Skip to main content

Trustmark Corporation Announces Second Quarter 2025 Financial Results

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:

 

  • On May 31, 2024, Trustmark National Bank closed the sale of its wholly owned subsidiary, Fisher Brown Bottrell Insurance, Inc., (FBBI) to Marsh & McLennan Agency LLC, consistent with the terms as previously announced on April 23, 2024. Trustmark National Bank is a wholly owned subsidiary of Trustmark Corporation. Trustmark recognized a gain on the sale of $228.3 million ($171.2 million, net of taxes) in income from discontinued operations. The operations of FBBI are also included in discontinued operations for the applicable periods presented.
  • Trustmark restructured its investment securities portfolio by selling $1.561 billion of available for sale securities with an average yield of 1.36%, which generated a loss of $182.8 million ($137.1 million, net of taxes) and was recorded to noninterest income in securities gains (losses), net. Trustmark purchased $1.378 billion of available for sale securities with an average yield of 4.85%.
  • Trustmark sold a portfolio of 1-4 family mortgage loans that were three payments delinquent and/or nonaccrual at the time of selection totaling $56.2 million, which resulted in a loss of $13.4 million ($10.1 million, net of taxes). The portion of the loss related to credit totaled $8.6 million and was recorded as adjustments to charge-offs and the provision for credit losses. The noncredit-related portion of the loss totaled $4.8 million and was recorded to noninterest income in other, net.
  • On April 8, 2024, Visa commenced an initial exchange offer expiring on May 3, 2024, for any and all outstanding shares of Visa Class B-1 common stock (Visa B-1 shares). Holders participating in the exchange offer would receive a combination of Visa Class B-2 common stock (Visa B-2 shares) and Visa Class C common stock (Visa C shares) in exchange for Visa B-1 shares that are validly tendered and accepted for exchange by Visa. TNB tendered its 38.7 thousand Visa B-1 shares, which was accepted by Visa. In exchange for each Visa B-1 share that was validly tendered and accepted for exchange by Visa, TNB received 50.0% of a newly issued Visa B-2 share and newly issued Visa C shares equivalent in value to 50.0% of a Visa B-1 share. The Visa C shares that were received by TNB were recognized at fair value, which resulted in a gain of $8.1 million ($6.0 million, net of taxes) and recorded to noninterest income in other, net during the second quarter of 2024. During the third quarter of 2024, TNB sold all of the Visa C shares for approximately the same carrying value at June 30, 2024. The Visa B-2 shares were recorded at their nominal carrying value.

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

(Central and

Southern

Regions)

 

 

Tennessee

(Memphis, TN

and

Northern
MS

Regions)

 

 

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

(Central and

Southern

Regions)

 

 

Tennessee

(Memphis, TN

and

Northern
MS

Regions)

 

 

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

%

 

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

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms Of Service.