares |
| --- | --- | --- | --- | --- |
| | of
shares | price
paid per | as
part of publicly announced | that
may yet be purchased under |
| Period | purchased | share | plans
or programs (1) | the
plans or programs |
| April
01 - 30, 2007 | - | - | - | 2,000,000 |
| May
01 - 31, 2007 | 227,402 | $26.11 | 227,402 | 1,772,598 |
| June
01 - 30, 2007 | - | - | - | 1,772,598 |
| (1) 1st
Source
maintains a stock repurchase plan that was authorized by the Board
of
Directors on April 26, 2007. | | | | |
| Under
the terms of the plan, 1st Source may repurchase up to 2,000,000
shares of
its common stock when | | | | |
| favorable
conditions exist on the open market or through private transactions
at
various prices from time to time. | | | | |
| Since
the inception of the plan, 1st Source has repurchased a total of
227,402
shares. | | | | |

IT EM 3. Defaults Upon Senior Securities.

None

-25-

Table of Contents

IT EM 4. Submission of Matters to a Vote of Security Holders.

The following actions were taken by the shareholders of 1st Source at the annual shareholders’ meeting held April 26, 2007:

1. Election of Directors

The directors named below were elected to the board of directors, as follows:

Term Expiring in April, 2008

Nominee Votes For Votes Withheld

Toby S. Wilt 20,959,447 370,297

Term Expiring in April, 2010

Nominee Votes For Votes Withheld

Daniel B. Fitzpatrick 20,913,311 409,312

Wellington D. Jones III 20,960,973 220,394

Dane A. Miller 20,505,139 1,095,959

In addition, the following directors continued in office after the 2007 annual meeting:

Terms Expiring in April 2008: Terms Expiring in April 2009:

Lawrence E. Hiler Terry L. Gerber

Rex Martin William P. Johnson

Christopher J. Murphy III John T. Phair

Timothy K. Ozark Mark D. Schwabero

IT EM 5. Other Information.

None

IT EM 6. Exhibits

The following exhibits are filed with this report:

1. Exhibit 31.1 Certification of Chief Executive Officer required by Rule 13a-14(a).

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

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

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

-26-

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
19, 2007 | /s/CHRISTOPHER
J. MURPHY III |
| | Christopher
J. Murphy III |
| | Chairman
of the Board, President and CEO |
| DATE July
19, 2007 | /s/LARRY
E. LENTYCH |
| | Larry
E. Lentych |
| | Treasurer
and Chief Financial Officer |
| | Principal
Accounting Officer |

-27-