Trustmark CorporationNASDAQ: TRMK

Trustmark Corporation Announces Fourth Quarter and Fiscal Year 2024 Financial Results

· Issued by Trustmark Corporation via Business Wire

Earnings and profitability significantly enhanced, share repurchase activity resumed, quarterly cash dividend increased

JACKSON, Miss.--(BUSINESS WIRE)-- Trustmark Corporation (NASDAQGS:TRMK) reported net income of $56.3 million in the fourth quarter of 2024, representing diluted earnings per share of $0.92. Net income increased $5.0 million, or 9.7%, from the prior quarter while diluted EPS increased $0.08. In the fourth quarter, Trustmark’s net income produced a return on average tangible equity of 13.68% and a return on average assets of 1.23%.

This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20250128049337/en/

Printer friendly version of earnings release with consolidated financial statements and notes: https://www.businesswire.com/news/home/54193799/en

Financial results in 2024, which included the sale of Fisher Brown Bottrell Insurance, Inc. (FBBI) in the second quarter, 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.

For the full year, Trustmark reported net income from continuing operations of $45.2 million, representing diluted earnings per share of $0.74 and net income from adjusted continuing operations(1) of $186.3 million, or $3.04 per diluted share. Net income from adjusted continuing operations(1) in 2024 increased $27.1 million, or 17.0%, compared to the prior year.

Trustmark’s net income from continuing operations in 2024 produced a return on average tangible equity of 3.04% and a return on average assets of 0.24% while net income from adjusted continuing operations(1) generated a return on average tangible equity of 12.71% and a return on average assets of 1.01%.

Trustmark’s Board of Directors announced a 4.3% increase in its regular quarterly dividend to $0.24 per share from $0.23 per share. The Board declared the dividend payable March 15, 2025, to shareholders of record on March 1, 2025. This action raises the indicated annual dividend rate to $0.96 per share from $0.92 per share. During the fourth quarter Trustmark repurchased $7.5 million, or approximately 203 thousand of its common shares. The increase in Trustmark's quarterly dividend and resumption of activity in the share repurchase program have been made possible by continued improvement in profitability and accretion of capital.

2024 Highlights

  • Total revenue from continuing operations in 2024 was $561.0 million while total revenue from adjusted continuing operations(1) was $740.5 million, an increase of $39.2 million, or 5.6%, from the prior year
  • Net interest income (FTE) totaled $597.0 million, up 5.4% in 2024 to produce a net interest margin of 3.51%, up 19 basis points from 2023
  • Wealth management revenue totaled $37.3 million, up 6.2% in 2024
  • Noninterest income from continuing operations was a negative $23.4 million in 2024 while noninterest income from adjusted continuing operations(1) totaled $156.1 million, up $7.7 million, or 5.2%, from the prior year
  • Noninterest expense from continuing operations totaled $485.7 million in 2024, a decline of $10.0 million compared to the prior year; noninterest expense from adjusted continuing operations(1) declined $2.1 million in 2024
  • Efficiency ratio improved 400 basis points to 63.26% in 2024
  • Loans held for investment (HFI) increased $139.4 million, or 1.1%, in 2024
  • Net charge-offs represented 0.12% of average loans in 2024, excluding portfolio sale of 1-4 family mortgage loans in the second quarter
  • Deposits decreased $461.6 million, or 3.0%, in 2024 driven largely by intentional declines in public funds and brokered deposits of $397.9 million and $328.9 million, respectively
  • Capital ratios materially increased during 2024; repurchased $7.5 million, or approximately 203 thousand shares, of common stock
  • Continued technology investments to enhance efficiency and productivity

Duane A. Dewey, President and CEO, commented, “2024 was a transformational year for Trustmark, reflecting the sale of our insurance agency, the restructuring of our balance sheet, and expanded sales and service initiatives designed to meet the needs of our customers. These actions, along with other initiatives in prior years, have significantly enhanced financial performance and Trustmark’s forward earnings profile. Our capital levels rose meaningfully, which led to the Board’s decision to increase the quarterly cash dividend along with our renewed activity in the share repurchase program. Thanks to the dedicated efforts of our associates, Trustmark is well-positioned for 2025 and beyond.”

Balance Sheet Management

  • Loans HFI totaled $13.1 billion at December 31, 2024, down 0.1% from the prior quarter and up 1.1% year over year
  • Deposits totaled $15.1 billion at December 31, 2024, down 0.9% from the previous quarter and 3.0% year-over-year
  • Maintained strong capital position with CET1 ratio of 11.54% and total risk-based capital ratio of 13.97%

Loans HFI totaled $13.1 billion at December 31, 2024, reflecting a decrease of $10.2 million, or 0.1%, linked-quarter and an increase of $139.4 million, or 1.1%, year-over-year. Trustmark’s loan portfolio remains well-diversified by loan type and geography.

Deposits totaled $15.1 billion at December 31, 2024, down $132.8 million, or 0.9%, from the prior quarter driven by the intentional decline in brokered deposits of $150.0 million. Year-over-year, deposits declined $461.6 million, or 3.0%, driven by intentional declines in public funds and brokered deposits of $397.9 million and $328.9 million, respectively. Trustmark continues to maintain a strong liquidity position as loans HFI represented 86.6% of total deposits at year-end 2024. Noninterest-bearing deposits represented 20.3% of total deposits at December 31, 2024. Interest-bearing deposit costs totaled 2.51% for the fourth quarter, a decrease of 30 basis points linked-quarter. The total cost of interest-bearing liabilities was 2.61% for the fourth quarter of 2024, a decrease of 33 basis points from the prior quarter.

During the fourth quarter, and for the twelve months ended December 31, 2024, Trustmark repurchased $7.5 million, or approximately 203 thousand of its 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 December 31, 2024, Trustmark’s tangible equity to tangible assets ratio was 9.13%, while the total risk-based capital ratio was 13.97%. Tangible book value per share was $26.68 at December 31, 2024, up 22.8% from the prior year.

Credit Quality

  • Net charge-offs totaled $4.6 million, representing 0.14% of average loans in the fourth quarter
  • Net provision for credit losses totaled $7.5 million in the fourth quarter
  • Allowance for credit losses (ACL) represented 1.22% of loans HFI and 341.20% of nonperforming loans, excluding individually analyzed loans at year-end

Nonaccrual loans totaled $80.1 million at December 31, 2024, an increase of $6.3 million from the prior quarter and a decline of $19.9 million year-over-year. Other real estate totaled $5.9 million, reflecting an increase of $2.0 million from the prior quarter and a decrease of $1.0 million from the prior year. Collectively, nonperforming assets totaled $86.0 million, representing 0.65% of loans HFI and held for sale (HFS) at December 31, 2024.

The net provision for credit losses totaled $7.5 million in the fourth quarter compared to $6.5 million in the third quarter and $6.7 million in the fourth quarter of 2023. The provision for credit losses for loans HFI was $7.0 million in the fourth quarter and was primarily attributable to changes to the economic forecast and net adjustments to the qualitative factors. The provision for credit losses for off-balance sheet credit exposures was $502 thousand, primarily driven by net adjustments to the qualitative factors and increases in unfunded commitments.

Allocation of Trustmark’s $160.3 million ACL on loans HFI represented 1.10% of commercial loans and 1.62% of consumer and home mortgage loans, resulting in an ACL to total loans HFI of 1.22% at December 31, 2024. Management believes the level of the ACL is commensurate with the credit losses currently expected in the loan portfolio.

Revenue Generation

  • Total revenue expanded to $196.8 million in the fourth quarter
  • Net interest income (FTE) totaled $158.4 million in the fourth quarter, up 0.3% linked-quarter
  • Net interest margin totaled 3.76% in the fourth quarter, up 7 basis points from the prior quarter
  • Noninterest income totaled $41.0 million, up 9.0% from the prior quarter, representing 20.8% of total revenue in the fourth quarter

Revenue in the fourth quarter totaled $196.8 million, an increase of 2.4% from the prior quarter, reflecting growth in net interest income and noninterest income. In 2024, total revenue from continuing operations was $561.0 million while total revenue from adjusted continuing operations(1) was $740.5 million, an increase of $39.2 million, or 5.6%, from the prior year.

Net interest income (FTE) in the fourth quarter totaled $158.4 million, resulting in a net interest margin of 3.76%, up 7 basis points from the prior quarter. The increase in the net interest margin was primarily due to lower costs of interest-bearing liabilities which were offset in part by lower yields on the loans HFI and HFS portfolio.

Noninterest income in the fourth quarter totaled $41.0 million, an increase of $3.4 million from the prior quarter. The linked-quarter change was broad-based and reflected growth in virtually all fee-based businesses.

Mortgage loan production in the fourth quarter totaled $372.2 million, a decrease of 5.1% linked-quarter and an increase of 36.9% year-over-year. Mortgage banking revenue totaled $7.4 million in the fourth quarter, an increase of $1.3 million from the prior quarter and $1.9 million year-over-year. The linked-quarter increase is attributable to a decrease in negative net hedge ineffectiveness. In 2024, mortgage loan production totaled $1.4 billion, down 2.5% from the prior year. Mortgage banking revenue totaled $26.6 million in 2024, up $410 thousand from the prior year.

Wealth management revenue totaled $9.3 million in the fourth quarter, up 0.3% from the prior quarter and 7.6% from the prior year. The year-over-year change is attributable to increased trust management and brokerage revenue. In 2024, wealth management revenue totaled $37.3 million, up $2.2 million, or 6.2%, from the prior year, reflecting expanded investment services revenue driven by growth in assets under management.

Noninterest Expense

  • Noninterest expense increased $1.2 million, or 0.9%, linked-quarter
  • Salaries and employee benefits expense increased $2.5 million, or 3.8%, linked-quarter
  • Total other expense decreased $2.2 million, or 12.7%, linked-quarter

Salaries and employee benefits expense in the fourth quarter totaled $69.2 million, an increase of $2.5 million, or 3.8%, from the prior quarter. The increase was driven principally by year-end incentives. Total services and fees in the fourth quarter totaled $26.7 million, up $1.0 million from the prior quarter reflecting increased professional fees. Total other expense decreased $2.2 million, or 12.7%, linked-quarter to $15.1 million principally due to reduced other real estate expense, net.

(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

  • Completed sale of FBBI, producing a gain on sale of $228.3 million ($171.2 million, net of taxes)
  • Restructured investment securities portfolio; sold available for sale securities of $1.6 billion with an average yield of 1.36%, which generated a loss of $182.8 million ($137.1 million, net of taxes); purchased $1.4 billion of available for sale securities with an average yield of 4.85%
  • Sold a portfolio of 1-4 family mortgage loans that were three payments delinquent and/or nonaccrual at time of selection totaling $56.2 million (Mortgage Loan Sale) which generated a loss of $13.4 million ($10.1 million, net of taxes); sale drove a $54.1 million reduction in nonperforming loans
  • Exchanged Visa Class B-1 shares for Visa Class B-2 shares and Visa Class C common stock; Visa Class C stock exchange resulted in a gain of $8.1 million ($6.0 million, net of taxes)

Additional Information

As previously announced, Trustmark will conduct a conference call with analysts on Wednesday, January 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, February 12, 2025, in archived format at the same web address or by calling (877) 344-7529, passcode 2478325.

Trustmark is a financial services company providing banking and financial solutions through offices in Alabama, Florida, Georgia, Mississippi, Tennessee and Texas. Visit trustmark.com for more information.

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
December 31, 2024
($ in thousands)
(unaudited)
Linked Quarter Year over Year
QUARTERLY AVERAGE BALANCES 12/31/2024 9/30/2024 12/31/2023 $ Change % Change $ Change % Change
Securities AFS-taxable

$

1,708,226

$

1,658,999

$

1,986,825

$

49,227

3.0

%

$

(278,599

)

-14.0

%

Securities AFS-nontaxable

—

—

4,246

—

n/m

(4,246

)

-100.0

%

Securities HTM-taxable

1,346,141

1,368,943

1,430,169

(22,802

)

-1.7

%

(84,028

)

-5.9

%

Securities HTM-nontaxable

—

—

340

—

n/m

(340

)

-100.0

%

Total securities

3,054,367

3,027,942

3,421,580

26,425

0.9

%

(367,213

)

-10.7

%

Loans (includes loans held for sale)

13,275,762

13,379,658

13,010,028

(103,896

)

-0.8

%

265,734

2.0

%

Other earning assets

422,083

607,928

670,598

(185,845

)

-30.6

%

(248,515

)

-37.1

%

Total earning assets

16,752,212

17,015,528

17,102,206

(263,316

)

-1.5

%

(349,994

)

-2.0

%

Allowance for credit losses (ACL), loans held

 

for investment (LHFI)

(157,659

)

(154,476

)

(133,742

)

(3,183

)

-2.1

%

(23,917

)

-17.9

%

Other assets

1,627,890

1,646,241

1,749,069

(18,351

)

-1.1

%

(121,179

)

-6.9

%

Total assets

$

18,222,443

$

18,507,293

$

18,717,533

$

(284,850

)

-1.5

%

$

(495,090

)

-2.6

%

 
Interest-bearing demand deposits

$

5,493,700

$

5,382,346

$

5,053,935

$

111,354

2.1

%

$

439,765

8.7

%

Savings deposits

3,278,910

3,411,961

3,526,600

(133,051

)

-3.9

%

(247,690

)

-7.0

%

Time deposits

3,265,358

3,393,216

3,427,384

(127,858

)

-3.8

%

(162,026

)

-4.7

%

Total interest-bearing deposits

12,037,968

12,187,523

12,007,919

(149,555

)

-1.2

%

30,049

0.3

%

Fed funds purchased and repurchases

357,798

375,559

403,041

(17,761

)

-4.7

%

(45,243

)

-11.2

%

Other borrowings

218,244

339,417

590,765

(121,173

)

-35.7

%

(372,521

)

-63.1

%

Subordinated notes

123,666

123,611

123,446

55

0.0

%

220

0.2

%

Junior subordinated debt securities

61,856

61,856

61,856

—

0.0

%

—

0.0

%

Total interest-bearing liabilities

12,799,532

13,087,966

13,187,027

(288,434

)

-2.2

%

(387,495

)

-2.9

%

Noninterest-bearing deposits

3,192,358

3,221,516

3,296,351

(29,158

)

-0.9

%

(103,993

)

-3.2

%

Other liabilities

257,990

274,563

641,662

(16,573

)

-6.0

%

(383,672

)

-59.8

%

Total liabilities

16,249,880

16,584,045

17,125,040

(334,165

)

-2.0

%

(875,160

)

-5.1

%

Shareholders' equity

1,972,563

1,923,248

1,592,493

49,315

2.6

%

380,070

23.9

%

Total liabilities and equity

$

18,222,443

$

18,507,293

$

18,717,533

$

(284,850

)

-1.5

%

$

(495,090

)

-2.6

%

 
n/m - percentage changes greater than +/- 100% are considered not meaningful
 

See Notes to Consolidated Financial

 
TRUSTMARK CORPORATION AND SUBSIDIARIES    
CONSOLIDATED FINANCIAL INFORMATION    
December 31, 2024    
($ in thousands)    
(unaudited)    
     
Linked Quarter Year over Year
PERIOD END BALANCES 12/31/2024 9/30/2024 12/31/2023 $ Change % Change   $ Change % Change  
Cash and due from banks

$

567,251

$

805,436

$

975,343

$

(238,185

)

-29.6

%

$

(408,092

)

-41.8

%

Fed funds sold and reverse repurchases

—

10,000

—

(10,000

)

-100.0

%

—

n/m

Securities available for sale

1,692,534

1,725,795

1,762,878

(33,261

)

-1.9

%

(70,344

)

-4.0

%

Securities held to maturity

1,335,385

1,358,358

1,426,279

(22,973

)

-1.7

%

(90,894

)

-6.4

%

Loans held for sale (LHFS)

200,307

216,454

184,812

(16,147

)

-7.5

%

15,495

8.4

%

Loans held for investment (LHFI)

13,089,942

13,100,111

12,950,524

(10,169

)

-0.1

%

139,418

1.1

%

ACL LHFI

(160,270

)

(157,929

)

(139,367

)

(2,341

)

-1.5

%

(20,903

)

-15.0

%

Net LHFI

12,929,672

12,942,182

12,811,157

(12,510

)

-0.1

%

118,515

0.9

%

Premises and equipment, net

235,410

236,151

232,229

(741

)

-0.3

%

3,181

1.4

%

Mortgage servicing rights

139,317

125,853

131,870

13,464

10.7

%

7,447

5.6

%

Goodwill

334,605

334,605

334,605

—

0.0

%

—

0.0

%

Identifiable intangible assets

126

153

236

(27

)

-17.6

%

(110

)

-46.6

%

Other real estate

5,917

3,920

6,867

1,997

50.9

%

(950

)

-13.8

%

Operating lease right-of-use assets

34,668

36,034

35,711

(1,366

)

-3.8

%

(1,043

)

-2.9

%

Other assets

677,230

685,431

752,568

(8,201

)

-1.2

%

(75,338

)

-10.0

%

Assets of discontinued operations

—

—

67,634

—

n/m

(67,634

)

-100.0

%

Total assets

$

18,152,422

$

18,480,372

$

18,722,189

$

(327,950

)

-1.8

%

$

(569,767

)

-3.0

%

     
Deposits:    
Noninterest-bearing

$

3,073,565

$

3,142,792

$

3,197,620

$

(69,227

)

-2.2

%

$

(124,055

)

-3.9

%

Interest-bearing

12,034,610

12,098,143

12,372,143

(63,533

)

-0.5

%

(337,533

)

-2.7

%

Total deposits

15,108,175

15,240,935

15,569,763

(132,760

)

-0.9

%

(461,588

)

-3.0

%

Fed funds purchased and repurchases

324,008

365,643

405,745

(41,635

)

-11.4

%

(81,737

)

-20.1

%

Other borrowings

301,541

443,458

483,230

(141,917

)

-32.0

%

(181,689

)

-37.6

%

Subordinated notes

123,702

123,647

123,482

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

29,392

28,890

34,057

502

1.7

%

(4,665

)

-13.7

%

Operating lease liabilities

38,698

39,689

39,097

(991

)

-2.5

%

(399

)

-1.0

%

Other liabilities

202,723

196,158

331,085

6,565

3.3

%

(128,362

)

-38.8

%

Liabilities of discontinued operations

—

—

12,027

—

n/m

(12,027

)

-100.0

%

Total liabilities

16,190,095

16,500,276

17,060,342

(310,181

)

-1.9

%

(870,247

)

-5.1

%

Common stock

12,711

12,753

12,725

(42

)

-0.3

%

(14

)

-0.1

%

Capital surplus

157,899

163,156

159,688

(5,257

)

-3.2

%

(1,789

)

-1.1

%

Retained earnings

1,875,376

1,833,232

1,709,157

42,144

2.3

%

166,219

9.7

%

Accumulated other comprehensive

 

income (loss), net of tax

(83,659

)

(29,045

)

(219,723

)

(54,614

)

n/m

136,064

61.9

%

Total shareholders' equity

1,962,327

1,980,096

1,661,847

(17,769

)

-0.9

%

300,480

18.1

%

Total liabilities and equity

$

18,152,422

$

18,480,372

$

18,722,189

$

(327,950

)

-1.8

%

$

(569,767

)

-3.0

%

     
n/m - percentage changes greater than +/- 100% are considered not meaningful    
     

See Notes to Consolidated Financial

   
     
TRUSTMARK CORPORATION AND SUBSIDIARIES        
CONSOLIDATED FINANCIAL INFORMATION        
December 31, 2024        
($ in thousands except per share data)        
(unaudited)        
         
Quarter Ended   Linked Quarter Year over Year
INCOME STATEMENTS 12/31/2024 9/30/2024 12/31/2023   $ Change % Change   $ Change   % Change  
Interest and fees on LHFS & LHFI-FTE

$

211,019

$

220,433

$

210,288

$

(9,414

)

-4.3

%

$

731

0.3

%

Interest on securities-taxable

26,196

26,162

15,936

34

0.1

%

10,260

64.4

%

Interest on securities-tax exempt-FTE

—

—

44

—

n/m

(44

)

-100.0

%

Other interest income

5,128

8,302

9,920

(3,174

)

-38.2

%

(4,792

)

-48.3

%

Total interest income-FTE

242,343

254,897

236,188

(12,554

)

-4.9

%

6,155

2.6

%

Interest on deposits

75,941

86,043

80,847

(10,102

)

-11.7

%

(4,906

)

-6.1

%

Interest on fed funds purchased and repurchases

4,036

4,864

5,347

(828

)

-17.0

%

(1,311

)

-24.5

%

Other interest expense

3,922

5,971

9,946

(2,049

)

-34.3

%

(6,024

)

-60.6

%

Total interest expense

83,899

96,878

96,140

(12,979

)

-13.4

%

(12,241

)

-12.7

%

Net interest income-FTE

158,444

158,019

140,048

425

0.3

%

18,396

13.1

%

Provision for credit losses (PCL), LHFI

6,960

7,923

7,585

(963

)

-12.2

%

(625

)

-8.2

%

PCL, off-balance sheet credit exposures

502

(1,375

)

(888

)

1,877

n/m

1,390

n/m

PCL, LHFI sale of 1-4 family mortgage loans

—

—

—

—

n/m

—

n/m

Net interest income after provision-FTE

150,982

151,471

133,351

(489

)

-0.3

%

17,631

13.2

%

Service charges on deposit accounts

11,228

11,272

11,311

(44

)

-0.4

%

(83

)

-0.7

%

Bank card and other fees

8,717

7,931

8,502

786

9.9

%

215

2.5

%

Mortgage banking, net

7,388

6,119

5,519

1,269

20.7

%

1,869

33.9

%

Wealth management

9,319

9,288

8,657

31

0.3

%

662

7.6

%

Other, net

4,298

2,952

2,577

1,346

45.6

%

1,721

66.8

%

Securities gains (losses), net

—

—

39

—

n/m

(39

)

-100.0

%

Total noninterest income (loss)

40,950

37,562

36,605

3,388

9.0

%

4,345

11.9

%

Salaries and employee benefits

69,223

66,691

69,326

2,532

3.8

%

(103

)

-0.1

%

Services and fees

26,692

25,724

27,478

968

3.8

%

(786

)

-2.9

%

Net occupancy-premises

7,195

7,398

7,144

(203

)

-2.7

%

51

0.7

%

Equipment expense

6,208

6,141

6,457

67

1.1

%

(249

)

-3.9

%

Litigation settlement expense

—

—

—

—

n/m

—

n/m

Other expense

15,112

17,316

15,790

(2,204

)

-12.7

%

(678

)

-4.3

%

Total noninterest expense

124,430

123,270

126,195

1,160

0.9

%

(1,765

)

-1.4

%

Income (loss) from continuing operations

 

(cont. ops) before income taxes and tax eq adj

67,502

65,763

43,761

1,739

2.6

%

23,741

54.3

%

Tax equivalent adjustment

2,596

3,305

3,306

(709

)

-21.5

%

(710

)

-21.5

%

Income (loss) from cont. ops before income taxes

64,906

62,458

40,455

2,448

3.9

%

24,451

60.4

%

Income taxes from cont. ops

8,594

11,128

6,567

(2,534

)

-22.8

%

2,027

30.9

%

Income (loss) from cont. ops

56,312

51,330

33,888

4,982

9.7

%

22,424

66.2

%

Income from discontinued operations

 

(discont. ops) before income taxes

—

—

2,965

—

n/m

(2,965

)

-100.0

% 

Income taxes from discont. ops

—

—

730

—

n/m

(730

)

-100.0

%

Income from discont. ops

—

—

2,235

—

n/m

(2,235

)

-100.0

%

Net income

$

56,312

$

51,330

$

36,123

$

4,982

9.7

%

$

20,189

55.9

%

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

$

0.92

$

0.84

$

0.55

$

0.08

9.5

%

$

0.37

67.3

%

Basic earnings per share from discont. ops

$

—

$

—

$

0.04

$

—

n/m

$

(0.04

)

-100.0

%

Basic earnings per share - total

$

0.92

$

0.84

$

0.59

$

0.08

9.5

%

$

0.33

55.9

%

         
Diluted earnings (loss) per share from cont. ops

$

0.92

$

0.84

$

0.55

$

0.08

9.5

%

$

0.37

67.3

%

Diluted earnings per share from discont. ops

$

—

$

—

$

0.04

$

—

n/m

$

(0.04

)

-100.0

%

Diluted earnings per share - total

$

0.92

$

0.84

$

0.59

$

0.08

9.5

%

$

0.33

55.9

%

         
Dividends per share

$

0.23

$

0.23

$

0.23

$

—

0.0

%

$

—

0.0

%

         
Weighted average shares outstanding        
Basic

61,101,954

61,206,599

61,070,481

     
Diluted

61,367,825

61,448,410

61,296,840

     
Period end shares outstanding

61,008,023

61,206,606

61,071,173

     
         
(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 Financial

         
         
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
December 31, 2024
($ in thousands)
(unaudited)
 
 
Quarter Ended Linked Quarter Year over Year
NONPERFORMING ASSETS 12/31/2024 9/30/2024 12/31/2023 $ Change % Change $ Change % Change
Nonaccrual LHFI
Alabama

$

18,601

$

25,835

$

23,271

$

(7,234

)

-28.0

%

$

(4,670

)

-20.1

%

Florida

305

111

170

194

n/m

135

79.4

%

Mississippi (1)

42,203

31,536

54,615

10,667

33.8

%

(12,412

)

-22.7

%

Tennessee (2)

2,431

3,180

1,802

(749

)

-23.6

%

629

34.9

%

Texas

16,569

13,163

20,150

3,406

25.9

%

(3,581

)

-17.8

%

Total nonaccrual LHFI

80,109

73,825

100,008

6,284

8.5

%

(19,899

)

-19.9

%

Other real estate
Alabama

170

170

1,397

—

0.0

%

(1,227

)

-87.8

%

Florida

—

—

—

—

n/m

—

n/m

Mississippi (1)

2,407

1,772

1,242

635

35.8

%

1,165

93.8

%

Tennessee (2)

1,079

—

—

1,079

n/m

1,079

n/m

Texas

2,261

1,978

4,228

283

14.3

%

(1,967

)

-46.5

%

Total other real estate

5,917

3,920

6,867

1,997

50.9

%

(950

)

-13.8

%

Total nonperforming assets

$

86,026

$

77,745

$

106,875

$

8,281

10.7

%

$

(20,849

)

-19.5

%

 
LOANS PAST DUE OVER 90 DAYS
LHFI

$

4,092

$

5,352

$

5,790

$

(1,260

)

-23.5

%

$

(1,698

)

-29.3

%

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

$

71,255

$

63,703

$

51,243

$

7,552

11.9

%

$

20,012

39.1

%

 
Quarter Ended Linked Quarter Year over Year
ACL LHFI 12/31/2024 9/30/2024 12/31/2023 $ Change % Change $ Change % Change
Beginning Balance

$

157,929

$

154,685

$

134,031

$

3,244

2.1

%

$

23,898

17.8

%

PCL, LHFI

6,960

7,923

7,585

(963

)

-12.2

%

(625

)

-8.2

%

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

(7,730

)

(7,142

)

(4,250

)

(588

)

-8.2

%

(3,480

)

-81.9

%

Recoveries

3,111

2,463

2,001

648

26.3

%

1,110

55.5

%

Net (charge-offs) recoveries

(4,619

)

(4,679

)

(2,249

)

60

1.3

%

(2,370

)

n/m

Ending Balance

$

160,270

$

157,929

$

139,367

$

2,341

1.5

%

$

20,903

15.0

%

 
NET (CHARGE-OFFS) RECOVERIES
Alabama

$

(3,608

)

$

(3,098

)

$

(299

)

$

(510

)

-16.5

%

$

(3,309

)

n/m

Florida

8

595

180

(587

)

-98.7

%

(172

)

-95.6

%

Mississippi (1)

(1,319

)

(1,881

)

(1,943

)

562

29.9

%

624

32.1

%

Tennessee (2)

(208

)

(296

)

(193

)

88

29.7

%

(15

)

-7.8

%

Texas

508

1

6

507

n/m

502

n/m

Total net (charge-offs) recoveries

$

(4,619

)

$

(4,679

)

$

(2,249

)

$

60

1.3

%

$

(2,370

)

n/m

 
(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 Financial

 
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
December 31, 2024
($ in thousands)
(unaudited)
Quarter Ended Year Ended
AVERAGE BALANCES 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 12/31/2024 12/31/2023
Securities AFS-taxable

$

1,708,226

$

1,658,999

$

1,866,227

$

1,927,619

$

1,986,825

$

1,789,685

$

2,090,201

Securities AFS-nontaxable

—

—

—

—

4,246

—

4,657

Securities HTM-taxable

1,346,141

1,368,943

1,421,246

1,418,476

1,430,169

1,388,531

1,454,450

Securities HTM-nontaxable

—

—

112

340

340

112

1,854

Total securities

3,054,367

3,027,942

3,287,585

3,346,435

3,421,580

3,178,328

3,551,162

Loans (includes loans held for sale)

13,275,762

13,379,658

13,309,127

13,169,805

13,010,028

13,283,829

12,801,531

Other earning assets

422,083

607,928

592,735

571,329

670,598

548,336

729,673

Total earning assets

16,752,212

17,015,528

17,189,447

17,087,569

17,102,206

17,010,493

17,082,366

ACL LHFI

(157,659

)

(154,476

)

(143,245

)

(138,711

)

(133,742

)

(148,564

)

(125,942

)

Other assets

1,627,890

1,646,241

1,740,307

1,730,521

1,749,069

1,685,971

1,718,058

Total assets

$

18,222,443

$

18,507,293

$

18,786,509

$

18,679,379

$

18,717,533

$

18,547,900

$

18,674,482

 
Interest-bearing demand deposits

$

5,493,700

$

5,382,346

$

5,222,369

$

5,291,779

$

5,053,935

$

5,348,043

$

4,871,977

Savings deposits

3,278,910

3,411,961

3,653,966

3,686,027

3,526,600

3,506,829

3,838,791

Time deposits

3,265,358

3,393,216

3,346,046

3,321,601

3,427,384

3,331,543

2,691,682

Total interest-bearing deposits

12,037,968

12,187,523

12,222,381

12,299,407

12,007,919

12,186,415

11,402,450

Fed funds purchased and repurchases

357,798

375,559

434,760

428,127

403,041

398,884

410,945

Other borrowings

218,244

339,417

534,350

463,459

590,765

388,266

984,315

Subordinated notes

123,666

123,611

123,556

123,501

123,446

123,584

123,364

Junior subordinated debt securities

61,856

61,856

61,856

61,856

61,856

61,856

61,856

Total interest-bearing liabilities

12,799,532

13,087,966

13,376,903

13,376,350

13,187,027

13,159,005

12,982,930

Noninterest-bearing deposits

3,192,358

3,221,516

3,183,524

3,120,566

3,296,351

3,179,641

3,532,134

Other liabilities

257,990

274,563

498,593

505,942

641,662

383,627

589,320

Total liabilities

16,249,880

16,584,045

17,059,020

17,002,858

17,125,040

16,722,273

17,104,384

Shareholders' equity

1,972,563

1,923,248

1,727,489

1,676,521

1,592,493

1,825,627

1,570,098

Total liabilities and equity

$

18,222,443

$

18,507,293

$

18,786,509

$

18,679,379

$

18,717,533

$

18,547,900

$

18,674,482

 

See Notes to Consolidated Financial

 
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
December 31, 2024
($ in thousands)
(unaudited)
 
 
PERIOD END BALANCES 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023
Cash and due from banks

$

567,251

$

805,436

$

822,141

$

606,061

$

975,343

Fed funds sold and reverse repurchases

—

10,000

—

—

—

Securities available for sale

1,692,534

1,725,795

1,621,659

1,702,299

1,762,878

Securities held to maturity

1,335,385

1,358,358

1,380,487

1,415,025

1,426,279

LHFS

200,307

216,454

185,698

172,937

184,812

LHFI

13,089,942

13,100,111

13,155,418

13,057,943

12,950,524

ACL LHFI

(160,270

)

(157,929

)

(154,685

)

(142,998

)

(139,367

)

Net LHFI

12,929,672

12,942,182

13,000,733

12,914,945

12,811,157

Premises and equipment, net

235,410

236,151

232,681

232,630

232,229

Mortgage servicing rights

139,317

125,853

136,658

138,044

131,870

Goodwill

334,605

334,605

334,605

334,605

334,605

Identifiable intangible assets

126

153

181

208

236

Other real estate

5,917

3,920

6,586

7,620

6,867

Operating lease right-of-use assets

34,668

36,034

36,925

34,324

35,711

Other assets

677,230

685,431

694,133

744,821

752,568

Assets of discontinued operations

—

—

—

73,093

67,634

Total assets

$

18,152,422

$

18,480,372

$

18,452,487

$

18,376,612

$

18,722,189

 
Deposits:
Noninterest-bearing

$

3,073,565

$

3,142,792

$

3,153,506

$

3,039,652

$

3,197,620

Interest-bearing

12,034,610

12,098,143

12,309,382

12,298,905

12,372,143

Total deposits

15,108,175

15,240,935

15,462,888

15,338,557

15,569,763

Fed funds purchased and repurchases

324,008

365,643

314,121

393,215

405,745

Other borrowings

301,541

443,458

336,687

482,027

483,230

Subordinated notes

123,702

123,647

123,592

123,537

123,482

Junior subordinated debt securities

61,856

61,856

61,856

61,856

61,856

ACL on off-balance sheet credit exposures

29,392

28,890

30,265

33,865

34,057

Operating lease liabilities

38,698

39,689

40,517

37,792

39,097

Other liabilities

202,723

196,158

203,420

207,583

331,085

Liabilities of discontinued operations

—

—

—

15,581

12,027

Total liabilities

16,190,095

16,500,276

16,573,346

16,694,013

17,060,342

Common stock

12,711

12,753

12,753

12,747

12,725

Capital surplus

157,899

163,156

161,834

160,521

159,688

Retained earnings

1,875,376

1,833,232

1,796,111

1,736,485

1,709,157

Accumulated other comprehensive income (loss),
net of tax

(83,659

)

(29,045

)

(91,557

)

(227,154

)

(219,723

)

Total shareholders' equity

1,962,327

1,980,096

1,879,141

1,682,599

1,661,847

Total liabilities and equity

$

18,152,422

$

18,480,372

$

18,452,487

$

18,376,612

$

18,722,189

 

See Notes to Consolidated Financial

 
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
December 31, 2024  
($ in thousands except per share data)  
(unaudited)  
   
Quarter Ended Year Ended
INCOME STATEMENTS 12/31/2024 9/30/2024   6/30/2024 3/31/2024 12/31/2023 12/31/2024 12/31/2023
Interest and fees on LHFS & LHFI-FTE

$

211,019

$

220,433

$

216,399

$

209,456

$

210,288

$

857,307

$

788,719

Interest on securities-taxable

26,196

26,162

17,929

15,634

15,936

85,921

66,100

Interest on securities-tax exempt-FTE

—

—

1

4

44

5

263

Other interest income

5,128

8,302

8,126

8,111

9,920

29,667

37,215

Total interest income-FTE

242,343

254,897

242,455

233,205

236,188

972,900

892,297

Interest on deposits

75,941

86,043

83,681

83,716

80,847

329,381

245,951

Interest on fed funds purchased and repurchases

4,036

4,864

5,663

5,591

5,347

20,154

20,419

Other interest expense

3,922

5,971

8,778

7,703

9,946

26,374

59,584

Total interest expense

83,899

96,878

98,122

97,010

96,140

375,909

325,954

Net interest income-FTE

158,444

158,019

144,333

136,195

140,048

596,991

566,343

PCL, LHFI

6,960

7,923

14,696

7,708

7,585

37,287

27,362

PCL, off-balance sheet credit exposures

502

(1,375

)

(3,600

)

(192

)

(888

)

(4,665

)

(2,781

)

PCL, LHFI sale of 1-4 family mortgage loans

—

—

8,633

—

—

8,633

—

Net interest income after provision-FTE

150,982

151,471

124,604

128,679

133,351

555,736

541,762

Service charges on deposit accounts

11,228

11,272

10,924

10,958

11,311

44,382

43,416

Bank card and other fees

8,717

7,931

9,225

7,428

8,502

33,301

33,439

Mortgage banking, net

7,388

6,119

4,204

8,915

5,519

26,626

26,216

Wealth management

9,319

9,288

9,692

8,952

8,657

37,251

35,092

Other, net

4,298

2,952

7,461

3,102

2,577

17,813

10,231

Securities gains (losses), net

—

—

(182,792

)

—

39

(182,792

)

39

Total noninterest income (loss)

40,950

37,562

(141,286

)

39,355

36,605

(23,419

)

148,433

Salaries and employee benefits

69,223

66,691

64,838

65,487

69,326

266,239

268,270

Services and fees

26,692

25,724

24,743

24,431

27,478

101,590

107,805

Net occupancy-premises

7,195

7,398

7,265

7,270

7,144

29,128

28,507

Equipment expense

6,208

6,141

6,241

6,325

6,457

24,915

25,844

Litigation settlement expense

—

—

—

—

—

—

6,500

Other expense

15,112

17,316

15,239

16,151

15,790

63,818

58,770

Total noninterest expense

124,430

123,270

118,326

119,664

126,195

485,690

495,696

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

67,502

65,763

(135,008

)

48,370

43,761

46,627

194,499

Tax equivalent adjustment

2,596

3,305

3,304

3,365

3,306

12,570

13,465

Income (loss) from cont. ops before  
income taxes

64,906

62,458

(138,312

)

45,005

40,455

34,057

181,034

Income taxes from cont. ops

8,594

11,128

(37,707

)

6,832

6,567

(11,153

)

27,744

Income (loss) from cont. ops

56,312

51,330

(100,605

)

38,173

33,888

45,210

153,290

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

—

—

 

232,640

4,512

2,965

237,152

16,302

Income taxes from discont. ops

—

—

58,203

1,150

730

59,353

4,103

Income from discont. ops

—

—

174,437

3,362

2,235

177,799

12,199

Net income

$

56,312

$

51,330

$

73,832

$

41,535

$

36,123

$

223,009

$

165,489

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

$

0.92

$

0.84

$

(1.64

)

$

0.62

$

0.55

$

0.74

$

2.51

Basic earnings per share from discont. ops

$

—

$

—

$

2.85

$

0.05

$

0.04

$

2.91

$

0.20

Basic earnings per share - total

$

0.92

$

0.84

$

1.21

$

0.68

$

0.59

$

3.65

$

2.71

   
Diluted earnings (loss) per share from cont. ops

$

0.92

$

0.84

$

(1.64

)

$

0.62

$

0.55

$

0.74

$

2.50

Diluted earnings per share from discont. ops

$

—

$

—

$

2.84

$

0.05

$

0.04

$

2.90

$

0.20

Diluted earnings per share - total

$

0.92

$

0.84

$

1.20

$

0.68

$

0.59

$

3.63

$

2.70

   
Dividends per share

$

0.23

$

0.23

$

0.23

$

0.23

$

0.23

$

0.92

$

0.92

   
Weighted average shares outstanding  
Basic

61,101,954

61,206,599

61,196,820

61,128,425

61,070,481

61,158,427

61,053,849

Diluted

61,367,825

61,448,410

61,415,957

61,348,364

61,296,840

61,384,221

61,230,621

Period end shares outstanding

61,008,023

61,206,606

61,205,969

61,178,366

61,071,173

61,008,023

61,071,173

   
(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 Financial

   
     
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
December 31, 2024
($ in thousands)
(unaudited)
 
Quarter Ended
NONPERFORMING ASSETS 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023
Nonaccrual LHFI
Alabama

$

18,601

$

25,835

$

26,222

$

23,261

$

23,271

Florida

305

111

614

585

170

Mississippi (1)

42,203

31,536

14,773

59,059

54,615

Tennessee (2)

2,431

3,180

2,084

1,800

1,802

Texas

16,569

13,163

599

13,646

20,150

Total nonaccrual LHFI

80,109

73,825

44,292

98,351

100,008

Other real estate
Alabama

170

170

485

1,050

1,397

Florida

—

—

—

71

—

Mississippi (1)

2,407

1,772

1,787

2,870

1,242

Tennessee (2)

1,079

—

86

86

—

Texas

2,261

1,978

4,228

3,543

4,228

Total other real estate

5,917

3,920

6,586

7,620

6,867

Total nonperforming assets

$

86,026

$

77,745

$

50,878

$

105,971

$

106,875

 
LOANS PAST DUE OVER 90 DAYS
LHFI

$

4,092

$

5,352

$

5,413

$

5,243

$

5,790

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

$

71,255

$

63,703

$

58,079

$

56,530

$

51,243

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

$

157,929

$

154,685

$

142,998

$

139,367

$

134,031

$

139,367

$

120,214

PCL, LHFI

6,960

7,923

14,696

7,708

7,585

37,287

27,362

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

(7,730

)

(7,142

)

(5,120

)

(6,324

)

(4,250

)

(26,316

)

(17,515

)

Recoveries

3,111

2,463

2,111

2,247

2,001

9,932

9,306

Net (charge-offs) recoveries

(4,619

)

(4,679

)

(11,642

)

(4,077

)

(2,249

)

(25,017

)

(8,209

)

Ending Balance

$

160,270

$

157,929

$

154,685

$

142,998

$

139,367

$

160,270

$

139,367

 
NET (CHARGE-OFFS) RECOVERIES
Alabama

$

(3,608

)

$

(3,098

)

$

59

$

(341

)

$

(299

)

$

(6,988

)

$

(873

)

Florida

8

595

4

277

180

884

130

Mississippi (1)

(1,319

)

(1,881

)

(9,112

)

(1,489

)

(1,943

)

(13,801

)

(5,347

)

Tennessee (2)

(208

)

(296

)

(122

)

(179

)

(193

)

(805

)

1,644

Texas

508

1

(2,471

)

(2,345

)

6

(4,307

)

(3,763

)

Total net (charge-offs) recoveries

$

(4,619

)

$

(4,679

)

$

(11,642

)

$

(4,077

)

$

(2,249

)

$

(25,017

)

$

(8,209

)

 
(1) Mississippi includes Central and Southern Mississippi Regions.
(2) Tennessee includes Memphis, Tennessee and Northern Mississippi Regions.
 

See Notes to Consolidated Financial

 
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
December 31, 2024
(unaudited)
 
Quarter Ended Year Ended
FINANCIAL RATIOS AND OTHER DATA 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 12/31/2024 12/31/2023
Return on average equity from continuing operations

11.36

%

10.62

%

-23.42

%

9.16

%

8.44

%

2.48

%

9.76

%

Return on average equity from adjusted
continuing operations (1)

11.36

%

10.62

%

9.06

%

9.16

%

8.68

%

10.34

%

10.17

%

Return on average equity - total

11.36

%

10.62

%

17.19

%

9.96

%

9.00

%

12.22

%

10.54

%

 
Return on average tangible equity from
continuing operations

13.68

%

12.86

%

-29.05

%

11.45

%

10.70

%

3.04

%

12.43

%

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

13.68

%

12.86

%

11.14

%

11.45

%

10.98

%

12.71

%

12.95

%

Return on average tangible equity - total

13.68

%

12.86

%

21.91

%

12.98

%

11.92

%

15.20

%

14.04

%

 
Return on average assets from continuing operations

1.23

%

1.10

%

-2.16

%

0.83

%

0.72

%

0.24

%

0.82

%

Return on average assets from adjusted
continuing operations (1)

1.23

%

1.10

%

0.87

%

0.83

%

0.74

%

1.01

%

0.86

%

Return on average assets - total

1.23

%

1.10

%

1.58

%

0.89

%

0.77

%

1.20

%

0.89

%

 
Interest margin - Yield - FTE

5.76

%

5.96

%

5.67

%

5.49

%

5.48

%

5.72

%

5.22

%

Interest margin - Cost

1.99

%

2.27

%

2.30

%

2.28

%

2.23

%

2.21

%

1.91

%

Net interest margin - FTE

3.76

%

3.69

%

3.38

%

3.21

%

3.25

%

3.51

%

3.32

%

Efficiency ratio (2)

61.77

%

60.99

%

63.81

%

66.90

%

69.76

%

63.26

%

67.26

%

Full-time equivalent employees

2,500

2,500

2,515

2,712

2,757

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

0.14

%

0.14

%

0.09

%

0.12

%

0.07

%

0.12

%

0.06

%

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

0.21

%

0.24

%

0.44

%

0.24

%

0.23

%

0.28

%

0.21

%

Nonaccrual LHFI / (LHFI + LHFS)

0.60

%

0.55

%

0.33

%

0.74

%

0.76

%

Nonperforming assets / (LHFI + LHFS)

0.65

%

0.58

%

0.38

%

0.80

%

0.81

%

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

0.65

%

0.58

%

0.38

%

0.80

%

0.81

%

ACL LHFI / LHFI

1.22

%

1.21

%

1.18

%

1.10

%

1.08

%

ACL LHFI-commercial / commercial LHFI

1.10

%

1.08

%

1.05

%

0.93

%

0.85

%

ACL LHFI-consumer / consumer and
home mortgage LHFI

1.62

%

1.64

%

1.59

%

1.63

%

1.81

%

ACL LHFI / nonaccrual LHFI

200.06

%

213.92

%

349.24

%

145.39

%

139.36

%

ACL LHFI / nonaccrual LHFI
(excl individually analyzed loans)

341.20

%

497.27

%

840.20

%

235.29

%

249.31

%

 
CAPITAL RATIOS
Total equity / total assets

10.81

%

10.71

%

10.18

%

9.16

%

8.88

%

Tangible equity / tangible assets

9.13

%

9.07

%

8.52

%

7.47

%

7.22

%

Tangible equity / risk-weighted assets

10.86

%

10.97

%

10.18

%

8.83

%

8.76

%

Tier 1 leverage ratio

9.99

%

9.65

%

9.29

%

8.76

%

8.62

%

Common equity tier 1 capital ratio

11.54

%

11.30

%

10.92

%

10.12

%

10.04

%

Tier 1 risk-based capital ratio

11.94

%

11.70

%

11.31

%

10.51

%

10.44

%

Total risk-based capital ratio

13.97

%

13.71

%

13.29

%

12.42

%

12.29

%

 
STOCK PERFORMANCE
Market value-Close

$

35.37

$

31.82

$

30.04

$

28.11

$

27.88

Book value

$

32.17

$

32.35

$

30.70

$

27.50

$

27.21

Tangible book value

$

26.68

$

26.88

$

25.23

$

22.03

$

21.73

 
(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 Financial

 

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

December 31, 2024

($ in thousands)

(unaudited)

 

Note 1 - Significant Non-Routine Transactions

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

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

Note 2 - Securities Available for Sale and Held to Maturity

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

 

12/31/2024

9/30/2024

6/30/2024

3/31/2024

12/31/2023

SECURITIES AVAILABLE FOR SALE

U.S. Treasury securities

$

202,669

$

202,638

$

172,955

$

372,424

$

372,368

U.S. Government agency obligations

38,807

19,335

—

5,594

5,792

Mortgage-backed securities

Residential mortgage pass-through securities

Guaranteed by GNMA

28,411

25,798

23,489

22,232

23,135

Issued by FNMA and FHLMC

1,070,538

1,105,310

1,060,869

1,129,521

1,176,798

Other residential mortgage-backed securities

Issued or guaranteed by FNMA, FHLMC, or GNMA

—

—

—

79,099

86,074

Commercial mortgage-backed securities

Issued or guaranteed by FNMA, FHLMC, or GNMA

352,109

372,714

364,346

93,429

98,711

Total securities available for sale

$

1,692,534

$

1,725,795

$

1,621,659

$

1,702,299

$

1,762,878

SECURITIES HELD TO MATURITY

U.S. Treasury securities

$

29,842

$

29,648

$

29,455

$

29,261

$

29,068

Obligations of states and political subdivisions

—

—

—

340

340

Mortgage-backed securities

Residential mortgage pass-through securities

Guaranteed by GNMA

16,218

17,773

17,998

18,387

13,005

Issued by FNMA and FHLMC

423,372

436,177

449,781

461,457

469,593

Other residential mortgage-backed securities

Issued or guaranteed by FNMA, FHLMC, or GNMA

123,685

131,348

138,951

146,447

154,466

Commercial mortgage-backed securities

Issued or guaranteed by FNMA, FHLMC, or GNMA

742,268

743,412

744,302

759,133

759,807

Total securities held to maturity

$

1,335,385

$

1,358,358

$

1,380,487

$

1,415,025

$

1,426,279

 

At December 31, 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 $46.6 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

December 31, 2024

($ in thousands)

(unaudited)

Note 3 – Loan Composition

LHFI consisted of the following during the periods presented:

 

LHFI BY TYPE

12/31/2024

9/30/2024

6/30/2024

3/31/2024

12/31/2023

Loans secured by real estate:

Construction, land development and other land loans

$

1,417,148

$

1,588,256

$

1,638,972

$

1,539,461

$

1,510,679

Secured by 1-4 family residential properties

2,949,543

2,895,006

2,878,295

2,891,481

2,904,715

Secured by nonfarm, nonresidential properties

3,533,282

3,582,552

3,598,647

3,543,235

3,489,434

Other real estate secured

1,633,830

1,475,798

1,344,968

1,384,610

1,312,551

Commercial and industrial loans

1,840,722

1,767,079

1,880,607

1,922,711

1,922,910

Consumer loans

151,443

149,436

153,316

156,430

161,725

State and other political subdivision loans

969,836

996,002

1,053,015

1,052,844

1,088,466

Other loans and leases

594,138

645,982

607,598

567,171

560,044

LHFI

13,089,942

13,100,111

13,155,418

13,057,943

12,950,524

ACL LHFI

(160,270

)

(157,929

)

(154,685

)

(142,998

)

(139,367

)

Net LHFI

$

12,929,672

$

12,942,182

$

13,000,733

$

12,914,945

$

12,811,157

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:

 

December 31, 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

$

1,417,148

$

584,880

$

34,666

$

102,765

$

322,924

$

42,571

$

329,342

Secured by 1-4 family residential properties

2,949,543

153,836

59,418

—

2,610,722

85,913

39,654

Secured by nonfarm, nonresidential properties

3,533,282

1,023,992

192,212

74,794

1,481,810

126,296

634,178

Other real estate secured

1,633,830

815,394

1,646

—

387,663

1,144

427,983

Commercial and industrial loans

1,840,722

521,451

20,165

219,243

702,108

135,090

242,665

Consumer loans

151,443

21,663

7,926

—

94,973

14,782

12,099

State and other political subdivision loans

969,836

70,447

67,563

—

731,179

22,766

77,881

Other loans and leases

594,138

38,001

5,281

245,635

200,825

64,397

39,999

Loans

$

13,089,942

$

3,229,664

$

388,877

$

642,437

$

6,532,204

$

492,959

$

1,803,801

CONSTRUCTION, LAND DEVELOPMENT AND OTHER LAND LOANS BY REGION

Lots

$

60,977

$

24,292

$

6,498

$

94

$

20,100

$

2,799

$

7,194

Development

104,694

54,968

—

—

18,008

12,275

19,443

Unimproved land

102,857

17,206

12,074

—

25,343

9,892

38,342

1-4 family construction

318,716

156,679

8,397

15,140

84,260

17,057

37,183

Other construction

829,904

331,735

7,697

87,531

175,213

548

227,180

Construction, land development and other land loans

$

1,417,148

$

584,880

$

34,666

$

102,765

$

322,924

$

42,571

$

329,342

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

December 31, 2024

($ in thousands)

(unaudited)

Note 3 – Loan Composition (continued)

 

December 31, 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

$

309,752

$

99,486

$

21,718

$

—

$

93,786

$

18,743

$

76,019

Office

242,741

92,612

18,965

—

96,541

1,330

33,293

Hotel/motel

281,946

145,483

43,816

—

68,604

24,043

—

Mini-storage

145,027

33,789

1,598

6,537

90,748

616

11,739

Industrial

522,204

98,101

17,814

68,257

176,775

2,523

158,734

Health care

152,396

124,873

674

—

24,342

323

2,184

Convenience stores

23,627

2,658

399

—

12,693

207

7,670

Nursing homes/senior living

384,232

140,569

—

—

143,539

4,186

95,938

Other

100,983

28,242

7,613

—

49,094

7,699

8,335

Total non-owner occupied loans

2,162,908

765,813

112,597

74,794

756,122

59,670

393,912

Owner-occupied:

Office

150,115

49,734

34,049

—

38,489

10,216

17,627

Churches

50,304

11,726

3,844

—

29,223

3,130

2,381

Industrial warehouses

176,506

12,582

8,323

—

48,821

12,489

94,291

Health care

121,319

10,786

8,064

—

83,381

2,195

16,893

Convenience stores

109,568

10,907

2,092

—

56,605

—

39,964

Retail

67,668

8,449

12,992

—

31,750

6,399

8,078

Restaurants

52,385

3,466

2,745

—

25,491

16,413

4,270

Auto dealerships

40,377

4,113

174

—

21,105

14,985

—

Nursing homes/senior living

480,393

130,474

—

—

323,911

—

26,008

Other

121,739

15,942

7,332

—

66,912

799

30,754

Total owner-occupied loans

1,370,374

258,179

79,615

—

725,688

66,626

240,266

Loans secured by nonfarm, nonresidential properties

$

3,533,282

$

1,023,992

$

192,212

$

74,794

$

1,481,810

$

126,296

$

634,178

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

Year Ended

12/31/2024

9/30/2024

6/30/2024

3/31/2024

12/31/2023

12/31/2024

12/31/2023

Securities – taxable

3.41

%

3.44

%

2.19

%

1.88

%

1.85

%

2.70

%

1.86

%

Securities – nontaxable

—

—

3.59

%

4.73

%

3.81

%

4.46

%

4.04

%

Securities – total

3.41

%

3.44

%

2.19

%

1.88

%

1.85

%

2.70

%

1.87

%

LHFI & LHFS

6.32

%

6.55

%

6.54

%

6.40

%

6.41

%

6.45

%

6.16

%

Other earning assets

4.83

%

5.43

%

5.51

%

5.71

%

5.87

%

5.41

%

5.10

%

Total earning assets

5.76

%

5.96

%

5.67

%

5.49

%

5.48

%

5.72

%

5.22

%

Interest-bearing deposits

2.51

%

2.81

%

2.75

%

2.74

%

2.67

%

2.70

%

2.16

%

Fed funds purchased & repurchases

4.49

%

5.15

%

5.24

%

5.25

%

5.26

%

5.05

%

4.97

%

Other borrowings

3.86

%

4.53

%

4.91

%

4.78

%

5.08

%

4.60

%

5.09

%

Total interest-bearing liabilities

2.61

%

2.94

%

2.95

%

2.92

%

2.89

%

2.86

%

2.51

%

Total Deposits

1.98

%

2.22

%

2.18

%

2.18

%

2.10

%

2.14

%

1.65

%

Net interest margin

3.76

%

3.69

%

3.38

%

3.21

%

3.25

%

3.51

%

3.32

%

 

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

December 31, 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 7 basis points when compared to the third quarter of 2024, totaling 3.76% for the fourth quarter of 2024, primarily due to decreased costs of interest-bearing liabilities which were partially offset by the decrease in the yield for the loans held for investment and held for sale portfolio.

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 $1.1 million during the fourth quarter of 2024.

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

 

Quarter Ended

Year Ended

12/31/2024

9/30/2024

6/30/2024

3/31/2024

12/31/2023

12/31/2024

12/31/2023

Mortgage servicing income, net

$

7,161

$

7,127

$

6,993

$

6,934

$

6,731

$

28,215

$

27,196

Change in fair value-MSR from runoff

(3,118

)

(3,154

)

(3,447

)

(1,926

)

(2,972

)

(11,645

)

(10,030

)

Gain on sales of loans, net

4,470

4,648

5,151

5,009

3,913

19,278

15,345

Mortgage banking income before hedge

 

ineffectiveness

8,513

8,621

8,697

10,017

7,672

35,848

32,511

Change in fair value-MSR from market changes

12,710

(10,406

)

(1,626

)

5,123

(10,224

)

5,801

(1,489

)

Change in fair value of derivatives

(13,835

)

7,904

(2,867

)

(6,225

)

8,071

(15,023

)

(4,806

)

Net positive (negative) hedge ineffectiveness

(1,125

)

(2,502

)

(4,493

)

(1,102

)

(2,153

)

(9,222

)

(6,295

)

Mortgage banking, net

$

7,388

$

6,119

$

4,204

$

8,915

$

5,519

$

26,626

$

26,216

 

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

December 31, 2024

($ in thousands)

(unaudited)

 

Note 6 – Other Noninterest Income and Expense

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

 

Quarter Ended

Year Ended

12/31/2024

9/30/2024

6/30/2024

3/31/2024

12/31/2023

12/31/2024

12/31/2023

Partnership amortization for tax credit purposes

$

(1,992

)

$

(1,977

)

$

(1,824

)

$

(1,834

)

$

(2,013

)

$

(7,627

)

$

(7,988

)

Increase in life insurance cash surrender value

1,891

1,883

1,860

1,844

1,825

7,478

7,018

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

4,399

3,046

4,167

3,092

2,765

14,704

11,201

Total other, net

$

4,298

$

2,952

$

7,461

$

3,102

$

2,577

$

17,813

$

10,231

 

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

Year Ended

12/31/2024

9/30/2024

6/30/2024

3/31/2024

12/31/2023

12/31/2024

12/31/2023

Loan expense

$

2,921

$

2,824

$

2,880

$

2,955

$

2,380

$

11,580

$

11,114

Amortization of intangibles

27

28

27

28

33

110

290

FDIC assessment expense

4,815

5,071

4,816

4,509

4,844

19,211

13,529

Other real estate expense, net

(286

)

2,452

327

671

(184

)

3,164

119

Other miscellaneous expense

7,635

6,941

7,189

7,988

8,717

29,753

33,718

Total other expense

$

15,112

$

17,316

$

15,239

$

16,151

$

15,790

$

63,818

$

58,770

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

December 31, 2024

($ in thousands except per share data)

(unaudited)

 

Note 7 – Non-GAAP Financial Measures (continued)

 

Quarter Ended

Year Ended

12/31/2024

9/30/2024

6/30/2024

3/31/2024

12/31/2023

12/31/2024

12/31/2023

TANGIBLE EQUITY

AVERAGE BALANCES

Total shareholders' equity

$

1,972,563

$

1,923,248

$

1,727,489

$

1,676,521

$

1,592,493

$

1,825,627

$

1,570,098

Less: Goodwill

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

Identifiable intangible assets

(141

)

(168

)

(195

)

(224

)

(253

)

(182

)

(325

)

Total average tangible equity

$

1,637,817

$

1,588,475

$

1,392,689

$

1,341,692

$

1,257,635

$

1,490,840

$

1,235,168

PERIOD END BALANCES

Total shareholders' equity

$

1,962,327

$

1,980,096

$

1,879,141

$

1,682,599

$

1,661,847

Less: Goodwill

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

Identifiable intangible assets

(126

)

(153

)

(181

)

(208

)

(236

)

Total tangible equity

(a)

$

1,627,596

$

1,645,338

$

1,544,355

$

1,347,786

$

1,327,006

TANGIBLE ASSETS

Total assets

$

18,152,422

$

18,480,372

$

18,452,487

$

18,376,612

$

18,722,189

Less: Goodwill

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

Identifiable intangible assets

(126

)

(153

)

(181

)

(208

)

(236

)

Total tangible assets

(b)

$

17,817,691

$

18,145,614

$

18,117,701

$

18,041,799

$

18,387,348

Risk-weighted assets

(c)

$

14,990,258

$

15,004,024

$

15,165,038

$

15,257,385

$

15,153,263

NET INCOME (LOSS) ADJUSTED FOR INTANGIBLE AMORTIZATION

Net income (loss) from continuing operations

$

56,312

$

51,330

$

(100,605

)

$

38,173

$

33,888

$

45,210

$

153,290

Plus: Intangible amortization net of tax from

continuing operations

20

21

20

20

25

81

217

Net income (loss) adjusted for intangible amortization

$

56,332

$

51,351

$

(100,585

)

$

38,193

$

33,913

$

45,291

$

153,507

Period end common shares outstanding

(d)

61,008,023

61,206,606

61,205,969

61,178,366

61,071,173

TANGIBLE COMMON EQUITY MEASUREMENTS

Return on average tangible equity from

 

continuing operations (1)

13.68

%

12.86

%

-29.05

%

11.45

%

10.70

%

3.04

%

12.43

%

Tangible equity/tangible assets

(a)/(b)

9.13

%

9.07

%

8.52

%

7.47

%

7.22

%

Tangible equity/risk-weighted assets

(a)/(c)

10.86

%

10.97

%

10.18

%

8.83

%

8.76

%

Tangible book value

(a)/(d)*1,000

$

26.68

$

26.88

$

25.23

$

22.03

$

21.73

COMMON EQUITY TIER 1 CAPITAL (CET1)

Total shareholders' equity

$

1,962,327

$

1,980,096

$

1,879,141

$

1,682,599

$

1,661,847

CECL transition adjustment

6,500

6,500

6,500

6,500

13,000

AOCI-related adjustments

83,659

29,045

91,557

227,154

219,723

CET1 adjustments and deductions:

Goodwill net of associated deferred

 

tax liabilities (DTLs)

(320,756

)

(320,757

)

(320,758

)

(370,205

)

(370,212

)

Other adjustments and deductions

 

for CET1 (2)

(2,058

)

(115

)

(847

)

(2,588

)

(2,693

)

CET1 capital

(e)

1,729,672

1,694,769

1,655,593

1,543,460

1,521,665

Additional tier 1 capital instruments

 

plus related surplus

60,000

60,000

60,000

60,000

60,000

Tier 1 capital

$

1,789,672

$

1,754,769

$

1,715,593

$

1,603,460

$

1,581,665

Common equity tier 1 capital ratio

(e)/(c)

11.54

%

11.30

%

10.92

%

10.12

%

10.04

%

 

(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

December 31, 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

Year Ended

12/31/2024

9/30/2024

6/30/2024

3/31/2024

12/31/2023

12/31/2024

12/31/2023

Net interest income (GAAP)

(a)

$

155,848

$

154,714

$

141,029

$

132,830

$

136,742

$

584,421

$

552,878

Noninterest income (loss) (GAAP)

40,950

37,562

(141,286

)

39,355

36,605

(23,419

)

148,433

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)

$

40,950

$

37,562

$

38,248

$

39,355

$

36,605

$

156,115

$

148,433

Adjusted pre-provision revenue

(a)+(b)=(c)

$

196,798

$

192,276

$

179,277

$

172,185

$

173,347

$

740,536

$

701,311

Noninterest expense (GAAP)

$

124,430

$

123,270

$

118,326

$

119,664

$

126,195

$

485,690

$

495,696

Less:

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

—

—

—

—

(1,406

)

—

(1,406

)

Litigation settlement expense

—

—

—

—

—

—

(6,500

)

Noninterest expense from adjusted continuing

 

operations (Non-GAAP)

(d)

$

124,430

$

123,270

$

118,326

$

119,664

$

124,789

$

485,690

$

487,790

PPNR (Non-GAAP)

(c)-(d)

$

72,368

$

69,006

$

60,951

$

52,521

$

48,558

$

254,846

$

213,521

 

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

December 31, 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

Year Ended

12/31/2024

9/30/2024

6/30/2024

3/31/2024

12/31/2023

12/31/2024

12/31/2023

Net income (loss) (GAAP) from continuing operations

$

56,312

$

51,330

$

(100,605

)

$

38,173

$

33,888

$

45,210

$

153,290

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

—

1,055

Litigation settlement expense

—

—

—

—

—

—

4,875

Net income adjusted for significant non-routine

 

transactions (Non-GAAP)

$

56,312

$

51,330

$

40,520

$

38,173

$

34,943

$

186,335

$

159,220

Diluted EPS from adjusted continuing operations

$

0.92

$

0.84

$

0.66

$

0.62

$

0.57

$

3.04

$

2.60

FINANCIAL RATIOS - REPORTED (GAAP)

Return on average equity from continuing operations

11.36

%

10.62

%

-23.42

%

9.16

%

8.44

%

2.48

%

9.76

%

Return on average tangible equity from continuing operations

13.68

%

12.86

%

-29.05

%

11.45

%

10.70

%

3.04

%

12.43

%

Return on average assets from continuing operations

1.23

%

1.10

%

-2.16

%

0.83

%

0.72

%

0.24

%

0.82

%

FINANCIAL RATIOS - ADJUSTED (NON-GAAP)

Return on average equity from adjusted continuing operations

11.36

%

10.62

%

9.06

%

9.16

%

8.68

%

10.34

%

10.17

%

Return on average tangible equity from adjusted

continuing operations

13.68

%

12.86

%

11.14

%

11.45

%

10.98

%

12.71

%

12.95

%

Return on average assets from adjusted continuing operations

1.23

%

1.10

%

0.87

%

0.83

%

0.74

%

1.01

%

0.86

%

 

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

December 31, 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

Year Ended

12/31/2024

9/30/2024

6/30/2024

3/31/2024

12/31/2023

12/31/2024

12/31/2023

Total noninterest expense (GAAP)

$

124,430

$

123,270

$

118,326

$

119,664

$

126,195

$

485,690

$

495,696

Less:

Other real estate expense, net

286

(2,452

)

(327

)

(671

)

184

(3,164

)

(119

)

Amortization of intangibles

(27

)

(28

)

(27

)

(28

)

(33

)

(110

)

(290

)

Charitable contributions resulting in

state tax credits

(300

)

(300

)

(300

)

(300

)

(325

)

(1,200

)

(1,300

)

Reduction in force expense

—

—

—

—

(1,406

)

—

(1,406

)

Litigation settlement expense

—

—

—

—

—

—

(6,500

)

Adjusted noninterest expense (Non-GAAP)

(c)

$

124,389

$

120,490

$

117,672

$

118,665

$

124,615

$

481,216

$

486,081

Net interest income (GAAP)

$

155,848

$

154,714

$

141,029

$

132,830

$

136,742

$

584,421

$

552,878

Add:

Tax equivalent adjustment

2,596

3,305

3,304

3,365

3,306

12,570

13,465

Net interest income-FTE (Non-GAAP)

(a)

$

158,444

$

158,019

$

144,333

$

136,195

$

140,048

$

596,991

$

566,343

Noninterest income (loss) (GAAP)

$

40,950

$

37,562

$

(141,286

)

$

39,355

$

36,605

$

(23,419

)

$

148,433

Add:

Partnership amortization for tax credit purposes

1,992

1,977

1,824

1,834

2,013

7,627

7,988

Loss on sale of 1-4 family mortgage loans

—

—

4,798

—

—

4,798

—

Securities (gains) losses, net

—

—

182,792

—

(39

)

182,792

(39

)

Less:

Visa C shares fair value adjustment

—

—

(8,056

)

—

—

(8,056

)

—

Adjusted noninterest income (Non-GAAP)

(b)

$

42,942

$

39,539

$

40,072

$

41,189

$

38,579

$

163,742

$

156,382

Adjusted revenue (Non-GAAP)

(a)+(b)

$

201,386

$

197,558

$

184,405

$

177,384

$

178,627

$

760,733

$

722,725

Efficiency ratio (Non-GAAP)

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

61.77

%

60.99

%

63.81

%

66.90

%

69.76

%

63.26

%

67.26

%

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

View original source (Business Wire)