Operating cash flow covered net income at 1.07x in 2026Q2, with $50.8M generated, while dividends remained steady at $10.7M and buybacks paused, reflecting conservative capital allocation.
1st Source Corporation (SRCE) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 216.37M | 223.12M | 193.85M | 187.94M | 175.53M | 166.76M | 154.49M | 164.61M | 159.69M | 139.7M | 98.06M | 100.61M | 72.35M | 86.87M | 93.19M | 124.41M | 111.27M | 51.85M | 64.24M | 84.36M | 84.1M | 49.26M | 65.01M | 198.62M | 82.78M | 84.12M | 84.14M | 56.4M | 66.7M | 47.5M | 20.1M |
| Operating CF Growth % | 35.43% | 15.1% | 3.15% | 7.07% | 5.26% | 7.94% | -6.14% | 3.08% | 14.31% | 42.46% | -2.53% | 39.06% | -16.71% | -6.79% | -25.09% | 11.81% | 114.58% | -19.28% | -23.85% | 0.32% | 70.7% | -24.22% | -67.27% | 139.94% | -1.59% | -0.02% | 49.18% | -15.44% | 40.42% | 136.32% | -27.17% |
| Net Income | 170.93M | 158.26M | 132.62M | 124.93M | 120.53M | 118.56M | 81.46M | 92.02M | 82.41M | 68.05M | 57.79M | 57.49M | 58.07M | 54.96M | 49.63M | 48.2M | 41.24M | 25.49M | 33.39M | 30.54M | 39.3M | 33.75M | 24.96M | 19.15M | 10.04M | 38.5M | 37.57M | 35.8M | 31.5M | 26.5M | 23.2M |
| Depreciation & Amortization | 11.64M | 11.27M | 12.36M | 15.46M | 19.09M | 24M | 31.08M | 35.27M | 32.82M | 31.96M | 28.4M | 24.48M | 19.92M | 19.35M | 22.36M | 25.29M | 28.12M | 28.45M | 27.6M | 24.5M | 24.08M | 29.15M | 34.06M | 38.9M | 39.24M | 31.97M | 27.4M | 24.3M | 17.7M | 11.9M | 5.1M |
| Deferred Taxes | 5.78M | -5.4M | 2.43M | -9.46M | -9.46M | 15.4M | -24.16M | -5.73M | -550K | 2.77M | 2.86M | 1.62M | 4.34M | -1.95M | -7.64M | 3.63M | -1.05M | 5.69M | -10.78M | -3.24M | -3.92M | -2.91M | 5.35M | -2.17M | -15.45M | -2.26M | 3.01M | -900K | 8.1M | 4.8M | -1.1M |
| Other Non-Cash Items | 18.22M | 14.38M | 16.91M | 12.12M | 22.33M | 1.46M | 50.78M | 10.86M | 25.37M | 14.93M | 4.1M | 12.94M | 705K | 9.48M | 12.1M | 26.98M | 12.54M | 53.48M | 10.03M | 15.91M | -3.5M | -7.65M | 4.91M | 125.93M | 50.6M | 21.48M | 4.01M | 1.1M | 8.2M | 2.4M | -6.6M |
| Working Capital Changes | 3.07M | 38.42M | 23.88M | 39.99M | 19.45M | 3.14M | 12.04M | 29.43M | 16.09M | 19.02M | 2.04M | 234K | -13.86M | 2.31M | 16.74M | 20.31M | 30.41M | -61.25M | 4.01M | 16.66M | 28.13M | -3.08M | -4.27M | 16.8M | -1.65M | -5.58M | 12.14M | -3.9M | 1.2M | 1.9M | -500K |
| Cash from Investing | -228.33M | -154.22M | -276.61M | -358.29M | -784.87M | -598.56M | -582.66M | -333.92M | -457.95M | -484.64M | -309.85M | -381.61M | -128.83M | -231.4M | -255.03M | 35.01M | -74.82M | -172.58M | -71.02M | -50.82M | -340.19M | 87.83M | -292.98M | -105.63M | 77.48M | -415.24M | -314.77M | -191.4M | -301.7M | -395.2M | -232.3M |
| Purchase of Investments | -600.68M | -560.1M | -324.73M | -47.49M | -327.5M | -1.15B | -597.3M | -351.2M | -255.21M | -472.88M | -313.56M | -148.94M | -147.24M | -200.82M | -359.45M | -388.38M | -572.17M | -1.07B | -480.08M | -518.04M | -456.71M | -196.06M | -493.75M | -481.56M | -398.03M | -424.6M | -222.09M | -271.4M | -403.7M | -155.6M | -144.3M |
| Sale/Maturity of Investments | 525.2M | 638.51M | 432.03M | 247.66M | 232.12M | 435.81M | 453M | 317.3M | 154.11M | 406.18M | 246.49M | 138.37M | 191.56M | 224.76M | 356.24M | 488.78M | 517.83M | 755.54M | 543.59M | 813.33M | 391.35M | 496.02M | 233.25M | 432.27M | 320.11M | 336.83M | 209.81M | 294.3M | 249M | 159.6M | 119.2M |
| Net Investment Activity | -75.48M | 78.41M | 107.3M | 200.17M | -95.38M | -709.88M | -144.29M | -33.9M | -101.1M | -66.7M | -67.07M | -10.57M | 44.32M | 23.94M | -3.2M | 100.4M | -54.34M | -318.29M | 63.5M | 295.29M | -65.35M | 299.96M | -260.51M | -49.29M | -77.92M | -87.77M | -12.28M | 22.9M | -154.7M | 4M | -25.1M |
| Acquisitions | -1.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -55.98M | 0 | 0 | 0 | 0 | 0 | -27.82M | 0 | 0 | 0 | 0 | 0 |
| Other Investing | -142.83M | -222.55M | -371.53M | -552.47M | -687.11M | 114.21M | -435.52M | -289.49M | -332.69M | -366.5M | -201.55M | -307.04M | -138.16M | -226.98M | -242.34M | -43.91M | -16.12M | 182.42M | -110.25M | -252.93M | -269.28M | -206.27M | -28.73M | -54.27M | 161.5M | -239.74M | -261.1M | -208.4M | -143.2M | -394.7M | -200.6M |
| Cash from Financing | -9.84M | -73.87M | 77.91M | 177.22M | 206.95M | 713.94M | 587.85M | 153.6M | 319.3M | 314.67M | 240.37M | 294.54M | 42.61M | 140.47M | 131.44M | -141.96M | -149.68M | 73.83M | -26.59M | 1.46M | 249.4M | -90.53M | 196.43M | -104.09M | -168.8M | 342.43M | 246.85M | 104.3M | 276.6M | 301M | 255.3M |
| Dividends Paid | -40.5M | -38.43M | -35.4M | -33.07M | -32.1M | -31.34M | -29.76M | -29.02M | -25.69M | -20.43M | -19.42M | -18.13M | -17.64M | -17.05M | -16.52M | -15.92M | -20.59M | -19.02M | -14.25M | -13.35M | -12.31M | -10.32M | -8.86M | -7.79M | -7.54M | -7.3M | -6.96M | -5.9M | -5.3M | -4.7M | -4.1M |
| Share Repurchases | -33.92M | -13.87M | -178K | -12.47M | -6.84M | -33.14M | -6.42M | -15.09M | -9.27M | -41K | -8.03M | -9.97M | -16.34M | -2.27M | -3.7M | -2.24M | -113.14M | -1.3M | 0 | -12.82M | -7.66M | -2.22M | -4.96M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Issued | 132K | 133K | 0 | 0 | 0 | 0 | 0 | 0 | 145K | 153K | 120K | 149K | 1.75M | 3.65M | 3.94M | 2.95M | 2.87M | 112.66M | 341K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Stock Activity | -33.79M | -13.74M | -178K | -12.47M | -6.84M | -33.14M | -6.42M | -15.09M | -9.13M | 112K | -7.91M | -9.82M | -14.59M | 1.38M | 234K | 712K | -110.27M | 111.36M | 341K | -12.82M | -7.66M | -2.22M | -4.96M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt Issuance (Net) | 0 | -1000K | -1000K | 1000K | -1000K | 1000K | 1000K | -1000K | -1000K | -1000K | 1000K | -1000K | -1000K | 1000K | 1000K | -1000K | 1000K | -1000K | -1000K | 1000K | -1000K | -1000K | -1000K | 1000K | 1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K |
| Other Financing | -12.68M | -8.78M | 189.28M | 129.38M | 255.92M | 742.49M | 612.18M | 253.85M | 371.25M | 419.12M | 194.69M | 336.48M | 149.41M | 29.47M | 104.21M | -106.35M | -29.72M | 137.92M | 44.88M | -100.76M | 302.7M | -61.41M | 319.79M | -225.69M | -159.9M | 420.07M | 335.26M | -49.8M | 285.3M | 302.5M | 192.2M |
| Net Change in Cash | -21.8M | -4.97M | -4.84M | 6.87M | -402.39M | 282.14M | 159.68M | -15.71M | 21.05M | -30.27M | 28.58M | 13.53M | -13.86M | -3.88M | -30.39M | 17.45M | -113.23M | -46.9M | -33.37M | 35.01M | -6.69M | 46.56M | -31.53M | -11.11M | -8.54M | 11.31M | 16.21M | -30.6M | 41.6M | -46.7M | 43.1M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100K | 0 | 0 | 0 |
| Cash at Beginning | 118.81M | 124.83M | 129.67M | 122.8M | 525.19M | 243.05M | 83.36M | 99.08M | 78.03M | 108.3M | 79.72M | 66.19M | 80.05M | 83.93M | 114.33M | 96.87M | 210.1M | 119.77M | 153.14M | 118.13M | 124.82M | 78.25M | 109.79M | 120.89M | 129.43M | 118.12M | 101.91M | 132.5M | 90.9M | 137.6M | 94.5M |
| Cash at End | 127.3M | 119.86M | 124.83M | 129.67M | 122.8M | 525.19M | 243.05M | 83.36M | 99.08M | 78.03M | 108.3M | 79.72M | 66.19M | 80.05M | 83.93M | 114.33M | 96.87M | 72.87M | 119.77M | 153.14M | 118.13M | 124.82M | 78.25M | 109.79M | 120.89M | 129.43M | 118.12M | 101.9M | 132.5M | 90.9M | 137.6M |
| Interest Paid | 73.63M | 0 | 176.23M | 114.74M | 26.23M | 20.25M | 47.13M | 54.04M | 40.41M | 25.53M | 21.53M | 17.36M | 19.14M | 24.65M | 31.31M | 41.64M | 57.86M | 76.14M | 109.86M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Taxes Paid | 14.92M | 0 | 11.28M | 17.8M | 23.26M | 15.36M | 13.46M | 5.58M | 8.27M | 10.57M | 19.87M | 30.43M | 29.21M | 33.83M | 33.83M | 19.87M | 17.4M | 8.9M | 19.19M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 218.74M | 213.03M | 181.49M | 181.96M | 173.15M | 163.88M | 151.64M | 154.08M | 135.53M | 88.25M | 59.02M | 36.6M | 36.79M | 58.69M | 83.72M | 102.93M | 106.9M | 15.14M | 39.96M | 47.16M | 78.54M | 43.41M | 61.27M | 196.54M | 76.68M | 24.03M | 42.74M | 50.5M | 62.9M | 43M | 13.5M |
| FCF Growth % | 6.18% | 17.38% | -0.26% | 5.09% | 5.66% | 8.07% | -1.58% | 13.69% | 53.57% | 49.51% | 61.26% | -0.52% | -37.31% | -29.89% | -18.67% | -3.72% | 606.1% | -62.11% | -15.26% | -39.96% | 80.95% | -29.16% | -68.82% | 156.31% | 219.16% | -43.79% | -15.37% | -19.71% | 46.28% | 218.52% | -39.46% |
Quick answers to the most common questions about buying SRCE stock.
1st Source Corporation (SRCE) generated $223.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
1st Source Corporation (SRCE) generated $213.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
1st Source Corporation (SRCE) spent $10.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, 1st Source Corporation (SRCE) returned $38.4M to shareholders via cash dividends and spent $13.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Rate-driven margin compression
Metrics are mathematically derived from official filings.
Earnings Retention Fuels Capital
According to the latest quarterly report, SRCE's operating cash flow covered net income at 1.07x in 2026Q2, with $47.5M in earnings, suggesting robust internal capital generation for organic growth.
The consistent OCF/NI ratio above 1.0 across the reported quarters indicates that earnings are largely cash-backed, a positive sign for capital retention. With dividends consuming roughly $10.7M in 2026Q2, the bank retains a substantial portion of earnings, which may support future lending and securities purchases without resorting to wholesale funding. This internal capital generation appears to underpin the bank's ability to maintain a conservative leverage profile.
Securities Portfolio Rotation Intensifies
As reported in financial statements, SRCE's investment securities activity surged in 2025Q4 with $297.2M in purchases and $267.3M in sales, indicating active portfolio repositioning amid rate volatility.
The elevated purchase and sale volumes in late 2025 suggest the bank is actively managing duration and yield, likely to optimize interest income in a high-rate environment. The net cash outflow from securities in 2025Q4 was approximately $29.9M, which may reflect a strategic shift toward higher-yielding assets. Investors should monitor whether this rotation enhances net interest margin or introduces reinvestment risk if rates decline.
Deposit Growth Outpaces Loan Expansion
Based on the latest earnings release, average loans and leases rose 1.71% quarter-over-quarter while deposits grew 3.28%, indicating a favorable liquidity position and potential for margin stability.
The faster growth in deposits relative to loans suggests that SRCE is not aggressively expanding its loan book, possibly due to prudent underwriting standards in its specialty finance segments. This trend may indicate a deliberate strategy to maintain a strong liquidity buffer, which could support future lending opportunities or securities purchases. However, the cost of these incremental deposits warrants monitoring, as elevated rates could pressure net interest margin.
Dividends Steady, Buybacks Pause
According to the cash flow data, SRCE paid $10.7M in dividends in 2026Q2, consistent with prior quarters, while buybacks were absent, suggesting a conservative capital return policy.
The consistent dividend payout, which appears to be well-covered by operating cash flow, indicates a sustainable capital return program. The lack of buybacks in 2026Q2, following a $23.4M repurchase in 2026Q1, may reflect management's preference for retaining capital to support organic growth or to maintain regulatory buffers. This conservative approach aligns with the bank's historical discipline, though it may result in lower return on equity compared to more aggressive peers.
Core Deposits Provide Stable Funding
As per the latest financial statements, SRCE's deposit growth of 3.28% quarter-over-quarter in 2026Q2 outpaced loan growth, reinforcing the bank's reliance on low-cost core funding.
The strong deposit inflows, particularly in a high-rate environment, suggest that the bank's Michiana franchise retains customer loyalty, potentially limiting the need to raise deposit rates aggressively. This may help stabilize funding costs and support net interest margin, despite the risk of digital competitors targeting rural depositors. However, the sustainability of this advantage depends on the bank's ability to maintain competitive rates and service quality.
Provision Volatility Reflects Niche Portfolio
Based on reported figures, SRCE's loan loss provision swung from $7.3M in 2026Q1 to $1.5M in 2026Q2, highlighting the lumpy credit costs inherent in specialty leasing.
The sharp reduction in provisions in 2026Q2, despite a stable loan portfolio, may indicate improved credit conditions or a release of reserves, which could boost earnings. However, the volatility in provisions across quarters suggests that the bank's credit losses are not smooth, reflecting the specialized nature of its collateral. Investors should monitor whether this volatility signals underlying asset quality issues or simply timing differences in reserve builds.
Cash Flow Hides AOCI and Off-Balance Risks
According to the cash flow statement, SRCE's operating cash flow does not reflect unrealized losses on securities or undrawn commitments, which may affect future earnings and capital.
The cash flow statement provides limited insight into the bank's exposure to interest rate movements on its securities portfolio, as unrealized gains or losses are not captured. Additionally, off-balance sheet items such as undrawn credit commitments and operating lease obligations are not visible in the cash flow data, potentially masking future cash outflows. Investors should examine the balance sheet and footnotes to assess these risks, particularly in a rising rate environment.