Profitability Metrics Continue to Expand; Strong Performance Reflects Loan and Deposit Growth, Stable Credit Quality, Robust Fee Income and Disciplined Expense Management
Trustmark Corporation (NASDAQGS:TRMK) reported net income of $55.8 million in the second quarter of 2025, representing diluted earnings per share of $0.92. Trustmark’s performance during the second quarter produced a return on average tangible equity of 13.13% and a return on average assets of 1.21%. The Board of Directors declared a quarterly cash dividend of $0.24 per share payable September 15, 2025, to shareholders of record on September 1, 2025.
This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20250722679369/en/
Printer friendly version of earnings release with consolidated financial statements and notes: https://www.businesswire.com/news/home/20250722679369/en
Second Quarter Highlights
- Loans held for investment (HFI) increased to $13.5 billion, reflecting diversified growth of 1.7% linked-quarter
- Credit quality remained stable, nonperforming assets declined linked-quarter, and net charge-offs represented 0.12% of average loans
- Deposits increased to $15.1 billion while cost of total deposits declined 3 basis points to 1.80%
- Total revenue expanded $4.0 million, or 2.1%, linked-quarter to $198.6 million
- Net interest income (FTE) increased $6.7 million, or 4.3%, linked-quarter, producing a net interest margin of 3.81%
- Noninterest expense increased $1.1 million, or 0.9%, linked-quarter to $125.1 million
Duane A. Dewey, President and CEO, stated, “Our momentum continues to build as reflected in our solid financial performance in the second quarter of 2025. Diversified loan growth and solid credit quality continued. We were also successful in building and expanding attractive, cost-effective core deposit relationships. Our mortgage banking and wealth management businesses also performed well. These accomplishments are the results of our focused efforts to expand customer relationships and diligently manage expenses. Our associates have done a tremendous job of serving customers, building relationships, and demonstrating the value Trustmark can provide as their financial partner. We are well-positioned to create long-term value for our shareholders.”
Balance Sheet Management
- Loans HFI increased $223.3 million, or 1.7%, during the quarter and $309.4 million, or 2.4%, year-over-year
- Personal and commercial deposits totaled $13.0 billion at June 30, 2025, up $103.8 million, or 0.8%, from the prior quarter and $361.7 million, or 2.9%, year-over-year
- Maintained strong capital position with CET1 ratio of 11.70% and total risk-based capital ratio of 14.15%
- Repurchased $26.0 million, or approximately 764 thousand shares, of common stock during first six months of 2025
Loans HFI totaled $13.5 billion at June 30, 2025, reflecting an increase of $223.3 million, or 1.7%, linked-quarter and $309.4 million, or 2.4%, year-over-year. The linked-quarter growth was driven by 1-4 family mortgage loans, other loans and leases, commercial and industrial loans, other real estate secured loans, and construction, land development and other land loans. Trustmark’s loan portfolio remains well-diversified by loan type and geography.
Deposits totaled $15.1 billion at June 30, 2025, up $35.2 million, or 0.2%, from the prior quarter as growth in noninterest-bearing deposits of $65.5 million was offset in part by a decline in interest-bearing deposits of $30.3 million. Year-over-year, deposits declined $347.0 million, or 2.2%, driven by targeted declines in public funds and brokered deposits of $408.2 million and $300.5 million, respectively. Trustmark continues to maintain a strong liquidity position as loans HFI represented 89.1% of total deposits at the end of the second quarter. Noninterest-bearing deposits represented 20.7% of total deposits at June 30, 2025. Interest-bearing deposit costs totaled 2.28% for the second quarter, a decrease of 2 basis points linked-quarter while the cost of total deposits was 1.80%, a decrease of 3 basis points from the prior quarter.
During the second quarter, Trustmark repurchased $11.0 million, or approximately 341 thousand of its common shares. During the first six months of 2025, Trustmark repurchased $26.0 million, or approximately 764 thousand common shares. As previously announced, Trustmark’s Board of Directors authorized a stock repurchase program effective January 1, 2025, under which $100.0 million of Trustmark’s outstanding shares may be acquired through December 31, 2025. The repurchase program, which is subject to market conditions and management discretion, will continue to be implemented through open market repurchases or privately negotiated transactions. At June 30, 2025, Trustmark’s tangible equity to tangible assets ratio was 9.50%, while the total risk-based capital ratio was 14.15%. Tangible book value per share was $28.74 at June 30, 2025, an increase of 3.5% from the prior quarter and 13.9% from the prior year.
Credit Quality
- Nonperforming assets declined 5.3% linked-quarter
- Net provision for credit losses was $4.7 million in the second quarter
- Net charge-offs (NCOs) totaled $4.1 million, including three individually analyzed credits totaling $2.7 million which were reserved for in prior periods; NCOs represented 0.12% of average loans in the second quarter
- Allowance for credit losses (ACL) represented 1.25% of loans HFI and 272.20% of nonaccrual loans, excluding individually analyzed loans at June 30, 2025
Nonaccrual loans totaled $81.0 million at June 30, 2025, down $5.6 million from the prior quarter. Other real estate totaled $9.0 million, reflecting an increase of $624 thousand from the prior quarter. Collectively, nonperforming assets totaled $90.0 million at June 30, 2025, down $5.0 million, or 5.3%, from the prior quarter and represented 0.66% of loans HFI and held for sale (HFS).
The provision for credit losses for loans HFI was $5.3 million in the second quarter and was primarily attributable to loan growth and changes in the macroeconomic forecast partially offset by net adjustments to the qualitative factors due to positive credit migration. The provision for credit losses for off-balance sheet credit exposures was a negative $670 thousand in the second quarter, primarily driven by positive credit migration partially offset by changes in the macroeconomic forecast. Collectively, the provision for credit losses totaled $4.7 million in the second quarter compared to $5.3 million in the prior quarter and $11.1 million (excluding the provision associated with the mortgage loan sale) in the second quarter of 2024.
Allocation of Trustmark’s $168.2 million ACL on loans HFI represented 1.07% of commercial loans and 1.83% of consumer and home mortgage loans, resulting in an ACL to total loans HFI of 1.25% at June 30, 2025. Management believes the level of the ACL is commensurate with the credit losses currently expected in the loan portfolio.
Revenue Generation
- Net interest income (FTE) totaled $161.4 million in the second quarter, up $6.7 million, or 4.3%, linked-quarter
- Net interest margin totaled 3.81% in the second quarter, up 6 basis points from the prior quarter
- Noninterest income totaled $39.9 million, down $2.7 million, or 6.3%, from the prior quarter
Revenue in the second quarter totaled $198.6 million, an increase of 2.1% from the prior quarter. The linked-quarter increase reflects growth in net interest income offset in part by a reduction in noninterest income.
Net interest income (FTE) in the second quarter expanded to $161.4 million, resulting in a net interest margin of 3.81%, up 6 basis points from the prior quarter. The expansion of the net interest margin was primarily due to the increase in the yield of loans HFI and held for sale portfolio as well as the decrease in the cost of interest-bearing liabilities.
Noninterest income in the second quarter totaled $39.9 million, a decrease of $2.7 million, or 6.3%, from the prior quarter. Excluding a $2.4 million gain on sale of a bank facility in the first quarter and a $272 thousand net loss on sale of bank facilities in the second quarter, noninterest income was unchanged linked-quarter. Linked-quarter increases in bank card and other fees and wealth management were more than offset by declines in other income, net, mortgage banking, net, and service charges on deposit accounts.
Mortgage loan production in the second quarter totaled $426.3 million, up 33.7% from the prior quarter and up 12.3% year-over-year. Mortgage banking revenue totaled $8.6 million in the second quarter, a decrease of $169 thousand, or 1.9%, linked-quarter and an increase of $4.4 million year-over-year. The linked-quarter decrease was principally due to increased servicing asset amortization offset in part by increased gain on sale of mortgage loans. The year-over-year increase was principally attributable to increased mortgage servicing revenue, gain on sale of loans, and improved net hedge ineffectiveness.
Wealth management revenue in the second quarter totaled $9.6 million, an increase of $95 thousand, or 1.0%, from the prior quarter and a decline of $54 thousand, or 0.6%, year-over-year. The linked-quarter growth reflected increased investment services revenue offset in part by lower trust management revenue.
Other income, net, totaled $2.3 million in the second quarter, down $3.7 million from the prior quarter. Excluding the aforementioned gain on sale of a bank facility in the first quarter and net loss on sale of bank facilities in the second quarter, other income, net, declined $952 thousand linked-quarter. Service charges on deposit accounts totaled $10.6 million in the second quarter, largely in-line with the prior quarter and a decrease of $339 thousand, or 3.1% year-over-year. Bank card and other fees totaled $8.8 million in the second quarter, up $1.1 million from the prior quarter principally due to increased customer derivative and interchange revenue. Year-over-year, bank card and other fees decreased $471 thousand.
Noninterest Expense
- Total noninterest expense increased $1.1 million, or 0.9%, linked-quarter
- Salaries and employee benefits expense declined $194 thousand, or 0.3%, linked-quarter
- Equipment expense declined $102 thousand, or 1.6%, linked-quarter
Noninterest expense in the second quarter totaled $125.1 million, an increase of $1.1 million, or 0.9%, from the prior quarter and $6.8 million, or 5.7%, year-over-year. Salaries and employee benefits expense totaled $68.3 million in the second quarter, a decline of $194 thousand, or 0.3%, linked-quarter and an increase of $3.5 million, or 5.3%, year-over-year. The linked-quarter decline reflected a seasonal decrease in payroll taxes and stock compensation expense, which were offset in part by increased commissions and compensation expense. Services and fees in the second quarter totaled $27.0 million, an increase of $751 thousand, or 2.9%, from the prior quarter and $2.3 million, or 9.1%, year-over-year. The linked-quarter increase is attributable principally to professional fees. Total other expense in the second quarter was $16.1 million, an increase of $526 thousand, or 3.4%, linked-quarter and $866 thousand, or 5.7%, year-over-year. The linked-quarter change is attributable to increased loan expense and other miscellaneous expense offset in part by lower other real estate expense and a decrease in FDIC assessment expense.
Additional Information
As previously announced, Trustmark will conduct a conference call with analysts on Wednesday, July 23, 2025, at 8:30 a.m. Central Time to discuss the Corporation’s financial results. Interested parties may listen to the conference call by dialing (877) 317-3051 or by clicking on the link provided under the Investor Relations section of our website at www.trustmark.com. A replay of the conference call will also be available through Wednesday, August 6, 2025, in archived format at the same web address or by calling (877) 344-7529, passcode 1200603.
Trustmark is a financial services company providing banking and financial solutions through offices in Alabama, Florida, Georgia, Mississippi, Tennessee and Texas.
Forward-Looking Statements
Certain statements contained in this document constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. You can identify forward-looking statements by words such as “may,” “hope,” “will,” “should,” “expect,” “plan,” “anticipate,” “intend,” “believe,” “estimate,” “predict,” “project,” “potential,” “seek,” “continue,” “could,” “would,” “future” or the negative of those terms or other words of similar meaning. You should read statements that contain these words carefully because they discuss our future expectations or state other “forward-looking” information. These forward-looking statements include, but are not limited to, statements relating to anticipated future operating and financial performance measures, including net interest margin, credit quality, business initiatives, growth opportunities and growth rates, among other things, and encompass any estimate, prediction, expectation, projection, opinion, anticipation, outlook or statement of belief included therein as well as the management assumptions underlying these forward-looking statements. You should be aware that the occurrence of the events described under the caption “Risk Factors” in Trustmark’s filings with the Securities and Exchange Commission (SEC) could have an adverse effect on our business, results of operations or financial condition. Should one or more of these risks materialize, or should any such underlying assumptions prove to be significantly different, actual results may vary significantly from those anticipated, estimated, projected or expected.
Risks that could cause actual results to differ materially from current expectations of Management include, but are not limited to, actions by the Board of Governors of the Federal Reserve System (FRB) that impact the level of market interest rates, local, state, national and international economic and market conditions, conditions in the housing and real estate markets in the regions in which Trustmark operates and the extent and duration of the current volatility in the credit and financial markets, changes in the level of nonperforming assets and charge-offs, an increase in unemployment levels, a slowdown in economic growth, changes in our ability to measure the fair value of assets in our portfolio, changes in the level and/or volatility of market interest rates, the impacts related to or resulting from bank failures and other economic and industry volatility, including potential increased regulatory requirements, the demand for the products and services we offer, potential unexpected adverse outcomes in pending litigation matters, our ability to attract and retain noninterest-bearing deposits and other low-cost funds, competition in loan and deposit pricing, as well as the entry of new competitors into our markets through de novo expansion and acquisitions, economic conditions, changes in accounting standards and practices, including changes in the interpretation of existing standards, that affect our consolidated financial statements, changes in consumer spending, borrowings and savings habits, technological changes, changes in the financial performance or condition of our borrowers, greater than expected costs or difficulties related to the integration of acquisitions or new products and lines of business, cyber-attacks and other breaches which could affect our information system security, natural disasters, environmental disasters, pandemics or other health crises, acts of war or terrorism, potential market or regulatory effects of the current United States presidential administration’s policies and other risks described in our filings with the SEC.
Although we believe that the expectations reflected in such forward-looking statements are reasonable, we can give no assurance that such expectations will prove to be correct. Except as required by law, we undertake no obligation to update or revise any of this information, whether as the result of new information, future events or developments or otherwise.
TRUSTMARK CORPORATION AND SUBSIDIARIES | |||||||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | |||||||||||||||||||||||||
June 30, 2025 | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||
Linked Quarter | Year over Year | ||||||||||||||||||||||||
QUARTERLY AVERAGE BALANCES | 6/30/2025 | 3/31/2025 | 6/30/2024 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
Securities AFS-taxable | $ |
1,745,924 |
|
$ |
1,726,291 |
|
$ |
1,866,227 |
|
$ |
19,633 |
|
1.1 |
% |
$ |
(120,303 |
) |
-6.4 |
% |
||||||
Securities HTM-taxable |
|
1,303,195 |
|
|
1,325,185 |
|
|
1,421,246 |
|
|
(21,990 |
) |
-1.7 |
% |
|
(118,051 |
) |
-8.3 |
% |
||||||
Securities HTM-nontaxable |
|
— |
|
|
— |
|
|
112 |
|
|
— |
|
n/m |
|
|
(112 |
) |
-100.0 |
% |
||||||
Total securities |
|
3,049,119 |
|
|
3,051,476 |
|
|
3,287,585 |
|
|
(2,357 |
) |
-0.1 |
% |
|
(238,466 |
) |
-7.3 |
% |
||||||
Loans (includes loans held for sale) |
|
13,543,505 |
|
|
13,320,276 |
|
|
13,309,127 |
|
|
223,229 |
|
1.7 |
% |
|
234,378 |
|
1.8 |
% |
||||||
Other earning assets |
|
414,733 |
|
|
365,505 |
|
|
592,735 |
|
|
49,228 |
|
13.5 |
% |
|
(178,002 |
) |
-30.0 |
% |
||||||
Total earning assets |
|
17,007,357 |
|
|
16,737,257 |
|
|
17,189,447 |
|
|
270,100 |
|
1.6 |
% |
|
(182,090 |
) |
-1.1 |
% |
||||||
Allowance for credit losses (ACL), loans held | |||||||||||||||||||||||||
for investment (LHFI) |
|
(166,430 |
) |
|
(159,893 |
) |
|
(143,245 |
) |
|
(6,537 |
) |
-4.1 |
% |
|
(23,185 |
) |
-16.2 |
% |
||||||
Other assets |
|
1,605,786 |
|
|
1,624,581 |
|
|
1,740,307 |
|
|
(18,795 |
) |
-1.2 |
% |
|
(134,521 |
) |
-7.7 |
% |
||||||
Total assets | $ |
18,446,713 |
|
$ |
18,201,945 |
|
$ |
18,786,509 |
|
$ |
244,768 |
|
1.3 |
% |
$ |
(339,796 |
) |
-1.8 |
% |
||||||
Interest-bearing demand deposits (1) | $ |
7,682,684 |
|
$ |
7,789,239 |
|
$ |
7,845,195 |
|
$ |
(106,555 |
) |
-1.4 |
% |
$ |
(162,511 |
) |
-2.1 |
% |
||||||
Savings deposits (1) |
|
989,689 |
|
|
993,232 |
|
|
1,031,140 |
|
|
(3,543 |
) |
-0.4 |
% |
|
(41,451 |
) |
-4.0 |
% |
||||||
Time deposits |
|
3,313,420 |
|
|
3,160,134 |
|
|
3,346,046 |
|
|
153,286 |
|
4.9 |
% |
|
(32,626 |
) |
-1.0 |
% |
||||||
Total interest-bearing deposits |
|
11,985,793 |
|
|
11,942,605 |
|
|
12,222,381 |
|
|
43,188 |
|
0.4 |
% |
|
(236,588 |
) |
-1.9 |
% |
||||||
Fed funds purchased and repurchases |
|
416,104 |
|
|
405,189 |
|
|
434,760 |
|
|
10,915 |
|
2.7 |
% |
|
(18,656 |
) |
-4.3 |
% |
||||||
Other borrowings |
|
431,861 |
|
|
344,040 |
|
|
534,350 |
|
|
87,821 |
|
25.5 |
% |
|
(102,489 |
) |
-19.2 |
% |
||||||
Subordinated notes |
|
123,779 |
|
|
123,721 |
|
|
123,556 |
|
|
58 |
|
0.0 |
% |
|
223 |
|
0.2 |
% |
||||||
Junior subordinated debt securities |
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
— |
|
0.0 |
% |
|
— |
|
0.0 |
% |
||||||
Total interest-bearing liabilities |
|
13,019,393 |
|
|
12,877,411 |
|
|
13,376,903 |
|
|
141,982 |
|
1.1 |
% |
|
(357,510 |
) |
-2.7 |
% |
||||||
Noninterest-bearing deposits |
|
3,171,796 |
|
|
3,055,333 |
|
|
3,183,524 |
|
|
116,463 |
|
3.8 |
% |
|
(11,728 |
) |
-0.4 |
% |
||||||
Other liabilities |
|
214,315 |
|
|
277,647 |
|
|
498,593 |
|
|
(63,332 |
) |
-22.8 |
% |
|
(284,278 |
) |
-57.0 |
% |
||||||
Total liabilities |
|
16,405,504 |
|
|
16,210,391 |
|
|
17,059,020 |
|
|
195,113 |
|
1.2 |
% |
|
(653,516 |
) |
-3.8 |
% |
||||||
Shareholders' equity |
|
2,041,209 |
|
|
1,991,554 |
|
|
1,727,489 |
|
|
49,655 |
|
2.5 |
% |
|
313,720 |
|
18.2 |
% |
||||||
Total liabilities and equity | $ |
18,446,713 |
|
$ |
18,201,945 |
|
$ |
18,786,509 |
|
$ |
244,768 |
|
1.3 |
% |
$ |
(339,796 |
) |
-1.8 |
% |
||||||
(1) During the first quarter of 2025, Trustmark ceased the daily sweep between low transaction interest-bearing demand deposits to savings deposits. Prior periods have been reclassified accordingly. | |||||||||||||||||||||||||
n/m - percentage changes greater than +/- 100% are considered not meaningful | |||||||||||||||||||||||||
See Notes to Consolidated Financials |
TRUSTMARK CORPORATION AND SUBSIDIARIES | |||||||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | |||||||||||||||||||||||||
June 30, 2025 | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||
Linked Quarter | Year over Year | ||||||||||||||||||||||||
PERIOD END BALANCES | 6/30/2025 | 3/31/2025 | 6/30/2024 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
Cash and due from banks | $ |
634,402 |
|
$ |
587,362 |
|
$ |
822,141 |
|
$ |
47,040 |
|
8.0 |
% |
$ |
(187,739 |
) |
-22.8 |
% |
||||||
Fed funds sold and reverse repurchases |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
n/m |
|
|
— |
|
n/m |
|
||||||
Securities available for sale |
|
1,782,092 |
|
|
1,737,462 |
|
|
1,621,659 |
|
|
44,630 |
|
2.6 |
% |
|
160,433 |
|
9.9 |
% |
||||||
Securities held to maturity |
|
1,290,572 |
|
|
1,315,053 |
|
|
1,380,487 |
|
|
(24,481 |
) |
-1.9 |
% |
|
(89,915 |
) |
-6.5 |
% |
||||||
Loans held for sale (LHFS) |
|
219,649 |
|
|
188,689 |
|
|
185,698 |
|
|
30,960 |
|
16.4 |
% |
|
33,951 |
|
18.3 |
% |
||||||
Loans held for investment (LHFI) |
|
13,464,780 |
|
|
13,241,469 |
|
|
13,155,418 |
|
|
223,311 |
|
1.7 |
% |
|
309,362 |
|
2.4 |
% |
||||||
ACL LHFI |
|
(168,237 |
) |
|
(167,010 |
) |
|
(154,685 |
) |
|
(1,227 |
) |
-0.7 |
% |
|
(13,552 |
) |
-8.8 |
% |
||||||
Net LHFI |
|
13,296,543 |
|
|
13,074,459 |
|
|
13,000,733 |
|
|
222,084 |
|
1.7 |
% |
|
295,810 |
|
2.3 |
% |
||||||
Premises and equipment, net |
|
228,964 |
|
|
231,202 |
|
|
232,681 |
|
|
(2,238 |
) |
-1.0 |
% |
|
(3,717 |
) |
-1.6 |
% |
||||||
Mortgage servicing rights |
|
132,702 |
|
|
134,395 |
|
|
136,658 |
|
|
(1,693 |
) |
-1.3 |
% |
|
(3,956 |
) |
-2.9 |
% |
||||||
Goodwill |
|
334,605 |
|
|
334,605 |
|
|
334,605 |
|
|
— |
|
0.0 |
% |
|
— |
|
0.0 |
% |
||||||
Other real estate |
|
8,972 |
|
|
8,348 |
|
|
6,586 |
|
|
624 |
|
7.5 |
% |
|
2,386 |
|
36.2 |
% |
||||||
Operating lease right-of-use assets |
|
34,016 |
|
|
33,861 |
|
|
36,925 |
|
|
155 |
|
0.5 |
% |
|
(2,909 |
) |
-7.9 |
% |
||||||
Other assets (1) |
|
653,142 |
|
|
650,767 |
|
|
694,314 |
|
|
2,375 |
|
0.4 |
% |
|
(41,172 |
) |
-5.9 |
% |
||||||
Total assets | $ |
18,615,659 |
|
$ |
18,296,203 |
|
$ |
18,452,487 |
|
$ |
319,456 |
|
1.7 |
% |
$ |
163,172 |
|
0.9 |
% |
||||||
Deposits: | |||||||||||||||||||||||||
Noninterest-bearing | $ |
3,135,435 |
|
$ |
3,069,929 |
|
$ |
3,153,506 |
|
$ |
65,506 |
|
2.1 |
% |
$ |
(18,071 |
) |
-0.6 |
% |
||||||
Interest-bearing |
|
11,980,426 |
|
|
12,010,775 |
|
|
12,309,382 |
|
|
(30,349 |
) |
-0.3 |
% |
|
(328,956 |
) |
-2.7 |
% |
||||||
Total deposits |
|
15,115,861 |
|
|
15,080,704 |
|
|
15,462,888 |
|
|
35,157 |
|
0.2 |
% |
|
(347,027 |
) |
-2.2 |
% |
||||||
Fed funds purchased and repurchases |
|
456,326 |
|
|
360,080 |
|
|
314,121 |
|
|
96,246 |
|
26.7 |
% |
|
142,205 |
|
45.3 |
% |
||||||
Other borrowings |
|
558,654 |
|
|
404,815 |
|
|
336,687 |
|
|
153,839 |
|
38.0 |
% |
|
221,967 |
|
65.9 |
% |
||||||
Subordinated notes |
|
123,812 |
|
|
123,757 |
|
|
123,592 |
|
|
55 |
|
0.0 |
% |
|
220 |
|
0.2 |
% |
||||||
Junior subordinated debt securities |
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
— |
|
0.0 |
% |
|
— |
|
0.0 |
% |
||||||
ACL on off-balance sheet credit exposures |
|
25,891 |
|
|
26,561 |
|
|
30,265 |
|
|
(670 |
) |
-2.5 |
% |
|
(4,374 |
) |
-14.5 |
% |
||||||
Operating lease liabilities |
|
38,091 |
|
|
37,917 |
|
|
40,517 |
|
|
174 |
|
0.5 |
% |
|
(2,426 |
) |
-6.0 |
% |
||||||
Other liabilities |
|
164,379 |
|
|
179,286 |
|
|
203,420 |
|
|
(14,907 |
) |
-8.3 |
% |
|
(39,041 |
) |
-19.2 |
% |
||||||
Total liabilities |
|
16,544,870 |
|
|
16,274,976 |
|
|
16,573,346 |
|
|
269,894 |
|
1.7 |
% |
|
(28,476 |
) |
-0.2 |
% |
||||||
Common stock |
|
12,585 |
|
|
12,651 |
|
|
12,753 |
|
|
(66 |
) |
-0.5 |
% |
|
(168 |
) |
-1.3 |
% |
||||||
Capital surplus |
|
133,195 |
|
|
143,001 |
|
|
161,834 |
|
|
(9,806 |
) |
-6.9 |
% |
|
(28,639 |
) |
-17.7 |
% |
||||||
Retained earnings |
|
1,955,498 |
|
|
1,914,277 |
|
|
1,796,111 |
|
|
41,221 |
|
2.2 |
% |
|
159,387 |
|
8.9 |
% |
||||||
Accumulated other comprehensive | |||||||||||||||||||||||||
income (loss), net of tax |
|
(30,489 |
) |
|
(48,702 |
) |
|
(91,557 |
) |
|
18,213 |
|
37.4 |
% |
|
61,068 |
|
66.7 |
% |
||||||
Total shareholders' equity |
|
2,070,789 |
|
|
2,021,227 |
|
|
1,879,141 |
|
|
49,562 |
|
2.5 |
% |
|
191,648 |
|
10.2 |
% |
||||||
Total liabilities and equity | $ |
18,615,659 |
|
$ |
18,296,203 |
|
$ |
18,452,487 |
|
$ |
319,456 |
|
1.7 |
% |
$ |
163,172 |
|
0.9 |
% |
||||||
(1) Trustmark reclassified its identifiable intangible assets, net to other assets. The prior periods has been reclassified accordingly. | |||||||||||||||||||||||||
|
|||||||||||||||||||||||||
n/m - percentage changes greater than +/- 100% are considered not meaningful | |||||||||||||||||||||||||
See Notes to Consolidated Financials |
TRUSTMARK CORPORATION AND SUBSIDIARIES | |||||||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | |||||||||||||||||||||||||
June 30, 2025 | |||||||||||||||||||||||||
($ in thousands except per share data) | |||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||
Quarter Ended | Linked Quarter | Year over Year | |||||||||||||||||||||||
INCOME STATEMENTS | 6/30/2025 | 3/31/2025 | 6/30/2024 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
Interest and fees on LHFS & LHFI-FTE | $ |
209,077 |
|
$ |
201,929 |
|
$ |
216,399 |
|
$ |
7,148 |
|
3.5 |
% |
$ |
(7,322 |
) |
-3.4 |
% |
||||||
Interest on securities-taxable |
|
26,269 |
|
|
26,056 |
|
|
17,929 |
|
|
213 |
|
0.8 |
% |
|
8,340 |
|
46.5 |
% |
||||||
Interest on securities-tax exempt-FTE |
|
— |
|
|
— |
|
|
1 |
|
|
— |
|
n/m |
|
|
(1 |
) |
-100.0 |
% |
||||||
Other interest income |
|
4,734 |
|
|
3,846 |
|
|
8,126 |
|
|
888 |
|
23.1 |
% |
|
(3,392 |
) |
-41.7 |
% |
||||||
Total interest income-FTE |
|
240,080 |
|
|
231,831 |
|
|
242,455 |
|
|
8,249 |
|
3.6 |
% |
|
(2,375 |
) |
-1.0 |
% |
||||||
Interest on deposits |
|
68,177 |
|
|
67,718 |
|
|
83,681 |
|
|
459 |
|
0.7 |
% |
|
(15,504 |
) |
-18.5 |
% |
||||||
Interest on fed funds purchased and repurchases |
|
4,513 |
|
|
4,298 |
|
|
5,663 |
|
|
215 |
|
5.0 |
% |
|
(1,150 |
) |
-20.3 |
% |
||||||
Other interest expense |
|
5,982 |
|
|
5,076 |
|
|
8,778 |
|
|
906 |
|
17.8 |
% |
|
(2,796 |
) |
-31.9 |
% |
||||||
Total interest expense |
|
78,672 |
|
|
77,092 |
|
|
98,122 |
|
|
1,580 |
|
2.0 |
% |
|
(19,450 |
) |
-19.8 |
% |
||||||
Net interest income-FTE |
|
161,408 |
|
|
154,739 |
|
|
144,333 |
|
|
6,669 |
|
4.3 |
% |
|
17,075 |
|
11.8 |
% |
||||||
Provision for credit losses (PCL), LHFI |
|
5,346 |
|
|
8,125 |
|
|
14,696 |
|
|
(2,779 |
) |
-34.2 |
% |
|
(9,350 |
) |
-63.6 |
% |
||||||
PCL, off-balance sheet credit exposures |
|
(670 |
) |
|
(2,831 |
) |
|
(3,600 |
) |
|
2,161 |
|
76.3 |
% |
|
2,930 |
|
81.4 |
% |
||||||
PCL, LHFI sale of 1-4 family mortgage loans |
|
— |
|
|
— |
|
|
8,633 |
|
|
— |
|
n/m |
|
|
(8,633 |
) |
-100.0 |
% |
||||||
Net interest income after provision-FTE |
|
156,732 |
|
|
149,445 |
|
|
124,604 |
|
|
7,287 |
|
4.9 |
% |
|
32,128 |
|
25.8 |
% |
||||||
Service charges on deposit accounts |
|
10,585 |
|
|
10,636 |
|
|
10,924 |
|
|
(51 |
) |
-0.5 |
% |
|
(339 |
) |
-3.1 |
% |
||||||
Bank card and other fees |
|
8,754 |
|
|
7,664 |
|
|
9,225 |
|
|
1,090 |
|
14.2 |
% |
|
(471 |
) |
-5.1 |
% |
||||||
Mortgage banking, net |
|
8,602 |
|
|
8,771 |
|
|
4,204 |
|
|
(169 |
) |
-1.9 |
% |
|
4,398 |
|
n/m |
|
||||||
Wealth management |
|
9,638 |
|
|
9,543 |
|
|
9,692 |
|
|
95 |
|
1.0 |
% |
|
(54 |
) |
-0.6 |
% |
||||||
Other, net |
|
2,311 |
|
|
5,970 |
|
|
7,461 |
|
|
(3,659 |
) |
-61.3 |
% |
|
(5,150 |
) |
-69.0 |
% |
||||||
Securities gains (losses), net |
|
— |
|
|
— |
|
|
(182,792 |
) |
|
— |
|
n/m |
|
|
182,792 |
|
100.0 |
% |
||||||
Total noninterest income (loss) |
|
39,890 |
|
|
42,584 |
|
|
(141,286 |
) |
|
(2,694 |
) |
-6.3 |
% |
|
181,176 |
|
n/m |
|
||||||
Salaries and employee benefits |
|
68,298 |
|
|
68,492 |
|
|
64,838 |
|
|
(194 |
) |
-0.3 |
% |
|
3,460 |
|
5.3 |
% |
||||||
Services and fees |
|
26,998 |
|
|
26,247 |
|
|
24,743 |
|
|
751 |
|
2.9 |
% |
|
2,255 |
|
9.1 |
% |
||||||
Net occupancy-premises |
|
7,507 |
|
|
7,385 |
|
|
7,265 |
|
|
122 |
|
1.7 |
% |
|
242 |
|
3.3 |
% |
||||||
Equipment expense |
|
6,206 |
|
|
6,308 |
|
|
6,241 |
|
|
(102 |
) |
-1.6 |
% |
|
(35 |
) |
-0.6 |
% |
||||||
Other expense |
|
16,105 |
|
|
15,579 |
|
|
15,239 |
|
|
526 |
|
3.4 |
% |
|
866 |
|
5.7 |
% |
||||||
Total noninterest expense |
|
125,114 |
|
|
124,011 |
|
|
118,326 |
|
|
1,103 |
|
0.9 |
% |
|
6,788 |
|
5.7 |
% |
||||||
Income (loss) from continuing operations | |||||||||||||||||||||||||
(cont. ops) before income taxes and tax eq adj |
|
71,508 |
|
|
68,018 |
|
|
(135,008 |
) |
|
3,490 |
|
5.1 |
% |
|
206,516 |
|
n/m |
|
||||||
Tax equivalent adjustment |
|
2,652 |
|
|
2,684 |
|
|
3,304 |
|
|
(32 |
) |
-1.2 |
% |
|
(652 |
) |
-19.7 |
% |
||||||
Income (loss) from cont. ops before income taxes |
|
68,856 |
|
|
65,334 |
|
|
(138,312 |
) |
|
3,522 |
|
5.4 |
% |
|
207,168 |
|
n/m |
|
||||||
Income taxes from cont. ops |
|
13,015 |
|
|
11,701 |
|
|
(37,707 |
) |
|
1,314 |
|
11.2 |
% |
|
50,722 |
|
n/m |
|
||||||
Income (loss) from cont. ops |
|
55,841 |
|
|
53,633 |
|
|
(100,605 |
) |
|
2,208 |
|
4.1 |
% |
|
156,446 |
|
n/m |
|
||||||
Income from discontinued operations | |||||||||||||||||||||||||
(discont. ops) before income taxes |
|
— |
|
|
— |
|
|
232,640 |
|
|
— |
|
n/m |
|
|
(232,640 |
) |
-100.0 |
% |
||||||
Income taxes from discont. ops |
|
— |
|
|
— |
|
|
58,203 |
|
|
— |
|
n/m |
|
|
(58,203 |
) |
-100.0 |
% |
||||||
Income from discont. ops |
|
— |
|
|
— |
|
|
174,437 |
|
|
— |
|
n/m |
|
|
(174,437 |
) |
-100.0 |
% |
||||||
Net income | $ |
55,841 |
|
$ |
53,633 |
|
$ |
73,832 |
|
$ |
2,208 |
|
4.1 |
% |
$ |
(17,991 |
) |
-24.4 |
% |
||||||
Per share data (1) | |||||||||||||||||||||||||
Basic earnings (loss) per share from cont. ops | $ |
0.92 |
|
$ |
0.88 |
|
$ |
(1.64 |
) |
$ |
0.04 |
|
4.5 |
% |
$ |
2.56 |
|
n/m |
|
||||||
Basic earnings per share from discont. ops | $ |
— |
|
$ |
— |
|
$ |
2.85 |
|
$ |
— |
|
n/m |
|
$ |
(2.85 |
) |
-100.0 |
% |
||||||
Basic earnings per share - total | $ |
0.92 |
|
$ |
0.88 |
|
$ |
1.21 |
|
$ |
0.04 |
|
4.5 |
% |
$ |
(0.29 |
) |
-24.0 |
% |
||||||
Diluted earnings (loss) per share from cont. ops | $ |
0.92 |
|
$ |
0.88 |
|
$ |
(1.64 |
) |
$ |
0.04 |
|
4.5 |
% |
$ |
2.56 |
|
n/m |
|
||||||
Diluted earnings per share from discont. ops | $ |
— |
|
$ |
— |
|
$ |
2.84 |
|
$ |
— |
|
n/m |
|
$ |
(2.84 |
) |
-100.0 |
% |
||||||
Diluted earnings per share - total | $ |
0.92 |
|
$ |
0.88 |
|
$ |
1.20 |
|
$ |
0.04 |
|
4.5 |
% |
$ |
(0.28 |
) |
-23.3 |
% |
||||||
Dividends per share | $ |
0.24 |
|
$ |
0.24 |
|
$ |
0.23 |
|
$ |
— |
|
0.0 |
% |
$ |
0.01 |
|
4.3 |
% |
||||||
Weighted average shares outstanding | |||||||||||||||||||||||||
Basic |
|
60,462,578 |
|
|
60,799,984 |
|
|
61,196,820 |
|
||||||||||||||||
Diluted |
|
60,693,515 |
|
|
61,049,120 |
|
|
61,415,957 |
|
||||||||||||||||
Period end shares outstanding |
|
60,401,684 |
|
|
60,718,411 |
|
|
61,205,969 |
|
||||||||||||||||
(1) Due to rounding, earnings (loss) per share from continuing operations and discontinued operations may not sum to earnings per share from net income. | |||||||||||||||||||||||||
n/m - percentage changes greater than +/- 100% are considered not meaningful | |||||||||||||||||||||||||
See Notes to Consolidated Financials |
TRUSTMARK CORPORATION AND SUBSIDIARIES | |||||||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | |||||||||||||||||||||||||
June 30, 2025 | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||
Quarter Ended | Linked Quarter | Year over Year | |||||||||||||||||||||||
NONPERFORMING ASSETS | 6/30/2025 | 3/31/2025 | 6/30/2024 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
Nonaccrual LHFI | |||||||||||||||||||||||||
Alabama | $ |
8,422 |
|
$ |
18,633 |
|
$ |
26,222 |
|
$ |
(10,211 |
) |
-54.8 |
% |
$ |
(17,800 |
) |
-67.9 |
% |
||||||
Florida |
|
437 |
|
|
391 |
|
|
614 |
|
|
46 |
|
11.8 |
% |
|
(177 |
) |
-28.8 |
% |
||||||
Mississippi (1) |
|
54,015 |
|
|
49,107 |
|
|
14,773 |
|
|
4,908 |
|
10.0 |
% |
|
39,242 |
|
n/m |
|
||||||
Tennessee (2) |
|
2,232 |
|
|
2,339 |
|
|
2,084 |
|
|
(107 |
) |
-4.6 |
% |
|
148 |
|
7.1 |
% |
||||||
Texas |
|
15,894 |
|
|
16,150 |
|
|
599 |
|
|
(256 |
) |
-1.6 |
% |
|
15,295 |
|
n/m |
|
||||||
Total nonaccrual LHFI |
|
81,000 |
|
|
86,620 |
|
|
44,292 |
|
|
(5,620 |
) |
-6.5 |
% |
|
36,708 |
|
82.9 |
% |
||||||
Other real estate | |||||||||||||||||||||||||
Alabama |
|
772 |
|
|
271 |
|
|
485 |
|
|
501 |
|
n/m |
|
|
287 |
|
59.2 |
% |
||||||
Mississippi (1) |
|
4,860 |
|
|
4,837 |
|
|
1,787 |
|
|
23 |
|
0.5 |
% |
|
3,073 |
|
n/m |
|
||||||
Tennessee (2) |
|
1,079 |
|
|
979 |
|
|
86 |
|
|
100 |
|
10.2 |
% |
|
993 |
|
n/m |
|
||||||
Texas |
|
2,261 |
|
|
2,261 |
|
|
4,228 |
|
|
— |
|
0.0 |
% |
|
(1,967 |
) |
-46.5 |
% |
||||||
Total other real estate |
|
8,972 |
|
|
8,348 |
|
|
6,586 |
|
|
624 |
|
7.5 |
% |
|
2,386 |
|
36.2 |
% |
||||||
Total nonperforming assets | $ |
89,972 |
|
$ |
94,968 |
|
$ |
50,878 |
|
$ |
(4,996 |
) |
-5.3 |
% |
$ |
39,094 |
|
76.8 |
% |
||||||
LOANS PAST DUE OVER 90 DAYS | |||||||||||||||||||||||||
LHFI | $ |
3,854 |
|
$ |
4,355 |
|
$ |
5,413 |
|
$ |
(501 |
) |
-11.5 |
% |
$ |
(1,559 |
) |
-28.8 |
% |
||||||
LHFS-Guaranteed GNMA serviced loans | |||||||||||||||||||||||||
(no obligation to repurchase) | $ |
75,564 |
|
$ |
71,720 |
|
$ |
58,079 |
|
$ |
3,844 |
|
5.4 |
% |
$ |
17,485 |
|
30.1 |
% |
||||||
Quarter Ended | Linked Quarter | Year over Year | |||||||||||||||||||||||
ACL LHFI | 6/30/2025 | 3/31/2025 | 6/30/2024 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
Beginning Balance | $ |
167,010 |
|
$ |
160,270 |
|
$ |
142,998 |
|
$ |
6,740 |
|
4.2 |
% |
$ |
24,012 |
|
16.8 |
% |
||||||
PCL, LHFI |
|
5,346 |
|
|
8,125 |
|
|
14,696 |
|
|
(2,779 |
) |
-34.2 |
% |
|
(9,350 |
) |
-63.6 |
% |
||||||
PCL, LHFI sale of 1-4 family mortgage loans |
|
— |
|
|
— |
|
|
8,633 |
|
|
— |
|
n/m |
|
|
(8,633 |
) |
-100.0 |
% |
||||||
Charge-offs, sale of 1-4 family mortgage loans |
|
— |
|
|
— |
|
|
(8,633 |
) |
|
— |
|
n/m |
|
|
8,633 |
|
-100.0 |
% |
||||||
Charge-offs |
|
(6,380 |
) |
|
(3,701 |
) |
|
(5,120 |
) |
|
(2,679 |
) |
-72.4 |
% |
|
(1,260 |
) |
-24.6 |
% |
||||||
Recoveries |
|
2,261 |
|
|
2,316 |
|
|
2,111 |
|
|
(55 |
) |
-2.4 |
% |
|
150 |
|
7.1 |
% |
||||||
Net (charge-offs) recoveries |
|
(4,119 |
) |
|
(1,385 |
) |
|
(11,642 |
) |
|
(2,734 |
) |
n/m |
|
|
7,523 |
|
64.6 |
% |
||||||
Ending Balance | $ |
168,237 |
|
$ |
167,010 |
|
$ |
154,685 |
|
$ |
1,227 |
|
0.7 |
% |
$ |
13,552 |
|
8.8 |
% |
||||||
NET (CHARGE-OFFS) RECOVERIES | |||||||||||||||||||||||||
Alabama | $ |
(2,331 |
) |
$ |
(207 |
) |
$ |
59 |
|
$ |
(2,124 |
) |
n/m |
|
$ |
(2,390 |
) |
n/m |
|
||||||
Florida |
|
151 |
|
|
(17 |
) |
|
4 |
|
|
168 |
|
n/m |
|
|
147 |
|
n/m |
|
||||||
Mississippi (1) |
|
(1,647 |
) |
|
(755 |
) |
|
(9,112 |
) |
|
(892 |
) |
n/m |
|
|
7,465 |
|
81.9 |
% |
||||||
Tennessee (2) |
|
(258 |
) |
|
(301 |
) |
|
(122 |
) |
|
43 |
|
14.3 |
% |
|
(136 |
) |
n/m |
|
||||||
Texas |
|
(34 |
) |
|
(105 |
) |
|
(2,471 |
) |
|
71 |
|
67.6 |
% |
|
2,437 |
|
98.6 |
% |
||||||
Total net (charge-offs) recoveries | $ |
(4,119 |
) |
$ |
(1,385 |
) |
$ |
(11,642 |
) |
$ |
(2,734 |
) |
n/m |
|
$ |
7,523 |
|
64.6 |
% |
||||||
(1) Mississippi includes Central and Southern Mississippi Regions. | |||||||||||||||||||||||||
(2) Tennessee includes Memphis, Tennessee and Northern Mississippi Regions. | |||||||||||||||||||||||||
|
|||||||||||||||||||||||||
n/m - percentage changes greater than +/- 100% are considered not meaningful | |||||||||||||||||||||||||
See Notes to Consolidated Financials |
TRUSTMARK CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | ||||||||||||||||||||||||||||
June 30, 2025 | ||||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||
Quarter Ended | Six Months Ended | |||||||||||||||||||||||||||
AVERAGE BALANCES | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | 6/30/2025 | 6/30/2024 | |||||||||||||||||||||
Securities AFS-taxable | $ |
1,745,924 |
|
$ |
1,726,291 |
|
$ |
1,708,226 |
|
$ |
1,658,999 |
|
$ |
1,866,227 |
|
$ |
1,736,162 |
|
$ |
1,896,923 |
|
|||||||
Securities HTM-taxable |
|
1,303,195 |
|
|
1,325,185 |
|
|
1,346,141 |
|
|
1,368,943 |
|
|
1,421,246 |
|
|
1,314,129 |
|
|
1,419,861 |
|
|||||||
Securities HTM-nontaxable |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
112 |
|
|
— |
|
|
226 |
|
|||||||
Total securities |
|
3,049,119 |
|
|
3,051,476 |
|
|
3,054,367 |
|
|
3,027,942 |
|
|
3,287,585 |
|
|
3,050,291 |
|
|
3,317,010 |
|
|||||||
Loans (includes loans held for sale) |
|
13,543,505 |
|
|
13,320,276 |
|
|
13,275,762 |
|
|
13,379,658 |
|
|
13,309,127 |
|
|
13,432,507 |
|
|
13,239,466 |
|
|||||||
Other earning assets |
|
414,733 |
|
|
365,505 |
|
|
422,083 |
|
|
607,928 |
|
|
592,735 |
|
|
390,255 |
|
|
582,032 |
|
|||||||
Total earning assets |
|
17,007,357 |
|
|
16,737,257 |
|
|
16,752,212 |
|
|
17,015,528 |
|
|
17,189,447 |
|
|
16,873,053 |
|
|
17,138,508 |
|
|||||||
ACL LHFI |
|
(166,430 |
) |
|
(159,893 |
) |
|
(157,659 |
) |
|
(154,476 |
) |
|
(143,245 |
) |
|
(163,180 |
) |
|
(140,978 |
) |
|||||||
Other assets |
|
1,605,786 |
|
|
1,624,581 |
|
|
1,627,890 |
|
|
1,646,241 |
|
|
1,740,307 |
|
|
1,615,132 |
|
|
1,735,414 |
|
|||||||
Total assets | $ |
18,446,713 |
|
$ |
18,201,945 |
|
$ |
18,222,443 |
|
$ |
18,507,293 |
|
$ |
18,786,509 |
|
$ |
18,325,005 |
|
$ |
18,732,944 |
|
|||||||
Interest-bearing demand deposits (1) | $ |
7,682,684 |
|
$ |
7,789,239 |
|
$ |
7,789,318 |
|
$ |
7,787,639 |
|
$ |
7,845,195 |
|
$ |
7,735,667 |
|
$ |
7,889,069 |
|
|||||||
Savings deposits (1) |
|
989,689 |
|
|
993,232 |
|
|
983,292 |
|
|
1,006,668 |
|
|
1,031,140 |
|
|
991,451 |
|
|
1,038,002 |
|
|||||||
Time deposits |
|
3,313,420 |
|
|
3,160,134 |
|
|
3,265,358 |
|
|
3,393,216 |
|
|
3,346,046 |
|
|
3,237,200 |
|
|
3,333,824 |
|
|||||||
Total interest-bearing deposits |
|
11,985,793 |
|
|
11,942,605 |
|
|
12,037,968 |
|
|
12,187,523 |
|
|
12,222,381 |
|
|
11,964,318 |
|
|
12,260,895 |
|
|||||||
Fed funds purchased and repurchases |
|
416,104 |
|
|
405,189 |
|
|
357,798 |
|
|
375,559 |
|
|
434,760 |
|
|
410,677 |
|
|
431,444 |
|
|||||||
Other borrowings |
|
431,861 |
|
|
344,040 |
|
|
218,244 |
|
|
339,417 |
|
|
534,350 |
|
|
388,193 |
|
|
498,905 |
|
|||||||
Subordinated notes |
|
123,779 |
|
|
123,721 |
|
|
123,666 |
|
|
123,611 |
|
|
123,556 |
|
|
123,750 |
|
|
123,529 |
|
|||||||
Junior subordinated debt securities |
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|||||||
Total interest-bearing liabilities |
|
13,019,393 |
|
|
12,877,411 |
|
|
12,799,532 |
|
|
13,087,966 |
|
|
13,376,903 |
|
|
12,948,794 |
|
|
13,376,629 |
|
|||||||
Noninterest-bearing deposits |
|
3,171,796 |
|
|
3,055,333 |
|
|
3,192,358 |
|
|
3,221,516 |
|
|
3,183,524 |
|
|
3,113,886 |
|
|
3,152,045 |
|
|||||||
Other liabilities |
|
214,315 |
|
|
277,647 |
|
|
257,990 |
|
|
274,563 |
|
|
498,593 |
|
|
245,806 |
|
|
502,265 |
|
|||||||
Total liabilities |
|
16,405,504 |
|
|
16,210,391 |
|
|
16,249,880 |
|
|
16,584,045 |
|
|
17,059,020 |
|
|
16,308,486 |
|
|
17,030,939 |
|
|||||||
Shareholders' equity |
|
2,041,209 |
|
|
1,991,554 |
|
|
1,972,563 |
|
|
1,923,248 |
|
|
1,727,489 |
|
|
2,016,519 |
|
|
1,702,005 |
|
|||||||
Total liabilities and equity | $ |
18,446,713 |
|
$ |
18,201,945 |
|
$ |
18,222,443 |
|
$ |
18,507,293 |
|
$ |
18,786,509 |
|
$ |
18,325,005 |
|
$ |
18,732,944 |
|
|||||||
(1) During the first quarter of 2025, Trustmark ceased the daily sweep between low transaction interest-bearing demand deposits to savings deposits. Prior periods have been reclassified accordingly. | ||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
See Notes to Consolidated Financials |
TRUSTMARK CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | ||||||||||||||||||||
June 30, 2025 | ||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
PERIOD END BALANCES | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | |||||||||||||||
Cash and due from banks | $ |
634,402 |
|
$ |
587,362 |
|
$ |
567,251 |
|
$ |
805,436 |
|
$ |
822,141 |
|
|||||
Fed funds sold and reverse repurchases |
|
— |
|
|
— |
|
|
— |
|
|
10,000 |
|
|
— |
|
|||||
Securities available for sale |
|
1,782,092 |
|
|
1,737,462 |
|
|
1,692,534 |
|
|
1,725,795 |
|
|
1,621,659 |
|
|||||
Securities held to maturity |
|
1,290,572 |
|
|
1,315,053 |
|
|
1,335,385 |
|
|
1,358,358 |
|
|
1,380,487 |
|
|||||
LHFS |
|
219,649 |
|
|
188,689 |
|
|
200,307 |
|
|
216,454 |
|
|
185,698 |
|
|||||
LHFI |
|
13,464,780 |
|
|
13,241,469 |
|
|
13,089,942 |
|
|
13,100,111 |
|
|
13,155,418 |
|
|||||
ACL LHFI |
|
(168,237 |
) |
|
(167,010 |
) |
|
(160,270 |
) |
|
(157,929 |
) |
|
(154,685 |
) |
|||||
Net LHFI |
|
13,296,543 |
|
|
13,074,459 |
|
|
12,929,672 |
|
|
12,942,182 |
|
|
13,000,733 |
|
|||||
Premises and equipment, net |
|
228,964 |
|
|
231,202 |
|
|
235,410 |
|
|
236,151 |
|
|
232,681 |
|
|||||
Mortgage servicing rights |
|
132,702 |
|
|
134,395 |
|
|
139,317 |
|
|
125,853 |
|
|
136,658 |
|
|||||
Goodwill |
|
334,605 |
|
|
334,605 |
|
|
334,605 |
|
|
334,605 |
|
|
334,605 |
|
|||||
Other real estate |
|
8,972 |
|
|
8,348 |
|
|
5,917 |
|
|
3,920 |
|
|
6,586 |
|
|||||
Operating lease right-of-use assets |
|
34,016 |
|
|
33,861 |
|
|
34,668 |
|
|
36,034 |
|
|
36,925 |
|
|||||
Other assets (1) |
|
653,142 |
|
|
650,767 |
|
|
677,356 |
|
|
685,584 |
|
|
694,314 |
|
|||||
Total assets | $ |
18,615,659 |
|
$ |
18,296,203 |
|
$ |
18,152,422 |
|
$ |
18,480,372 |
|
$ |
18,452,487 |
|
|||||
Deposits: | ||||||||||||||||||||
Noninterest-bearing | $ |
3,135,435 |
|
$ |
3,069,929 |
|
$ |
3,073,565 |
|
$ |
3,142,792 |
|
$ |
3,153,506 |
|
|||||
Interest-bearing |
|
11,980,426 |
|
|
12,010,775 |
|
|
12,034,610 |
|
|
12,098,143 |
|
|
12,309,382 |
|
|||||
Total deposits |
|
15,115,861 |
|
|
15,080,704 |
|
|
15,108,175 |
|
|
15,240,935 |
|
|
15,462,888 |
|
|||||
Fed funds purchased and repurchases |
|
456,326 |
|
|
360,080 |
|
|
324,008 |
|
|
365,643 |
|
|
314,121 |
|
|||||
Other borrowings |
|
558,654 |
|
|
404,815 |
|
|
301,541 |
|
|
443,458 |
|
|
336,687 |
|
|||||
Subordinated notes |
|
123,812 |
|
|
123,757 |
|
|
123,702 |
|
|
123,647 |
|
|
123,592 |
|
|||||
Junior subordinated debt securities |
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|||||
ACL on off-balance sheet credit exposures |
|
25,891 |
|
|
26,561 |
|
|
29,392 |
|
|
28,890 |
|
|
30,265 |
|
|||||
Operating lease liabilities |
|
38,091 |
|
|
37,917 |
|
|
38,698 |
|
|
39,689 |
|
|
40,517 |
|
|||||
Other liabilities |
|
164,379 |
|
|
179,286 |
|
|
202,723 |
|
|
196,158 |
|
|
203,420 |
|
|||||
Total liabilities |
|
16,544,870 |
|
|
16,274,976 |
|
|
16,190,095 |
|
|
16,500,276 |
|
|
16,573,346 |
|
|||||
Common stock |
|
12,585 |
|
|
12,651 |
|
|
12,711 |
|
|
12,753 |
|
|
12,753 |
|
|||||
Capital surplus |
|
133,195 |
|
|
143,001 |
|
|
157,899 |
|
|
163,156 |
|
|
161,834 |
|
|||||
Retained earnings |
|
1,955,498 |
|
|
1,914,277 |
|
|
1,875,376 |
|
|
1,833,232 |
|
|
1,796,111 |
|
|||||
Accumulated other comprehensive income (loss), |
|
|
|
|
|
|||||||||||||||
net of tax |
|
(30,489 |
) |
|
(48,702 |
) |
|
(83,659 |
) |
|
(29,045 |
) |
|
(91,557 |
) |
|||||
Total shareholders' equity |
|
2,070,789 |
|
|
2,021,227 |
|
|
1,962,327 |
|
|
1,980,096 |
|
|
1,879,141 |
|
|||||
Total liabilities and equity | $ |
18,615,659 |
|
$ |
18,296,203 |
|
$ |
18,152,422 |
|
$ |
18,480,372 |
|
$ |
18,452,487 |
|
|||||
(1) Trustmark reclassified its identifiable intangible assets, net to other assets. The prior periods has been reclassified accordingly. | ||||||||||||||||||||
|
||||||||||||||||||||
See Notes to Consolidated Financials |
TRUSTMARK CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | ||||||||||||||||||||||||||||
June 30, 2025 | ||||||||||||||||||||||||||||
($ in thousands except per share data) | ||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||
Quarter Ended | Six Months Ended | |||||||||||||||||||||||||||
INCOME STATEMENTS | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | 6/30/2025 | 6/30/2024 | |||||||||||||||||||||
Interest and fees on LHFS & LHFI-FTE | $ |
209,077 |
|
$ |
201,929 |
|
$ |
211,019 |
$ |
220,433 |
|
$ |
216,399 |
|
$ |
411,006 |
|
$ |
425,855 |
|
||||||||
Interest on securities-taxable |
|
26,269 |
|
|
26,056 |
|
|
26,196 |
|
|
26,162 |
|
|
17,929 |
|
|
52,325 |
|
|
33,563 |
|
|||||||
Interest on securities-tax exempt-FTE |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1 |
|
|
— |
|
|
5 |
|
|||||||
Other interest income |
|
4,734 |
|
|
3,846 |
|
|
5,128 |
|
|
8,302 |
|
|
8,126 |
|
|
8,580 |
|
|
16,237 |
|
|||||||
Total interest income-FTE |
|
240,080 |
|
|
231,831 |
|
|
242,343 |
|
|
254,897 |
|
|
242,455 |
|
|
471,911 |
|
|
475,660 |
|
|||||||
Interest on deposits |
|
68,177 |
|
|
67,718 |
|
|
75,941 |
|
|
86,043 |
|
|
83,681 |
|
|
135,895 |
|
|
167,397 |
|
|||||||
Interest on fed funds purchased and repurchases |
|
4,513 |
|
|
4,298 |
|
|
4,036 |
|
|
4,864 |
|
|
5,663 |
|
|
8,811 |
|
|
11,254 |
|
|||||||
Other interest expense |
|
5,982 |
|
|
5,076 |
|
|
3,922 |
|
|
5,971 |
|
|
8,778 |
|
|
11,058 |
|
|
16,481 |
|
|||||||
Total interest expense |
|
78,672 |
|
|
77,092 |
|
|
83,899 |
|
|
96,878 |
|
|
98,122 |
|
|
155,764 |
|
|
195,132 |
|
|||||||
Net interest income-FTE |
|
161,408 |
|
|
154,739 |
|
|
158,444 |
|
|
158,019 |
|
|
144,333 |
|
|
316,147 |
|
|
280,528 |
|
|||||||
PCL, LHFI |
|
5,346 |
|
|
8,125 |
|
|
6,960 |
|
|
7,923 |
|
|
14,696 |
|
|
13,471 |
|
|
22,404 |
|
|||||||
PCL, off-balance sheet credit exposures |
|
(670 |
) |
|
(2,831 |
) |
|
502 |
|
|
(1,375 |
) |
|
(3,600 |
) |
|
(3,501 |
) |
|
(3,792 |
) |
|||||||
PCL, LHFI sale of 1-4 family mortgage loans |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
8,633 |
|
|
— |
|
|
8,633 |
|
|||||||
Net interest income after provision-FTE |
|
156,732 |
|
|
149,445 |
|
|
150,982 |
|
|
151,471 |
|
|
124,604 |
|
|
306,177 |
|
|
253,283 |
|
|||||||
Service charges on deposit accounts |
|
10,585 |
|
|
10,636 |
|
|
11,228 |
|
|
11,272 |
|
|
10,924 |
|
|
21,221 |
|
|
21,882 |
|
|||||||
Bank card and other fees |
|
8,754 |
|
|
7,664 |
|
|
8,717 |
|
|
7,931 |
|
|
9,225 |
|
|
16,418 |
|
|
16,653 |
|
|||||||
Mortgage banking, net |
|
8,602 |
|
|
8,771 |
|
|
7,388 |
|
|
6,119 |
|
|
4,204 |
|
|
17,373 |
|
|
13,119 |
|
|||||||
Wealth management |
|
9,638 |
|
|
9,543 |
|
|
9,319 |
|
|
9,288 |
|
|
9,692 |
|
|
19,181 |
|
|
18,644 |
|
|||||||
Other, net |
|
2,311 |
|
|
5,970 |
|
|
4,298 |
|
|
2,952 |
|
|
7,461 |
|
|
8,281 |
|
|
10,563 |
|
|||||||
Securities gains (losses), net |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(182,792 |
) |
|
— |
|
|
(182,792 |
) |
|||||||
Total noninterest income (loss) |
|
39,890 |
|
|
42,584 |
|
|
40,950 |
|
|
37,562 |
|
|
(141,286 |
) |
|
82,474 |
|
|
(101,931 |
) |
|||||||
Salaries and employee benefits |
|
68,298 |
|
|
68,492 |
|
|
69,223 |
|
|
66,691 |
|
|
64,838 |
|
|
136,790 |
|
|
130,325 |
|
|||||||
Services and fees |
|
26,998 |
|
|
26,247 |
|
|
26,692 |
|
|
25,724 |
|
|
24,743 |
|
|
53,245 |
|
|
49,174 |
|
|||||||
Net occupancy-premises |
|
7,507 |
|
|
7,385 |
|
|
7,195 |
|
|
7,398 |
|
|
7,265 |
|
|
14,892 |
|
|
14,535 |
|
|||||||
Equipment expense |
|
6,206 |
|
|
6,308 |
|
|
6,208 |
|
|
6,141 |
|
|
6,241 |
|
|
12,514 |
|
|
12,566 |
|
|||||||
Other expense |
|
16,105 |
|
|
15,579 |
|
|
15,112 |
|
|
17,316 |
|
|
15,239 |
|
|
31,684 |
|
|
31,390 |
|
|||||||
Total noninterest expense |
|
125,114 |
|
|
124,011 |
|
|
124,430 |
|
|
123,270 |
|
|
118,326 |
|
|
249,125 |
|
|
237,990 |
|
|||||||
Income (loss) from continuing operations | ||||||||||||||||||||||||||||
(cont. ops) before income taxes and tax eq adj |
|
71,508 |
|
|
68,018 |
|
|
67,502 |
|
|
65,763 |
|
|
(135,008 |
) |
|
139,526 |
|
|
(86,638 |
) |
|||||||
Tax equivalent adjustment |
|
2,652 |
|
|
2,684 |
|
|
2,596 |
|
|
3,305 |
|
|
3,304 |
|
|
5,336 |
|
|
6,669 |
|
|||||||
Income (loss) from cont. ops before | ||||||||||||||||||||||||||||
income taxes |
|
68,856 |
|
|
65,334 |
|
|
64,906 |
|
|
62,458 |
|
|
(138,312 |
) |
|
134,190 |
|
|
(93,307 |
) |
|||||||
Income taxes from cont. ops |
|
13,015 |
|
|
11,701 |
|
|
8,594 |
|
|
11,128 |
|
|
(37,707 |
) |
|
24,716 |
|
|
(30,875 |
) |
|||||||
Income (loss) from cont. ops |
|
55,841 |
|
|
53,633 |
|
|
56,312 |
|
|
51,330 |
|
|
(100,605 |
) |
|
109,474 |
|
|
(62,432 |
) |
|||||||
Income from discontinued operations |
|
|
|
|
|
|||||||||||||||||||||||
(discont. ops) before income taxes |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
232,640 |
|
|
— |
|
|
237,152 |
|
|||||||
Income taxes from discont. ops |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
58,203 |
|
|
— |
|
|
59,353 |
|
|||||||
Income from discont. ops |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
174,437 |
|
|
— |
|
|
177,799 |
|
|||||||
Net income | $ |
55,841 |
|
$ |
53,633 |
|
$ |
56,312 |
|
$ |
51,330 |
|
$ |
73,832 |
|
$ |
109,474 |
|
$ |
115,367 |
|
|||||||
Per share data (1) | ||||||||||||||||||||||||||||
Basic earnings (loss) per share from cont. ops | $ |
0.92 |
|
$ |
0.88 |
|
$ |
0.92 |
|
$ |
0.84 |
|
$ |
(1.64 |
) |
$ |
1.81 |
|
$ |
(1.02 |
) |
|||||||
Basic earnings per share from discont. ops | $ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
2.85 |
|
$ |
— |
|
$ |
2.91 |
|
|||||||
Basic earnings per share - total | $ |
0.92 |
|
$ |
0.88 |
|
$ |
0.92 |
|
$ |
0.84 |
|
$ |
1.21 |
|
$ |
1.81 |
|
$ |
1.89 |
|
|||||||
Diluted earnings (loss) per share from cont. ops | $ |
0.92 |
|
$ |
0.88 |
|
$ |
0.92 |
|
$ |
0.84 |
|
$ |
(1.64 |
) |
$ |
1.80 |
|
$ |
(1.02 |
) |
|||||||
Diluted earnings per share from discont. ops | $ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
2.84 |
|
$ |
— |
|
$ |
2.90 |
|
|||||||
Diluted earnings per share - total | $ |
0.92 |
|
$ |
0.88 |
|
$ |
0.92 |
|
$ |
0.84 |
|
$ |
1.20 |
|
$ |
1.80 |
|
$ |
1.88 |
|
|||||||
Dividends per share | $ |
0.24 |
|
$ |
0.24 |
|
$ |
0.23 |
|
$ |
0.23 |
|
$ |
0.23 |
|
$ |
0.48 |
|
$ |
0.46 |
|
|||||||
Weighted average shares outstanding | ||||||||||||||||||||||||||||
Basic |
|
60,462,578 |
|
|
60,799,984 |
|
|
61,101,954 |
|
|
61,206,599 |
|
|
61,196,820 |
|
|
60,630,349 |
|
|
61,162,623 |
|
|||||||
Diluted |
|
60,693,515 |
|
|
61,049,120 |
|
|
61,367,825 |
|
|
61,448,410 |
|
|
61,415,957 |
|
|
60,862,773 |
|
|
61,373,850 |
|
|||||||
Period end shares outstanding |
|
60,401,684 |
|
|
60,718,411 |
|
|
61,008,023 |
|
|
61,206,606 |
|
|
61,205,969 |
|
|
60,401,684 |
|
|
61,205,969 |
|
|||||||
(1) Due to rounding, earnings (loss) per share from continuing operations and discontinued operations may not sum to earnings per share from net income. | ||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
See Notes to Consolidated Financials |
TRUSTMARK CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | ||||||||||||||||||||||||||||
June 30, 2025 | ||||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||
Quarter Ended | ||||||||||||||||||||||||||||
NONPERFORMING ASSETS | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | |||||||||||||||||||||||
Nonaccrual LHFI | ||||||||||||||||||||||||||||
Alabama | $ |
8,422 |
|
$ |
18,633 |
|
$ |
18,601 |
|
$ |
25,835 |
|
$ |
26,222 |
|
|||||||||||||
Florida |
|
437 |
|
|
391 |
|
|
305 |
|
|
111 |
|
|
614 |
|
|||||||||||||
Mississippi (1) |
|
54,015 |
|
|
49,107 |
|
|
42,203 |
|
|
31,536 |
|
|
14,773 |
|
|||||||||||||
Tennessee (2) |
|
2,232 |
|
|
2,339 |
|
|
2,431 |
|
|
3,180 |
|
|
2,084 |
|
|||||||||||||
Texas |
|
15,894 |
|
|
16,150 |
|
|
16,569 |
|
|
13,163 |
|
|
599 |
|
|||||||||||||
Total nonaccrual LHFI |
|
81,000 |
|
|
86,620 |
|
|
80,109 |
|
|
73,825 |
|
|
44,292 |
|
|||||||||||||
Other real estate | ||||||||||||||||||||||||||||
Alabama |
|
772 |
|
|
271 |
|
|
170 |
|
|
170 |
|
|
485 |
|
|||||||||||||
Mississippi (1) |
|
4,860 |
|
|
4,837 |
|
|
2,407 |
|
|
1,772 |
|
|
1,787 |
|
|||||||||||||
Tennessee (2) |
|
1,079 |
|
|
979 |
|
|
1,079 |
|
|
— |
|
|
86 |
|
|||||||||||||
Texas |
|
2,261 |
|
|
2,261 |
|
|
2,261 |
|
|
1,978 |
|
|
4,228 |
|
|||||||||||||
Total other real estate |
|
8,972 |
|
|
8,348 |
|
|
5,917 |
|
|
3,920 |
|
|
6,586 |
|
|||||||||||||
Total nonperforming assets | $ |
89,972 |
|
$ |
94,968 |
|
$ |
86,026 |
|
$ |
77,745 |
|
$ |
50,878 |
|
|||||||||||||
LOANS PAST DUE OVER 90 DAYS | ||||||||||||||||||||||||||||
LHFI | $ |
3,854 |
|
$ |
4,355 |
|
$ |
4,092 |
|
$ |
5,352 |
|
$ |
5,413 |
|
|||||||||||||
LHFS-Guaranteed GNMA serviced loans | ||||||||||||||||||||||||||||
(no obligation to repurchase) | $ |
75,564 |
|
$ |
71,720 |
|
$ |
71,255 |
|
$ |
63,703 |
|
$ |
58,079 |
|
|||||||||||||
Quarter Ended | Six Months Ended | |||||||||||||||||||||||||||
ACL LHFI | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | 6/30/2025 | 6/30/2024 | |||||||||||||||||||||
Beginning Balance | $ |
167,010 |
|
$ |
160,270 |
|
$ |
157,929 |
|
$ |
154,685 |
|
$ |
142,998 |
|
$ |
160,270 |
|
$ |
139,367 |
|
|||||||
PCL, LHFI |
|
5,346 |
|
|
8,125 |
|
|
6,960 |
|
|
7,923 |
|
|
14,696 |
|
|
13,471 |
|
|
22,404 |
|
|||||||
PCL, LHFI sale of 1-4 family mortgage loans |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
8,633 |
|
|
— |
|
|
8,633 |
|
|||||||
Charge-offs, sale of 1-4 family mortgage loans |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(8,633 |
) |
|
— |
|
|
(8,633 |
) |
|||||||
Charge-offs |
|
(6,380 |
) |
|
(3,701 |
) |
|
(7,730 |
) |
|
(7,142 |
) |
|
(5,120 |
) |
|
(10,081 |
) |
|
(11,444 |
) |
|||||||
Recoveries |
|
2,261 |
|
|
2,316 |
|
|
3,111 |
|
|
2,463 |
|
|
2,111 |
|
|
4,577 |
|
|
4,358 |
|
|||||||
Net (charge-offs) recoveries |
|
(4,119 |
) |
|
(1,385 |
) |
|
(4,619 |
) |
|
(4,679 |
) |
|
(11,642 |
) |
|
(5,504 |
) |
|
(15,719 |
) |
|||||||
Ending Balance | $ |
168,237 |
|
$ |
167,010 |
|
$ |
160,270 |
|
$ |
157,929 |
|
$ |
154,685 |
|
$ |
168,237 |
|
$ |
154,685 |
|
|||||||
NET (CHARGE-OFFS) RECOVERIES | ||||||||||||||||||||||||||||
Alabama | $ |
(2,331 |
) |
$ |
(207 |
) |
$ |
(3,608 |
) |
$ |
(3,098 |
) |
$ |
59 |
|
$ |
(2,538 |
) |
$ |
(282 |
) |
|||||||
Florida |
|
151 |
|
|
(17 |
) |
|
8 |
|
|
595 |
|
|
4 |
|
|
134 |
|
|
281 |
|
|||||||
Mississippi (1) |
|
(1,647 |
) |
|
(755 |
) |
|
(1,319 |
) |
|
(1,881 |
) |
|
(9,112 |
) |
|
(2,402 |
) |
|
(10,601 |
) |
|||||||
Tennessee (2) |
|
(258 |
) |
|
(301 |
) |
|
(208 |
) |
|
(296 |
) |
|
(122 |
) |
|
(559 |
) |
|
(301 |
) |
|||||||
Texas |
|
(34 |
) |
|
(105 |
) |
|
508 |
|
|
1 |
|
|
(2,471 |
) |
|
(139 |
) |
|
(4,816 |
) |
|||||||
Total net (charge-offs) recoveries | $ |
(4,119 |
) |
$ |
(1,385 |
) |
$ |
(4,619 |
) |
$ |
(4,679 |
) |
$ |
(11,642 |
) |
$ |
(5,504 |
) |
$ |
(15,719 |
) |
|||||||
(1) Mississippi includes Central and Southern Mississippi Regions. | ||||||||||||||||||||||||||||
(2) Tennessee includes Memphis, Tennessee and Northern Mississippi Regions. | ||||||||||||||||||||||||||||
See Notes to Consolidated Financials |
TRUSTMARK CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | ||||||||||||||||||||||||||
June 30, 2025 | ||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||
Quarter Ended | Six Months Ended | |||||||||||||||||||||||||
FINANCIAL RATIOS AND OTHER DATA | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | 6/30/2025 | 6/30/2024 | |||||||||||||||||||
Return on average equity from continuing operations |
|
10.97 |
% |
|
10.92 |
% |
|
11.36 |
% |
|
10.62 |
% |
|
-23.42 |
% |
10.95 |
% |
-7.38 |
% |
|||||||
Return on average equity from adjusted | ||||||||||||||||||||||||||
continuing operations (1) |
|
10.97 |
% |
|
10.92 |
% |
|
11.36 |
% |
|
10.62 |
% |
|
9.06 |
% |
10.95 |
% |
9.11 |
% |
|||||||
Return on average equity - total |
|
10.97 |
% |
|
10.92 |
% |
|
11.36 |
% |
|
10.62 |
% |
|
17.19 |
% |
10.95 |
% |
13.63 |
% |
|||||||
Return on average tangible equity from | ||||||||||||||||||||||||||
continuing operations |
|
13.13 |
% |
|
13.13 |
% |
|
13.68 |
% |
|
12.86 |
% |
|
-29.05 |
% |
13.13 |
% |
-9.18 |
% |
|||||||
Return on average tangible equity from adjusted | ||||||||||||||||||||||||||
continuing operations (1) |
|
13.13 |
% |
|
13.13 |
% |
|
13.68 |
% |
|
12.86 |
% |
|
11.14 |
% |
13.13 |
% |
11.29 |
% |
|||||||
Return on average tangible equity - total |
|
13.13 |
% |
|
13.13 |
% |
|
13.68 |
% |
|
12.86 |
% |
|
21.91 |
% |
13.13 |
% |
17.56 |
% |
|||||||
Return on average assets from continuing operations |
|
1.21 |
% |
|
1.19 |
% |
|
1.23 |
% |
|
1.10 |
% |
|
-2.16 |
% |
1.20 |
% |
-0.67 |
% |
|||||||
Return on average assets from adjusted | ||||||||||||||||||||||||||
continuing operations (1) |
|
1.21 |
% |
|
1.19 |
% |
|
1.23 |
% |
|
1.10 |
% |
|
0.87 |
% |
1.20 |
% |
0.85 |
% |
|||||||
Return on average assets - total |
|
1.21 |
% |
|
1.19 |
% |
|
1.23 |
% |
|
1.10 |
% |
|
1.58 |
% |
1.20 |
% |
1.24 |
% |
|||||||
Interest margin - Yield - FTE |
|
5.66 |
% |
|
5.62 |
% |
|
5.76 |
% |
|
5.96 |
% |
|
5.67 |
% |
5.64 |
% |
5.58 |
% |
|||||||
Interest margin - Cost |
|
1.86 |
% |
|
1.87 |
% |
|
1.99 |
% |
|
2.27 |
% |
|
2.30 |
% |
1.86 |
% |
2.29 |
% |
|||||||
Net interest margin - FTE |
|
3.81 |
% |
|
3.75 |
% |
|
3.76 |
% |
|
3.69 |
% |
|
3.38 |
% |
3.78 |
% |
3.29 |
% |
|||||||
Efficiency ratio (2) |
|
61.24 |
% |
|
61.77 |
% |
|
61.77 |
% |
|
60.99 |
% |
|
63.81 |
% |
61.50 |
% |
65.32 |
% |
|||||||
Full-time equivalent employees |
|
2,510 |
|
|
2,506 |
|
|
2,500 |
|
|
2,500 |
|
|
2,515 |
|
|||||||||||
CREDIT QUALITY RATIOS | ||||||||||||||||||||||||||
Net (recoveries) charge-offs (excl sale of | ||||||||||||||||||||||||||
1-4 family mortgage loans) / average loans |
|
0.12 |
% |
|
0.04 |
% |
|
0.14 |
% |
|
0.14 |
% |
|
0.09 |
% |
0.08 |
% |
0.11 |
% |
|||||||
PCL, LHFI (excl PCL, LHFI sale of | ||||||||||||||||||||||||||
1-4 family mortgage loans) / average loans |
|
0.16 |
% |
|
0.25 |
% |
|
0.21 |
% |
|
0.24 |
% |
|
0.44 |
% |
0.20 |
% |
0.34 |
% |
|||||||
Nonaccrual LHFI / (LHFI + LHFS) |
|
0.59 |
% |
|
0.64 |
% |
|
0.60 |
% |
|
0.55 |
% |
|
0.33 |
% |
|||||||||||
Nonperforming assets / (LHFI + LHFS) |
|
0.66 |
% |
|
0.71 |
% |
|
0.65 |
% |
|
0.58 |
% |
|
0.38 |
% |
|||||||||||
Nonperforming assets / (LHFI + LHFS | ||||||||||||||||||||||||||
+ other real estate) |
|
0.66 |
% |
|
0.71 |
% |
|
0.65 |
% |
|
0.58 |
% |
|
0.38 |
% |
|||||||||||
ACL LHFI / LHFI |
|
1.25 |
% |
|
1.26 |
% |
|
1.22 |
% |
|
1.21 |
% |
|
1.18 |
% |
|||||||||||
ACL LHFI-commercial / commercial LHFI |
|
1.07 |
% |
|
1.11 |
% |
|
1.10 |
% |
|
1.08 |
% |
|
1.05 |
% |
|||||||||||
ACL LHFI-consumer / consumer and | ||||||||||||||||||||||||||
home mortgage LHFI |
|
1.83 |
% |
|
1.76 |
% |
|
1.62 |
% |
|
1.64 |
% |
|
1.59 |
% |
|||||||||||
ACL LHFI / nonaccrual LHFI |
|
207.70 |
% |
|
192.81 |
% |
|
200.06 |
% |
|
213.92 |
% |
|
349.24 |
% |
|||||||||||
ACL LHFI / nonaccrual LHFI | ||||||||||||||||||||||||||
(excl individually analyzed loans) |
|
272.20 |
% |
|
296.41 |
% |
|
341.20 |
% |
|
497.27 |
% |
|
840.20 |
% |
|||||||||||
CAPITAL RATIOS | ||||||||||||||||||||||||||
Total equity / total assets |
|
11.12 |
% |
|
11.05 |
% |
|
10.81 |
% |
|
10.71 |
% |
|
10.18 |
% |
|||||||||||
Tangible equity / tangible assets |
|
9.50 |
% |
|
9.39 |
% |
|
9.13 |
% |
|
9.07 |
% |
|
8.52 |
% |
|||||||||||
Tangible equity / risk-weighted assets |
|
11.41 |
% |
|
11.23 |
% |
|
10.86 |
% |
|
10.97 |
% |
|
10.18 |
% |
|||||||||||
Tier 1 leverage ratio |
|
10.15 |
% |
|
10.11 |
% |
|
9.99 |
% |
|
9.65 |
% |
|
9.29 |
% |
|||||||||||
Common equity tier 1 capital ratio |
|
11.70 |
% |
|
11.63 |
% |
|
11.54 |
% |
|
11.30 |
% |
|
10.92 |
% |
|||||||||||
Tier 1 risk-based capital ratio |
|
12.09 |
% |
|
12.03 |
% |
|
11.94 |
% |
|
11.70 |
% |
|
11.31 |
% |
|||||||||||
Total risk-based capital ratio |
|
14.15 |
% |
|
14.10 |
% |
|
13.97 |
% |
|
13.71 |
% |
|
13.29 |
% |
|||||||||||
STOCK PERFORMANCE | ||||||||||||||||||||||||||
Market value-Close | $ |
36.46 |
|
$ |
34.49 |
|
$ |
35.37 |
|
$ |
31.82 |
|
$ |
30.04 |
|
|||||||||||
Book value | $ |
34.28 |
|
$ |
33.29 |
|
$ |
32.17 |
|
$ |
32.35 |
|
$ |
30.70 |
|
|||||||||||
Tangible book value | $ |
28.74 |
|
$ |
27.78 |
|
$ |
26.68 |
|
$ |
26.88 |
|
$ |
25.23 |
|
|||||||||||
(1) Adjusted continuing operations excludes significant non-routine transactions. See Note 7 - Non-GAAP Financial Measures | ||||||||||||||||||||||||||
in the Notes to the Consolidated Financials. | ||||||||||||||||||||||||||
(2) See Note 7 – Non-GAAP Financial Measures in the Notes to Consolidated Financials for Trustmark’s efficiency ratio calculation. | ||||||||||||||||||||||||||
See Notes to Consolidated Financials |
TRUSTMARK CORPORATION AND SUBSIDIARIES |
NOTES TO CONSOLIDATED FINANCIALS |
June 30, 2025 |
($ in thousands) |
(unaudited) |
|
Note 1 - Significant Non-Routine Transactions |
|
Trustmark completed the following significant non-routine transactions during the second quarter of 2024: |
|
|
Note 2 - Securities Available for Sale and Held to Maturity |
||||||||||||||||||||
|
||||||||||||||||||||
The following table is a summary of the estimated fair value of securities available for sale and the amortized cost of securities held to maturity: |
||||||||||||||||||||
|
|
6/30/2025 |
|
|
3/31/2025 |
|
|
12/31/2024 |
|
|
9/30/2024 |
|
|
6/30/2024 |
|
|||||
SECURITIES AVAILABLE FOR SALE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
U.S. Treasury securities |
|
$ |
215,679 |
|
|
$ |
212,463 |
|
|
$ |
202,669 |
|
|
$ |
202,638 |
|
|
$ |
172,955 |
|
U.S. Government agency obligations |
|
|
65,800 |
|
|
|
49,325 |
|
|
|
38,807 |
|
|
|
19,335 |
|
|
|
— |
|
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Residential mortgage pass-through securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Guaranteed by GNMA |
|
|
34,070 |
|
|
|
28,108 |
|
|
|
28,411 |
|
|
|
25,798 |
|
|
|
23,489 |
|
Issued by FNMA and FHLMC |
|
|
1,109,203 |
|
|
|
1,090,137 |
|
|
|
1,070,538 |
|
|
|
1,105,310 |
|
|
|
1,060,869 |
|
Commercial mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Issued or guaranteed by FNMA, FHLMC, or GNMA |
|
|
357,340 |
|
|
|
357,429 |
|
|
|
352,109 |
|
|
|
372,714 |
|
|
|
364,346 |
|
Total securities available for sale |
|
$ |
1,782,092 |
|
|
$ |
1,737,462 |
|
|
$ |
1,692,534 |
|
|
$ |
1,725,795 |
|
|
$ |
1,621,659 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
SECURITIES HELD TO MATURITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
U.S. Treasury securities |
|
$ |
30,226 |
|
|
$ |
30,033 |
|
|
$ |
29,842 |
|
|
$ |
29,648 |
|
|
$ |
29,455 |
|
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Residential mortgage pass-through securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Guaranteed by GNMA |
|
|
14,750 |
|
|
|
15,726 |
|
|
|
16,218 |
|
|
|
17,773 |
|
|
|
17,998 |
|
Issued by FNMA and FHLMC |
|
|
398,161 |
|
|
|
411,454 |
|
|
|
423,372 |
|
|
|
436,177 |
|
|
|
449,781 |
|
Other residential mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Issued or guaranteed by FNMA, FHLMC, or GNMA |
|
|
109,697 |
|
|
|
116,969 |
|
|
|
123,685 |
|
|
|
131,348 |
|
|
|
138,951 |
|
Commercial mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Issued or guaranteed by FNMA, FHLMC, or GNMA |
|
|
737,738 |
|
|
|
740,871 |
|
|
|
742,268 |
|
|
|
743,412 |
|
|
|
744,302 |
|
Total securities held to maturity |
|
$ |
1,290,572 |
|
|
$ |
1,315,053 |
|
|
$ |
1,335,385 |
|
|
$ |
1,358,358 |
|
|
$ |
1,380,487 |
|
At June 30, 2025, the net unamortized, unrealized loss included in accumulated other comprehensive income (loss) in the accompanying balance sheet for securities held to maturity transferred from securities available for sale totaled $41.5 million. |
||||||||||||||||||||
|
||||||||||||||||||||
Management continues to focus on asset quality as one of the strategic goals of the securities portfolio, which is evidenced by the investment of 100.0% of the portfolio in U.S. Treasury securities and GSE-backed obligations. None of the securities owned by Trustmark are collateralized by assets which are considered sub-prime. Furthermore, outside of stock ownership in the Federal Home Loan Bank of Dallas and Federal Reserve Bank, Trustmark does not hold any other equity investment in a GSE. |
TRUSTMARK CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIALS June 30, 2025 ($ in thousands) (unaudited) |
||||||||||||||||||||
|
||||||||||||||||||||
Note 3 – Loan Composition |
||||||||||||||||||||
|
||||||||||||||||||||
LHFI consisted of the following during the periods presented: |
||||||||||||||||||||
LHFI BY TYPE |
|
6/30/2025 |
|
|
3/31/2025 |
|
|
12/31/2024 |
|
|
9/30/2024 |
|
|
6/30/2024 |
|
|||||
Loans secured by real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Construction, land development and other land loans |
|
$ |
1,355,223 |
|
|
$ |
1,321,631 |
|
|
$ |
1,417,148 |
|
|
$ |
1,588,256 |
|
|
$ |
1,638,972 |
|
Secured by 1-4 family residential properties |
|
|
3,057,362 |
|
|
|
2,973,978 |
|
|
|
2,949,543 |
|
|
|
2,895,006 |
|
|
|
2,878,295 |
|
Secured by nonfarm, nonresidential properties |
|
|
3,478,932 |
|
|
|
3,532,842 |
|
|
|
3,533,282 |
|
|
|
3,582,552 |
|
|
|
3,598,647 |
|
Other real estate secured |
|
|
1,918,341 |
|
|
|
1,876,459 |
|
|
|
1,633,830 |
|
|
|
1,475,798 |
|
|
|
1,344,968 |
|
Commercial and industrial loans |
|
|
1,832,295 |
|
|
|
1,765,893 |
|
|
|
1,840,722 |
|
|
|
1,767,079 |
|
|
|
1,880,607 |
|
Consumer loans |
|
|
149,395 |
|
|
|
154,623 |
|
|
|
151,443 |
|
|
|
149,436 |
|
|
|
153,316 |
|
State and other political subdivision loans |
|
|
961,251 |
|
|
|
974,300 |
|
|
|
969,836 |
|
|
|
996,002 |
|
|
|
1,053,015 |
|
Other loans and leases |
|
|
711,981 |
|
|
|
641,743 |
|
|
|
594,138 |
|
|
|
645,982 |
|
|
|
607,598 |
|
LHFI |
|
|
13,464,780 |
|
|
|
13,241,469 |
|
|
|
13,089,942 |
|
|
|
13,100,111 |
|
|
|
13,155,418 |
|
ACL LHFI |
|
|
(168,237 |
) |
|
|
(167,010 |
) |
|
|
(160,270 |
) |
|
|
(157,929 |
) |
|
|
(154,685 |
) |
Net LHFI |
|
$ |
13,296,543 |
|
|
$ |
13,074,459 |
|
|
$ |
12,929,672 |
|
|
$ |
12,942,182 |
|
|
$ |
13,000,733 |
|
The following table presents the LHFI composition based upon the region where the loan was originated and reflects each region’s diversified mix of loans: |
|||||||||||||||||||||||||||
|
June 30, 2025 |
|
|||||||||||||||||||||||||
LHFI - COMPOSITION BY REGION |
Total |
|
|
Alabama |
|
|
Florida |
|
|
Georgia |
|
|
Mississippi
|
|
|
Tennessee
|
|
|
Texas |
|
|||||||
Loans secured by real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Construction, land development and other land loans |
$ |
1,355,223 |
|
|
$ |
459,413 |
|
|
$ |
35,806 |
|
|
$ |
208,288 |
|
|
$ |
312,756 |
|
|
$ |
45,907 |
|
|
$ |
293,053 |
|
Secured by 1-4 family residential properties |
|
3,057,362 |
|
|
|
159,166 |
|
|
|
62,104 |
|
|
|
— |
|
|
|
2,705,119 |
|
|
|
89,226 |
|
|
|
41,747 |
|
Secured by nonfarm, nonresidential properties |
|
3,478,932 |
|
|
|
958,454 |
|
|
|
179,528 |
|
|
|
88,022 |
|
|
|
1,519,616 |
|
|
|
127,731 |
|
|
|
605,581 |
|
Other real estate secured |
|
1,918,341 |
|
|
|
923,639 |
|
|
|
1,682 |
|
|
|
79,823 |
|
|
|
516,430 |
|
|
|
935 |
|
|
|
395,832 |
|
Commercial and industrial loans |
|
1,832,295 |
|
|
|
472,371 |
|
|
|
19,649 |
|
|
|
284,845 |
|
|
|
669,509 |
|
|
|
123,349 |
|
|
|
262,572 |
|
Consumer loans |
|
149,395 |
|
|
|
20,191 |
|
|
|
7,411 |
|
|
|
— |
|
|
|
90,727 |
|
|
|
14,126 |
|
|
|
16,940 |
|
State and other political subdivision loans |
|
961,251 |
|
|
|
55,704 |
|
|
|
65,965 |
|
|
|
13,032 |
|
|
|
712,260 |
|
|
|
24,228 |
|
|
|
90,062 |
|
Other loans and leases |
|
711,981 |
|
|
|
26,763 |
|
|
|
3,654 |
|
|
|
306,942 |
|
|
|
269,585 |
|
|
|
56,280 |
|
|
|
48,757 |
|
Loans |
$ |
13,464,780 |
|
|
$ |
3,075,701 |
|
|
$ |
375,799 |
|
|
$ |
980,952 |
|
|
$ |
6,796,002 |
|
|
$ |
481,782 |
|
|
$ |
1,754,544 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
CONSTRUCTION, LAND DEVELOPMENT AND OTHER LAND LOANS BY REGION |
|
|
|
|
|
|
|
||||||||||||||||||||
Lots |
$ |
59,410 |
|
|
$ |
27,229 |
|
|
$ |
6,919 |
|
|
$ |
— |
|
|
$ |
15,732 |
|
|
$ |
1,089 |
|
|
$ |
8,441 |
|
Development |
|
100,941 |
|
|
|
47,362 |
|
|
|
264 |
|
|
|
— |
|
|
|
17,903 |
|
|
|
14,197 |
|
|
|
21,215 |
|
Unimproved land |
|
98,549 |
|
|
|
18,004 |
|
|
|
8,648 |
|
|
|
— |
|
|
|
22,689 |
|
|
|
8,457 |
|
|
|
40,751 |
|
1-4 family construction |
|
302,013 |
|
|
|
154,676 |
|
|
|
9,631 |
|
|
|
12,335 |
|
|
|
79,438 |
|
|
|
22,016 |
|
|
|
23,917 |
|
Other construction |
|
794,310 |
|
|
|
212,142 |
|
|
|
10,344 |
|
|
|
195,953 |
|
|
|
176,994 |
|
|
|
148 |
|
|
|
198,729 |
|
Construction, land development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and other land loans |
$ |
1,355,223 |
$ |
459,413 |
$ |
35,806 |
$ |
208,288 |
$ |
312,756 |
$ |
45,907 |
$ |
293,053 |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TRUSTMARK CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||||||
NOTES TO CONSOLIDATED FINANCIALS | ||||||||||||||||||||||||||||
June 30, 2025 | ||||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||
Note 3 – Loan Composition (continued) |
||||||||||||||||||||||||||||
|
|
June 30, 2025 |
|
|||||||||||||||||||||||||
|
|
Total |
|
|
Alabama |
|
|
Florida |
|
|
Georgia |
|
|
Mississippi
|
|
|
Tennessee
|
|
|
Texas |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
LOANS SECURED BY NONFARM, NONRESIDENTIAL PROPERTIES BY REGION |
|
|
|
|
|
|
|
|||||||||||||||||||||
Non-owner occupied: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Retail |
|
$ |
274,281 |
|
|
$ |
73,703 |
|
|
$ |
15,224 |
|
|
$ |
— |
|
|
$ |
98,635 |
|
|
$ |
19,837 |
|
|
$ |
66,882 |
|
Office |
|
|
233,501 |
|
|
|
82,433 |
|
|
|
18,266 |
|
|
|
— |
|
|
|
91,611 |
|
|
|
2,713 |
|
|
|
38,478 |
|
Hotel/motel |
|
|
277,749 |
|
|
|
143,283 |
|
|
|
43,238 |
|
|
|
— |
|
|
|
68,172 |
|
|
|
23,056 |
|
|
|
— |
|
Mini-storage |
|
|
159,599 |
|
|
|
40,004 |
|
|
|
1,371 |
|
|
|
30,531 |
|
|
|
86,638 |
|
|
|
593 |
|
|
|
462 |
|
Industrial |
|
|
521,155 |
|
|
|
100,337 |
|
|
|
16,256 |
|
|
|
57,491 |
|
|
|
199,356 |
|
|
|
2,483 |
|
|
|
145,232 |
|
Health care |
|
|
149,551 |
|
|
|
123,342 |
|
|
|
664 |
|
|
|
— |
|
|
|
23,158 |
|
|
|
317 |
|
|
|
2,070 |
|
Convenience stores |
|
|
20,209 |
|
|
|
2,130 |
|
|
|
386 |
|
|
|
— |
|
|
|
11,509 |
|
|
|
184 |
|
|
|
6,000 |
|
Nursing homes/senior living |
|
|
351,436 |
|
|
|
110,473 |
|
|
|
— |
|
|
|
— |
|
|
|
145,089 |
|
|
|
3,822 |
|
|
|
92,052 |
|
Other |
|
|
113,964 |
|
|
|
27,944 |
|
|
|
8,413 |
|
|
|
— |
|
|
|
61,507 |
|
|
|
7,280 |
|
|
|
8,820 |
|
Total non-owner occupied loans |
|
|
2,101,445 |
|
|
|
703,649 |
|
|
|
103,818 |
|
|
|
88,022 |
|
|
|
785,675 |
|
|
|
60,285 |
|
|
|
359,996 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Owner-occupied: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Office |
|
|
138,427 |
|
|
|
47,951 |
|
|
|
31,876 |
|
|
|
— |
|
|
|
32,190 |
|
|
|
8,351 |
|
|
|
18,059 |
|
Churches |
|
|
46,705 |
|
|
|
10,721 |
|
|
|
3,588 |
|
|
|
— |
|
|
|
27,137 |
|
|
|
2,940 |
|
|
|
2,319 |
|
Industrial warehouses |
|
|
198,471 |
|
|
|
14,427 |
|
|
|
7,936 |
|
|
|
— |
|
|
|
51,542 |
|
|
|
12,614 |
|
|
|
111,952 |
|
Health care |
|
|
119,133 |
|
|
|
11,243 |
|
|
|
7,685 |
|
|
|
— |
|
|
|
91,726 |
|
|
|
2,155 |
|
|
|
6,324 |
|
Convenience stores |
|
|
105,414 |
|
|
|
10,091 |
|
|
|
2,053 |
|
|
|
— |
|
|
|
57,497 |
|
|
|
— |
|
|
|
35,773 |
|
Retail |
|
|
77,442 |
|
|
|
7,914 |
|
|
|
12,589 |
|
|
|
— |
|
|
|
43,239 |
|
|
|
6,847 |
|
|
|
6,853 |
|
Restaurants |
|
|
59,179 |
|
|
|
2,706 |
|
|
|
2,620 |
|
|
|
— |
|
|
|
27,646 |
|
|
|
19,997 |
|
|
|
6,210 |
|
Auto dealerships |
|
|
38,342 |
|
|
|
3,552 |
|
|
|
160 |
|
|
|
— |
|
|
|
20,310 |
|
|
|
14,320 |
|
|
|
— |
|
Nursing homes/senior living |
|
|
471,731 |
|
|
|
129,518 |
|
|
|
— |
|
|
|
— |
|
|
|
316,320 |
|
|
|
— |
|
|
|
25,893 |
|
Other |
|
|
122,643 |
|
|
|
16,682 |
|
|
|
7,203 |
|
|
|
— |
|
|
|
66,334 |
|
|
|
222 |
|
|
|
32,202 |
|
Total owner-occupied loans |
|
|
1,377,487 |
|
|
|
254,805 |
|
|
|
75,710 |
|
|
|
— |
|
|
|
733,941 |
|
|
|
67,446 |
|
|
|
245,585 |
|
Loans secured by nonfarm, nonresidential properties |
|
$ |
3,478,932 |
|
|
$ |
958,454 |
|
|
$ |
179,528 |
|
|
$ |
88,022 |
|
|
$ |
1,519,616 |
|
|
$ |
127,731 |
|
|
$ |
605,581 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 4 – Yields on Earning Assets and Interest-Bearing Liabilities |
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
The following table illustrates the yields on earning assets by category as well as the rates paid on interest-bearing liabilities on a tax equivalent basis: |
||||||||||||||||||||||||||||
|
|
Quarter Ended |
|
|
Six Months Ended |
|
||||||||||||||||||||||
|
|
6/30/2025 |
|
|
3/31/2025 |
|
|
12/31/2024 |
|
|
9/30/2024 |
|
|
6/30/2024 |
|
|
6/30/2025 |
|
|
6/30/2024 |
|
|||||||
Securities – taxable |
|
|
3.46 |
% |
|
|
3.46 |
% |
|
|
3.41 |
% |
|
|
3.44 |
% |
|
|
2.19 |
% |
|
|
3.46 |
% |
|
|
2.03 |
% |
Securities – nontaxable |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3.59 |
% |
|
|
— |
|
|
|
4.45 |
% |
Securities – total |
|
|
3.46 |
% |
|
|
3.46 |
% |
|
|
3.41 |
% |
|
|
3.44 |
% |
|
|
2.19 |
% |
|
|
3.46 |
% |
|
|
2.04 |
% |
LHFI & LHFS |
|
|
6.19 |
% |
|
|
6.15 |
% |
|
|
6.32 |
% |
|
|
6.55 |
% |
|
|
6.54 |
% |
|
|
6.17 |
% |
|
|
6.47 |
% |
Other earning assets |
|
|
4.58 |
% |
|
|
4.27 |
% |
|
|
4.83 |
% |
|
|
5.43 |
% |
|
|
5.51 |
% |
|
|
4.43 |
% |
|
|
5.61 |
% |
Total earning assets |
|
|
5.66 |
% |
|
|
5.62 |
% |
|
|
5.76 |
% |
|
|
5.96 |
% |
|
|
5.67 |
% |
|
|
5.64 |
% |
|
|
5.58 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest-bearing deposits |
|
|
2.28 |
% |
|
|
2.30 |
% |
|
|
2.51 |
% |
|
|
2.81 |
% |
|
|
2.75 |
% |
|
|
2.29 |
% |
|
|
2.75 |
% |
Fed funds purchased & repurchases |
|
|
4.35 |
% |
|
|
4.30 |
% |
|
|
4.49 |
% |
|
|
5.15 |
% |
|
|
5.24 |
% |
|
|
4.33 |
% |
|
|
5.25 |
% |
Other borrowings |
|
|
3.89 |
% |
|
|
3.89 |
% |
|
|
3.86 |
% |
|
|
4.53 |
% |
|
|
4.91 |
% |
|
|
3.89 |
% |
|
|
4.84 |
% |
Total interest-bearing liabilities |
|
|
2.42 |
% |
|
|
2.43 |
% |
|
|
2.61 |
% |
|
|
2.94 |
% |
|
|
2.95 |
% |
|
|
2.43 |
% |
|
|
2.93 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total Deposits |
|
|
1.80 |
% |
|
|
1.83 |
% |
|
|
1.98 |
% |
|
|
2.22 |
% |
|
|
2.18 |
% |
|
|
1.82 |
% |
|
|
2.18 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest margin |
|
|
3.81 |
% |
|
|
3.75 |
% |
|
|
3.76 |
% |
|
|
3.69 |
% |
|
|
3.38 |
% |
|
|
3.78 |
% |
|
|
3.29 |
% |
TRUSTMARK CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIALS June 30, 2025 ($ in thousands) (unaudited) |
|
Note 4 – Yields on Earning Assets and Interest-Bearing Liabilities (continued) |
|
Reflected in the table above are yields on earning assets and liabilities, along with the net interest margin which equals reported net interest income-FTE, annualized, as a percent of average earning assets. |
|
The net interest margin increased six basis points when compared to the first quarter of 2025, totaling 3.81% for the second quarter of 2025, primarily due to the increase in the yield for the loans held for investment and held for sale portfolio as well as the decrease in the cost of interest-bearing liabilities. |
|
Note 5 – Mortgage Banking |
|
Trustmark utilizes a portfolio of exchange-traded derivative instruments, such as Treasury note futures contracts and option contracts, to achieve a fair value return that offsets the changes in fair value of mortgage servicing rights (MSR) attributable to interest rates. These transactions are considered freestanding derivatives that do not otherwise qualify for hedge accounting under generally accepted accounting principles (GAAP). Changes in the fair value of these exchange-traded derivative instruments, including administrative costs, are recorded in noninterest income in mortgage banking, net and are offset by the changes in the fair value of the MSR. The MSR fair value represents the present value of future cash flows, which among other things includes decay and the effect of changes in interest rates. Ineffectiveness of hedging the MSR fair value is measured by comparing the change in value of hedge instruments to the change in the fair value of the MSR asset attributable to changes in interest rates and other market driven changes in valuation inputs and assumptions. The impact of this strategy resulted in a net negative hedge ineffectiveness of $541 thousand during the second quarter of 2025. |
|
The following table illustrates the components of mortgage banking revenues included in noninterest income in the accompanying income statements: |
|
|
Quarter Ended |
|
|
Six Months Ended |
|
||||||||||||||||||||||
|
|
6/30/2025 |
|
|
3/31/2025 |
|
|
12/31/2024 |
|
|
9/30/2024 |
|
|
6/30/2024 |
|
|
6/30/2025 |
|
|
6/30/2024 |
|
|||||||
Mortgage servicing income, net |
|
$ |
7,142 |
|
|
$ |
7,161 |
|
|
$ |
7,161 |
|
|
$ |
7,127 |
|
|
$ |
6,993 |
|
|
$ |
14,303 |
|
|
$ |
13,927 |
|
Change in fair value-MSR from runoff |
|
|
(3,596 |
) |
|
|
(2,062 |
) |
|
|
(3,118 |
) |
|
|
(3,154 |
) |
|
|
(3,447 |
) |
|
|
(5,658 |
) |
|
|
(5,373 |
) |
Gain on sales of loans, net |
|
|
5,597 |
|
|
|
4,253 |
|
|
|
4,470 |
|
|
|
4,648 |
|
|
|
5,151 |
|
|
|
9,850 |
|
|
|
10,160 |
|
Mortgage banking income before hedge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ineffectiveness |
9,143 |
9,352 |
8,513 |
8,621 |
8,697 |
18,495 |
18,714 |
|||||||||||||||||||||
Change in fair value-MSR from market changes |
|
|
(1,946 |
) |
|
|
(5,928 |
) |
|
|
12,710 |
|
|
|
(10,406 |
) |
|
|
(1,626 |
) |
|
|
(7,874 |
) |
|
|
3,497 |
|
Change in fair value of derivatives |
|
|
1,405 |
|
|
|
5,347 |
|
|
|
(13,835 |
) |
|
|
7,904 |
|
|
|
(2,867 |
) |
|
|
6,752 |
|
|
|
(9,092 |
) |
Net positive (negative) hedge ineffectiveness |
|
|
(541 |
) |
|
|
(581 |
) |
|
|
(1,125 |
) |
|
|
(2,502 |
) |
|
|
(4,493 |
) |
|
|
(1,122 |
) |
|
|
(5,595 |
) |
Mortgage banking, net |
|
$ |
8,602 |
|
|
$ |
8,771 |
|
|
$ |
7,388 |
|
|
$ |
6,119 |
|
|
$ |
4,204 |
|
|
$ |
17,373 |
|
|
$ |
13,119 |
|
TRUSTMARK CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIALS June 30, 2025 ($ in thousands) (unaudited) |
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Note 6 – Other Noninterest Income and Expense |
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Other noninterest income consisted of the following for the periods presented: |
||||||||||||||||||||||||||||
|
|
Quarter Ended |
|
|
Six Months Ended |
|
||||||||||||||||||||||
|
|
6/30/2025 |
|
|
3/31/2025 |
|
|
12/31/2024 |
|
|
9/30/2024 |
|
|
6/30/2024 |
|
|
6/30/2025 |
|
|
6/30/2024 |
|
|||||||
Partnership amortization for tax credit purposes |
|
$ |
(2,137 |
) |
|
$ |
(2,124 |
) |
|
$ |
(1,992 |
) |
|
$ |
(1,977 |
) |
|
$ |
(1,824 |
) |
|
$ |
(4,261 |
) |
|
$ |
(3,658 |
) |
Increase in life insurance cash surrender value |
|
|
1,911 |
|
|
|
1,867 |
|
|
|
1,891 |
|
|
|
1,883 |
|
|
|
1,860 |
|
|
|
3,778 |
|
|
|
3,704 |
|
Loss on sale of 1-4 family mortgage loans |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4,798 |
) |
|
|
— |
|
|
|
(4,798 |
) |
Visa C shares fair value adjustment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8,056 |
|
|
|
— |
|
|
|
8,056 |
|
Other miscellaneous income |
|
|
2,537 |
|
|
|
6,227 |
|
|
|
4,399 |
|
|
|
3,046 |
|
|
|
4,167 |
|
|
|
8,764 |
|
|
|
7,259 |
|
Total other, net |
|
$ |
2,311 |
|
|
$ |
5,970 |
|
|
$ |
4,298 |
|
|
$ |
2,952 |
|
|
$ |
7,461 |
|
|
$ |
8,281 |
|
|
$ |
10,563 |
|
Trustmark invests in partnerships that provide income tax credits on a Federal and/or State basis (i.e., new market tax credits, low-income housing tax credits and historical tax credits). The income tax credits related to these partnerships are utilized as specifically allowed by income tax law and are recorded as a reduction in income tax expense. |
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Other noninterest expense consisted of the following for the periods presented: |
||||||||||||||||||||||||||||
|
|
Quarter Ended |
|
|
Six Months Ended |
|
||||||||||||||||||||||
|
|
6/30/2025 |
|
|
3/31/2025 |
|
|
12/31/2024 |
|
|
9/30/2024 |
|
|
6/30/2024 |
|
|
6/30/2025 |
|
|
6/30/2024 |
|
|||||||
Loan expense |
|
$ |
3,377 |
|
|
$ |
2,792 |
|
|
$ |
2,921 |
|
|
$ |
2,824 |
|
|
$ |
2,880 |
|
|
$ |
6,169 |
|
|
$ |
5,835 |
|
Amortization of intangibles |
|
|
32 |
|
|
|
31 |
|
|
|
27 |
|
|
|
28 |
|
|
|
27 |
|
|
|
63 |
|
|
|
55 |
|
FDIC assessment expense |
|
|
4,064 |
|
|
|
4,160 |
|
|
|
4,815 |
|
|
|
5,071 |
|
|
|
4,816 |
|
|
|
8,224 |
|
|
|
9,325 |
|
Other real estate expense, net |
|
|
159 |
|
|
|
452 |
|
|
|
(286 |
) |
|
|
2,452 |
|
|
|
327 |
|
|
|
611 |
|
|
|
998 |
|
Other miscellaneous expense |
|
|
8,473 |
|
|
|
8,144 |
|
|
|
7,635 |
|
|
|
6,941 |
|
|
|
7,189 |
|
|
|
16,617 |
|
|
|
15,177 |
|
Total other expense |
|
$ |
16,105 |
|
|
$ |
15,579 |
|
|
$ |
15,112 |
|
|
$ |
17,316 |
|
|
$ |
15,239 |
|
|
$ |
31,684 |
|
|
$ |
31,390 |
|
Note 7 – Non-GAAP Financial Measures |
|
In addition to capital ratios defined by GAAP and banking regulators, Trustmark utilizes various tangible common equity measures when evaluating capital utilization and adequacy. Tangible common equity, as defined by Trustmark, represents common equity less goodwill and identifiable intangible assets. Trustmark’s Common Equity Tier 1 capital includes common stock, capital surplus and retained earnings, and is reduced by goodwill and other intangible assets, net of associated net deferred tax liabilities as well as disallowed deferred tax assets and threshold deductions as applicable. |
|
Trustmark believes these measures are important because they reflect the level of capital available to withstand unexpected market conditions. Additionally, presentation of these measures allows readers to compare certain aspects of Trustmark’s capitalization to other organizations. These ratios differ from capital measures defined by banking regulators principally in that the numerator excludes shareholders’ equity associated with preferred securities, the nature and extent of which varies across organizations. In Management’s experience, many stock analysts use tangible common equity measures in conjunction with more traditional bank capital ratios to compare capital adequacy of banking organizations with significant amounts of goodwill or other intangible assets, typically stemming from the use of the purchase accounting method in accounting for mergers and acquisitions. |
|
These calculations are intended to complement the capital ratios defined by GAAP and banking regulators. Because GAAP does not include these capital ratio measures, Trustmark believes there are no comparable GAAP financial measures to these tangible common equity ratios. Despite the importance of these measures to Trustmark, there are no standardized definitions for them and, as a result, Trustmark’s calculations may not be comparable with other organizations. Also, there may be limits in the usefulness of these measures to investors. As a result, Trustmark encourages readers to consider its audited consolidated financial statements and the notes related thereto in their entirety and not to rely on any single financial measure. |
TRUSTMARK CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIALS June 30, 2025 ($ in thousands except per share data) (unaudited) |
||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||
Note 7 – Non-GAAP Financial Measures (continued) |
||||||||||||||||||||||||||||||
|
|
|
|
Quarter Ended |
|
|
Six Months Ended |
|
||||||||||||||||||||||
|
|
|
|
6/30/2025 |
|
|
3/31/2025 |
|
|
12/31/2024 |
|
|
9/30/2024 |
|
|
6/30/2024 |
|
|
6/30/2025 |
|
|
6/30/2024 |
|
|||||||
TANGIBLE EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
AVERAGE BALANCES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total shareholders' equity |
|
|
|
$ |
2,041,209 |
|
|
$ |
1,991,554 |
|
|
$ |
1,972,563 |
|
|
$ |
1,923,248 |
|
|
$ |
1,727,489 |
|
|
$ |
2,016,519 |
|
|
$ |
1,702,005 |
|
Less: Goodwill |
|
|
|
|
(334,605 |
) |
|
|
(334,605 |
) |
|
|
(334,605 |
) |
|
|
(334,605 |
) |
|
|
(334,605 |
) |
|
|
(334,605 |
) |
|
|
(334,605 |
) |
Identifiable intangible assets |
|
|
|
|
(80 |
) |
|
|
(113 |
) |
|
|
(141 |
) |
|
|
(168 |
) |
|
|
(195 |
) |
|
|
(97 |
) |
|
|
(210 |
) |
Total average tangible equity |
|
|
|
$ |
1,706,524 |
|
|
$ |
1,656,836 |
|
|
$ |
1,637,817 |
|
|
$ |
1,588,475 |
|
|
$ |
1,392,689 |
|
|
$ |
1,681,817 |
|
|
$ |
1,367,190 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
PERIOD END BALANCES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total shareholders' equity |
|
|
|
$ |
2,070,789 |
|
|
$ |
2,021,227 |
|
|
$ |
1,962,327 |
|
|
$ |
1,980,096 |
|
|
$ |
1,879,141 |
|
|
|
|
|
|
|
||
Less: Goodwill |
|
|
|
|
(334,605 |
) |
|
|
(334,605 |
) |
|
|
(334,605 |
) |
|
|
(334,605 |
) |
|
|
(334,605 |
) |
|
|
|
|
|
|
||
Identifiable intangible assets |
|
|
|
|
(63 |
) |
|
|
(95 |
) |
|
|
(126 |
) |
|
|
(153 |
) |
|
|
(181 |
) |
|
|
|
|
|
|
||
Total tangible equity |
|
(a) |
|
$ |
1,736,121 |
|
|
$ |
1,686,527 |
|
|
$ |
1,627,596 |
|
|
$ |
1,645,338 |
|
|
$ |
1,544,355 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
TANGIBLE ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total assets |
|
|
|
$ |
18,615,659 |
|
|
$ |
18,296,203 |
|
|
$ |
18,152,422 |
|
|
$ |
18,480,372 |
|
|
$ |
18,452,487 |
|
|
|
|
|
|
|
||
Less: Goodwill |
|
|
|
|
(334,605 |
) |
|
|
(334,605 |
) |
|
|
(334,605 |
) |
|
|
(334,605 |
) |
|
|
(334,605 |
) |
|
|
|
|
|
|
||
Identifiable intangible assets |
|
|
|
|
(63 |
) |
|
|
(95 |
) |
|
|
(126 |
) |
|
|
(153 |
) |
|
|
(181 |
) |
|
|
|
|
|
|
||
Total tangible assets |
|
(b) |
|
$ |
18,280,991 |
|
|
$ |
17,961,503 |
|
|
$ |
17,817,691 |
|
|
$ |
18,145,614 |
|
|
$ |
18,117,701 |
|
|
|
|
|
|
|
||
Risk-weighted assets |
|
(c) |
|
$ |
15,215,021 |
|
|
$ |
15,024,476 |
|
|
$ |
14,990,258 |
|
|
$ |
15,004,024 |
|
|
$ |
15,165,038 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
NET INCOME (LOSS) ADJUSTED FOR INTANGIBLE AMORTIZATION |
|
|
|
|
|
|
|
|||||||||||||||||||||||
Net income (loss) from continuing operations |
|
|
|
$ |
55,841 |
|
|
$ |
53,633 |
|
|
$ |
56,312 |
|
|
$ |
51,330 |
|
|
$ |
(100,605 |
) |
|
$ |
109,474 |
|
|
$ |
(62,432 |
) |
Plus: Intangible amortization net of tax from |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
continuing operations |
24 |
24 |
20 |
21 |
20 |
48 |
40 |
|||||||||||||||||||||||
Net income (loss) adjusted for intangible amortization |
|
$ |
55,865 |
|
|
$ |
53,657 |
|
|
$ |
56,332 |
|
|
$ |
51,351 |
|
|
$ |
(100,585 |
) |
|
$ |
109,522 |
|
|
$ |
(62,392 |
) |
||
Period end common shares outstanding |
|
(d) |
|
|
60,401,684 |
|
|
|
60,718,411 |
|
|
|
61,008,023 |
|
|
|
61,206,606 |
|
|
|
61,205,969 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
TANGIBLE COMMON EQUITY MEASUREMENTS |
|
|
|
|
|
|
|
|||||||||||||||||||||||
Return on average tangible equity from |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
continuing operations (1) |
13.13 |
% | 13.13 |
% | 13.68 |
% | 12.86 |
% | -29.05 |
% | 13.13 |
% | -9.18 |
% | ||||||||||||||||
Tangible equity/tangible assets |
|
(a)/(b) |
|
|
9.50 |
% |
|
|
9.39 |
% |
|
|
9.13 |
% |
|
|
9.07 |
% |
|
|
8.52 |
% |
|
|
|
|
|
|
||
Tangible equity/risk-weighted assets |
|
(a)/(c) |
|
|
11.41 |
% |
|
|
11.23 |
% |
|
|
10.86 |
% |
|
|
10.97 |
% |
|
|
10.18 |
% |
|
|
|
|
|
|
||
Tangible book value |
|
(a)/(d)*1,000 |
|
$ |
28.74 |
|
|
$ |
27.78 |
|
|
$ |
26.68 |
|
|
$ |
26.88 |
|
|
$ |
25.23 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
COMMON EQUITY TIER 1 CAPITAL (CET1) |
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total shareholders' equity |
|
|
|
$ |
2,070,789 |
|
|
$ |
2,021,227 |
|
|
$ |
1,962,327 |
|
|
$ |
1,980,096 |
|
|
$ |
1,879,141 |
|
|
|
|
|
|
|
||
CECL transition adjustment |
|
|
|
|
— |
|
|
|
— |
|
|
|
6,500 |
|
|
|
6,500 |
|
|
|
6,500 |
|
|
|
|
|
|
|
||
AOCI-related adjustments |
|
|
|
|
30,489 |
|
|
|
48,702 |
|
|
|
83,659 |
|
|
|
29,045 |
|
|
|
91,557 |
|
|
|
|
|
|
|
||
CET1 adjustments and deductions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Goodwill net of associated deferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
tax liabilities (DTLs) |
(320,755 |
) | (320,756 |
) | (320,756 |
) | (320,757 |
) | (320,758 |
) | ||||||||||||||||||||
Other adjustments and deductions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
for CET1 (2) |
(955 |
) | (2,175 |
) | (2,058 |
) | (115 |
) | (847 |
) | ||||||||||||||||||||
CET1 capital |
|
(e) |
|
|
1,779,568 |
|
|
|
1,746,998 |
|
|
|
1,729,672 |
|
|
|
1,694,769 |
|
|
|
1,655,593 |
|
|
|
|
|
|
|
||
Additional tier 1 capital instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
plus related surplus |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
|||||||||||||||||||||||||
Tier 1 capital |
|
|
|
$ |
1,839,568 |
|
|
$ |
1,806,998 |
|
|
$ |
1,789,672 |
|
|
$ |
1,754,769 |
|
|
$ |
1,715,593 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Common equity tier 1 capital ratio |
|
(e)/(c) |
|
|
11.70 |
% |
|
|
11.63 |
% |
|
|
11.54 |
% |
|
|
11.30 |
% |
|
|
10.92 |
% |
|
|
|
|
|
|
(1) |
Calculation = ((net income (loss) adjusted for intangible amortization/number of days in period)*number of days in year)/total average tangible equity. |
(2) |
Includes other intangible assets, net of DTLs, disallowed deferred tax assets (DTAs), threshold deductions and transition adjustments, as applicable. |
TRUSTMARK CORPORATION AND SUBSIDIARIES |
NOTES TO CONSOLIDATED FINANCIALS |
June 30, 2025 |
($ in thousands) |
(unaudited) |
|
Note 7 – Non-GAAP Financial Measures (continued) |
|
Trustmark discloses certain non-GAAP financial measures because Management uses these measures for business planning purposes, including to manage Trustmark’s business against internal projected results of operations and to measure Trustmark’s performance. Trustmark views these as measures of our core operating business, which exclude the impact of the items detailed below, as these items are generally not operational in nature. These non-GAAP financial measures also provide another basis for comparing period-to-period results as presented in the accompanying selected financial data table and the audited consolidated financial statements by excluding potential differences caused by non-operational and unusual or non-recurring items. Readers are cautioned that these adjustments are not permitted under GAAP. Trustmark encourages readers to consider its consolidated financial statements and the notes related thereto in their entirety, and not to rely on any single financial measure. |
|
The following table presents pre-provision net revenue (PPNR) during the periods presented: |
|
|
Quarter Ended |
|
|
Six Months Ended |
|
||||||||||||||||||||||
|
|
6/30/2025 |
|
|
3/31/2025 |
|
|
12/31/2024 |
|
|
9/30/2024 |
|
|
6/30/2024 |
|
|
6/30/2025 |
|
|
6/30/2024 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest income (GAAP) |
(a) |
$ |
158,756 |
|
|
$ |
152,055 |
|
|
$ |
155,848 |
|
|
$ |
154,714 |
|
|
$ |
141,029 |
|
|
$ |
310,811 |
|
|
$ |
273,859 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Noninterest income (loss) (GAAP) |
|
|
39,890 |
|
|
|
42,584 |
|
|
|
40,950 |
|
|
|
37,562 |
|
|
|
(141,286 |
) |
|
|
82,474 |
|
|
|
(101,931 |
) |
Add: Loss on sale of 1-4 family mortgage loans (incl in Other, net) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,798 |
|
|
|
— |
|
|
|
4,798 |
|
|
Visa C shares fair value adjustment (incl in Other, net) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(8,056 |
) |
|
|
— |
|
|
|
(8,056 |
) |
|
Securities (gains) losses, net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
182,792 |
|
|
|
— |
|
|
|
182,792 |
|
|
Noninterest income from adjusted continuing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
operations (Non-GAAP) |
(b) |
$ | 39,890 |
$ | 42,584 |
$ | 40,950 |
$ | 37,562 |
$ | 38,248 |
$ | 82,474 |
$ | 77,603 |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted pre-provision revenue |
(a)+(b)=(c) |
$ |
198,646 |
|
|
$ |
194,639 |
|
|
$ |
196,798 |
|
|
$ |
192,276 |
|
|
$ |
179,277 |
|
|
$ |
393,285 |
|
|
$ |
351,462 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Noninterest expense (GAAP) |
(d) |
$ |
125,114 |
|
|
$ |
124,011 |
|
|
$ |
124,430 |
|
|
$ |
123,270 |
|
|
$ |
118,326 |
|
|
$ |
249,125 |
|
|
$ |
237,990 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
PPNR (Non-GAAP) |
(c)-(d) |
$ |
73,532 |
|
|
$ |
70,628 |
|
|
$ |
72,368 |
|
|
$ |
69,006 |
|
|
$ |
60,951 |
|
|
$ |
144,160 |
|
|
$ |
113,472 |
|
TRUSTMARK CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIALS June 30, 2025 ($ in thousands except per share data) (unaudited) |
|||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||
Note 7 – Non-GAAP Financial Measures (continued) |
|||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||
The following table presents adjustments to net income (loss) from continuing operations and select financial ratios as reported in accordance with GAAP resulting from significant non-routine items occurring during the periods presented: |
|||||||||||||||||||||||||||
|
Quarter Ended |
|
|
Six Months Ended |
|
||||||||||||||||||||||
|
6/30/2025 |
|
|
3/31/2025 |
|
|
12/31/2024 |
|
|
9/30/2024 |
|
|
6/30/2024 |
|
|
6/30/2025 |
|
|
6/30/2024 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net income (loss) (GAAP) from continuing operations |
$ |
55,841 |
|
|
$ |
53,633 |
|
|
$ |
56,312 |
|
|
$ |
51,330 |
|
|
$ |
(100,605 |
) |
|
$ |
109,474 |
|
|
$ |
(62,432 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Significant non-routine transactions (net of taxes): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
PCL, LHFI sale of nonperforming 1-4 family |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,475 |
|
|
|
— |
|
|
|
6,475 |
|
Loss on sale of 1-4 family mortgage loans |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,598 |
|
|
|
— |
|
|
|
3,598 |
|
Visa C shares fair value adjustment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(6,042 |
) |
|
|
— |
|
|
|
(6,042 |
) |
Securities gains (losses), net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
137,094 |
|
|
|
— |
|
|
|
137,094 |
|
Net income adjusted for significant non-routine |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
transactions (Non-GAAP) |
$ | 55,841 |
$ | 53,633 |
$ | 56,312 |
$ | 51,330 |
$ | 40,520 |
$ | 109,474 |
$ | 78,693 |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Diluted EPS from adjusted continuing operations |
$ |
0.92 |
|
|
$ |
0.88 |
|
|
$ |
0.92 |
|
|
$ |
0.84 |
|
|
$ |
0.66 |
|
|
$ |
1.80 |
|
|
$ |
1.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
FINANCIAL RATIOS - REPORTED (GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Return on average equity from continuing operations |
|
10.97 |
% |
|
|
10.92 |
% |
|
|
11.36 |
% |
|
|
10.62 |
% |
|
|
-23.42 |
% |
|
|
10.95 |
% |
|
|
-7.38 |
% |
Return on average tangible equity from continuing operations |
|
13.13 |
% |
|
|
13.13 |
% |
|
|
13.68 |
% |
|
|
12.86 |
% |
|
|
-29.05 |
% |
|
|
13.13 |
% |
|
|
-9.18 |
% |
Return on average assets from continuing operations |
|
1.21 |
% |
|
|
1.19 |
% |
|
|
1.23 |
% |
|
|
1.10 |
% |
|
|
-2.16 |
% |
|
|
1.20 |
% |
|
|
-0.67 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
FINANCIAL RATIOS - ADJUSTED (NON-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Return on average equity from adjusted continuing operations |
|
10.97 |
% |
|
|
10.92 |
% |
|
|
11.36 |
% |
|
|
10.62 |
% |
|
|
9.06 |
% |
|
|
10.95 |
% |
|
|
9.11 |
% |
Return on average tangible equity from adjusted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
continuing operations |
13.13 |
% |
13.13 |
% |
13.68 |
% |
12.86 |
% |
11.14 |
% |
13.13 |
% |
11.29 |
% |
|||||||||||||
Return on average assets from adjusted continuing operations |
|
1.21 |
% |
|
|
1.19 |
% |
|
|
1.23 |
% |
|
|
1.10 |
% |
|
|
0.87 |
% |
|
|
1.20 |
% |
|
|
0.85 |
% |
TRUSTMARK CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIALS June 30, 2025 ($ in thousands) (unaudited) |
||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||
Note 7 – Non-GAAP Financial Measures (continued) |
||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||
The following table presents Trustmark’s calculation of its efficiency ratio for the periods presented: |
||||||||||||||||||||||||||||||
|
|
|
|
Quarter Ended |
|
|
Six Months Ended |
|
||||||||||||||||||||||
|
|
|
|
6/30/2025 |
|
|
3/31/2025 |
|
|
12/31/2024 |
|
|
9/30/2024 |
|
|
6/30/2024 |
|
|
6/30/2025 |
|
|
6/30/2024 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total noninterest expense (GAAP) |
|
$ |
125,114 |
|
|
$ |
124,011 |
|
|
$ |
124,430 |
|
|
$ |
123,270 |
|
|
$ |
118,326 |
|
|
$ |
249,125 |
|
|
$ |
237,990 |
|
||
Less: |
Other real estate expense, net |
|
(159 |
) |
|
|
(452 |
) |
|
|
286 |
|
|
|
(2,452 |
) |
|
|
(327 |
) |
|
|
(611 |
) |
|
|
(998 |
) |
||
|
Amortization of intangibles |
|
(32 |
) |
|
|
(31 |
) |
|
|
(27 |
) |
|
|
(28 |
) |
|
|
(27 |
) |
|
|
(63 |
) |
|
|
(55 |
) |
||
|
Charitable contributions resulting in |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
state tax credits |
(334 |
) | (334 |
) | (300 |
) | (300 |
) | (300 |
) | (668 |
) | (600 |
) | ||||||||||||||||
Adjusted noninterest expense (Non-GAAP) |
(a) |
$ |
124,589 |
|
|
$ |
123,194 |
|
|
$ |
124,389 |
|
|
$ |
120,490 |
|
|
$ |
117,672 |
|
|
$ |
247,783 |
|
|
$ |
236,337 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest income (GAAP) |
|
$ |
158,756 |
|
|
$ |
152,055 |
|
|
$ |
155,848 |
|
|
$ |
154,714 |
|
|
$ |
141,029 |
|
|
$ |
310,811 |
|
|
$ |
273,859 |
|
||
Add: |
Tax equivalent adjustment |
|
|
2,652 |
|
|
|
2,684 |
|
|
|
2,596 |
|
|
|
3,305 |
|
|
|
3,304 |
|
|
|
5,336 |
|
|
|
6,669 |
|
|
Net interest income-FTE (Non-GAAP) |
(b) |
$ |
161,408 |
|
|
$ |
154,739 |
|
|
$ |
158,444 |
|
|
$ |
158,019 |
|
|
$ |
144,333 |
|
|
$ |
316,147 |
|
|
$ |
280,528 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Noninterest income (loss) (GAAP) |
|
$ |
39,890 |
|
|
$ |
42,584 |
|
|
$ |
40,950 |
|
|
$ |
37,562 |
|
|
$ |
(141,286 |
) |
|
$ |
82,474 |
|
|
$ |
(101,931 |
) |
||
Add: |
Partnership amortization for tax credit purposes |
|
2,137 |
|
|
|
2,124 |
|
|
|
1,992 |
|
|
|
1,977 |
|
|
|
1,824 |
|
|
|
4,261 |
|
|
|
3,658 |
|
||
|
Loss on sale of 1-4 family mortgage loans |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,798 |
|
|
|
— |
|
|
|
4,798 |
|
||
|
Securities (gains) losses, net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
182,792 |
|
|
|
— |
|
|
|
182,792 |
|
||
Less: |
Visa C shares fair value adjustment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(8,056 |
) |
|
|
— |
|
|
|
(8,056 |
) |
||
Adjusted noninterest income (Non-GAAP) |
(c) |
$ |
42,027 |
|
|
$ |
44,708 |
|
|
$ |
42,942 |
|
|
$ |
39,539 |
|
|
$ |
40,072 |
|
|
$ |
86,735 |
|
|
$ |
81,261 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted revenue (Non-GAAP) |
(b)+(c) |
$ |
203,435 |
|
|
$ |
199,447 |
|
|
$ |
201,386 |
|
|
$ |
197,558 |
|
|
$ |
184,405 |
|
|
$ |
402,882 |
|
|
$ |
361,789 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Efficiency ratio (Non-GAAP) |
(a)/((b)+(c)) |
|
61.24 |
% |
|
|
61.77 |
% |
|
|
61.77 |
% |
|
|
60.99 |
% |
|
|
63.81 |
% |
|
|
61.50 |
% |
|
|
65.32 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250722679369/en/
Contacts
Trustmark Investor Contacts:
Thomas C. Owens
Treasurer and Principal Financial Officer
601-208-7853
F. Joseph Rein, Jr.
Executive Vice President
601-208-6898
Trustmark Media Contact:
Melanie A. Morgan
Executive Vice President
601-208-2979