Upgrade to SI Premium - Free Trial

Trustmark Corporation Announces Third Quarter 2024 Financial Results

October 22, 2024 4:30 PM

Performance Reflects Increased Earnings, Enhanced Profitability, and Strengthened Capital Flexibility

JACKSON, Miss.--(BUSINESS WIRE)-- Trustmark Corporation (NASDAQGS: TRMK) reported net income of $51.3 million in the third quarter of 2024, representing diluted earnings per share of $0.84. In the second quarter of 2024, Trustmark reported net income of $73.8 million, representing diluted earnings per share of $1.20 and net income from adjusted continuing operations(1) of $40.5 million, or $0.66 per diluted share. Net income from adjusted continuing operations(1) increased $10.8 million, or 26.7%, linked-quarter.

This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20241022375452/en/

Printer friendly version of earnings release with consolidated financial statements and notes: https://www.businesswire.com/news/home/54139686/en

Financial results in the second quarter of 2024, which included the sale of Fisher Brown Bottrell Insurance, Inc. (FBBI), consisted of both continuing operations and discontinued operations. The discontinued operations included the financial results of FBBI prior to the sale as well as the gain on sale in the second quarter. The discontinued operations results are presented as a single line item below income from continuing operations and as separate lines in the balance sheet in the accompanying tables for all periods presented. Financial results from adjusted continuing operations(1) exclude significant non-routine transactions.

The Board of Directors declared a quarterly cash dividend of $0.23 per share payable December 15, 2024, to shareholders of record on December 1, 2024.

Third Quarter Highlights

Duane A. Dewey, President and CEO, stated, “Trustmark’s third quarter results reflect significant achievement across the organization. Profitability meaningfully increased as evidenced by the 26.7% growth in net income from adjusted continuing operations(1) and a 282 basis point improvement in the efficiency ratio. The restructuring of the investment securities portfolio in the second quarter was a major contributor to the 9.5% increase in net interest income in the third quarter. These accomplishments are the result of focused efforts to enhance Trustmark’s long-term performance and competitiveness. We continue to implement technology and streamline processes to enhance our ability to grow and serve customers. Trustmark is well-positioned to compete in changing economic conditions and create long-term value for our shareholders.”

Balance Sheet Management

Loans HFI totaled $13.1 billion at September 30, 2024, reflecting a decrease of $55.3 million, or 0.4%, linked-quarter and an increase of $289.9 million, or 2.3%, year-over-year. The linked-quarter change reflected decreases in commercial and industrial loans, state and other political subdivision loans, and commercial real estate loans offset in part by increases in other real estate secured loans, other loans and leases (equipment finance), and 1-4 family mortgage loans. Trustmark’s loan portfolio continues to be well-diversified by loan type and geography.

Deposits totaled $15.2 billion at September 30, 2024, down $222.0 million, or 1.4%, from the prior quarter and an increase of $139.0 million, or 0.9%, year-over-year. Excluding targeted reductions in public deposits of $330.1 million and brokered deposits of $199.6 million, deposits increased $307.7 million, or 2.1%, linked-quarter. Trustmark continues to maintain a strong liquidity position as loans HFI represented 86.0% of total deposits at September 30, 2024. Noninterest-bearing deposits represented 20.6% of total deposits at September 30, 2024, compared to 20.4% of total deposits at June 30, 2024. The cost of interest-bearing deposits increased 6 basis points to 2.81% for the third quarter, while the cost of total deposits was 2.22%, up 4 basis points from the prior quarter. The total cost of interest-bearing liabilities was 2.94% for the third quarter, down 1 basis point linked-quarter.

As previously announced, Trustmark’s Board of Directors authorized a stock repurchase program effective January 1, 2024, under which $50.0 million of Trustmark’s outstanding shares may be acquired through December 31, 2024. As of September 30, 2024, Trustmark had not repurchased any of its outstanding common shares under this program. At September 30, 2024, Trustmark’s tangible equity to tangible assets ratio was 9.07%, up 55 basis points from the prior quarter, while the total risk-based capital ratio was 13.71%, up 42 basis points from the prior quarter. Tangible book value per share was $26.88 at September 30, 2024, an increase of 6.5% from the prior quarter and 32.9% from the prior year.

Credit Quality

Nonaccrual loans totaled $73.8 million at September 30, 2024, reflecting an increase of $29.5 million from the prior quarter and a decline of $17.1 million year-over-year. Other real estate totaled $3.9 million, reflecting a decrease of $2.7 million from the prior quarter and $1.6 million from the prior year. Collectively, nonperforming assets totaled $77.7 million at September 30, 2024, up $26.9 million from the prior quarter and down $18.6 million from the prior year. Nonperforming assets represented 0.58% of loans HFI and loans held for sale at September 30, 2024.

The net provision for credit losses totaled $6.5 million in the third quarter compared to $19.7 million in the second quarter (which included a $8.6 million provision related to the Mortgage Loan Sale) and $8.4 million in the third quarter of 2023. The provision for credit losses for loans HFI was $7.9 million in the third quarter and was primarily attributable to specific reserves for individually analyzed credits and net adjustments to the qualitative factors. The provision for credit losses for off-balance sheet credit exposures was a negative $1.4 million, primarily driven by decreases in unfunded commitments.

Allocation of Trustmark’s $157.9 million ACL on loans HFI represented 1.08% of commercial loans and 1.64% of consumer and home mortgage loans, resulting in an ACL to total loans HFI of 1.21% at September 30, 2024. Management believes the level of the ACL is commensurate with the credit losses currently expected in the loan portfolio.

Revenue Generation

Total revenue in the third quarter was $192.3 million; in the second quarter total revenue was negative $0.3 million while revenue from adjusted continuing operations(1) was $179.3 million; total revenue from adjusted continuing operations(1) increased $13.0 million, or 7.3%, linked-quarter.

Net interest income (FTE) in the third quarter totaled $158.0 million, resulting in a net interest margin of 3.69%, up 31 basis points from the prior quarter. The increase in the net interest margin was primarily due to increased yields on the securities portfolio, while the loans HFI and held for sale portfolio remained relatively flat, offset by the increase in the cost of interest-bearing deposits.

Noninterest income in the third quarter totaled $37.6 million; in the second quarter noninterest income was a negative $141.3 million while noninterest income from adjusted continuing operations(1) totaled $38.2 million. Noninterest income from adjusted continuing operations(1) decreased $0.7 million, or 1.8%, from the prior quarter and increased $0.6 million, or 1.7% year-over-year. Service charges on deposit accounts totaled $11.3 million in the third quarter, an increase of $0.3 million, or 3.2% from the prior quarter and $0.2 million, or 1.8%, year-over-year. Bank card and other fees totaled $7.9 million in the third quarter, down $1.3 million linked-quarter and $0.3 million year-over-year. The linked-quarter change reflects reduced customer derivative revenue and seasonal declines in miscellaneous other revenue. Other, net totaled $3.0 million in the third quarter. Excluding the Visa C shares positive fair value adjustment of $8.1 million and the non-credit related loss on sale of 1-4 family mortgage loans of $4.8 million in the second quarter, other, net declined $1.3 million linked-quarter.

Mortgage loan production in the third quarter totaled $392.1 million, an increase of 3.3% from the prior quarter and 0.6% year-over-year. Mortgage banking revenue totaled $6.1 million in the third quarter, an increase of $1.9 million linked-quarter and a decrease of $0.3 million year-over-year. The linked-quarter increase was principally attributable to decreased net negative hedge ineffectiveness, which was offset in part by lower gains on sale of mortgage loans.

Wealth management revenue in the third quarter totaled $9.3 million, a decrease of $0.4 million, or 4.2%, from the prior quarter and an increase of $0.5 million, or 5.9%, year-over-year. The linked-quarter change reflected a seasonal decline in trust management and investment services revenue while the year-over-year increase reflected expanded brokerage revenue.

Noninterest Expense

Noninterest expense in the third quarter totaled $123.3 million, an increase of $4.9 million, or 4.2%, when compared to the prior quarter and a year-over-year decline of $0.5 million, or 0.4%, excluding the litigation settlement expense incurred in the third quarter of 2023. Salaries and employee benefits expense increased $1.9 million, or 2.9%, linked-quarter principally due to annual merit increases effective July 1, mortgage banking commissions and annual incentive-based accruals as a result of strong operating performance. Salaries and employee benefits expense in the third quarter declined $0.7 million, or 1.0%, from levels one year earlier. Other expense totaled $17.3 million in the third quarter, an increase of $2.1 million linked-quarter and $2.3 million year-over-year. The linked-quarter and year-over-year changes are attributable to an increase in other real estate expense, net related to the establishment of a reserve for a single property under contract to sell in the fourth quarter of 2024.

(1) Please refer to Consolidated Financial Information, Note 1 – Significant Non-Routine Transactions and Note 7 – Non-GAAP Financial Measures.

Significant Non-Routine Transactions in the Second Quarter

Additional Information

As previously announced, Trustmark will conduct a conference call with analysts on Wednesday, October 23, 2024, 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, November 6, 2024, in archived format at the same web address or by calling (877) 344-7529, passcode 9091375.

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 and slowdowns 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, 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
September 30, 2024
($ in thousands)
(unaudited)
Linked Quarter Year over Year
QUARTERLY AVERAGE BALANCES 9/30/2024 6/30/2024 9/30/2023 $ Change % Change $ Change % Change
Securities AFS-taxable

$

1,658,999

$

1,866,227

$

2,049,006

$

(207,228

)

-11.1

%

$

(390,007

)

-19.0

%

Securities AFS-nontaxable

4,779

n/m

(4,779

)

-100.0

%

Securities HTM-taxable

1,368,943

1,421,246

1,445,895

(52,303

)

-3.7

%

(76,952

)

-5.3

%

Securities HTM-nontaxable

112

907

(112

)

-100.0

%

(907

)

-100.0

%

Total securities

3,027,942

3,287,585

3,500,587

(259,643

)

-7.9

%

(472,645

)

-13.5

%

Loans (includes loans held for sale)

13,379,658

13,309,127

12,926,942

70,531

0.5

%

452,716

3.5

%

Fed funds sold and reverse repurchases

653

110

230

543

n/m

423

n/m

Other earning assets

607,275

592,625

682,644

14,650

2.5

%

(75,369

)

-11.0

%

Total earning assets

17,015,528

17,189,447

17,110,403

(173,919

)

-1.0

%

(94,875

)

-0.6

%

Allowance for credit losses (ACL), loans held
for investment (LHFI)

(154,476

)

(143,245

)

(127,915

)

(11,231

)

-7.8

%

(26,561

)

-20.8

%

Other assets

1,646,241

1,740,307

1,721,310

(94,066

)

-5.4

%

(75,069

)

-4.4

%

Total assets

$

18,507,293

$

18,786,509

$

18,703,798

$

(279,216

)

-1.5

%

$

(196,505

)

-1.1

%

Interest-bearing demand deposits

$

5,382,346

$

5,222,369

$

4,875,714

$

159,977

3.1

%

$

506,632

10.4

%

Savings deposits

3,411,961

3,653,966

3,642,158

(242,005

)

-6.6

%

(230,197

)

-6.3

%

Time deposits

3,393,216

3,346,046

3,075,224

47,170

1.4

%

317,992

10.3

%

Total interest-bearing deposits

12,187,523

12,222,381

11,593,096

(34,858

)

-0.3

%

594,427

5.1

%

Fed funds purchased and repurchases

375,559

434,760

414,696

(59,201

)

-13.6

%

(39,137

)

-9.4

%

Other borrowings

339,417

534,350

912,151

(194,933

)

-36.5

%

(572,734

)

-62.8

%

Subordinated notes

123,611

123,556

123,391

55

0.0

%

220

0.2

%

Junior subordinated debt securities

61,856

61,856

61,856

0.0

%

0.0

%

Total interest-bearing liabilities

13,087,966

13,376,903

13,105,190

(288,937

)

-2.2

%

(17,224

)

-0.1

%

Noninterest-bearing deposits

3,221,516

3,183,524

3,429,815

37,992

1.2

%

(208,299

)

-6.1

%

Other liabilities

274,563

498,593

585,908

(224,030

)

-44.9

%

(311,345

)

-53.1

%

Total liabilities

16,584,045

17,059,020

17,120,913

(474,975

)

-2.8

%

(536,868

)

-3.1

%

Shareholders' equity

1,923,248

1,727,489

1,582,885

195,759

11.3

%

340,363

21.5

%

Total liabilities and equity

$

18,507,293

$

18,786,509

$

18,703,798

$

(279,216

)

-1.5

%

$

(196,505

)

-1.1

%

n/m - percentage changes greater than +/- 100% are considered not meaningful
See Notes to Consolidated Financials
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
September 30, 2024
($ in thousands)
(unaudited)

Linked Quarter Year over Year
PERIOD END BALANCES 9/30/2024 6/30/2024 9/30/2023 $ Change % Change $ Change % Change
Cash and due from banks

$

805,436

$

822,141

$

750,292

$

(16,705

)

-2.0

%

$

55,144

7.3

%

Fed funds sold and reverse repurchases

10,000

10,000

n/m

10,000

n/m

Securities available for sale

1,725,795

1,621,659

1,766,174

104,136

6.4

%

(40,379

)

-2.3

%

Securities held to maturity

1,358,358

1,380,487

1,438,287

(22,129

)

-1.6

%

(79,929

)

-5.6

%

Loans held for sale (LHFS)

216,454

185,698

169,244

30,756

16.6

%

47,210

27.9

%

Loans held for investment (LHFI)

13,100,111

13,155,418

12,810,259

(55,307

)

-0.4

%

289,852

2.3

%

ACL LHFI

(157,929

)

(154,685

)

(134,031

)

(3,244

)

-2.1

%

(23,898

)

-17.8

%

Net LHFI

12,942,182

13,000,733

12,676,228

(58,551

)

-0.5

%

265,954

2.1

%

Premises and equipment, net

236,151

232,681

230,402

3,470

1.5

%

5,749

2.5

%

Mortgage servicing rights

125,853

136,658

142,379

(10,805

)

-7.9

%

(16,526

)

-11.6

%

Goodwill

334,605

334,605

334,605

0.0

%

0.0

%

Identifiable intangible assets

153

181

269

(28

)

-15.5

%

(116

)

-43.1

%

Other real estate

3,920

6,586

5,485

(2,666

)

-40.5

%

(1,565

)

-28.5

%

Operating lease right-of-use assets

36,034

36,925

37,115

(891

)

-2.4

%

(1,081

)

-2.9

%

Other assets

685,431

694,133

770,684

(8,702

)

-1.3

%

(85,253

)

-11.1

%

Assets of discontinued operations

69,675

n/m

(69,675

)

-100.0

%

Total assets

$

18,480,372

$

18,452,487

$

18,390,839

$

27,885

0.2

%

$

89,533

0.5

%

Deposits:
Noninterest-bearing

$

3,142,792

$

3,153,506

$

3,320,124

$

(10,714

)

-0.3

%

$

(177,332

)

-5.3

%

Interest-bearing

12,098,143

12,309,382

11,781,799

(211,239

)

-1.7

%

316,344

2.7

%

Total deposits

15,240,935

15,462,888

15,101,923

(221,953

)

-1.4

%

139,012

0.9

%

Fed funds purchased and repurchases

365,643

314,121

321,799

51,522

16.4

%

43,844

13.6

%

Other borrowings

443,458

336,687

793,193

106,771

31.7

%

(349,735

)

-44.1

%

Subordinated notes

123,647

123,592

123,427

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

28,890

30,265

34,945

(1,375

)

-4.5

%

(6,055

)

-17.3

%

Operating lease liabilities

39,689

40,517

40,150

(828

)

-2.0

%

(461

)

-1.1

%

Other liabilities

196,158

203,420

331,066

(7,262

)

-3.6

%

(134,908

)

-40.7

%

Liabilities of discontinued operations

12,129

n/m

(12,129

)

-100.0

%

Total liabilities

16,500,276

16,573,346

16,820,488

(73,070

)

-0.4

%

(320,212

)

-1.9

%

Common stock

12,753

12,753

12,724

0.0

%

29

0.2

%

Capital surplus

163,156

161,834

158,316

1,322

0.8

%

4,840

3.1

%

Retained earnings

1,833,232

1,796,111

1,687,199

37,121

2.1

%

146,033

8.7

%

Accumulated other comprehensive
income (loss), net of tax

(29,045

)

(91,557

)

(287,888

)

62,512

68.3

%

258,843

89.9

%

Total shareholders' equity

1,980,096

1,879,141

1,570,351

100,955

5.4

%

409,745

26.1

%

Total liabilities and equity

$

18,480,372

$

18,452,487

$

18,390,839

$

27,885

0.2

%

$

89,533

0.5

%

n/m - percentage changes greater than +/- 100% are considered not meaningful
See Notes to Consolidated Financials
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
September 30, 2024
($ in thousands except per share data)
(unaudited)

Quarter Ended Linked Quarter Year over Year
INCOME STATEMENTS 9/30/2024 6/30/2024 9/30/2023 $ Change % Change $ Change % Change
Interest and fees on LHFS & LHFI-FTE

$

220,433

$

216,399

$

206,523

$

4,034

1.9

%

$

13,910

6.7

%

Interest on securities-taxable

26,162

17,929

16,624

8,233

45.9

%

9,538

57.4

%

Interest on securities-tax exempt-FTE

1

58

(1

)

-100.0

%

(58

)

-100.0

%

Interest on fed funds sold and reverse repurchases

9

2

3

7

n/m

6

n/m

Other interest income

8,293

8,124

8,613

169

2.1

%

(320

)

-3.7

%

Total interest income-FTE

254,897

242,455

231,821

12,442

5.1

%

23,076

10.0

%

Interest on deposits

86,043

83,681

69,797

2,362

2.8

%

16,246

23.3

%

Interest on fed funds purchased and repurchases

4,864

5,663

5,375

(799

)

-14.1

%

(511

)

-9.5

%

Other interest expense

5,971

8,778

14,713

(2,807

)

-32.0

%

(8,742

)

-59.4

%

Total interest expense

96,878

98,122

89,885

(1,244

)

-1.3

%

6,993

7.8

%

Net interest income-FTE

158,019

144,333

141,936

13,686

9.5

%

16,083

11.3

%

Provision for credit losses (PCL), LHFI

7,923

14,696

8,322

(6,773

)

-46.1

%

(399

)

-4.8

%

PCL, off-balance sheet credit exposures

(1,375

)

(3,600

)

104

2,225

61.8

%

(1,479

)

n/m

PCL, LHFI sale of 1-4 family mortgage loans

8,633

(8,633

)

-100.0

%

n/m

Net interest income after provision-FTE

151,471

124,604

133,510

26,867

21.6

%

17,961

13.5

%

Service charges on deposit accounts

11,272

10,924

11,074

348

3.2

%

198

1.8

%

Bank card and other fees

7,931

9,225

8,217

(1,294

)

-14.0

%

(286

)

-3.5

%

Mortgage banking, net

6,119

4,204

6,458

1,915

45.6

%

(339

)

-5.2

%

Wealth management

9,288

9,692

8,773

(404

)

-4.2

%

515

5.9

%

Other, net

2,952

7,461

2,399

(4,509

)

-60.4

%

553

23.1

%

Securities gains (losses), net

(182,792

)

182,792

-100.0

%

n/m

Total noninterest income (loss)

37,562

(141,286

)

36,921

178,848

n/m

641

1.7

%

Salaries and employee benefits

66,691

64,838

67,374

1,853

2.9

%

(683

)

-1.0

%

Services and fees

25,724

24,743

27,472

981

4.0

%

(1,748

)

-6.4

%

Net occupancy-premises

7,398

7,265

7,151

133

1.8

%

247

3.5

%

Equipment expense

6,141

6,241

6,755

(100

)

-1.6

%

(614

)

-9.1

%

Litigation settlement expense (1)

6,500

n/m

(6,500

)

-100.0

%

Other expense

17,316

15,239

15,039

2,077

13.6

%

2,277

15.1

%

Total noninterest expense

123,270

118,326

130,291

4,944

4.2

%

(7,021

)

-5.4

%

Income (loss) from continuing operations before
income taxes and tax eq adj

65,763

(135,008

)

40,140

200,771

n/m

25,623

63.8

%

Tax equivalent adjustment

3,305

3,304

3,299

1

0.0

%

6

0.2

%

Income (loss) from continuing operations before
income taxes

62,458

(138,312

)

36,841

200,770

n/m

25,617

69.5

%

Income taxes from continuing operations

11,128

(37,707

)

6,288

48,835

n/m

4,840

77.0

%

Income (loss) from continuing operations

51,330

(100,605

)

30,553

151,935

n/m

20,777

68.0

%

Income from discontinued operations
(discont. ops) before income taxes

232,640

4,649

(232,640

)

-100.0

%

(4,649

)

-100.0

%

Income taxes from discont. ops

58,203

1,173

(58,203

)

-100.0

%

(1,173

)

-100.0

%

Income from discont. ops

174,437

3,476

(174,437

)

-100.0

%

(3,476

)

-100.0

%

Net income

$

51,330

$

73,832

$

34,029

$

(22,502

)

-30.5

%

$

17,301

50.8

%

Per share data (1)
Basic earnings (loss) per share from
continuing operations

$

0.84

$

(1.64

)

$

0.50

$

2.48

n/m

$

0.34

68.0

%

Basic earnings per share from discont. ops

$

$

2.85

$

0.06

$

(2.85

)

-100.0

%

$

(0.06

)

-100.0

%

Basic earnings per share - total

$

0.84

$

1.21

$

0.56

$

(0.37

)

-30.6

%

$

0.28

50.0

%

Diluted earnings (loss) per share from
continuing operations

$

0.84

$

(1.64

)

$

0.50

$

2.48

n/m

$

0.34

68.0

%

Diluted earnings per share from discont. ops

$

$

2.84

$

0.06

$

(2.84

)

-100.0

%

$

(0.06

)

-100.0

%

Diluted earnings per share - total

$

0.84

$

1.20

$

0.56

$

(0.36

)

-30.0

%

$

0.28

50.0

%

Dividends per share

$

0.23

$

0.23

$

0.23

$

0.0

%

$

0.0

%

Weighted average shares outstanding
Basic

61,206,599

61,196,820

61,069,750

Diluted

61,448,410

61,415,957

61,263,032

Period end shares outstanding

61,206,606

61,205,969

61,070,095

(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
September 30, 2024
($ in thousands)
(unaudited)

Quarter Ended Linked Quarter Year over Year
NONPERFORMING ASSETS 9/30/2024 6/30/2024 9/30/2023 $ Change % Change $ Change % Change
Nonaccrual LHFI
Alabama

$

25,835

$

26,222

$

23,530

$

(387

)

-1.5

%

$

2,305

9.8

%

Florida

111

614

151

(503

)

-81.9

%

(40

)

-26.5

%

Mississippi (1)

31,536

14,773

45,050

16,763

n/m

(13,514

)

-30.0

%

Tennessee (2)

3,180

2,084

1,841

1,096

52.6

%

1,339

72.7

%

Texas

13,163

599

20,327

12,564

n/m

(7,164

)

-35.2

%

Total nonaccrual LHFI

73,825

44,292

90,899

29,533

66.7

%

(17,074

)

-18.8

%

Other real estate
Alabama

170

485

315

(315

)

-64.9

%

(145

)

n/m

Florida

n/m

n/m

Mississippi (1)

1,772

1,787

942

(15

)

-0.8

%

830

88.1

%

Tennessee (2)

86

(86

)

-100.0

%

n/m

Texas

1,978

4,228

4,228

(2,250

)

-53.2

%

(2,250

)

-53.2

%

Total other real estate

3,920

6,586

5,485

(2,666

)

-40.5

%

(1,565

)

-28.5

%

Total nonperforming assets

$

77,745

$

50,878

$

96,384

$

26,867

52.8

%

$

(18,639

)

-19.3

%

LOANS PAST DUE OVER 90 DAYS
LHFI

$

5,352

$

5,413

$

3,804

$

(61

)

-1.1

%

$

1,548

40.7

%

LHFS-Guaranteed GNMA serviced loans
(no obligation to repurchase)

$

63,703

$

58,079

$

42,532

$

5,624

9.7

%

$

21,171

49.8

%

Quarter Ended Linked Quarter Year over Year
ACL LHFI 9/30/2024 6/30/2024 9/30/2023 $ Change % Change $ Change % Change
Beginning Balance

$

154,685

$

142,998

$

129,298

$

11,687

8.2

%

$

25,387

19.6

%

PCL, LHFI

7,923

14,696

8,322

(6,773

)

-46.1

%

(399

)

-4.8

%

PCL, LHFI sale of 1-4 family mortgage loans

8,633

(8,633

)

-100.0

%

n/m

Charge-offs, sale of 1-4 family mortgage loans

(8,633

)

8,633

-100.0

%

n/m

Charge-offs

(7,142

)

(5,120

)

(7,496

)

(2,022

)

-39.5

%

354

4.7

%

Recoveries

2,463

2,111

3,907

352

16.7

%

(1,444

)

-37.0

%

Net (charge-offs) recoveries

(4,679

)

(11,642

)

(3,589

)

6,963

59.8

%

(1,090

)

-30.4

%

Ending Balance

$

157,929

$

154,685

$

134,031

$

3,244

2.1

%

$

23,898

17.8

%

NET (CHARGE-OFFS) RECOVERIES
Alabama

$

(3,098

)

$

59

$

(165

)

$

(3,157

)

n/m

$

(2,933

)

n/m

Florida

595

4

21

591

n/m

574

n/m

Mississippi (1)

(1,881

)

(9,112

)

(1,867

)

7,231

79.4

%

(14

)

-0.7

%

Tennessee (2)

(296

)

(122

)

2,127

(174

)

n/m

(2,423

)

n/m

Texas

1

(2,471

)

(3,705

)

2,472

n/m

3,706

n/m

Total net (charge-offs) recoveries

$

(4,679

)

$

(11,642

)

$

(3,589

)

$

6,963

n/m

$

(1,090

)

-30.4

%

(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
September 30, 2024
($ in thousands)
(unaudited)
Quarter Ended Nine Months Ended
AVERAGE BALANCES 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 9/30/2024 9/30/2023
Securities AFS-taxable

$

1,658,999

$

1,866,227

$

1,927,619

$

1,986,825

$

2,049,006

$

1,817,036

$

2,125,038

Securities AFS-nontaxable

4,246

4,779

4,796

Securities HTM-taxable

1,368,943

1,421,246

1,418,476

1,430,169

1,445,895

1,402,764

1,462,632

Securities HTM-nontaxable

112

340

340

907

150

2,365

Total securities

3,027,942

3,287,585

3,346,435

3,421,580

3,500,587

3,219,950

3,594,831

Loans (includes loans held for sale)

13,379,658

13,309,127

13,169,805

13,010,028

12,926,942

13,286,538

12,731,268

Fed funds sold and reverse repurchases

653

110

114

121

230

294

1,953

Other earning assets

607,275

592,625

571,215

670,477

682,644

590,433

747,627

Total earning assets

17,015,528

17,189,447

17,087,569

17,102,206

17,110,403

17,097,215

17,075,679

ACL LHFI

(154,476

)

(143,245

)

(138,711

)

(133,742

)

(127,915

)

(145,510

)

(123,313

)

Other assets

1,646,241

1,740,307

1,730,521

1,749,069

1,721,310

1,705,473

1,707,608

Total assets

$

18,507,293

$

18,786,509

$

18,679,379

$

18,717,533

$

18,703,798

$

18,657,178

$

18,659,974

Interest-bearing demand deposits

$

5,382,346

$

5,222,369

$

5,291,779

$

5,053,935

$

4,875,714

$

5,299,136

$

4,810,658

Savings deposits

3,411,961

3,653,966

3,686,027

3,526,600

3,642,158

3,583,357

3,943,998

Time deposits

3,393,216

3,346,046

3,321,601

3,427,384

3,075,224

3,353,766

2,443,753

Total interest-bearing deposits

12,187,523

12,222,381

12,299,407

12,007,919

11,593,096

12,236,259

11,198,409

Fed funds purchased and repurchases

375,559

434,760

428,127

403,041

414,696

412,679

413,608

Other borrowings

339,417

534,350

463,459

590,765

912,151

445,354

1,116,940

Subordinated notes

123,611

123,556

123,501

123,446

123,391

123,556

123,337

Junior subordinated debt securities

61,856

61,856

61,856

61,856

61,856

61,856

61,856

Total interest-bearing liabilities

13,087,966

13,376,903

13,376,350

13,187,027

13,105,190

13,279,704

12,914,150

Noninterest-bearing deposits

3,221,516

3,183,524

3,120,566

3,296,351

3,429,815

3,175,371

3,611,592

Other liabilities

274,563

498,593

505,942

641,662

585,908

425,812

571,681

Total liabilities

16,584,045

17,059,020

17,002,858

17,125,040

17,120,913

16,880,887

17,097,423

Shareholders' equity

1,923,248

1,727,489

1,676,521

1,592,493

1,582,885

1,776,291

1,562,551

Total liabilities and equity

$

18,507,293

$

18,786,509

$

18,679,379

$

18,717,533

$

18,703,798

$

18,657,178

$

18,659,974

See Notes to Consolidated Financials
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
September 30, 2024
($ in thousands)
(unaudited)

PERIOD END BALANCES 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023
Cash and due from banks

$

805,436

$

822,141

$

606,061

$

975,343

$

750,292

Fed funds sold and reverse repurchases

10,000

Securities available for sale

1,725,795

1,621,659

1,702,299

1,762,878

1,766,174

Securities held to maturity

1,358,358

1,380,487

1,415,025

1,426,279

1,438,287

LHFS

216,454

185,698

172,937

184,812

169,244

LHFI

13,100,111

13,155,418

13,057,943

12,950,524

12,810,259

ACL LHFI

(157,929

)

(154,685

)

(142,998

)

(139,367

)

(134,031

)

Net LHFI

12,942,182

13,000,733

12,914,945

12,811,157

12,676,228

Premises and equipment, net

236,151

232,681

232,630

232,229

230,402

Mortgage servicing rights

125,853

136,658

138,044

131,870

142,379

Goodwill

334,605

334,605

334,605

334,605

334,605

Identifiable intangible assets

153

181

208

236

269

Other real estate

3,920

6,586

7,620

6,867

5,485

Operating lease right-of-use assets

36,034

36,925

34,324

35,711

37,115

Other assets

685,431

694,133

744,821

752,568

770,684

Assets of discontinued operations

73,093

67,634

69,675

Total assets

$

18,480,372

$

18,452,487

$

18,376,612

$

18,722,189

$

18,390,839

Deposits:
Noninterest-bearing

$

3,142,792

$

3,153,506

$

3,039,652

$

3,197,620

$

3,320,124

Interest-bearing

12,098,143

12,309,382

12,298,905

12,372,143

11,781,799

Total deposits

15,240,935

15,462,888

15,338,557

15,569,763

15,101,923

Fed funds purchased and repurchases

365,643

314,121

393,215

405,745

321,799

Other borrowings

443,458

336,687

482,027

483,230

793,193

Subordinated notes

123,647

123,592

123,537

123,482

123,427

Junior subordinated debt securities

61,856

61,856

61,856

61,856

61,856

ACL on off-balance sheet credit exposures

28,890

30,265

33,865

34,057

34,945

Operating lease liabilities

39,689

40,517

37,792

39,097

40,150

Other liabilities

196,158

203,420

207,583

331,085

331,066

Liabilities of discontinued operations

15,581

12,027

12,129

Total liabilities

16,500,276

16,573,346

16,694,013

17,060,342

16,820,488

Common stock

12,753

12,753

12,747

12,725

12,724

Capital surplus

163,156

161,834

160,521

159,688

158,316

Retained earnings

1,833,232

1,796,111

1,736,485

1,709,157

1,687,199

Accumulated other comprehensive income (loss),
net of tax

(29,045

)

(91,557

)

(227,154

)

(219,723

)

(287,888

)

Total shareholders' equity

1,980,096

1,879,141

1,682,599

1,661,847

1,570,351

Total liabilities and equity

$

18,480,372

$

18,452,487

$

18,376,612

$

18,722,189

$

18,390,839

See Notes to Consolidated Financials
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
September 30, 2024
($ in thousands except per share data)
(unaudited)

Quarter Ended Nine Months Ended
INCOME STATEMENTS 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 9/30/2024 9/30/2023
Interest and fees on LHFS & LHFI-FTE

$

220,433

$

216,399

$

209,456

$

210,288

$

206,523

$

646,288

$

578,431

Interest on securities-taxable

26,162

17,929

15,634

15,936

16,624

59,725

50,164

Interest on securities-tax exempt-FTE

1

4

44

58

5

219

Interest on fed funds sold and reverse repurchases

9

2

1

2

3

12

78

Other interest income

8,293

8,124

8,110

9,918

8,613

24,527

27,217

Total interest income-FTE

254,897

242,455

233,205

236,188

231,821

730,557

656,109

Interest on deposits

86,043

83,681

83,716

80,847

69,797

253,440

165,104

Interest on fed funds purchased and repurchases

4,864

5,663

5,591

5,347

5,375

16,118

15,072

Other interest expense

5,971

8,778

7,703

9,946

14,713

22,452

49,638

Total interest expense

96,878

98,122

97,010

96,140

89,885

292,010

229,814

Net interest income-FTE

158,019

144,333

136,195

140,048

141,936

438,547

426,295

PCL, LHFI

7,923

14,696

7,708

7,585

8,322

30,327

19,777

PCL, off-balance sheet credit exposures

(1,375

)

(3,600

)

(192

)

(888

)

104

(5,167

)

(1,893

)

PCL, LHFI sale of 1-4 family mortgage loans

8,633

8,633

Net interest income after provision-FTE

151,471

124,604

128,679

133,351

133,510

404,754

408,411

Service charges on deposit accounts

11,272

10,924

10,958

11,311

11,074

33,154

32,105

Bank card and other fees

7,931

9,225

7,428

8,502

8,217

24,584

24,937

Mortgage banking, net

6,119

4,204

8,915

5,519

6,458

19,238

20,697

Wealth management

9,288

9,692

8,952

8,657

8,773

27,932

26,435

Other, net

2,952

7,461

3,102

2,577

2,399

13,515

7,654

Securities gains (losses), net

(182,792

)

39

(182,792

)

Total noninterest income (loss)

37,562

(141,286

)

39,355

36,605

36,921

(64,369

)

111,828

Salaries and employee benefits

66,691

64,838

65,487

69,326

67,374

197,016

198,944

Services and fees

25,724

24,743

24,431

27,478

27,472

74,898

80,327

Net occupancy-premises

7,398

7,265

7,270

7,144

7,151

21,933

21,363

Equipment expense

6,141

6,241

6,325

6,457

6,755

18,707

19,387

Litigation settlement expense

6,500

6,500

Other expense

17,316

15,239

16,151

15,790

15,039

48,706

42,980

Total noninterest expense

123,270

118,326

119,664

126,195

130,291

361,260

369,501

Income (loss) from continuing operations before
income taxes and tax eq adj

65,763

(135,008

)

48,370

43,761

40,140

(20,875

)

150,738

Tax equivalent adjustment

3,305

3,304

3,365

3,306

3,299

9,974

10,159

Income (loss) from continuing operations before
income taxes

62,458

(138,312

)

45,005

40,455

36,841

(30,849

)

140,579

Income taxes from continuing operations

11,128

(37,707

)

6,832

6,567

6,288

(19,747

)

21,177

Income (loss) from continuing operations

51,330

(100,605

)

38,173

33,888

30,553

(11,102

)

119,402

Income from discontinued operations
(discont. ops) before income taxes

232,640

4,512

2,965

4,649

237,152

13,337

Income taxes from discontinued operations

58,203

1,150

730

1,173

59,353

3,373

Income from discont. ops

174,437

3,362

2,235

3,476

177,799

9,964

Net income

$

51,330

$

73,832

$

41,535

$

36,123

$

34,029

$

166,697

$

129,366

Per share data (1)
Basic earnings (loss) per share from continuing
operations

$

0.84

$

(1.64

)

$

0.62

$

0.55

$

0.50

$

(0.18

)

$

1.96

Basic earnings per share from discont. ops

$

$

2.85

$

0.05

$

0.04

$

0.06

$

2.91

$

0.16

Basic earnings per share - total

$

0.84

$

1.21

$

0.68

$

0.59

$

0.56

$

2.72

$

2.12

Diluted earnings (loss) per share from continuing
operations

$

0.84

$

(1.64

)

$

0.62

$

0.55

$

0.50

$

(0.18

)

$

1.95

Diluted earnings per share from discont. ops

$

$

2.84

$

0.05

$

0.04

$

0.06

$

2.90

$

0.16

Diluted earnings per share - total

$

0.84

$

1.20

$

0.68

$

0.59

$

0.56

$

2.72

$

2.11

Dividends per share

$

0.23

$

0.23

$

0.23

$

0.23

$

0.23

$

0.69

$

0.69

Weighted average shares outstanding
Basic

61,206,599

61,196,820

61,128,425

61,070,481

61,069,750

61,177,388

61,048,244

Diluted

61,448,410

61,415,957

61,348,364

61,296,840

61,263,032

61,393,179

61,219,022

Period end shares outstanding

61,206,606

61,205,969

61,178,366

61,071,173

61,070,095

61,206,606

61,070,095

(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
September 30, 2024
($ in thousands)
(unaudited)

Quarter Ended
NONPERFORMING ASSETS 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023
Nonaccrual LHFI
Alabama

$

25,835

$

26,222

$

23,261

$

23,271

$

23,530

Florida

111

614

585

170

151

Mississippi (1)

31,536

14,773

59,059

54,615

45,050

Tennessee (2)

3,180

2,084

1,800

1,802

1,841

Texas

13,163

599

13,646

20,150

20,327

Total nonaccrual LHFI

73,825

44,292

98,351

100,008

90,899

Other real estate
Alabama

170

485

1,050

1,397

315

Florida

71

Mississippi (1)

1,772

1,787

2,870

1,242

942

Tennessee (2)

86

86

Texas

1,978

4,228

3,543

4,228

4,228

Total other real estate

3,920

6,586

7,620

6,867

5,485

Total nonperforming assets

$

77,745

$

50,878

$

105,971

$

106,875

$

96,384

LOANS PAST DUE OVER 90 DAYS
LHFI

$

5,352

$

5,413

$

5,243

$

5,790

$

3,804

LHFS-Guaranteed GNMA serviced loans
(no obligation to repurchase)

$

63,703

$

58,079

$

56,530

$

51,243

$

42,532

Quarter Ended Nine Months Ended
ACL LHFI 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 9/30/2024 9/30/2023
Beginning Balance

$

154,685

$

142,998

$

139,367

$

134,031

$

129,298

$

139,367

$

120,214

PCL, LHFI

7,923

14,696

7,708

7,585

8,322

30,327

19,777

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

(7,142

)

(5,120

)

(6,324

)

(4,250

)

(7,496

)

(18,586

)

(13,265

)

Recoveries

2,463

2,111

2,247

2,001

3,907

6,821

7,305

Net (charge-offs) recoveries

(4,679

)

(11,642

)

(4,077

)

(2,249

)

(3,589

)

(20,398

)

(5,960

)

Ending Balance

$

157,929

$

154,685

$

142,998

$

139,367

$

134,031

$

157,929

$

134,031

NET (CHARGE-OFFS) RECOVERIES
Alabama

$

(3,098

)

$

59

$

(341

)

$

(299

)

$

(165

)

$

(3,380

)

$

(574

)

Florida

595

4

277

180

21

876

(50

)

Mississippi (1)

(1,881

)

(9,112

)

(1,489

)

(1,943

)

(1,867

)

(12,482

)

(3,404

)

Tennessee (2)

(296

)

(122

)

(179

)

(193

)

2,127

(597

)

1,837

Texas

1

(2,471

)

(2,345

)

6

(3,705

)

(4,815

)

(3,769

)

Total net (charge-offs) recoveries

$

(4,679

)

$

(11,642

)

$

(4,077

)

$

(2,249

)

$

(3,589

)

$

(20,398

)

$

(5,960

)

(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
September 30, 2024
(unaudited)
Quarter Ended Nine Months Ended
FINANCIAL RATIOS AND OTHER DATA 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 9/30/2024 9/30/2023
Return on average equity from continuing operations

10.62

%

-23.42

%

9.16

%

8.44

%

7.66

%

-0.83

%

10.22

%

Return on average equity from adjusted
continuing operations (1)

10.62

%

9.06

%

9.16

%

8.68

%

8.87

%

9.40

%

10.63

%

Return on average equity - total

10.62

%

17.19

%

9.96

%

9.00

%

8.53

%

12.54

%

11.07

%

Return on average tangible equity from
continuing operations

12.86

%

-29.05

%

11.45

%

10.70

%

9.72

%

-1.02

%

13.03

%

Return on average tangible equity from adjusted
continuing operations (1)

12.86

%

11.14

%

11.45

%

10.98

%

11.25

%

11.49

%

13.55

%

Return on average tangible equity - total

12.86

%

21.91

%

12.98

%

11.92

%

11.32

%

15.79

%

14.77

%

Return on average assets from continuing operations

1.10

%

-2.16

%

0.83

%

0.72

%

0.65

%

-0.08

%

0.86

%

Return on average assets from adjusted
continuing operations (1)

1.10

%

0.87

%

0.83

%

0.74

%

0.75

%

0.93

%

0.89

%

Return on average assets - total

1.10

%

1.58

%

0.89

%

0.77

%

0.72

%

1.19

%

0.93

%

Interest margin - Yield - FTE

5.96

%

5.67

%

5.49

%

5.48

%

5.38

%

5.71

%

5.14

%

Interest margin - Cost

2.27

%

2.30

%

2.28

%

2.23

%

2.08

%

2.28

%

1.80

%

Net interest margin - FTE

3.69

%

3.38

%

3.21

%

3.25

%

3.29

%

3.43

%

3.34

%

Efficiency ratio (2)

60.99

%

63.81

%

66.90

%

69.76

%

68.27

%

63.79

%

66.43

%

Full-time equivalent employees

2,500

2,515

2,712

2,757

2,756

CREDIT QUALITY RATIOS
Net (recoveries) charge-offs (excl sale of
1-4 family mortgage loans) / average loans

0.14

%

0.09

%

0.12

%

0.07

%

0.11

%

0.12

%

0.06

%

PCL, LHFI (excl PCL, LHFI sale of
1-4 family mortgage loans) / average loans

0.24

%

0.44

%

0.24

%

0.23

%

0.26

%

0.30

%

0.21

%

Nonaccrual LHFI / (LHFI + LHFS)

0.55

%

0.33

%

0.74

%

0.76

%

0.70

%

Nonperforming assets / (LHFI + LHFS)

0.58

%

0.38

%

0.80

%

0.81

%

0.74

%

Nonperforming assets / (LHFI + LHFS
+ other real estate)

0.58

%

0.38

%

0.80

%

0.81

%

0.74

%

ACL LHFI / LHFI

1.21

%

1.18

%

1.10

%

1.08

%

1.05

%

ACL LHFI-commercial / commercial LHFI

1.08

%

1.05

%

0.93

%

0.85

%

0.86

%

ACL LHFI-consumer / consumer and
home mortgage LHFI

1.64

%

1.59

%

1.63

%

1.81

%

1.66

%

ACL LHFI / nonaccrual LHFI

213.92

%

349.24

%

145.39

%

139.36

%

147.45

%

ACL LHFI / nonaccrual LHFI
(excl individually analyzed loans)

497.27

%

840.20

%

235.29

%

249.31

%

273.60

%

CAPITAL RATIOS
Total equity / total assets

10.71

%

10.18

%

9.16

%

8.88

%

8.54

%

Tangible equity / tangible assets

9.07

%

8.52

%

7.47

%

7.22

%

6.84

%

Tangible equity / risk-weighted assets

10.97

%

10.18

%

8.83

%

8.76

%

8.16

%

Tier 1 leverage ratio

9.65

%

9.29

%

8.76

%

8.62

%

8.49

%

Common equity tier 1 capital ratio

11.30

%

10.92

%

10.12

%

10.04

%

9.89

%

Tier 1 risk-based capital ratio

11.70

%

11.31

%

10.51

%

10.44

%

10.29

%

Total risk-based capital ratio

13.71

%

13.29

%

12.42

%

12.29

%

12.11

%

STOCK PERFORMANCE
Market value-Close

$

31.82

$

30.04

$

28.11

$

27.88

$

21.73

Book value

$

32.35

$

30.70

$

27.50

$

27.21

$

25.71

Tangible book value

$

26.88

$

25.23

$

22.03

$

21.73

$

20.23

(1) Adjusted continuing operations excludes significant non-routine transactions. See Note 7 - Non-GAAP Financials 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

September 30, 2024

($ in thousands)

(unaudited)

Note 1 - Significant Non-Routine Transactions

Trustmark completed the following significant non-routine transactions during the second quarter of 2024:

Note 2 - Securities Available for Sale and Held to Maturity

The following table is a summary of the estimated fair value of securities available for sale and the amortized cost of securities held to maturity:

9/30/2024

6/30/2024

3/31/2024

12/31/2023

9/30/2023

SECURITIES AVAILABLE FOR SALE

U.S. Treasury securities

$

202,638

$

172,955

$

372,424

$

372,368

$

363,476

U.S. Government agency obligations

19,335

5,594

5,792

6,780

Obligations of states and political subdivisions

4,642

Mortgage-backed securities

Residential mortgage pass-through securities

Guaranteed by GNMA

25,798

23,489

22,232

23,135

22,881

Issued by FNMA and FHLMC

1,105,310

1,060,869

1,129,521

1,176,798

1,171,521

Other residential mortgage-backed securities

Issued or guaranteed by FNMA, FHLMC, or GNMA

79,099

86,074

90,402

Commercial mortgage-backed securities

Issued or guaranteed by FNMA, FHLMC, or GNMA

372,714

364,346

93,429

98,711

106,472

Total securities available for sale

$

1,725,795

$

1,621,659

$

1,702,299

$

1,762,878

$

1,766,174

SECURITIES HELD TO MATURITY

U.S. Treasury securities

$

29,648

$

29,455

$

29,261

$

29,068

$

28,872

Obligations of states and political subdivisions

340

340

341

Mortgage-backed securities

Residential mortgage pass-through securities

Guaranteed by GNMA

17,773

17,998

18,387

13,005

13,090

Issued by FNMA and FHLMC

436,177

449,781

461,457

469,593

474,003

Other residential mortgage-backed securities

Issued or guaranteed by FNMA, FHLMC, or GNMA

131,348

138,951

146,447

154,466

162,031

Commercial mortgage-backed securities

Issued or guaranteed by FNMA, FHLMC, or GNMA

743,412

744,302

759,133

759,807

759,950

Total securities held to maturity

$

1,358,358

$

1,380,487

$

1,415,025

$

1,426,279

$

1,438,287

At September 30, 2024, 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 $49.3 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, GSE-backed obligations and other Aaa rated securities as determined by Moody’s. 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

September 30, 2024

($ in thousands)

(unaudited)

Note 3 – Loan Composition

LHFI consisted of the following during the periods presented:

LHFI BY TYPE

9/30/2024

6/30/2024

3/31/2024

12/31/2023

9/30/2023

Loans secured by real estate:

Construction, land development and other land loans

$

1,588,256

$

1,638,972

$

1,539,461

$

1,510,679

$

1,609,326

Secured by 1-4 family residential properties

2,895,006

2,878,295

2,891,481

2,904,715

2,893,606

Secured by nonfarm, nonresidential properties

3,582,552

3,598,647

3,543,235

3,489,434

3,569,671

Other real estate secured

1,475,798

1,344,968

1,384,610

1,312,551

1,218,499

Commercial and industrial loans

1,767,079

1,880,607

1,922,711

1,922,910

1,828,924

Consumer loans

149,436

153,316

156,430

161,725

161,940

State and other political subdivision loans

996,002

1,053,015

1,052,844

1,088,466

1,056,569

Other loans and leases

645,982

607,598

567,171

560,044

471,724

LHFI

13,100,111

13,155,418

13,057,943

12,950,524

12,810,259

ACL LHFI

(157,929

)

(154,685

)

(142,998

)

(139,367

)

(134,031

)

Net LHFI

$

12,942,182

$

13,000,733

$

12,914,945

$

12,811,157

$

12,676,228

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:

September 30, 2024

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

$

1,588,256

$

710,651

$

37,344

$

91,475

$

319,740

$

46,631

$

382,415

Secured by 1-4 family residential properties

2,895,006

153,482

61,195

2,560,518

83,812

35,999

Secured by nonfarm, nonresidential properties

3,582,552

1,036,006

217,973

31,530

1,539,462

130,662

626,919

Other real estate secured

1,475,798

663,949

1,676

392,700

6,734

410,739

Commercial and industrial loans

1,767,079

480,202

21,296

227,285

715,590

126,659

196,047

Consumer loans

149,436

21,365

7,013

93,469

15,858

11,731

State and other political subdivision loans

996,002

68,625

51,084

754,461

21,546

100,286

Other loans and leases

645,982

58,497

7,545

246,819

187,642

75,343

70,136

Loans

$

13,100,111

$

3,192,777

$

405,126

$

597,109

$

6,563,582

$

507,245

$

1,834,272

CONSTRUCTION, LAND DEVELOPMENT AND OTHER LAND LOANS BY REGION

Lots

$

63,307

$

27,502

$

6,389

$

94

$

17,031

$

5,075

$

7,216

Development

110,649

56,110

814

22,290

11,624

19,811

Unimproved land

104,664

19,611

11,073

24,471

10,334

39,175

1-4 family construction

336,167

166,524

9,446

10,849

93,326

19,375

36,647

Other construction

973,469

440,904

9,622

80,532

162,622

223

279,566

Construction, land development and other land loans

$

1,588,256

$

710,651

$

37,344

$

91,475

$

319,740

$

46,631

$

382,415

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

September 30, 2024

($ in thousands)

(unaudited)

Note 3 – Loan Composition (continued)

September 30, 2024

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

$

315,491

$

107,378

$

22,723

$

$

90,634

$

16,686

$

78,070

Office

261,461

93,106

19,243

94,694

1,356

53,062

Hotel/motel

293,191

146,399

44,719

77,521

24,552

Mini-storage

142,671

37,227

1,513

91,490

627

11,814

Industrial

501,354

111,559

18,191

31,530

197,056

2,863

140,155

Health care

132,564

104,276

676

25,053

326

2,233

Convenience stores

23,905

2,733

406

12,806

218

7,742

Nursing homes/senior living

518,548

225,893

192,350

4,367

95,938

Other

107,798

28,608

8,472

54,468

7,725

8,525

Total non-owner occupied loans

2,296,983

857,179

115,943

31,530

836,072

58,720

397,539

Owner-occupied:

Office

151,558

48,134

34,417

39,883

10,964

18,160

Churches

52,167

12,018

3,930

30,456

3,353

2,410

Industrial warehouses

165,033

11,393

4,685

48,050

14,534

86,371

Health care

121,272

10,444

8,337

83,182

2,215

17,094

Convenience stores

129,000

11,273

27,122

54,959

35,646

Retail

71,290

8,662

13,158

32,947

8,230

8,293

Restaurants

52,968

3,634

2,809

25,841

16,402

4,282

Auto dealerships

41,606

4,514

180

21,571

15,341

Nursing homes/senior living

380,774

57,076

297,634

26,064

Other

119,901

11,679

7,392

68,867

903

31,060

Total owner-occupied loans

1,285,569

178,827

102,030

703,390

71,942

229,380

Loans secured by nonfarm, nonresidential properties

$

3,582,552

$

1,036,006

$

217,973

$

31,530

$

1,539,462

$

130,662

$

626,919

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

Nine Months Ended

9/30/2024

6/30/2024

3/31/2024

12/31/2023

9/30/2023

9/30/2024

9/30/2023

Securities – taxable

3.44

%

2.19

%

1.88

%

1.85

%

1.89

%

2.48

%

1.87

%

Securities – nontaxable

3.59

%

4.73

%

3.81

%

4.05

%

4.45

%

4.09

%

Securities – total

3.44

%

2.19

%

1.88

%

1.85

%

1.89

%

2.48

%

1.87

%

LHFI & LHFS

6.55

%

6.54

%

6.40

%

6.41

%

6.34

%

6.50

%

6.07

%

Fed funds sold & reverse repurchases

5.48

%

7.31

%

3.53

%

6.56

%

5.17

%

5.45

%

5.34

%

Other earning assets

5.43

%

5.51

%

5.71

%

5.87

%

5.01

%

5.55

%

4.87

%

Total earning assets

5.96

%

5.67

%

5.49

%

5.48

%

5.38

%

5.71

%

5.14

%

Interest-bearing deposits

2.81

%

2.75

%

2.74

%

2.67

%

2.39

%

2.77

%

1.97

%

Fed funds purchased & repurchases

5.15

%

5.24

%

5.25

%

5.26

%

5.14

%

5.22

%

4.87

%

Other borrowings

4.53

%

4.91

%

4.78

%

5.08

%

5.32

%

4.75

%

5.10

%

Total interest-bearing liabilities

2.94

%

2.95

%

2.92

%

2.89

%

2.72

%

2.94

%

2.38

%

Total Deposits

2.22

%

2.18

%

2.18

%

2.10

%

1.84

%

2.20

%

1.49

%

Net interest margin

3.69

%

3.38

%

3.21

%

3.25

%

3.29

%

3.43

%

3.34

%

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

September 30, 2024

($ 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 31 basis points when compared to the second quarter of 2024, totaling 3.69% for the third quarter of 2024, primarily due to increased yields on the securities portfolio, while the loans held for investment and held for sale portfolio remained relatively flat, offset by the increase in the cost of interest-bearing deposits.

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 $2.5 million during the third quarter of 2024.

The following table illustrates the components of mortgage banking revenues included in noninterest income in the accompanying income statements:

Quarter Ended

Nine Months Ended

9/30/2024

6/30/2024

3/31/2024

12/31/2023

9/30/2023

9/30/2024

9/30/2023

Mortgage servicing income, net

$

7,127

$

6,993

$

6,934

$

6,731

$

6,916

$

21,054

$

20,465

Change in fair value-MSR from runoff

(3,154

)

(3,447

)

(1,926

)

(2,972

)

(3,203

)

(8,527

)

(7,058

)

Gain on sales of loans, net

4,648

5,151

5,009

3,913

3,748

14,808

11,432

Mortgage banking income before hedge

ineffectiveness

8,621

8,697

10,017

7,672

7,461

27,335

24,839

Change in fair value-MSR from market changes

(10,406

)

(1,626

)

5,123

(10,224

)

6,809

(6,909

)

8,735

Change in fair value of derivatives

7,904

(2,867

)

(6,225

)

8,071

(7,812

)

(1,188

)

(12,877

)

Net positive (negative) hedge ineffectiveness

(2,502

)

(4,493

)

(1,102

)

(2,153

)

(1,003

)

(8,097

)

(4,142

)

Mortgage banking, net

$

6,119

$

4,204

$

8,915

$

5,519

$

6,458

$

19,238

$

20,697

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

September 30, 2024

($ in thousands)

(unaudited)

Note 6 – Other Noninterest Income and Expense

Other noninterest income consisted of the following for the periods presented:

Quarter Ended

Nine Months Ended

9/30/2024

6/30/2024

3/31/2024

12/31/2023

9/30/2023

9/30/2024

9/30/2023

Partnership amortization for tax credit purposes

$

(1,977

)

$

(1,824

)

$

(1,834

)

$

(2,013

)

$

(1,995

)

$

(5,635

)

$

(5,975

)

Increase in life insurance cash surrender value

1,883

1,860

1,844

1,825

1,784

5,587

5,193

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

3,046

4,167

3,092

2,765

2,610

10,305

8,436

Total other, net

$

2,952

$

7,461

$

3,102

$

2,577

$

2,399

$

13,515

$

7,654

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

Nine Months Ended

9/30/2024

6/30/2024

3/31/2024

12/31/2023

9/30/2023

9/30/2024

9/30/2023

Loan expense

$

2,824

$

2,880

$

2,955

$

2,380

$

3,130

$

8,659

$

8,734

Amortization of intangibles

28

27

28

33

34

83

257

FDIC assessment expense

5,071

4,816

4,509

4,844

3,765

14,396

8,685

Other real estate expense, net

2,452

327

671

(184

)

(40

)

3,450

303

Other miscellaneous expense

6,941

7,189

7,988

8,717

8,150

22,118

25,001

Total other expense

$

17,316

$

15,239

$

16,151

$

15,790

$

15,039

$

48,706

$

42,980

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

September 30, 2024

($ in thousands except per share data)

(unaudited)

Note 7 – Non-GAAP Financial Measures (continued)

Quarter Ended

Nine Months Ended

9/30/2024

6/30/2024

3/31/2024

12/31/2023

9/30/2023

9/30/2024

9/30/2023

TANGIBLE EQUITY

AVERAGE BALANCES

Total shareholders' equity

$

1,923,248

$

1,727,489

$

1,676,521

$

1,592,493

$

1,582,885

$

1,776,291

$

1,562,551

Less: Goodwill

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

Identifiable intangible assets

(168

)

(195

)

(224

)

(253

)

(287

)

(196

)

(349

)

Total average tangible equity

$

1,588,475

$

1,392,689

$

1,341,692

$

1,257,635

$

1,247,993

$

1,441,490

$

1,227,597

PERIOD END BALANCES

Total shareholders' equity

$

1,980,096

$

1,879,141

$

1,682,599

$

1,661,847

$

1,570,351

Less: Goodwill

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

Identifiable intangible assets

(153

)

(181

)

(208

)

(236

)

(269

)

Total tangible equity

(a)

$

1,645,338

$

1,544,355

$

1,347,786

$

1,327,006

$

1,235,477

TANGIBLE ASSETS

Total assets

$

18,480,372

$

18,452,487

$

18,376,612

$

18,722,189

$

18,390,839

Less: Goodwill

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

Identifiable intangible assets

(153

)

(181

)

(208

)

(236

)

(269

)

Total tangible assets

(b)

$

18,145,614

$

18,117,701

$

18,041,799

$

18,387,348

$

18,055,965

Risk-weighted assets

(c)

$

15,004,024

$

15,165,038

$

15,257,385

$

15,153,263

$

15,143,531

NET INCOME (LOSS) ADJUSTED FOR INTANGIBLE AMORTIZATION

Net income (loss) from continuing operations

$

51,330

$

(100,605

)

$

38,173

$

33,888

$

30,553

$

(11,102

)

$

119,402

Plus: Intangible amortization net of tax from

continuing operations

21

20

20

25

25

61

192

Net income (loss) adjusted for intangible amortization

$

51,351

$

(100,585

)

$

38,193

$

33,913

$

30,578

$

(11,041

)

$

119,594

Period end common shares outstanding

(d)

61,206,606

61,205,969

61,178,366

61,071,173

61,070,095

TANGIBLE COMMON EQUITY MEASUREMENTS

Return on average tangible equity from

continuing operations (1)

12.86

%

-29.05

%

11.45

%

10.70

%

9.72

%

-1.02

%

13.03

%

Tangible equity/tangible assets

(a)/(b)

9.07

%

8.52

%

7.47

%

7.22

%

6.84

%

Tangible equity/risk-weighted assets

(a)/(c)

10.97

%

10.18

%

8.83

%

8.76

%

8.16

%

Tangible book value

(a)/(d)*1,000

$

26.88

$

25.23

$

22.03

$

21.73

$

20.23

COMMON EQUITY TIER 1 CAPITAL (CET1)

Total shareholders' equity

$

1,980,096

$

1,879,141

$

1,682,599

$

1,661,847

$

1,570,351

CECL transition adjustment

6,500

6,500

6,500

13,000

13,000

AOCI-related adjustments

29,045

91,557

227,154

219,723

287,888

CET1 adjustments and deductions:

Goodwill net of associated deferred

tax liabilities (DTLs)

(320,757

)

(320,758

)

(370,205

)

(370,212

)

(370,219

)

Other adjustments and deductions

for CET1 (2)

(115

)

(847

)

(2,588

)

(2,693

)

(2,803

)

CET1 capital

(e)

1,694,769

1,655,593

1,543,460

1,521,665

1,498,217

Additional tier 1 capital instruments

plus related surplus

60,000

60,000

60,000

60,000

60,000

Tier 1 capital

$

1,754,769

$

1,715,593

$

1,603,460

$

1,581,665

$

1,558,217

Common equity tier 1 capital ratio

(e)/(c)

11.30

%

10.92

%

10.12

%

10.04

%

9.89

%

(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

September 30, 2024

($ in thousands except per share data)

(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

Nine Months Ended

9/30/2024

6/30/2024

3/31/2024

12/31/2023

9/30/2023

9/30/2024

9/30/2023

Net interest income (GAAP)

(a)

$

154,714

$

141,029

$

132,830

$

136,742

$

138,637

$

428,573

$

416,136

Noninterest income (loss) (GAAP)

37,562

(141,286

)

39,355

36,605

36,921

(64,369

)

111,828

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)

$

37,562

$

38,248

$

39,355

$

36,605

$

36,921

$

115,165

$

111,828

Adjusted pre-provision revenue

(a)+(b)=(c)

$

192,276

$

179,277

$

172,185

$

173,347

$

175,558

$

543,738

$

527,964

Noninterest expense (GAAP)

$

123,270

$

118,326

$

119,664

$

126,195

$

130,291

$

361,260

$

369,501

Less: Reduction in force expense (incl in Salaries and employee benefits)

(1,406

)

Litigation settlement expense

(6,500

)

(6,500

)

Noninterest expense from adjusted continuing

operations (Non-GAAP)

(d)

$

123,270

$

118,326

$

119,664

$

124,789

$

123,791

$

361,260

$

363,001

PPNR (Non-GAAP)

(c)-(d)

$

69,006

$

60,951

$

52,521

$

48,558

$

51,767

$

182,478

$

164,963

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

September 30, 2024

($ in thousands)

(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

Nine Months Ended

9/30/2024

6/30/2024

3/31/2024

12/31/2023

9/30/2023

9/30/2024

9/30/2023

Net income (loss) (GAAP) from continuing operations

$

51,330

$

(100,605

)

$

38,173

$

33,888

$

30,553

$

(11,102

)

$

119,402

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

Reduction in force expense

1,055

Litigation settlement expense

4,875

4,875

Net income adjusted for significant non-routine

transactions (Non-GAAP)

$

51,330

$

40,520

$

38,173

$

34,943

$

35,428

$

130,023

$

124,277

Diluted EPS from adjusted continuing operations

$

0.84

$

0.66

$

0.62

$

0.57

$

0.58

$

2.12

$

2.03

FINANCIAL RATIOS - REPORTED (GAAP)

Return on average equity from continuing operations

10.62

%

-23.42

%

9.16

%

8.44

%

7.66

%

-0.83

%

10.22

%

Return on average tangible equity from continuing operations

12.86

%

-29.05

%

11.45

%

10.70

%

9.72

%

-1.02

%

13.03

%

Return on average assets from continuing operations

1.10

%

-2.16

%

0.83

%

0.72

%

0.65

%

-0.08

%

0.86

%

FINANCIAL RATIOS - ADJUSTED (NON-GAAP)

Return on average equity from adjusted continuing operations

10.62

%

9.06

%

9.16

%

8.68

%

8.87

%

9.40

%

10.63

%

Return on average tangible equity from adjusted

continuing operations

12.86

%

11.14

%

11.45

%

10.98

%

11.25

%

11.49

%

13.55

%

Return on average assets from adjusted continuing operations

1.10

%

0.87

%

0.83

%

0.74

%

0.75

%

0.93

%

0.89

%

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

September 30, 2024

($ 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

Nine Months Ended

9/30/2024

6/30/2024

3/31/2024

12/31/2023

9/30/2023

9/30/2024

9/30/2023

Total noninterest expense (GAAP)

$

123,270

$

118,326

$

119,664

$

126,195

$

130,291

$

361,260

$

369,501

Less: Other real estate expense, net

(2,452

)

(327

)

(671

)

184

40

(3,450

)

(303

)

Amortization of intangibles

(28

)

(27

)

(28

)

(33

)

(34

)

(83

)

(257

)

Charitable contributions resulting in

state tax credits

(300

)

(300

)

(300

)

(325

)

(325

)

(900

)

(975

)

Reduction in force expense

(1,406

)

Litigation settlement expense

(6,500

)

(6,500

)

Adjusted noninterest expense (Non-GAAP)

(c)

$

120,490

$

117,672

$

118,665

$

124,615

$

123,472

$

356,827

$

361,466

Net interest income (GAAP)

$

154,714

$

141,029

$

132,830

$

136,742

$

138,637

$

428,573

$

416,136

Add: Tax equivalent adjustment

3,305

3,304

3,365

3,306

3,299

9,974

10,159

Net interest income-FTE (Non-GAAP)

(a)

$

158,019

$

144,333

$

136,195

$

140,048

$

141,936

$

438,547

$

426,295

Noninterest income (loss) (GAAP)

$

37,562

$

(141,286

)

$

39,355

$

36,605

$

36,921

$

(64,369

)

$

111,828

Add: Partnership amortization for tax credit purposes

1,977

1,824

1,834

2,013

1,995

5,635

5,975

Loss on sale of 1-4 family mortgage loans

4,798

4,798

Securities (gains) losses, net

182,792

(39

)

182,792

Less: Visa C shares fair value adjustment

(8,056

)

(8,056

)

Adjusted noninterest income (Non-GAAP)

(b)

$

39,539

$

40,072

$

41,189

$

38,579

$

38,916

$

120,800

$

117,803

Adjusted revenue (Non-GAAP)

(a)+(b)

$

197,558

$

184,405

$

177,384

$

178,627

$

180,852

$

559,347

$

544,098

Efficiency ratio (Non-GAAP)

(c)/((a)+(b))

60.99

%

63.81

%

66.90

%

69.76

%

68.27

%

63.79

%

66.43

%

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

Source: Trustmark Corporation

Categories

Business Wire Press Releases

Next Articles