Upgrade to SI Premium - Free Trial

Trustmark Corporation Announces Third Quarter 2025 Financial Results

October 28, 2025 4:30 PM

Performance Reflects Continued Loan and Deposit Growth, Stable Credit Quality, Expanded Revenue and Strong Profitability Metrics

JACKSON, Miss.--(BUSINESS WIRE)-- Trustmark Corporation (NASDAQGS: TRMK) reported net income of $56.8 million in the third quarter of 2025, representing diluted earnings per share of $0.94. Trustmark’s performance during the third quarter produced a return on average tangible equity of 12.84% and a return on average assets of 1.21%. The Board of Directors declared a quarterly cash dividend of $0.24 per share payable December 15, 2025, to shareholders of record on December 1, 2025.

This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20251028256695/en/

Printer friendly version of earnings release with consolidated financial statements and notes: https://www.businesswire.com/news/home/20251028256695/en

Third Quarter Highlights

Duane A. Dewey, President and CEO, stated, “Our momentum continues to build as reflected in Trustmark’s solid financial performance in the third quarter. Diversified loan growth and stable credit quality continued along with cost-effective core deposit growth. Our wealth management business performed well while our mortgage business continued to execute well in a challenging operating environment. We continued to implement organic growth initiatives and make investments to capitalize on opportunities in our marketplace. During the quarter, we added established relationship managers and production talent to accelerate profitable growth in key markets across our franchise. We will continue to add seasoned professionals with proven performance records to supplement our teams and expand and deepen customer relationships. These investments are designed to further enhance our financial performance and create long-term value for our shareholders.”

Balance Sheet Management

Loans HFI totaled $13.5 billion at September 30, 2025, reflecting an increase of $83.4 million, or 0.6%, linked-quarter and $448.0 million, or 3.4%, year-over-year. The linked-quarter growth was driven by other real estate secured loans, other loans and leases, commercial and industrial loans, and state and other political subdivision loans, which were offset in part by declines in nonfarm, nonresidential loans and construction, land development and other land loans. Trustmark’s loan portfolio remains well-diversified by loan type and geography.

Deposits totaled $15.6 billion at September 30, 2025, up $515.1 million, or 3.4%, from the prior quarter and $390.0 million, or 2.6%, year-over-year. The linked-quarter increase reflected interest-bearing deposit growth of $329.4 million, or 2.7%, and noninterest-bearing deposit growth of $185.7 million, or 5.9%. Noninterest-bearing deposits represented 21.2% of total deposits at September 30, 2025. Trustmark continued to maintain a strong liquidity position as loans HFI represented 86.7% of total deposits at the end of the third quarter. Interest-bearing deposit costs totaled 2.32% for the third quarter, an increase of 4 basis points linked-quarter while the cost of total deposits was 1.84%, an increase of 4 basis points from the prior quarter.

During the third quarter, Trustmark repurchased $11.0 million, or approximately 280 thousand of its common shares. During the first nine months of 2025, Trustmark repurchased $37.1 million, or approximately 1.0 million 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 September 30, 2025, Trustmark’s tangible equity to tangible assets ratio was 9.64%, while the total risk-based capital ratio was 14.33%. Tangible book value per share was $29.60 at September 30, 2025, an increase of 3.0% from the prior quarter and 10.1% from the prior year.

Credit Quality

Nonaccrual loans totaled $84.0 million at September 30, 2025, reflecting an increase of $3.0 million from the prior quarter. Other real estate totaled $8.3 million, reflecting a decrease of $647 thousand from the prior quarter. Collectively, nonperforming assets totaled $92.3 million at September 30, 2025, up $2.3 million from the prior quarter. Nonperforming assets represented 0.67% of loans HFI and loans held for sale (HFS) at September 30, 2025.

The provision for credit losses for loans HFI was $1.4 million in the third quarter and was primarily attributable to loan and lease growth and changes in the macroeconomic forecast partially offset by net changes in the qualitative factors. The provision for credit losses for off-balance sheet credit exposures was $295 thousand in the third quarter, primarily driven by changes in the macroeconomic forecast and an increase in unfunded commitments partially offset by net changes in the qualitative factors. Collectively, the provision for credit losses totaled $1.7 million in the third quarter compared to $4.7 million in the prior quarter and $6.5 million in the third quarter of 2024.

Allocation of Trustmark’s $165.2 million ACL on loans HFI represented 1.00% of commercial loans and 1.95% of consumer and home mortgage loans, resulting in an ACL to total loans HFI of 1.22% at September 30, 2025. Management believes the level of the ACL is commensurate with the credit losses currently expected in the loan portfolio.

Revenue Generation

Revenue in the third quarter totaled $202.4 million, an increase of 1.9% from the prior quarter and 5.3% year-over-year. The linked-quarter increase reflects growth in net interest income while noninterest income remained stable. The year-over-year increase reflects higher net interest income and noninterest income. Net interest income (FTE) in the third quarter totaled $165.2 million, resulting in a net interest margin of 3.83%, up 2 basis points from the prior quarter. The increase in the net interest margin was primarily due to increases in the yields for the loans HFI and HFS and the securities portfolios partially offset by the increase in the cost of interest-bearing deposits.

Noninterest income in the third quarter totaled $39.9 million, an increase of 0.1%, from the prior quarter and 6.3% year-over-year. Excluding a $272 thousand net loss on sale of bank facilities in the second quarter, noninterest income declined $231 thousand linked-quarter. Linked-quarter increases in service charges on deposit accounts and wealth management were offset in part by declines in bank card and other fees and mortgage banking, net. The year-over-year increase was principally attributable to growth in mortgage banking, wealth management and bank card revenue offset in part by lower other, net and service charges on deposit accounts revenue.

Mortgage loan production in the third quarter totaled $389.4 million, down 8.7% from the prior quarter and 0.7% year-over-year. Mortgage banking revenue totaled $8.2 million in the third quarter, a decrease of $420 thousand, or 4.9%, linked-quarter and an increase of $2.1 million, or 33.7%, year-over-year. The linked-quarter decrease was principally due to lower gain on sales of loans, net and increased net negative hedge ineffectiveness, which was offset in part by increased mortgage servicing income, net. The year-over-year increase was principally attributable to increased gain on sales of loans, net, mortgage servicing revenue and improved net hedge ineffectiveness.

Wealth management revenue in the third quarter totaled $9.8 million, an increase of $160 thousand, or 1.7%, from the prior quarter and $510 thousand, or 5.5%, year-over-year. The linked-quarter growth reflected increased investment services revenue offset in part by lower trust management revenue. The year-over-year growth reflected increased trust management and investment services revenue.

Service charges on deposit accounts totaled $11.3 million in the third quarter, a seasonal increase of $666 thousand, or 6.3%, from the prior quarter and relatively unchanged year-over-year. Bank card and other fees totaled $8.3 million in the third quarter, down $436 thousand, or 5.0%, from the prior quarter and up $387 thousand, or 4.9%, year-over-year. The linked-quarter change is principally due to a seasonal reduction in miscellaneous other fees and along with a decline in customer derivative revenue while the year-over-year increase reflects increased customer derivative revenue.

Noninterest Expense

Noninterest expense totaled $130.9 million in the third quarter, an increase of $5.8 million, or 4.7%, from the prior quarter and $7.7 million, or 6.2%, year-over-year. Salaries and employee benefits expense totaled $71.5 million in the third quarter, an increase of $3.2 million, or 4.7%, linked-quarter and $4.8 million, or 7.2%, year-over-year. The linked-quarter change is principally due to annual salary merit increases effective as of July 1, increased annual incentive accruals, and the cost of additional customer relationship managers and production talent in key markets associated with corporate strategic initiatives.

Services and fees totaled $28.8 million in the third quarter, an increase of $1.8 million, or 6.6%, linked-quarter and $3.1 million, or 11.9%, year-over-year. Services and fees in the third quarter include approximately $900 thousand in nonroutine items including professional fees related to the conversion to a state banking charter and other corporate strategic initiatives. Net occupancy expense totaled $7.8 million, up $267 thousand, or 3.6%, linked-quarter and $376 thousand, or 5.1%, year-over-year. Total other expense in the third quarter was $16.5 million, an increase of $359 thousand, or 2.2%, linked-quarter and a decrease of $852 thousand, or 4.9%, year-over-year. The linked-quarter change is attributable to increased other real estate expense, net offset in part by lower other miscellaneous expense, FDIC assessment expense and loan expense. The year-over-year decline is attributable to lower FDIC assessment expense and other real estate expense, net offset in part by higher loan expense and other miscellaneous expense.

Additional Information

As previously announced, Trustmark will conduct a conference call with analysts on Wednesday, October 29, 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, November 12, 2025, in archived format at the same web address or by calling (877) 344-7529, passcode 5434793.

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, changes to the credit rating of U.S. Government securities 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, 2025
($ in thousands)
(unaudited)
Linked Quarter Year over Year
QUARTERLY AVERAGE BALANCES 9/30/2025 6/30/2025 9/30/2024 $ Change % Change $ Change % Change
Securities AFS-taxable

$

1,740,647

$

1,745,924

$

1,658,999

$

(5,277

)

-0.3

%

$

81,648

4.9

%

Securities HTM-taxable

1,279,020

1,303,195

1,368,943

(24,175

)

-1.9

%

(89,923

)

-6.6

%

Securities HTM-nontaxable

n/m

n/m

Total securities

3,019,667

3,049,119

3,027,942

(29,452

)

-1.0

%

(8,275

)

-0.3

%

Loans (includes loans held for sale)

13,702,038

13,543,505

13,379,658

158,533

1.2

%

322,380

2.4

%

Other earning assets

389,021

414,733

607,928

(25,712

)

-6.2

%

(218,907

)

-36.0

%

Total earning assets

17,110,726

17,007,357

17,015,528

103,369

0.6

%

95,198

0.6

%

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

(167,775

)

(166,430

)

(154,476

)

(1,345

)

-0.8

%

(13,299

)

-8.6

%

Other assets

1,627,362

1,605,786

1,646,241

21,576

1.3

%

(18,879

)

-1.1

%

Total assets

$

18,570,313

$

18,446,713

$

18,507,293

$

123,600

0.7

%

$

63,020

0.3

%

Interest-bearing demand deposits (1)

$

7,747,480

$

7,682,684

$

7,787,639

$

64,796

0.8

%

$

(40,159

)

-0.5

%

Savings deposits (1)

976,664

989,689

1,006,668

(13,025

)

-1.3

%

(30,004

)

-3.0

%

Time deposits

3,439,180

3,313,420

3,393,216

125,760

3.8

%

45,964

1.4

%

Total interest-bearing deposits

12,163,324

11,985,793

12,187,523

177,531

1.5

%

(24,199

)

-0.2

%

Fed funds purchased and repurchases

419,802

416,104

375,559

3,698

0.9

%

44,243

11.8

%

Other borrowings

283,629

431,861

339,417

(148,232

)

-34.3

%

(55,788

)

-16.4

%

Subordinated notes

123,831

123,779

123,611

52

0.0

%

220

0.2

%

Junior subordinated debt securities

61,856

61,856

61,856

0.0

%

0.0

%

Total interest-bearing liabilities

13,052,442

13,019,393

13,087,966

33,049

0.3

%

(35,524

)

-0.3

%

Noninterest-bearing deposits

3,194,587

3,171,796

3,221,516

22,791

0.7

%

(26,929

)

-0.8

%

Other liabilities

232,911

214,315

274,563

18,596

8.7

%

(41,652

)

-15.2

%

Total liabilities

16,479,940

16,405,504

16,584,045

74,436

0.5

%

(104,105

)

-0.6

%

Shareholders' equity

2,090,373

2,041,209

1,923,248

49,164

2.4

%

167,125

8.7

%

Total liabilities and equity

$

18,570,313

$

18,446,713

$

18,507,293

$

123,600

0.7

%

$

63,020

0.3

%

(1) During the first quarter of 2025, Trustmark ceased the daily sweep from 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
September 30, 2025
($ in thousands)
(unaudited)
Linked Quarter Year over Year
PERIOD END BALANCES 9/30/2025 6/30/2025 9/30/2024 $ Change % Change $ Change % Change
Cash and due from banks

$

732,826

$

634,402

$

805,436

$

98,424

15.5

%

$

(72,610

)

-9.0

%

Fed funds sold and reverse repurchases

10,000

n/m

(10,000

)

n/m

Securities available for sale

1,814,245

1,782,092

1,725,795

32,153

1.8

%

88,450

5.1

%

Securities held to maturity

1,268,459

1,290,572

1,358,358

(22,113

)

-1.7

%

(89,899

)

-6.6

%

Loans held for sale (LHFS)

228,141

219,649

216,454

8,492

3.9

%

11,687

5.4

%

Loans held for investment (LHFI)

13,548,156

13,464,780

13,100,111

83,376

0.6

%

448,045

3.4

%

ACL LHFI

(165,242

)

(168,237

)

(157,929

)

2,995

1.8

%

(7,313

)

-4.6

%

Net LHFI

13,382,914

13,296,543

12,942,182

86,371

0.6

%

440,732

3.4

%

Premises and equipment, net

227,805

228,964

236,151

(1,159

)

-0.5

%

(8,346

)

-3.5

%

Mortgage servicing rights

131,676

132,702

125,853

(1,026

)

-0.8

%

5,823

4.6

%

Goodwill

334,605

334,605

334,605

0.0

%

0.0

%

Other real estate

8,325

8,972

3,920

(647

)

-7.2

%

4,405

n/m

Operating lease right-of-use assets

33,012

34,016

36,034

(1,004

)

-3.0

%

(3,022

)

-8.4

%

Other assets (1)

639,502

653,142

685,584

(13,640

)

-2.1

%

(46,082

)

-6.7

%

Total assets

$

18,801,510

$

18,615,659

$

18,480,372

$

185,851

1.0

%

$

321,138

1.7

%

Deposits:
Noninterest-bearing

$

3,321,132

$

3,135,435

$

3,142,792

$

185,697

5.9

%

$

178,340

5.7

%

Interest-bearing

12,309,842

11,980,426

12,098,143

329,416

2.7

%

211,699

1.7

%

Total deposits

15,630,974

15,115,861

15,240,935

515,113

3.4

%

390,039

2.6

%

Fed funds purchased and repurchases

420,000

456,326

365,643

(36,326

)

-8.0

%

54,357

14.9

%

Other borrowings

208,366

558,654

443,458

(350,288

)

-62.7

%

(235,092

)

-53.0

%

Subordinated notes

123,867

123,812

123,647

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

26,186

25,891

28,890

295

1.1

%

(2,704

)

-9.4

%

Operating lease liabilities

37,100

38,091

39,689

(991

)

-2.6

%

(2,589

)

-6.5

%

Other liabilities

178,893

164,379

196,158

14,514

8.8

%

(17,265

)

-8.8

%

Total liabilities

16,687,242

16,544,870

16,500,276

142,372

0.9

%

186,966

1.1

%

Common stock

12,528

12,585

12,753

(57

)

-0.5

%

(225

)

-1.8

%

Capital surplus

123,435

133,195

163,156

(9,760

)

-7.3

%

(39,721

)

-24.3

%

Retained earnings

1,997,685

1,955,498

1,833,232

42,187

2.2

%

164,453

9.0

%

Accumulated other comprehensive
income (loss), net of tax

(19,380

)

(30,489

)

(29,045

)

11,109

36.4

%

9,665

33.3

%

Total shareholders' equity

2,114,268

2,070,789

1,980,096

43,479

2.1

%

134,172

6.8

%

Total liabilities and equity

$

18,801,510

$

18,615,659

$

18,480,372

$

185,851

1.0

%

$

321,138

1.7

%

(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
September 30, 2025
($ in thousands except per share data)
(unaudited)
Quarter Ended Linked Quarter Year over Year
INCOME STATEMENTS 9/30/2025 6/30/2025 9/30/2024 $ Change % Change $ Change % Change
Interest and fees on LHFS & LHFI-FTE

$

214,636

$

209,077

$

220,433

$

5,559

2.7

%

$

(5,797

)

-2.6

%

Interest on securities-taxable

26,625

26,269

26,162

356

1.4

%

463

1.8

%

Interest on securities-tax exempt-FTE

n/m

n/m

Other interest income

4,233

4,734

8,302

(501

)

-10.6

%

(4,069

)

-49.0

%

Total interest income-FTE

245,494

240,080

254,897

5,414

2.3

%

(9,403

)

-3.7

%

Interest on deposits

71,065

68,177

86,043

2,888

4.2

%

(14,978

)

-17.4

%

Interest on fed funds purchased and repurchases

4,626

4,513

4,864

113

2.5

%

(238

)

-4.9

%

Other interest expense

4,585

5,982

5,971

(1,397

)

-23.4

%

(1,386

)

-23.2

%

Total interest expense

80,276

78,672

96,878

1,604

2.0

%

(16,602

)

-17.1

%

Net interest income-FTE

165,218

161,408

158,019

3,810

2.4

%

7,199

4.6

%

Provision for credit losses (PCL), LHFI

1,390

5,346

7,923

(3,956

)

-74.0

%

(6,533

)

-82.5

%

PCL, off-balance sheet credit exposures

295

(670

)

(1,375

)

965

n/m

1,670

n/m

PCL, LHFI sale of 1-4 family mortgage loans

n/m

n/m

Net interest income after provision-FTE

163,533

156,732

151,471

6,801

4.3

%

12,062

8.0

%

Service charges on deposit accounts

11,251

10,585

11,272

666

6.3

%

(21

)

-0.2

%

Bank card and other fees

8,318

8,754

7,931

(436

)

-5.0

%

387

4.9

%

Mortgage banking, net

8,182

8,602

6,119

(420

)

-4.9

%

2,063

33.7

%

Wealth management

9,798

9,638

9,288

160

1.7

%

510

5.5

%

Other, net

2,382

2,311

2,952

71

3.1

%

(570

)

-19.3

%

Securities gains (losses), net

n/m

n/m

Total noninterest income (loss)

39,931

39,890

37,562

41

0.1

%

2,369

6.3

%

Salaries and employee benefits

71,508

68,298

66,691

3,210

4.7

%

4,817

7.2

%

Services and fees

28,777

26,998

25,724

1,779

6.6

%

3,053

11.9

%

Net occupancy-premises

7,774

7,507

7,398

267

3.6

%

376

5.1

%

Equipment expense

6,410

6,206

6,141

204

3.3

%

269

4.4

%

Other expense

16,464

16,105

17,316

359

2.2

%

(852

)

-4.9

%

Total noninterest expense

130,933

125,114

123,270

5,819

4.7

%

7,663

6.2

%

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

72,531

71,508

65,763

1,023

1.4

%

6,768

10.3

%

Tax equivalent adjustment

2,777

2,652

3,305

125

4.7

%

(528

)

-16.0

%

Income (loss) from cont. ops before income taxes

69,754

68,856

62,458

898

1.3

%

7,296

11.7

%

Income taxes from cont. ops

12,967

13,015

11,128

(48

)

-0.4

%

1,839

16.5

%

Income (loss) from cont. ops

56,787

55,841

51,330

946

1.7

%

5,457

10.6

%

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

n/m

n/m

Income taxes from discont. ops

n/m

n/m

Income from discont. ops

n/m

n/m

Net income

$

56,787

$

55,841

$

51,330

$

946

1.7

%

$

5,457

10.6

%

Per share data (1)
Basic earnings (loss) per share from cont. ops

$

0.94

$

0.92

$

0.84

$

0.02

2.2

%

$

0.10

11.9

%

Basic earnings per share from discont. ops

$

$

$

$

n/m

$

n/m

Basic earnings per share - total

$

0.94

$

0.92

$

0.84

$

0.02

2.2

%

$

0.10

11.9

%

Diluted earnings (loss) per share from cont. ops

$

0.94

$

0.92

$

0.84

$

0.02

2.2

%

$

0.10

11.9

%

Diluted earnings per share from discont. ops

$

$

$

$

n/m

$

n/m

Diluted earnings per share - total

$

0.94

$

0.92

$

0.84

$

0.02

2.2

%

$

0.10

11.9

%

Dividends per share

$

0.24

$

0.24

$

0.23

$

0.0

%

$

0.01

4.3

%

Weighted average shares outstanding
Basic

60,299,193

60,462,578

61,206,599

Diluted

60,540,158

60,693,515

61,448,410

Period end shares outstanding

60,126,376

60,401,684

61,206,606

(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, 2025
($ in thousands)
(unaudited)
Quarter Ended Linked Quarter Year over Year
NONPERFORMING ASSETS 9/30/2025 6/30/2025 9/30/2024 $ Change % Change $ Change % Change
Nonaccrual LHFI
Alabama

$

3,475

$

8,422

$

25,835

$

(4,947

)

-58.7

%

$

(22,360

)

-86.5

%

Florida

460

437

111

23

5.3

%

349

n/m

Mississippi (1)

62,502

54,015

31,536

8,487

15.7

%

30,966

98.2

%

Tennessee (2)

2,293

2,232

3,180

61

2.7

%

(887

)

-27.9

%

Texas

15,225

15,894

13,163

(669

)

-4.2

%

2,062

15.7

%

Total nonaccrual LHFI

83,955

81,000

73,825

2,955

3.6

%

10,130

13.7

%

Other real estate
Alabama

656

772

170

(116

)

-15.0

%

486

n/m

Mississippi (1)

5,843

4,860

1,772

983

20.2

%

4,071

n/m

Tennessee (2)

927

1,079

(152

)

-14.1

%

927

n/m

Texas

899

2,261

1,978

(1,362

)

-60.2

%

(1,079

)

-54.6

%

Total other real estate

8,325

8,972

3,920

(647

)

-7.2

%

4,405

n/m

Total nonperforming assets

$

92,280

$

89,972

$

77,745

$

2,308

2.6

%

$

14,535

18.7

%

LOANS PAST DUE OVER 90 DAYS
LHFI

$

4,853

$

3,854

$

5,352

$

999

25.9

%

$

(499

)

-9.3

%

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

$

77,859

$

75,564

$

63,703

$

2,295

3.0

%

$

14,156

22.2

%

Quarter Ended Linked Quarter Year over Year
ACL LHFI 9/30/2025 6/30/2025 9/30/2024 $ Change % Change $ Change % Change
Beginning Balance

$

168,237

$

167,010

$

154,685

$

1,227

0.7

%

$

13,552

8.8

%

PCL, LHFI

1,390

5,346

7,923

(3,956

)

-74.0

%

(6,533

)

-82.5

%

PCL, LHFI sale of 1-4 family mortgage loans

n/m

n/m

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

n/m

n/m

Charge-offs

(6,775

)

(6,380

)

(7,142

)

(395

)

-6.2

%

367

5.1

%

Recoveries

2,390

2,261

2,463

129

5.7

%

(73

)

-3.0

%

Net (charge-offs) recoveries

(4,385

)

(4,119

)

(4,679

)

(266

)

-6.5

%

294

6.3

%

Ending Balance

$

165,242

$

168,237

$

157,929

$

(2,995

)

-1.8

%

$

7,313

4.6

%

NET (CHARGE-OFFS) RECOVERIES
Alabama

$

(3,069

)

$

(2,331

)

$

(3,098

)

$

(738

)

-31.7

%

$

29

0.9

%

Florida

2

151

595

(149

)

-98.7

%

(593

)

-99.7

%

Mississippi (1)

(1,520

)

(1,647

)

(1,881

)

127

7.7

%

361

19.2

%

Tennessee (2)

(182

)

(258

)

(296

)

76

29.5

%

114

38.5

%

Texas

384

(34

)

1

418

n/m

383

n/m

Total net (charge-offs) recoveries

$

(4,385

)

$

(4,119

)

$

(4,679

)

$

(266

)

-6.5

%

$

294

6.3

%

(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, 2025
($ in thousands)
(unaudited)
Quarter Ended Nine Months Ended
AVERAGE BALANCES 9/30/2025 6/30/2025 3/31/2025 12/31/2024 9/30/2024 9/30/2025 9/30/2024
Securities AFS-taxable

$

1,740,647

$

1,745,924

$

1,726,291

$

1,708,226

$

1,658,999

$

1,737,673

$

1,817,036

Securities HTM-taxable

1,279,020

1,303,195

1,325,185

1,346,141

1,368,943

1,302,298

1,402,764

Securities HTM-nontaxable

150

Total securities

3,019,667

3,049,119

3,051,476

3,054,367

3,027,942

3,039,971

3,219,950

Loans (includes loans held for sale)

13,702,038

13,543,505

13,320,276

13,275,762

13,379,658

13,523,338

13,286,538

Other earning assets

389,021

414,733

365,505

422,083

607,928

389,839

590,727

Total earning assets

17,110,726

17,007,357

16,737,257

16,752,212

17,015,528

16,953,148

17,097,215

ACL LHFI

(167,775

)

(166,430

)

(159,893

)

(157,659

)

(154,476

)

(164,728

)

(145,510

)

Other assets

1,627,362

1,605,786

1,624,581

1,627,890

1,646,241

1,619,253

1,705,473

Total assets

$

18,570,313

$

18,446,713

$

18,201,945

$

18,222,443

$

18,507,293

$

18,407,673

$

18,657,178

Interest-bearing demand deposits (1)

$

7,747,480

$

7,682,684

$

7,789,239

$

7,789,318

$

7,787,639

$

7,739,648

$

7,855,012

Savings deposits (1)

976,664

989,689

993,232

983,292

1,006,668

986,468

1,027,481

Time deposits

3,439,180

3,313,420

3,160,134

3,265,358

3,393,216

3,305,267

3,353,766

Total interest-bearing deposits

12,163,324

11,985,793

11,942,605

12,037,968

12,187,523

12,031,383

12,236,259

Fed funds purchased and repurchases

419,802

416,104

405,189

357,798

375,559

413,752

412,679

Other borrowings

283,629

431,861

344,040

218,244

339,417

352,955

445,354

Subordinated notes

123,831

123,779

123,721

123,666

123,611

123,777

123,556

Junior subordinated debt securities

61,856

61,856

61,856

61,856

61,856

61,856

61,856

Total interest-bearing liabilities

13,052,442

13,019,393

12,877,411

12,799,532

13,087,966

12,983,723

13,279,704

Noninterest-bearing deposits

3,194,587

3,171,796

3,055,333

3,192,358

3,221,516

3,141,082

3,175,371

Other liabilities

232,911

214,315

277,647

257,990

274,563

241,461

425,812

Total liabilities

16,479,940

16,405,504

16,210,391

16,249,880

16,584,045

16,366,266

16,880,887

Shareholders' equity

2,090,373

2,041,209

1,991,554

1,972,563

1,923,248

2,041,407

1,776,291

Total liabilities and equity

$

18,570,313

$

18,446,713

$

18,201,945

$

18,222,443

$

18,507,293

$

18,407,673

$

18,657,178

(1) During the first quarter of 2025, Trustmark ceased the daily sweep from 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
September 30, 2025
($ in thousands)
(unaudited)
PERIOD END BALANCES 9/30/2025 6/30/2025 3/31/2025 12/31/2024 9/30/2024
Cash and due from banks

$

732,826

$

634,402

$

587,362

$

567,251

$

805,436

Fed funds sold and reverse repurchases

10,000

Securities available for sale

1,814,245

1,782,092

1,737,462

1,692,534

1,725,795

Securities held to maturity

1,268,459

1,290,572

1,315,053

1,335,385

1,358,358

LHFS

228,141

219,649

188,689

200,307

216,454

LHFI

13,548,156

13,464,780

13,241,469

13,089,942

13,100,111

ACL LHFI

(165,242

)

(168,237

)

(167,010

)

(160,270

)

(157,929

)

Net LHFI

13,382,914

13,296,543

13,074,459

12,929,672

12,942,182

Premises and equipment, net

227,805

228,964

231,202

235,410

236,151

Mortgage servicing rights

131,676

132,702

134,395

139,317

125,853

Goodwill

334,605

334,605

334,605

334,605

334,605

Other real estate

8,325

8,972

8,348

5,917

3,920

Operating lease right-of-use assets

33,012

34,016

33,861

34,668

36,034

Other assets (1)

639,502

653,142

650,767

677,356

685,584

Total assets

$

18,801,510

$

18,615,659

$

18,296,203

$

18,152,422

$

18,480,372

Deposits:
Noninterest-bearing

$

3,321,132

$

3,135,435

$

3,069,929

$

3,073,565

$

3,142,792

Interest-bearing

12,309,842

11,980,426

12,010,775

12,034,610

12,098,143

Total deposits

15,630,974

15,115,861

15,080,704

15,108,175

15,240,935

Fed funds purchased and repurchases

420,000

456,326

360,080

324,008

365,643

Other borrowings

208,366

558,654

404,815

301,541

443,458

Subordinated notes

123,867

123,812

123,757

123,702

123,647

Junior subordinated debt securities

61,856

61,856

61,856

61,856

61,856

ACL on off-balance sheet credit exposures

26,186

25,891

26,561

29,392

28,890

Operating lease liabilities

37,100

38,091

37,917

38,698

39,689

Other liabilities

178,893

164,379

179,286

202,723

196,158

Total liabilities

16,687,242

16,544,870

16,274,976

16,190,095

16,500,276

Common stock

12,528

12,585

12,651

12,711

12,753

Capital surplus

123,435

133,195

143,001

157,899

163,156

Retained earnings

1,997,685

1,955,498

1,914,277

1,875,376

1,833,232

Accumulated other comprehensive income (loss),

net of tax

(19,380

)

(30,489

)

(48,702

)

(83,659

)

(29,045

)
Total shareholders' equity

2,114,268

2,070,789

2,021,227

1,962,327

1,980,096

Total liabilities and equity

$

18,801,510

$

18,615,659

$

18,296,203

$

18,152,422

$

18,480,372

(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
September 30, 2025
($ in thousands except per share data)
(unaudited)
Quarter Ended Nine Months Ended
INCOME STATEMENTS 9/30/2025 6/30/2025 3/31/2025 12/31/2024 9/30/2024 9/30/2025 9/30/2024
Interest and fees on LHFS & LHFI-FTE

$

214,636

$

209,077

$

201,929

$

211,019

$

220,433

$

625,642

$

646,288

Interest on securities-taxable

26,625

26,269

26,056

26,196

26,162

78,950

59,725

Interest on securities-tax exempt-FTE

5

Other interest income

4,233

4,734

3,846

5,128

8,302

12,813

24,539

Total interest income-FTE

245,494

240,080

231,831

242,343

254,897

717,405

730,557

Interest on deposits

71,065

68,177

67,718

75,941

86,043

206,960

253,440

Interest on fed funds purchased and repurchases

4,626

4,513

4,298

4,036

4,864

13,437

16,118

Other interest expense

4,585

5,982

5,076

3,922

5,971

15,643

22,452

Total interest expense

80,276

78,672

77,092

83,899

96,878

236,040

292,010

Net interest income-FTE

165,218

161,408

154,739

158,444

158,019

481,365

438,547

PCL, LHFI

1,390

5,346

8,125

6,960

7,923

14,861

30,327

PCL, off-balance sheet credit exposures

295

(670

)

(2,831

)

502

(1,375

)

(3,206

)

(5,167

)

PCL, LHFI sale of 1-4 family mortgage loans

8,633

Net interest income after provision-FTE

163,533

156,732

149,445

150,982

151,471

469,710

404,754

Service charges on deposit accounts

11,251

10,585

10,636

11,228

11,272

32,472

33,154

Bank card and other fees

8,318

8,754

7,664

8,717

7,931

24,736

24,584

Mortgage banking, net

8,182

8,602

8,771

7,388

6,119

25,555

19,238

Wealth management

9,798

9,638

9,543

9,319

9,288

28,979

27,932

Other, net

2,382

2,311

5,970

4,298

2,952

10,663

13,515

Securities gains (losses), net

(182,792

)

Total noninterest income (loss)

39,931

39,890

42,584

40,950

37,562

122,405

(64,369

)

Salaries and employee benefits

71,508

68,298

68,492

69,223

66,691

208,298

197,016

Services and fees

28,777

26,998

26,247

26,692

25,724

82,022

74,898

Net occupancy-premises

7,774

7,507

7,385

7,195

7,398

22,666

21,933

Equipment expense

6,410

6,206

6,308

6,208

6,141

18,924

18,707

Other expense

16,464

16,105

15,579

15,112

17,316

48,148

48,706

Total noninterest expense

130,933

125,114

124,011

124,430

123,270

380,058

361,260

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

72,531

71,508

68,018

67,502

65,763

212,057

(20,875

)

Tax equivalent adjustment

2,777

2,652

2,684

2,596

3,305

8,113

9,974

Income (loss) from cont. ops before
income taxes

69,754

68,856

65,334

64,906

62,458

203,944

(30,849

)

Income taxes from cont. ops

12,967

13,015

11,701

8,594

11,128

37,683

(19,747

)

Income (loss) from cont. ops

56,787

55,841

53,633

56,312

51,330

166,261

(11,102

)

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

237,152

Income taxes from discont. ops

59,353

Income from discont. ops

177,799

Net income

$

56,787

$

55,841

$

53,633

$

56,312

$

51,330

$

166,261

$

166,697

Per share data (1)
Basic earnings (loss) per share from cont. ops

$

0.94

$

0.92

$

0.88

$

0.92

$

0.84

$

2.75

$

(0.18

)

Basic earnings per share from discont. ops

$

$

$

$

$

$

$

2.91

Basic earnings per share - total

$

0.94

$

0.92

$

0.88

$

0.92

$

0.84

$

2.75

$

2.72

Diluted earnings (loss) per share from cont. ops

$

0.94

$

0.92

$

0.88

$

0.92

$

0.84

$

2.74

$

(0.18

)

Diluted earnings per share from discont. ops

$

$

$

$

$

$

$

2.90

Diluted earnings per share - total

$

0.94

$

0.92

$

0.88

$

0.92

$

0.84

$

2.74

$

2.72

Dividends per share

$

0.24

$

0.24

$

0.24

$

0.23

$

0.23

$

0.72

$

0.69

Weighted average shares outstanding
Basic

60,299,193

60,462,578

60,799,984

61,101,954

61,206,599

60,518,751

61,177,388

Diluted

60,540,158

60,693,515

61,049,120

61,367,825

61,448,410

60,747,974

61,393,179

Period end shares outstanding

60,126,376

60,401,684

60,718,411

61,008,023

61,206,606

60,126,376

61,206,606

(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, 2025
($ in thousands)
(unaudited)
Quarter Ended
NONPERFORMING ASSETS 9/30/2025 6/30/2025 3/31/2025 12/31/2024 9/30/2024
Nonaccrual LHFI
Alabama

$

3,475

$

8,422

$

18,633

$

18,601

$

25,835

Florida

460

437

391

305

111

Mississippi (1)

62,502

54,015

49,107

42,203

31,536

Tennessee (2)

2,293

2,232

2,339

2,431

3,180

Texas

15,225

15,894

16,150

16,569

13,163

Total nonaccrual LHFI

83,955

81,000

86,620

80,109

73,825

Other real estate
Alabama

656

772

271

170

170

Mississippi (1)

5,843

4,860

4,837

2,407

1,772

Tennessee (2)

927

1,079

979

1,079

Texas

899

2,261

2,261

2,261

1,978

Total other real estate

8,325

8,972

8,348

5,917

3,920

Total nonperforming assets

$

92,280

$

89,972

$

94,968

$

86,026

$

77,745

LOANS PAST DUE OVER 90 DAYS
LHFI

$

4,853

$

3,854

$

4,355

$

4,092

$

5,352

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

$

77,859

$

75,564

$

71,720

$

71,255

$

63,703

Quarter Ended Nine Months Ended
ACL LHFI 9/30/2025 6/30/2025 3/31/2025 12/31/2024 9/30/2024 9/30/2025 9/30/2024
Beginning Balance

$

168,237

$

167,010

$

160,270

$

157,929

$

154,685

$

160,270

$

139,367

PCL, LHFI

1,390

5,346

8,125

6,960

7,923

14,861

30,327

PCL, LHFI sale of 1-4 family mortgage loans

8,633

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

(8,633

)

Charge-offs

(6,775

)

(6,380

)

(3,701

)

(7,730

)

(7,142

)

(16,856

)

(18,586

)

Recoveries

2,390

2,261

2,316

3,111

2,463

6,967

6,821

Net (charge-offs) recoveries

(4,385

)

(4,119

)

(1,385

)

(4,619

)

(4,679

)

(9,889

)

(20,398

)

Ending Balance

$

165,242

$

168,237

$

167,010

$

160,270

$

157,929

$

165,242

$

157,929

NET (CHARGE-OFFS) RECOVERIES
Alabama

$

(3,069

)

$

(2,331

)

$

(207

)

$

(3,608

)

$

(3,098

)

$

(5,607

)

$

(3,380

)

Florida

2

151

(17

)

8

595

136

876

Mississippi (1)

(1,520

)

(1,647

)

(755

)

(1,319

)

(1,881

)

(3,922

)

(12,482

)

Tennessee (2)

(182

)

(258

)

(301

)

(208

)

(296

)

(741

)

(597

)

Texas

384

(34

)

(105

)

508

1

245

(4,815

)

Total net (charge-offs) recoveries

$

(4,385

)

$

(4,119

)

$

(1,385

)

$

(4,619

)

$

(4,679

)

$

(9,889

)

$

(20,398

)

(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, 2025
(unaudited)
Quarter Ended Nine Months Ended
FINANCIAL RATIOS AND OTHER DATA 9/30/2025 6/30/2025 3/31/2025 12/31/2024 9/30/2024 9/30/2025 9/30/2024
Return on average equity from continuing operations

10.78

%

10.97

%

10.92

%

11.36

%

10.62

%

10.89

%

-0.83

%

Return on average equity from adjusted
continuing operations (1)

n/a

n/a

n/a

n/a

n/a

n/a

9.40

%

Return on average equity - total

10.78

%

10.97

%

10.92

%

11.36

%

10.62

%

10.89

%

12.54

%

Return on average tangible equity from
continuing operations

12.84

%

13.13

%

13.13

%

13.68

%

12.86

%

13.03

%

-1.02

%

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

n/a

n/a

n/a

n/a

n/a

n/a

11.49

%

Return on average tangible equity - total

12.84

%

13.13

%

13.13

%

13.68

%

12.86

%

13.03

%

15.79

%

Return on average assets from continuing operations

1.21

%

1.21

%

1.19

%

1.23

%

1.10

%

1.21

%

-0.08

%

Return on average assets from adjusted
continuing operations (1)

n/a

n/a

n/a

n/a

n/a

n/a

0.93

%

Return on average assets - total

1.21

%

1.21

%

1.19

%

1.23

%

1.10

%

1.21

%

1.19

%

Interest margin - Yield - FTE

5.69

%

5.66

%

5.62

%

5.76

%

5.96

%

5.66

%

5.71

%

Interest margin - Cost

1.86

%

1.86

%

1.87

%

1.99

%

2.27

%

1.86

%

2.28

%

Net interest margin - FTE

3.83

%

3.81

%

3.75

%

3.76

%

3.69

%

3.80

%

3.43

%

Efficiency ratio (2)

61.98

%

61.24

%

61.77

%

61.77

%

60.99

%

61.67

%

63.79

%

Full-time equivalent employees

2,539

2,510

2,506

2,500

2,500

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

0.13

%

0.12

%

0.04

%

0.14

%

0.14

%

0.10

%

0.12

%

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

0.04

%

0.16

%

0.25

%

0.21

%

0.24

%

0.15

%

0.30

%

Nonaccrual LHFI / (LHFI + LHFS)

0.61

%

0.59

%

0.64

%

0.60

%

0.55

%

Nonperforming assets / (LHFI + LHFS)

0.67

%

0.66

%

0.71

%

0.65

%

0.58

%

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

0.67

%

0.66

%

0.71

%

0.65

%

0.58

%

ACL LHFI / LHFI

1.22

%

1.25

%

1.26

%

1.22

%

1.21

%

ACL LHFI-commercial / commercial LHFI

1.00

%

1.07

%

1.11

%

1.10

%

1.08

%

ACL LHFI-consumer / consumer and
home mortgage LHFI

1.95

%

1.83

%

1.76

%

1.62

%

1.64

%

ACL LHFI / nonaccrual LHFI

196.82

%

207.70

%

192.81

%

200.06

%

213.92

%

ACL LHFI / nonaccrual LHFI
(excl individually analyzed loans)

239.69

%

272.20

%

296.41

%

341.20

%

497.27

%

CAPITAL RATIOS
Total equity / total assets

11.25

%

11.12

%

11.05

%

10.81

%

10.71

%

Tangible equity / tangible assets

9.64

%

9.50

%

9.39

%

9.13

%

9.07

%

Tangible equity / risk-weighted assets

11.66

%

11.41

%

11.23

%

10.86

%

10.97

%

Tier 1 leverage ratio

10.26

%

10.15

%

10.11

%

9.99

%

9.65

%

Common equity tier 1 capital ratio

11.88

%

11.70

%

11.63

%

11.54

%

11.30

%

Tier 1 risk-based capital ratio

12.27

%

12.09

%

12.03

%

11.94

%

11.70

%

Total risk-based capital ratio

14.33

%

14.15

%

14.10

%

13.97

%

13.71

%

STOCK PERFORMANCE
Market value-Close

$

39.60

$

36.46

$

34.49

$

35.37

$

31.82

Book value

$

35.16

$

34.28

$

33.29

$

32.17

$

32.35

Tangible book value

$

29.60

$

28.74

$

27.78

$

26.68

$

26.88

(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.
n/a - not applicable

See Notes to Consolidated Financials

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

September 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. The gains and losses described below are reflected in the nine months ended September 30, 2024 in the Consolidated Financial Information as well as the relevant tables in the Notes to Consolidated Financials:

  • On May 31, 2024, Trustmark 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 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. Trustmark Bank 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, Trustmark Bank 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 Trustmark Bank 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, Trustmark Bank 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:

9/30/2025

6/30/2025

3/31/2025

12/31/2024

9/30/2024

SECURITIES AVAILABLE FOR SALE

U.S. Treasury securities

$

208,269

$

215,679

$

212,463

$

202,669

$

202,638

U.S. Government agency obligations

70,535

65,800

49,325

38,807

19,335

Mortgage-backed securities

Residential mortgage pass-through securities

Guaranteed by GNMA

35,806

34,070

28,108

28,411

25,798

Issued by FNMA and FHLMC

1,126,931

1,109,203

1,090,137

1,070,538

1,105,310

Commercial mortgage-backed securities

Issued or guaranteed by FNMA, FHLMC, or GNMA

372,704

357,340

357,429

352,109

372,714

Total securities available for sale

$

1,814,245

$

1,782,092

$

1,737,462

$

1,692,534

$

1,725,795

SECURITIES HELD TO MATURITY

U.S. Treasury securities

$

30,421

$

30,226

$

30,033

$

29,842

$

29,648

Mortgage-backed securities

Residential mortgage pass-through securities

Guaranteed by GNMA

14,353

14,750

15,726

16,218

17,773

Issued by FNMA and FHLMC

384,625

398,161

411,454

423,372

436,177

Other residential mortgage-backed securities

Issued or guaranteed by FNMA, FHLMC, or GNMA

103,041

109,697

116,969

123,685

131,348

Commercial mortgage-backed securities

Issued or guaranteed by FNMA, FHLMC, or GNMA

736,019

737,738

740,871

742,268

743,412

Total securities held to maturity

$

1,268,459

$

1,290,572

$

1,315,053

$

1,335,385

$

1,358,358

At September 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 $38.9 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, direct obligations of government agencies 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

September 30, 2025

($ in thousands)

(unaudited)

Note 3 – Loan Composition

LHFI consisted of the following during the periods presented:

LHFI BY TYPE

9/30/2025

6/30/2025

3/31/2025

12/31/2024

9/30/2024

Loans secured by real estate:

Construction, land development and

other land loans

$

1,241,827

$

1,355,223

$

1,321,631

$

1,417,148

$

1,588,256

Secured by 1-4 family residential properties

3,054,869

3,057,362

2,973,978

2,949,543

2,895,006

Secured by nonfarm, nonresidential properties

3,299,819

3,478,932

3,532,842

3,533,282

3,582,552

Other real estate secured

2,055,712

1,918,341

1,876,459

1,633,830

1,475,798

Commercial and industrial loans

1,903,606

1,832,295

1,765,893

1,840,722

1,767,079

Consumer loans

151,287

149,395

154,623

151,443

149,436

State and other political subdivision loans

1,028,396

961,251

974,300

969,836

996,002

Other loans and leases

812,640

711,981

641,743

594,138

645,982

LHFI

13,548,156

13,464,780

13,241,469

13,089,942

13,100,111

ACL LHFI

(165,242

)

(168,237

)

(167,010

)

(160,270

)

(157,929

)

Net LHFI

$

13,382,914

$

13,296,543

$

13,074,459

$

12,929,672

$

12,942,182

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, 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

$

1,241,827

$

467,996

$

33,374

$

176,412

$

267,580

$

43,797

$

252,668

Secured by 1-4 family residential properties

3,054,869

161,973

63,336

2,694,293

91,077

44,190

Secured by nonfarm, nonresidential properties

3,299,819

829,676

170,171

60,878

1,508,949

127,852

602,293

Other real estate secured

2,055,712

907,895

1,652

171,482

617,269

5,388

352,026

Commercial and industrial loans

1,903,606

457,368

18,234

327,697

699,709

131,245

269,353

Consumer loans

151,287

21,926

7,161

90,165

14,749

17,286

State and other political subdivision loans

1,028,396

48,096

65,965

9,135

785,311

24,232

95,657

Other loans and leases

812,640

24,849

3,559

403,541

270,581

64,151

45,959

Loans

$

13,548,156

$

2,919,779

$

363,452

$

1,149,145

$

6,933,857

$

502,491

$

1,679,432

CONSTRUCTION, LAND DEVELOPMENT AND OTHER LAND LOANS BY REGION

Lots

$

65,262

24,678

$

7,167

$

$

14,822

$

1,937

$

16,658

Development

96,504

44,542

264

17,716

13,177

20,805

Unimproved land

92,054

17,593

6,647

31,100

9,007

27,707

1-4 family construction

309,681

162,118

8,710

15,666

66,320

19,338

37,529

Other construction

678,326

219,065

10,586

160,746

137,622

338

149,969

Construction, land development and

other land loans

$

1,241,827

$

467,996

$

33,374

$

176,412

$

267,580

$

43,797

$

252,668

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

September 30, 2025

($ in thousands)

(unaudited)

Note 3 – Loan Composition (continued)

September 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

$

262,194

$

89,046

$

13,612

$

$

74,590

$

19,438

$

65,508

Office

228,449

81,832

17,712

88,232

2,753

37,920

Hotel/motel

251,904

124,303

36,998

68,057

22,546

Mini-storage

166,633

38,708

1,347

39,316

86,224

581

457

Industrial

464,272

88,495

16,616

21,562

208,035

2,463

127,101

Health care

147,697

122,393

660

22,284

316

2,044

Convenience stores

20,326

2,076

379

11,758

172

5,941

Nursing homes/senior living

282,668

42,880

144,164

3,638

91,986

Other

93,765

25,378

7,491

44,736

7,117

9,043

Total non-owner occupied loans

1,917,908

615,111

94,815

60,878

748,080

59,024

340,000

Owner-occupied:

Office

146,481

47,026

30,979

42,355

7,839

18,282

Churches

47,981

10,425

4,016

25,940

2,783

4,817

Industrial warehouses

216,119

14,724

7,098

65,780

10,885

117,632

Health care

120,961

10,911

8,877

91,786

2,135

7,252

Convenience stores

111,386

7,945

2,022

57,987

43,432

Retail

75,275

7,541

13,021

41,246

6,686

6,781

Restaurants

64,616

2,567

2,301

29,317

24,266

6,165

Auto dealerships

37,196

3,143

152

19,918

13,983

Nursing homes/senior living

452,696

93,829

333,028

25,839

Other

109,200

16,454

6,890

53,512

251

32,093

Total owner-occupied loans

1,381,911

214,565

75,356

760,869

68,828

262,293

Loans secured by nonfarm, nonresidential properties

$

3,299,819

$

829,676

$

170,171

$

60,878

$

1,508,949

$

127,852

$

602,293

Note 4 – Yields on Earning Assets and Costs of Interest-Bearing Liabilities

The following table illustrates the yields on earning assets by category as well as the costs of interest-bearing liabilities on a tax equivalent basis. The cost of total deposits includes both interest-bearing deposits and noninterest-bearing deposits. The net interest margin, which equals reported net interest income-FTE, annualized, as a percent of average earning assets, is also presented in the table below.

Quarter Ended

Nine Months Ended

9/30/2025

6/30/2025

3/31/2025

12/31/2024

9/30/2024

9/30/2025

9/30/2024

Securities – taxable

3.50

%

3.46

%

3.46

%

3.41

%

3.44

%

3.47

%

2.48

%

Securities – nontaxable

4.45

%

Securities – total

3.50

%

3.46

%

3.46

%

3.41

%

3.44

%

3.47

%

2.48

%

LHFI & LHFS

6.21

%

6.19

%

6.15

%

6.32

%

6.55

%

6.19

%

6.50

%

Other earning assets

4.32

%

4.58

%

4.27

%

4.83

%

5.43

%

4.39

%

5.55

%

Total earning assets

5.69

%

5.66

%

5.62

%

5.76

%

5.96

%

5.66

%

5.71

%

Interest-bearing deposits

2.32

%

2.28

%

2.30

%

2.51

%

2.81

%

2.30

%

2.77

%

Fed funds purchased & repurchases

4.37

%

4.35

%

4.30

%

4.49

%

5.15

%

4.34

%

5.22

%

Other borrowings

3.88

%

3.89

%

3.89

%

3.86

%

4.53

%

3.88

%

4.75

%

Total interest-bearing liabilities

2.44

%

2.42

%

2.43

%

2.61

%

2.94

%

2.43

%

2.94

%

Total Deposits

1.84

%

1.80

%

1.83

%

1.98

%

2.22

%

1.82

%

2.20

%

Net interest margin

3.83

%

3.81

%

3.75

%

3.76

%

3.69

%

3.80

%

3.43

%

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

September 30, 2025

($ in thousands)

(unaudited)

Note 4 – Yields on Earning Assets and Costs of Interest-Bearing Liabilities (continued)

The net interest margin increased two basis points when compared to the second quarter of 2025, totaling 3.83% for the third quarter of 2025, primarily due to increases in the yields for the loans held for investment and held for sale and the securities portfolios partially 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 $858 thousand during the third quarter of 2025.

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

Quarter Ended

Nine Months Ended

9/30/2025

6/30/2025

3/31/2025

12/31/2024

9/30/2024

9/30/2025

9/30/2024

Mortgage servicing income, net

$

7,251

$

7,142

$

7,161

$

7,161

$

7,127

$

21,554

$

21,054

Change in fair value-MSR from runoff

(3,441

)

(3,596

)

(2,062

)

(3,118

)

(3,154

)

(9,099

)

(8,527

)

Gain on sales of loans, net

5,230

5,597

4,253

4,470

4,648

15,080

14,808

Mortgage banking income before hedge

ineffectiveness

9,040

9,143

9,352

8,513

8,621

27,535

27,335

Change in fair value-MSR from market changes

(1,521

)

(1,946

)

(5,928

)

12,710

(10,406

)

(9,395

)

(6,909

)

Change in fair value of derivatives

663

1,405

5,347

(13,835

)

7,904

7,415

(1,188

)

Net positive (negative) hedge ineffectiveness

(858

)

(541

)

(581

)

(1,125

)

(2,502

)

(1,980

)

(8,097

)

Mortgage banking, net

$

8,182

$

8,602

$

8,771

$

7,388

$

6,119

$

25,555

$

19,238

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

September 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

Nine Months Ended

9/30/2025

6/30/2025

3/31/2025

12/31/2024

9/30/2024

9/30/2025

9/30/2024

Partnership amortization for tax credit purposes

$

(2,385

)

$

(2,137

)

$

(2,124

)

$

(1,992

)

$

(1,977

)

$

(6,646

)

$

(5,635

)

Increase in life insurance cash surrender value

1,945

1,911

1,867

1,891

1,883

5,723

5,587

Loss on sale of 1-4 family mortgage loans

(4,798

)

Visa C shares fair value adjustment

8,056

Other miscellaneous income

2,822

2,537

6,227

4,399

3,046

11,586

10,305

Total other, net

$

2,382

$

2,311

$

5,970

$

4,298

$

2,952

$

10,663

$

13,515

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

9/30/2025

6/30/2025

3/31/2025

12/31/2024

9/30/2024

9/30/2025

9/30/2024

Loan expense

$

3,287

$

3,377

$

2,792

$

2,921

$

2,824

$

9,456

$

8,659

Amortization of intangibles

31

32

31

27

28

94

83

FDIC assessment expense

3,935

4,064

4,160

4,815

5,071

12,159

14,396

Other real estate expense, net

1,932

159

452

(286

)

2,452

2,543

3,450

Other miscellaneous expense

7,279

8,473

8,144

7,635

6,941

23,896

22,118

Total other expense

$

16,464

$

16,105

$

15,579

$

15,112

$

17,316

$

48,148

$

48,706

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, 2025

($ in thousands except per share data)

(unaudited)

Note 7 – Non-GAAP Financial Measures (continued)

Quarter Ended

Nine Months Ended

9/30/2025

6/30/2025

3/31/2025

12/31/2024

9/30/2024

9/30/2025

9/30/2024

TANGIBLE EQUITY

AVERAGE BALANCES

Total shareholders' equity

$

2,090,373

$

2,041,209

$

1,991,554

$

1,972,563

$

1,923,248

$

2,041,407

$

1,776,291

Less: Goodwill

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

Identifiable intangible assets

(49

)

(80

)

(113

)

(141

)

(168

)

(80

)

(196

)

Total average tangible equity

$

1,755,719

$

1,706,524

$

1,656,836

$

1,637,817

$

1,588,475

$

1,706,722

$

1,441,490

PERIOD END BALANCES

Total shareholders' equity

$

2,114,268

$

2,070,789

$

2,021,227

$

1,962,327

$

1,980,096

Less: Goodwill

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

Identifiable intangible assets

(32

)

(63

)

(95

)

(126

)

(153

)

Total tangible equity

(a)

$

1,779,631

$

1,736,121

$

1,686,527

$

1,627,596

$

1,645,338

TANGIBLE ASSETS

Total assets

$

18,801,510

$

18,615,659

$

18,296,203

$

18,152,422

$

18,480,372

Less: Goodwill

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

Identifiable intangible assets

(32

)

(63

)

(95

)

(126

)

(153

)

Total tangible assets

(b)

$

18,466,873

$

18,280,991

$

17,961,503

$

17,817,691

$

18,145,614

Risk-weighted assets

(c)

$

15,262,807

$

15,215,021

$

15,024,476

$

14,990,258

$

15,004,024

NET INCOME (LOSS) ADJUSTED FOR INTANGIBLE AMORTIZATION

Net income (loss) from continuing operations

$

56,787

$

55,841

$

53,633

$

56,312

$

51,330

$

166,261

$

(11,102

)

Plus: Intangible amortization net of tax

from continuing operations

24

24

24

20

21

72

61

Net income (loss) adjusted for

intangible amortization

$

56,811

$

55,865

$

53,657

$

56,332

$

51,351

$

166,333

$

(11,041

)

Period end common shares outstanding

(d)

60,126,376

60,401,684

60,718,411

61,008,023

61,206,606

TANGIBLE COMMON EQUITY MEASUREMENTS

Return on average tangible equity from

continuing operations (1)

12.84

%

13.13

%

13.13

%

13.68

%

12.86

%

13.03

%

-1.02

%

Tangible equity/tangible assets

(a)/(b)

9.64

%

9.50

%

9.39

%

9.13

%

9.07

%

Tangible equity/risk-weighted assets

(a)/(c)

11.66

%

11.41

%

11.23

%

10.86

%

10.97

%

Tangible book value

(a)/(d)*1,000

$

29.60

$

28.74

$

27.78

$

26.68

$

26.88

COMMON EQUITY TIER 1 CAPITAL (CET1)

Total shareholders' equity

$

2,114,268

$

2,070,789

$

2,021,227

$

1,962,327

$

1,980,096

CECL transition adjustment

6,500

6,500

AOCI-related adjustments

19,380

30,489

48,702

83,659

29,045

CET1 adjustments and deductions:

Goodwill net of associated deferred

tax liabilities (DTLs)

(320,754

)

(320,755

)

(320,756

)

(320,756

)

(320,757

)

Other adjustments and deductions

for CET1 (2)

(111

)

(955

)

(2,175

)

(2,058

)

(115

)

CET1 capital

(e)

1,812,783

1,779,568

1,746,998

1,729,672

1,694,769

Additional tier 1 capital instruments

plus related surplus

60,000

60,000

60,000

60,000

60,000

Tier 1 capital

$

1,872,783

$

1,839,568

$

1,806,998

$

1,789,672

$

1,754,769

Common equity tier 1 capital ratio

(e)/(c)

11.88

%

11.70

%

11.63

%

11.54

%

11.30

%

(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, 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

Nine Months Ended

9/30/2025

6/30/2025

3/31/2025

12/31/2024

9/30/2024

9/30/2025

9/30/2024

Net interest income (GAAP)

(a)

$

162,441

$

158,756

$

152,055

$

155,848

$

154,714

$

473,252

$

428,573

Noninterest income (loss) (GAAP)

39,931

39,890

42,584

40,950

37,562

122,405

(64,369

)

Add:

Loss on sale of 1-4 family mortgage loans (incl in

Other, net)

4,798

Visa C shares fair value adjustment (incl in Other, net)

(8,056

)

Securities (gains) losses, net

182,792

Noninterest income from adjusted continuing

operations (Non-GAAP)

(b)

$

39,931

$

39,890

$

42,584

$

40,950

$

37,562

$

122,405

$

115,165

Adjusted pre-provision revenue

(a)+(b)=(c)

$

202,372

$

198,646

$

194,639

$

196,798

$

192,276

$

595,657

$

543,738

Noninterest expense (GAAP)

(d)

130,933

125,114

124,011

124,430

123,270

380,058

361,260

PPNR (Non-GAAP)

(c)-(d)

$

71,439

$

73,532

$

70,628

$

72,368

$

69,006

$

215,599

$

182,478

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

September 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

Nine Months Ended

9/30/2025

6/30/2025

3/31/2025

12/31/2024

9/30/2024

9/30/2025

9/30/2024

Net income (loss) (GAAP) from continuing operations

$

56,787

$

55,841

$

53,633

$

56,312

$

51,330

$

166,261

$

(11,102

)

Significant non-routine transactions (net of taxes):

PCL, LHFI sale of nonperforming 1-4 family

6,475

Loss on sale of 1-4 family mortgage loans

3,598

Visa C shares fair value adjustment

(6,042

)

Securities gains (losses), net

137,094

Net income adjusted for significant non-routine

transactions (Non-GAAP)

$

56,787

$

55,841

$

53,633

$

56,312

$

51,330

$

166,261

$

130,023

Diluted EPS from adjusted continuing operations

$

0.94

$

0.92

$

0.88

$

0.92

$

0.84

$

2.74

$

2.12

FINANCIAL RATIOS - REPORTED (GAAP)

Return on average equity from continuing operations

10.78

%

10.97

%

10.92

%

11.36

%

10.62

%

10.89

%

-0.83

%

Return on average tangible equity from

continuing operations

12.84

%

13.13

%

13.13

%

13.68

%

12.86

%

13.03

%

-1.02

%

Return on average assets from continuing operations

1.21

%

1.21

%

1.19

%

1.23

%

1.10

%

1.21

%

-0.08

%

FINANCIAL RATIOS - ADJUSTED (NON-GAAP)

Return on average equity from adjusted

continuing operations

n/a

n/a

n/a

n/a

n/a

n/a

9.40

%

Return on average tangible equity from adjusted

continuing operations

n/a

n/a

n/a

n/a

n/a

n/a

11.49

%

Return on average assets from adjusted

continuing operations

n/a

n/a

n/a

n/a

n/a

n/a

0.93

%

n/a - not applicable

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

September 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

Nine Months Ended

9/30/2025

6/30/2025

3/31/2025

12/31/2024

9/30/2024

9/30/2025

9/30/2024

Total noninterest expense (GAAP)

$

130,933

$

125,114

$

124,011

$

124,430

$

123,270

$

380,058

$

361,260

Less:

Other real estate expense, net

(1,932

)

(159

)

(452

)

286

(2,452

)

(2,543

)

(3,450

)

Amortization of intangibles

(31

)

(32

)

(31

)

(27

)

(28

)

(94

)

(83

)

Charitable contributions resulting in

state tax credits

(334

)

(334

)

(334

)

(300

)

(300

)

(1,002

)

(900

)

Adjusted noninterest expense (Non-GAAP)

(a)

$

128,636

$

124,589

$

123,194

$

124,389

$

120,490

$

376,419

$

356,827

Net interest income (GAAP)

$

162,441

$

158,756

$

152,055

$

155,848

$

154,714

$

473,252

$

428,573

Add:

Tax equivalent adjustment

2,777

2,652

2,684

2,596

3,305

8,113

9,974

Net interest income-FTE (Non-GAAP)

(b)

$

165,218

$

161,408

$

154,739

$

158,444

$

158,019

$

481,365

$

438,547

Noninterest income (loss) (GAAP)

$

39,931

$

39,890

$

42,584

$

40,950

$

37,562

$

122,405

$

(64,369

)

Add:

Partnership amortization for tax

credit purposes

2,385

2,137

2,124

1,992

1,977

6,646

5,635

Loss on sale of 1-4 family mortgage loans

4,798

Securities (gains) losses, net

182,792

Less:

Visa C shares fair value adjustment

(8,056

)

Adjusted noninterest income (Non-GAAP)

(c)

$

42,316

$

42,027

$

44,708

$

42,942

$

39,539

$

129,051

$

120,800

Adjusted revenue (Non-GAAP)

(b)+(c)

$

207,534

$

203,435

$

199,447

$

201,386

$

197,558

$

610,416

$

559,347

Efficiency ratio (Non-GAAP)

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

61.98

%

61.24

%

61.77

%

61.77

%

60.99

%

61.67

%

63.79

%

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