Trustmark CorporationNASDAQ: TRMK

Trustmark Corporation Announces Second Quarter 2025 Financial Results

· Issued by Trustmark Corporation via Business Wire

Profitability Metrics Continue to Expand; Strong Performance Reflects Loan and Deposit Growth, Stable Credit Quality, Robust Fee Income and Disciplined Expense Management

JACKSON, Miss.--(BUSINESS WIRE)-- Trustmark Corporation (NASDAQGS:TRMK) reported net income of $55.8 million in the second quarter of 2025, representing diluted earnings per share of $0.92. Trustmark’s performance during the second quarter produced a return on average tangible equity of 13.13% and a return on average assets of 1.21%. The Board of Directors declared a quarterly cash dividend of $0.24 per share payable September 15, 2025, to shareholders of record on September 1, 2025.

This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20250722679369/en/

Printer friendly version of earnings release with consolidated financial statements and notes: https://www.businesswire.com/news/home/20250722679369/en

Second Quarter Highlights

  • Loans held for investment (HFI) increased to $13.5 billion, reflecting diversified growth of 1.7% linked-quarter
  • Credit quality remained stable, nonperforming assets declined linked-quarter, and net charge-offs represented 0.12% of average loans
  • Deposits increased to $15.1 billion while cost of total deposits declined 3 basis points to 1.80%
  • Total revenue expanded $4.0 million, or 2.1%, linked-quarter to $198.6 million
  • Net interest income (FTE) increased $6.7 million, or 4.3%, linked-quarter, producing a net interest margin of 3.81%
  • Noninterest expense increased $1.1 million, or 0.9%, linked-quarter to $125.1 million

Duane A. Dewey, President and CEO, stated, “Our momentum continues to build as reflected in our solid financial performance in the second quarter of 2025. Diversified loan growth and solid credit quality continued. We were also successful in building and expanding attractive, cost-effective core deposit relationships. Our mortgage banking and wealth management businesses also performed well. These accomplishments are the results of our focused efforts to expand customer relationships and diligently manage expenses. Our associates have done a tremendous job of serving customers, building relationships, and demonstrating the value Trustmark can provide as their financial partner. We are well-positioned to create long-term value for our shareholders.”

Balance Sheet Management

  • Loans HFI increased $223.3 million, or 1.7%, during the quarter and $309.4 million, or 2.4%, year-over-year
  • Personal and commercial deposits totaled $13.0 billion at June 30, 2025, up $103.8 million, or 0.8%, from the prior quarter and $361.7 million, or 2.9%, year-over-year
  • Maintained strong capital position with CET1 ratio of 11.70% and total risk-based capital ratio of 14.15%
  • Repurchased $26.0 million, or approximately 764 thousand shares, of common stock during first six months of 2025

Loans HFI totaled $13.5 billion at June 30, 2025, reflecting an increase of $223.3 million, or 1.7%, linked-quarter and $309.4 million, or 2.4%, year-over-year. The linked-quarter growth was driven by 1-4 family mortgage loans, other loans and leases, commercial and industrial loans, other real estate secured loans, and construction, land development and other land loans. Trustmark’s loan portfolio remains well-diversified by loan type and geography.

Deposits totaled $15.1 billion at June 30, 2025, up $35.2 million, or 0.2%, from the prior quarter as growth in noninterest-bearing deposits of $65.5 million was offset in part by a decline in interest-bearing deposits of $30.3 million. Year-over-year, deposits declined $347.0 million, or 2.2%, driven by targeted declines in public funds and brokered deposits of $408.2 million and $300.5 million, respectively. Trustmark continues to maintain a strong liquidity position as loans HFI represented 89.1% of total deposits at the end of the second quarter. Noninterest-bearing deposits represented 20.7% of total deposits at June 30, 2025. Interest-bearing deposit costs totaled 2.28% for the second quarter, a decrease of 2 basis points linked-quarter while the cost of total deposits was 1.80%, a decrease of 3 basis points from the prior quarter.

During the second quarter, Trustmark repurchased $11.0 million, or approximately 341 thousand of its common shares. During the first six months of 2025, Trustmark repurchased $26.0 million, or approximately 764 thousand common shares. As previously announced, Trustmark’s Board of Directors authorized a stock repurchase program effective January 1, 2025, under which $100.0 million of Trustmark’s outstanding shares may be acquired through December 31, 2025. The repurchase program, which is subject to market conditions and management discretion, will continue to be implemented through open market repurchases or privately negotiated transactions. At June 30, 2025, Trustmark’s tangible equity to tangible assets ratio was 9.50%, while the total risk-based capital ratio was 14.15%. Tangible book value per share was $28.74 at June 30, 2025, an increase of 3.5% from the prior quarter and 13.9% from the prior year.

Credit Quality

  • Nonperforming assets declined 5.3% linked-quarter
  • Net provision for credit losses was $4.7 million in the second quarter
  • Net charge-offs (NCOs) totaled $4.1 million, including three individually analyzed credits totaling $2.7 million which were reserved for in prior periods; NCOs represented 0.12% of average loans in the second quarter
  • Allowance for credit losses (ACL) represented 1.25% of loans HFI and 272.20% of nonaccrual loans, excluding individually analyzed loans at June 30, 2025

Nonaccrual loans totaled $81.0 million at June 30, 2025, down $5.6 million from the prior quarter. Other real estate totaled $9.0 million, reflecting an increase of $624 thousand from the prior quarter. Collectively, nonperforming assets totaled $90.0 million at June 30, 2025, down $5.0 million, or 5.3%, from the prior quarter and represented 0.66% of loans HFI and held for sale (HFS).

The provision for credit losses for loans HFI was $5.3 million in the second quarter and was primarily attributable to loan growth and changes in the macroeconomic forecast partially offset by net adjustments to the qualitative factors due to positive credit migration. The provision for credit losses for off-balance sheet credit exposures was a negative $670 thousand in the second quarter, primarily driven by positive credit migration partially offset by changes in the macroeconomic forecast. Collectively, the provision for credit losses totaled $4.7 million in the second quarter compared to $5.3 million in the prior quarter and $11.1 million (excluding the provision associated with the mortgage loan sale) in the second quarter of 2024.

Allocation of Trustmark’s $168.2 million ACL on loans HFI represented 1.07% of commercial loans and 1.83% of consumer and home mortgage loans, resulting in an ACL to total loans HFI of 1.25% at June 30, 2025. Management believes the level of the ACL is commensurate with the credit losses currently expected in the loan portfolio.

Revenue Generation

  • Net interest income (FTE) totaled $161.4 million in the second quarter, up $6.7 million, or 4.3%, linked-quarter
  • Net interest margin totaled 3.81% in the second quarter, up 6 basis points from the prior quarter
  • Noninterest income totaled $39.9 million, down $2.7 million, or 6.3%, from the prior quarter

Revenue in the second quarter totaled $198.6 million, an increase of 2.1% from the prior quarter. The linked-quarter increase reflects growth in net interest income offset in part by a reduction in noninterest income.

Net interest income (FTE) in the second quarter expanded to $161.4 million, resulting in a net interest margin of 3.81%, up 6 basis points from the prior quarter. The expansion of the net interest margin was primarily due to the increase in the yield of loans HFI and held for sale portfolio as well as the decrease in the cost of interest-bearing liabilities.

Noninterest income in the second quarter totaled $39.9 million, a decrease of $2.7 million, or 6.3%, from the prior quarter. Excluding a $2.4 million gain on sale of a bank facility in the first quarter and a $272 thousand net loss on sale of bank facilities in the second quarter, noninterest income was unchanged linked-quarter. Linked-quarter increases in bank card and other fees and wealth management were more than offset by declines in other income, net, mortgage banking, net, and service charges on deposit accounts.

Mortgage loan production in the second quarter totaled $426.3 million, up 33.7% from the prior quarter and up 12.3% year-over-year. Mortgage banking revenue totaled $8.6 million in the second quarter, a decrease of $169 thousand, or 1.9%, linked-quarter and an increase of $4.4 million year-over-year. The linked-quarter decrease was principally due to increased servicing asset amortization offset in part by increased gain on sale of mortgage loans. The year-over-year increase was principally attributable to increased mortgage servicing revenue, gain on sale of loans, and improved net hedge ineffectiveness.

Wealth management revenue in the second quarter totaled $9.6 million, an increase of $95 thousand, or 1.0%, from the prior quarter and a decline of $54 thousand, or 0.6%, year-over-year. The linked-quarter growth reflected increased investment services revenue offset in part by lower trust management revenue.

Other income, net, totaled $2.3 million in the second quarter, down $3.7 million from the prior quarter. Excluding the aforementioned gain on sale of a bank facility in the first quarter and net loss on sale of bank facilities in the second quarter, other income, net, declined $952 thousand linked-quarter. Service charges on deposit accounts totaled $10.6 million in the second quarter, largely in-line with the prior quarter and a decrease of $339 thousand, or 3.1% year-over-year. Bank card and other fees totaled $8.8 million in the second quarter, up $1.1 million from the prior quarter principally due to increased customer derivative and interchange revenue. Year-over-year, bank card and other fees decreased $471 thousand.

Noninterest Expense

  • Total noninterest expense increased $1.1 million, or 0.9%, linked-quarter
  • Salaries and employee benefits expense declined $194 thousand, or 0.3%, linked-quarter
  • Equipment expense declined $102 thousand, or 1.6%, linked-quarter

Noninterest expense in the second quarter totaled $125.1 million, an increase of $1.1 million, or 0.9%, from the prior quarter and $6.8 million, or 5.7%, year-over-year. Salaries and employee benefits expense totaled $68.3 million in the second quarter, a decline of $194 thousand, or 0.3%, linked-quarter and an increase of $3.5 million, or 5.3%, year-over-year. The linked-quarter decline reflected a seasonal decrease in payroll taxes and stock compensation expense, which were offset in part by increased commissions and compensation expense. Services and fees in the second quarter totaled $27.0 million, an increase of $751 thousand, or 2.9%, from the prior quarter and $2.3 million, or 9.1%, year-over-year. The linked-quarter increase is attributable principally to professional fees. Total other expense in the second quarter was $16.1 million, an increase of $526 thousand, or 3.4%, linked-quarter and $866 thousand, or 5.7%, year-over-year. The linked-quarter change is attributable to increased loan expense and other miscellaneous expense offset in part by lower other real estate expense and a decrease in FDIC assessment expense.

Additional Information

As previously announced, Trustmark will conduct a conference call with analysts on Wednesday, July 23, 2025, at 8:30 a.m. Central Time to discuss the Corporation’s financial results. Interested parties may listen to the conference call by dialing (877) 317-3051 or by clicking on the link provided under the Investor Relations section of our website at www.trustmark.com. A replay of the conference call will also be available through Wednesday, August 6, 2025, in archived format at the same web address or by calling (877) 344-7529, passcode 1200603.

Trustmark is a financial services company providing banking and financial solutions through offices in Alabama, Florida, Georgia, Mississippi, Tennessee and Texas.

Forward-Looking Statements

Certain statements contained in this document constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. You can identify forward-looking statements by words such as “may,” “hope,” “will,” “should,” “expect,” “plan,” “anticipate,” “intend,” “believe,” “estimate,” “predict,” “project,” “potential,” “seek,” “continue,” “could,” “would,” “future” or the negative of those terms or other words of similar meaning. You should read statements that contain these words carefully because they discuss our future expectations or state other “forward-looking” information. These forward-looking statements include, but are not limited to, statements relating to anticipated future operating and financial performance measures, including net interest margin, credit quality, business initiatives, growth opportunities and growth rates, among other things, and encompass any estimate, prediction, expectation, projection, opinion, anticipation, outlook or statement of belief included therein as well as the management assumptions underlying these forward-looking statements. You should be aware that the occurrence of the events described under the caption “Risk Factors” in Trustmark’s filings with the Securities and Exchange Commission (SEC) could have an adverse effect on our business, results of operations or financial condition. Should one or more of these risks materialize, or should any such underlying assumptions prove to be significantly different, actual results may vary significantly from those anticipated, estimated, projected or expected.

Risks that could cause actual results to differ materially from current expectations of Management include, but are not limited to, actions by the Board of Governors of the Federal Reserve System (FRB) that impact the level of market interest rates, local, state, national and international economic and market conditions, conditions in the housing and real estate markets in the regions in which Trustmark operates and the extent and duration of the current volatility in the credit and financial markets, changes in the level of nonperforming assets and charge-offs, an increase in unemployment levels, a slowdown in economic growth, changes in our ability to measure the fair value of assets in our portfolio, changes in the level and/or volatility of market interest rates, the impacts related to or resulting from bank failures and other economic and industry volatility, including potential increased regulatory requirements, the demand for the products and services we offer, potential unexpected adverse outcomes in pending litigation matters, our ability to attract and retain noninterest-bearing deposits and other low-cost funds, competition in loan and deposit pricing, as well as the entry of new competitors into our markets through de novo expansion and acquisitions, economic conditions, changes in accounting standards and practices, including changes in the interpretation of existing standards, that affect our consolidated financial statements, changes in consumer spending, borrowings and savings habits, technological changes, changes in the financial performance or condition of our borrowers, greater than expected costs or difficulties related to the integration of acquisitions or new products and lines of business, cyber-attacks and other breaches which could affect our information system security, natural disasters, environmental disasters, pandemics or other health crises, acts of war or terrorism, potential market or regulatory effects of the current United States presidential administration’s policies and other risks described in our filings with the SEC.

Although we believe that the expectations reflected in such forward-looking statements are reasonable, we can give no assurance that such expectations will prove to be correct. Except as required by law, we undertake no obligation to update or revise any of this information, whether as the result of new information, future events or developments or otherwise.

TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
June 30, 2025
($ in thousands)
(unaudited)
Linked Quarter Year over Year
QUARTERLY AVERAGE BALANCES 6/30/2025 3/31/2025 6/30/2024 $ Change % Change $ Change % Change
Securities AFS-taxable

$

1,745,924

$

1,726,291

$

1,866,227

$

19,633

1.1

%

$

(120,303

)

-6.4

%

Securities HTM-taxable

1,303,195

1,325,185

1,421,246

(21,990

)

-1.7

%

(118,051

)

-8.3

%

Securities HTM-nontaxable

—

—

112

—

n/m

(112

)

-100.0

%

Total securities

3,049,119

3,051,476

3,287,585

(2,357

)

-0.1

%

(238,466

)

-7.3

%

Loans (includes loans held for sale)

13,543,505

13,320,276

13,309,127

223,229

1.7

%

234,378

1.8

%

Other earning assets

414,733

365,505

592,735

49,228

13.5

%

(178,002

)

-30.0

%

Total earning assets

17,007,357

16,737,257

17,189,447

270,100

1.6

%

(182,090

)

-1.1

%

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

(166,430

)

(159,893

)

(143,245

)

(6,537

)

-4.1

%

(23,185

)

-16.2

%

Other assets

1,605,786

1,624,581

1,740,307

(18,795

)

-1.2

%

(134,521

)

-7.7

%

Total assets

$

18,446,713

$

18,201,945

$

18,786,509

$

244,768

1.3

%

$

(339,796

)

-1.8

%

 
Interest-bearing demand deposits (1)

$

7,682,684

$

7,789,239

$

7,845,195

$

(106,555

)

-1.4

%

$

(162,511

)

-2.1

%

Savings deposits (1)

989,689

993,232

1,031,140

(3,543

)

-0.4

%

(41,451

)

-4.0

%

Time deposits

3,313,420

3,160,134

3,346,046

153,286

4.9

%

(32,626

)

-1.0

%

Total interest-bearing deposits

11,985,793

11,942,605

12,222,381

43,188

0.4

%

(236,588

)

-1.9

%

Fed funds purchased and repurchases

416,104

405,189

434,760

10,915

2.7

%

(18,656

)

-4.3

%

Other borrowings

431,861

344,040

534,350

87,821

25.5

%

(102,489

)

-19.2

%

Subordinated notes

123,779

123,721

123,556

58

0.0

%

223

0.2

%

Junior subordinated debt securities

61,856

61,856

61,856

—

0.0

%

—

0.0

%

Total interest-bearing liabilities

13,019,393

12,877,411

13,376,903

141,982

1.1

%

(357,510

)

-2.7

%

Noninterest-bearing deposits

3,171,796

3,055,333

3,183,524

116,463

3.8

%

(11,728

)

-0.4

%

Other liabilities

214,315

277,647

498,593

(63,332

)

-22.8

%

(284,278

)

-57.0

%

Total liabilities

16,405,504

16,210,391

17,059,020

195,113

1.2

%

(653,516

)

-3.8

%

Shareholders' equity

2,041,209

1,991,554

1,727,489

49,655

2.5

%

313,720

18.2

%

Total liabilities and equity

$

18,446,713

$

18,201,945

$

18,786,509

$

244,768

1.3

%

$

(339,796

)

-1.8

%

 
(1) During the first quarter of 2025, Trustmark ceased the daily sweep between low transaction interest-bearing demand deposits to savings deposits. Prior periods have been reclassified accordingly.
 
n/m - percentage changes greater than +/- 100% are considered not meaningful
 
See Notes to Consolidated Financials
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
June 30, 2025
($ in thousands)
(unaudited)
 
 
Linked Quarter Year over Year
PERIOD END BALANCES 6/30/2025 3/31/2025 6/30/2024 $ Change % Change $ Change % Change
Cash and due from banks

$

634,402

$

587,362

$

822,141

$

47,040

8.0

%

$

(187,739

)

-22.8

%

Fed funds sold and reverse repurchases

—

—

—

—

n/m

—

n/m

Securities available for sale

1,782,092

1,737,462

1,621,659

44,630

2.6

%

160,433

9.9

%

Securities held to maturity

1,290,572

1,315,053

1,380,487

(24,481

)

-1.9

%

(89,915

)

-6.5

%

Loans held for sale (LHFS)

219,649

188,689

185,698

30,960

16.4

%

33,951

18.3

%

Loans held for investment (LHFI)

13,464,780

13,241,469

13,155,418

223,311

1.7

%

309,362

2.4

%

ACL LHFI

(168,237

)

(167,010

)

(154,685

)

(1,227

)

-0.7

%

(13,552

)

-8.8

%

Net LHFI

13,296,543

13,074,459

13,000,733

222,084

1.7

%

295,810

2.3

%

Premises and equipment, net

228,964

231,202

232,681

(2,238

)

-1.0

%

(3,717

)

-1.6

%

Mortgage servicing rights

132,702

134,395

136,658

(1,693

)

-1.3

%

(3,956

)

-2.9

%

Goodwill

334,605

334,605

334,605

—

0.0

%

—

0.0

%

Other real estate

8,972

8,348

6,586

624

7.5

%

2,386

36.2

%

Operating lease right-of-use assets

34,016

33,861

36,925

155

0.5

%

(2,909

)

-7.9

%

Other assets (1)

653,142

650,767

694,314

2,375

0.4

%

(41,172

)

-5.9

%

Total assets

$

18,615,659

$

18,296,203

$

18,452,487

$

319,456

1.7

%

$

163,172

0.9

%

 
Deposits:
Noninterest-bearing

$

3,135,435

$

3,069,929

$

3,153,506

$

65,506

2.1

%

$

(18,071

)

-0.6

%

Interest-bearing

11,980,426

12,010,775

12,309,382

(30,349

)

-0.3

%

(328,956

)

-2.7

%

Total deposits

15,115,861

15,080,704

15,462,888

35,157

0.2

%

(347,027

)

-2.2

%

Fed funds purchased and repurchases

456,326

360,080

314,121

96,246

26.7

%

142,205

45.3

%

Other borrowings

558,654

404,815

336,687

153,839

38.0

%

221,967

65.9

%

Subordinated notes

123,812

123,757

123,592

55

0.0

%

220

0.2

%

Junior subordinated debt securities

61,856

61,856

61,856

—

0.0

%

—

0.0

%

ACL on off-balance sheet credit exposures

25,891

26,561

30,265

(670

)

-2.5

%

(4,374

)

-14.5

%

Operating lease liabilities

38,091

37,917

40,517

174

0.5

%

(2,426

)

-6.0

%

Other liabilities

164,379

179,286

203,420

(14,907

)

-8.3

%

(39,041

)

-19.2

%

Total liabilities

16,544,870

16,274,976

16,573,346

269,894

1.7

%

(28,476

)

-0.2

%

Common stock

12,585

12,651

12,753

(66

)

-0.5

%

(168

)

-1.3

%

Capital surplus

133,195

143,001

161,834

(9,806

)

-6.9

%

(28,639

)

-17.7

%

Retained earnings

1,955,498

1,914,277

1,796,111

41,221

2.2

%

159,387

8.9

%

Accumulated other comprehensive
income (loss), net of tax

(30,489

)

(48,702

)

(91,557

)

18,213

37.4

%

61,068

66.7

%

Total shareholders' equity

2,070,789

2,021,227

1,879,141

49,562

2.5

%

191,648

10.2

%

Total liabilities and equity

$

18,615,659

$

18,296,203

$

18,452,487

$

319,456

1.7

%

$

163,172

0.9

%

 
(1) Trustmark reclassified its identifiable intangible assets, net to other assets. The prior periods has been reclassified accordingly.
n/m - percentage changes greater than +/- 100% are considered not meaningful
 
See Notes to Consolidated Financials
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
June 30, 2025
($ in thousands except per share data)
(unaudited)
 
Quarter Ended Linked Quarter Year over Year
INCOME STATEMENTS 6/30/2025 3/31/2025 6/30/2024 $ Change % Change $ Change % Change
Interest and fees on LHFS & LHFI-FTE

$

209,077

$

201,929

$

216,399

$

7,148

3.5

%

$

(7,322

)

-3.4

%

Interest on securities-taxable

26,269

26,056

17,929

213

0.8

%

8,340

46.5

%

Interest on securities-tax exempt-FTE

—

—

1

—

n/m

(1

)

-100.0

%

Other interest income

4,734

3,846

8,126

888

23.1

%

(3,392

)

-41.7

%

Total interest income-FTE

240,080

231,831

242,455

8,249

3.6

%

(2,375

)

-1.0

%

Interest on deposits

68,177

67,718

83,681

459

0.7

%

(15,504

)

-18.5

%

Interest on fed funds purchased and repurchases

4,513

4,298

5,663

215

5.0

%

(1,150

)

-20.3

%

Other interest expense

5,982

5,076

8,778

906

17.8

%

(2,796

)

-31.9

%

Total interest expense

78,672

77,092

98,122

1,580

2.0

%

(19,450

)

-19.8

%

Net interest income-FTE

161,408

154,739

144,333

6,669

4.3

%

17,075

11.8

%

Provision for credit losses (PCL), LHFI

5,346

8,125

14,696

(2,779

)

-34.2

%

(9,350

)

-63.6

%

PCL, off-balance sheet credit exposures

(670

)

(2,831

)

(3,600

)

2,161

76.3

%

2,930

81.4

%

PCL, LHFI sale of 1-4 family mortgage loans

—

—

8,633

—

n/m

(8,633

)

-100.0

%

Net interest income after provision-FTE

156,732

149,445

124,604

7,287

4.9

%

32,128

25.8

%

Service charges on deposit accounts

10,585

10,636

10,924

(51

)

-0.5

%

(339

)

-3.1

%

Bank card and other fees

8,754

7,664

9,225

1,090

14.2

%

(471

)

-5.1

%

Mortgage banking, net

8,602

8,771

4,204

(169

)

-1.9

%

4,398

n/m

Wealth management

9,638

9,543

9,692

95

1.0

%

(54

)

-0.6

%

Other, net

2,311

5,970

7,461

(3,659

)

-61.3

%

(5,150

)

-69.0

%

Securities gains (losses), net

—

—

(182,792

)

—

n/m

182,792

100.0

%

Total noninterest income (loss)

39,890

42,584

(141,286

)

(2,694

)

-6.3

%

181,176

n/m

Salaries and employee benefits

68,298

68,492

64,838

(194

)

-0.3

%

3,460

5.3

%

Services and fees

26,998

26,247

24,743

751

2.9

%

2,255

9.1

%

Net occupancy-premises

7,507

7,385

7,265

122

1.7

%

242

3.3

%

Equipment expense

6,206

6,308

6,241

(102

)

-1.6

%

(35

)

-0.6

%

Other expense

16,105

15,579

15,239

526

3.4

%

866

5.7

%

Total noninterest expense

125,114

124,011

118,326

1,103

0.9

%

6,788

5.7

%

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

71,508

68,018

(135,008

)

3,490

5.1

%

206,516

n/m

Tax equivalent adjustment

2,652

2,684

3,304

(32

)

-1.2

%

(652

)

-19.7

%

Income (loss) from cont. ops before income taxes

68,856

65,334

(138,312

)

3,522

5.4

%

207,168

n/m

Income taxes from cont. ops

13,015

11,701

(37,707

)

1,314

11.2

%

50,722

n/m

Income (loss) from cont. ops

55,841

53,633

(100,605

)

2,208

4.1

%

156,446

n/m

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

—

—

232,640

—

n/m

(232,640

)

-100.0

%

Income taxes from discont. ops

—

—

58,203

—

n/m

(58,203

)

-100.0

%

Income from discont. ops

—

—

174,437

—

n/m

(174,437

)

-100.0

%

Net income

$

55,841

$

53,633

$

73,832

$

2,208

4.1

%

$

(17,991

)

-24.4

%

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

$

0.92

$

0.88

$

(1.64

)

$

0.04

4.5

%

$

2.56

n/m

Basic earnings per share from discont. ops

$

—

$

—

$

2.85

$

—

n/m

$

(2.85

)

-100.0

%

Basic earnings per share - total

$

0.92

$

0.88

$

1.21

$

0.04

4.5

%

$

(0.29

)

-24.0

%

 
Diluted earnings (loss) per share from cont. ops

$

0.92

$

0.88

$

(1.64

)

$

0.04

4.5

%

$

2.56

n/m

Diluted earnings per share from discont. ops

$

—

$

—

$

2.84

$

—

n/m

$

(2.84

)

-100.0

%

Diluted earnings per share - total

$

0.92

$

0.88

$

1.20

$

0.04

4.5

%

$

(0.28

)

-23.3

%

 
Dividends per share

$

0.24

$

0.24

$

0.23

$

—

0.0

%

$

0.01

4.3

%

 
Weighted average shares outstanding
Basic

60,462,578

60,799,984

61,196,820

Diluted

60,693,515

61,049,120

61,415,957

Period end shares outstanding

60,401,684

60,718,411

61,205,969

 
(1) Due to rounding, earnings (loss) per share from continuing operations and discontinued operations may not sum to earnings per share from net income.
 
n/m - percentage changes greater than +/- 100% are considered not meaningful
 
See Notes to Consolidated Financials
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
June 30, 2025
($ in thousands)
(unaudited)
 
Quarter Ended Linked Quarter Year over Year
NONPERFORMING ASSETS 6/30/2025 3/31/2025 6/30/2024 $ Change % Change $ Change % Change
Nonaccrual LHFI
Alabama

$

8,422

$

18,633

$

26,222

$

(10,211

)

-54.8

%

$

(17,800

)

-67.9

%

Florida

437

391

614

46

11.8

%

(177

)

-28.8

%

Mississippi (1)

54,015

49,107

14,773

4,908

10.0

%

39,242

n/m

Tennessee (2)

2,232

2,339

2,084

(107

)

-4.6

%

148

7.1

%

Texas

15,894

16,150

599

(256

)

-1.6

%

15,295

n/m

Total nonaccrual LHFI

81,000

86,620

44,292

(5,620

)

-6.5

%

36,708

82.9

%

Other real estate
Alabama

772

271

485

501

n/m

287

59.2

%

Mississippi (1)

4,860

4,837

1,787

23

0.5

%

3,073

n/m

Tennessee (2)

1,079

979

86

100

10.2

%

993

n/m

Texas

2,261

2,261

4,228

—

0.0

%

(1,967

)

-46.5

%

Total other real estate

8,972

8,348

6,586

624

7.5

%

2,386

36.2

%

Total nonperforming assets

$

89,972

$

94,968

$

50,878

$

(4,996

)

-5.3

%

$

39,094

76.8

%

 
LOANS PAST DUE OVER 90 DAYS
LHFI

$

3,854

$

4,355

$

5,413

$

(501

)

-11.5

%

$

(1,559

)

-28.8

%

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

$

75,564

$

71,720

$

58,079

$

3,844

5.4

%

$

17,485

30.1

%

 
Quarter Ended Linked Quarter Year over Year
ACL LHFI 6/30/2025 3/31/2025 6/30/2024 $ Change % Change $ Change % Change
Beginning Balance

$

167,010

$

160,270

$

142,998

$

6,740

4.2

%

$

24,012

16.8

%

PCL, LHFI

5,346

8,125

14,696

(2,779

)

-34.2

%

(9,350

)

-63.6

%

PCL, LHFI sale of 1-4 family mortgage loans

—

—

8,633

—

n/m

(8,633

)

-100.0

%

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

—

—

(8,633

)

—

n/m

8,633

-100.0

%

Charge-offs

(6,380

)

(3,701

)

(5,120

)

(2,679

)

-72.4

%

(1,260

)

-24.6

%

Recoveries

2,261

2,316

2,111

(55

)

-2.4

%

150

7.1

%

Net (charge-offs) recoveries

(4,119

)

(1,385

)

(11,642

)

(2,734

)

n/m

7,523

64.6

%

Ending Balance

$

168,237

$

167,010

$

154,685

$

1,227

0.7

%

$

13,552

8.8

%

 
NET (CHARGE-OFFS) RECOVERIES
Alabama

$

(2,331

)

$

(207

)

$

59

$

(2,124

)

n/m

$

(2,390

)

n/m

Florida

151

(17

)

4

168

n/m

147

n/m

Mississippi (1)

(1,647

)

(755

)

(9,112

)

(892

)

n/m

7,465

81.9

%

Tennessee (2)

(258

)

(301

)

(122

)

43

14.3

%

(136

)

n/m

Texas

(34

)

(105

)

(2,471

)

71

67.6

%

2,437

98.6

%

Total net (charge-offs) recoveries

$

(4,119

)

$

(1,385

)

$

(11,642

)

$

(2,734

)

n/m

$

7,523

64.6

%

 
(1) Mississippi includes Central and Southern Mississippi Regions.
(2) Tennessee includes Memphis, Tennessee and Northern Mississippi Regions.
n/m - percentage changes greater than +/- 100% are considered not meaningful
 
See Notes to Consolidated Financials
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
June 30, 2025
($ in thousands)
(unaudited)
Quarter Ended Six Months Ended
AVERAGE BALANCES 6/30/2025 3/31/2025 12/31/2024 9/30/2024 6/30/2024 6/30/2025 6/30/2024
Securities AFS-taxable

$

1,745,924

$

1,726,291

$

1,708,226

$

1,658,999

$

1,866,227

$

1,736,162

$

1,896,923

Securities HTM-taxable

1,303,195

1,325,185

1,346,141

1,368,943

1,421,246

1,314,129

1,419,861

Securities HTM-nontaxable

—

—

—

—

112

—

226

Total securities

3,049,119

3,051,476

3,054,367

3,027,942

3,287,585

3,050,291

3,317,010

Loans (includes loans held for sale)

13,543,505

13,320,276

13,275,762

13,379,658

13,309,127

13,432,507

13,239,466

Other earning assets

414,733

365,505

422,083

607,928

592,735

390,255

582,032

Total earning assets

17,007,357

16,737,257

16,752,212

17,015,528

17,189,447

16,873,053

17,138,508

ACL LHFI

(166,430

)

(159,893

)

(157,659

)

(154,476

)

(143,245

)

(163,180

)

(140,978

)

Other assets

1,605,786

1,624,581

1,627,890

1,646,241

1,740,307

1,615,132

1,735,414

Total assets

$

18,446,713

$

18,201,945

$

18,222,443

$

18,507,293

$

18,786,509

$

18,325,005

$

18,732,944

 
Interest-bearing demand deposits (1)

$

7,682,684

$

7,789,239

$

7,789,318

$

7,787,639

$

7,845,195

$

7,735,667

$

7,889,069

Savings deposits (1)

989,689

993,232

983,292

1,006,668

1,031,140

991,451

1,038,002

Time deposits

3,313,420

3,160,134

3,265,358

3,393,216

3,346,046

3,237,200

3,333,824

Total interest-bearing deposits

11,985,793

11,942,605

12,037,968

12,187,523

12,222,381

11,964,318

12,260,895

Fed funds purchased and repurchases

416,104

405,189

357,798

375,559

434,760

410,677

431,444

Other borrowings

431,861

344,040

218,244

339,417

534,350

388,193

498,905

Subordinated notes

123,779

123,721

123,666

123,611

123,556

123,750

123,529

Junior subordinated debt securities

61,856

61,856

61,856

61,856

61,856

61,856

61,856

Total interest-bearing liabilities

13,019,393

12,877,411

12,799,532

13,087,966

13,376,903

12,948,794

13,376,629

Noninterest-bearing deposits

3,171,796

3,055,333

3,192,358

3,221,516

3,183,524

3,113,886

3,152,045

Other liabilities

214,315

277,647

257,990

274,563

498,593

245,806

502,265

Total liabilities

16,405,504

16,210,391

16,249,880

16,584,045

17,059,020

16,308,486

17,030,939

Shareholders' equity

2,041,209

1,991,554

1,972,563

1,923,248

1,727,489

2,016,519

1,702,005

Total liabilities and equity

$

18,446,713

$

18,201,945

$

18,222,443

$

18,507,293

$

18,786,509

$

18,325,005

$

18,732,944

 
(1) During the first quarter of 2025, Trustmark ceased the daily sweep between low transaction interest-bearing demand deposits to savings deposits. Prior periods have been reclassified accordingly.
See Notes to Consolidated Financials
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
June 30, 2025
($ in thousands)
(unaudited)
 
PERIOD END BALANCES 6/30/2025 3/31/2025 12/31/2024 9/30/2024 6/30/2024
Cash and due from banks

$

634,402

$

587,362

$

567,251

$

805,436

$

822,141

Fed funds sold and reverse repurchases

—

—

—

10,000

—

Securities available for sale

1,782,092

1,737,462

1,692,534

1,725,795

1,621,659

Securities held to maturity

1,290,572

1,315,053

1,335,385

1,358,358

1,380,487

LHFS

219,649

188,689

200,307

216,454

185,698

LHFI

13,464,780

13,241,469

13,089,942

13,100,111

13,155,418

ACL LHFI

(168,237

)

(167,010

)

(160,270

)

(157,929

)

(154,685

)

Net LHFI

13,296,543

13,074,459

12,929,672

12,942,182

13,000,733

Premises and equipment, net

228,964

231,202

235,410

236,151

232,681

Mortgage servicing rights

132,702

134,395

139,317

125,853

136,658

Goodwill

334,605

334,605

334,605

334,605

334,605

Other real estate

8,972

8,348

5,917

3,920

6,586

Operating lease right-of-use assets

34,016

33,861

34,668

36,034

36,925

Other assets (1)

653,142

650,767

677,356

685,584

694,314

Total assets

$

18,615,659

$

18,296,203

$

18,152,422

$

18,480,372

$

18,452,487

 
Deposits:
Noninterest-bearing

$

3,135,435

$

3,069,929

$

3,073,565

$

3,142,792

$

3,153,506

Interest-bearing

11,980,426

12,010,775

12,034,610

12,098,143

12,309,382

Total deposits

15,115,861

15,080,704

15,108,175

15,240,935

15,462,888

Fed funds purchased and repurchases

456,326

360,080

324,008

365,643

314,121

Other borrowings

558,654

404,815

301,541

443,458

336,687

Subordinated notes

123,812

123,757

123,702

123,647

123,592

Junior subordinated debt securities

61,856

61,856

61,856

61,856

61,856

ACL on off-balance sheet credit exposures

25,891

26,561

29,392

28,890

30,265

Operating lease liabilities

38,091

37,917

38,698

39,689

40,517

Other liabilities

164,379

179,286

202,723

196,158

203,420

Total liabilities

16,544,870

16,274,976

16,190,095

16,500,276

16,573,346

Common stock

12,585

12,651

12,711

12,753

12,753

Capital surplus

133,195

143,001

157,899

163,156

161,834

Retained earnings

1,955,498

1,914,277

1,875,376

1,833,232

1,796,111

Accumulated other comprehensive income (loss),
net of tax

(30,489

)

(48,702

)

(83,659

)

(29,045

)

(91,557

)

Total shareholders' equity

2,070,789

2,021,227

1,962,327

1,980,096

1,879,141

Total liabilities and equity

$

18,615,659

$

18,296,203

$

18,152,422

$

18,480,372

$

18,452,487

 
(1) Trustmark reclassified its identifiable intangible assets, net to other assets. The prior periods has been reclassified accordingly.
See Notes to Consolidated Financials
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
June 30, 2025
($ in thousands except per share data)
(unaudited)
Quarter Ended Six Months Ended
INCOME STATEMENTS 6/30/2025 3/31/2025 12/31/2024 9/30/2024 6/30/2024 6/30/2025 6/30/2024
Interest and fees on LHFS & LHFI-FTE

$

209,077

$

201,929

$

211,019

$

220,433

$

216,399

$

411,006

$

425,855

Interest on securities-taxable

26,269

26,056

26,196

26,162

17,929

52,325

33,563

Interest on securities-tax exempt-FTE

—

—

—

—

1

—

5

Other interest income

4,734

3,846

5,128

8,302

8,126

8,580

16,237

Total interest income-FTE

240,080

231,831

242,343

254,897

242,455

471,911

475,660

Interest on deposits

68,177

67,718

75,941

86,043

83,681

135,895

167,397

Interest on fed funds purchased and repurchases

4,513

4,298

4,036

4,864

5,663

8,811

11,254

Other interest expense

5,982

5,076

3,922

5,971

8,778

11,058

16,481

Total interest expense

78,672

77,092

83,899

96,878

98,122

155,764

195,132

Net interest income-FTE

161,408

154,739

158,444

158,019

144,333

316,147

280,528

PCL, LHFI

5,346

8,125

6,960

7,923

14,696

13,471

22,404

PCL, off-balance sheet credit exposures

(670

)

(2,831

)

502

(1,375

)

(3,600

)

(3,501

)

(3,792

)

PCL, LHFI sale of 1-4 family mortgage loans

—

—

—

—

8,633

—

8,633

Net interest income after provision-FTE

156,732

149,445

150,982

151,471

124,604

306,177

253,283

Service charges on deposit accounts

10,585

10,636

11,228

11,272

10,924

21,221

21,882

Bank card and other fees

8,754

7,664

8,717

7,931

9,225

16,418

16,653

Mortgage banking, net

8,602

8,771

7,388

6,119

4,204

17,373

13,119

Wealth management

9,638

9,543

9,319

9,288

9,692

19,181

18,644

Other, net

2,311

5,970

4,298

2,952

7,461

8,281

10,563

Securities gains (losses), net

—

—

—

—

(182,792

)

—

(182,792

)

Total noninterest income (loss)

39,890

42,584

40,950

37,562

(141,286

)

82,474

(101,931

)

Salaries and employee benefits

68,298

68,492

69,223

66,691

64,838

136,790

130,325

Services and fees

26,998

26,247

26,692

25,724

24,743

53,245

49,174

Net occupancy-premises

7,507

7,385

7,195

7,398

7,265

14,892

14,535

Equipment expense

6,206

6,308

6,208

6,141

6,241

12,514

12,566

Other expense

16,105

15,579

15,112

17,316

15,239

31,684

31,390

Total noninterest expense

125,114

124,011

124,430

123,270

118,326

249,125

237,990

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

71,508

68,018

67,502

65,763

(135,008

)

139,526

(86,638

)

Tax equivalent adjustment

2,652

2,684

2,596

3,305

3,304

5,336

6,669

Income (loss) from cont. ops before
income taxes

68,856

65,334

64,906

62,458

(138,312

)

134,190

(93,307

)

Income taxes from cont. ops

13,015

11,701

8,594

11,128

(37,707

)

24,716

(30,875

)

Income (loss) from cont. ops

55,841

53,633

56,312

51,330

(100,605

)

109,474

(62,432

)

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

—

—

—

—

232,640

—

237,152

Income taxes from discont. ops

—

—

—

—

58,203

—

59,353

Income from discont. ops

—

—

—

—

174,437

—

177,799

Net income

$

55,841

$

53,633

$

56,312

$

51,330

$

73,832

$

109,474

$

115,367

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

$

0.92

$

0.88

$

0.92

$

0.84

$

(1.64

)

$

1.81

$

(1.02

)

Basic earnings per share from discont. ops

$

—

$

—

$

—

$

—

$

2.85

$

—

$

2.91

Basic earnings per share - total

$

0.92

$

0.88

$

0.92

$

0.84

$

1.21

$

1.81

$

1.89

 
Diluted earnings (loss) per share from cont. ops

$

0.92

$

0.88

$

0.92

$

0.84

$

(1.64

)

$

1.80

$

(1.02

)

Diluted earnings per share from discont. ops

$

—

$

—

$

—

$

—

$

2.84

$

—

$

2.90

Diluted earnings per share - total

$

0.92

$

0.88

$

0.92

$

0.84

$

1.20

$

1.80

$

1.88

 
Dividends per share

$

0.24

$

0.24

$

0.23

$

0.23

$

0.23

$

0.48

$

0.46

 
Weighted average shares outstanding
Basic

60,462,578

60,799,984

61,101,954

61,206,599

61,196,820

60,630,349

61,162,623

Diluted

60,693,515

61,049,120

61,367,825

61,448,410

61,415,957

60,862,773

61,373,850

Period end shares outstanding

60,401,684

60,718,411

61,008,023

61,206,606

61,205,969

60,401,684

61,205,969

 
(1) Due to rounding, earnings (loss) per share from continuing operations and discontinued operations may not sum to earnings per share from net income.
See Notes to Consolidated Financials
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
June 30, 2025
($ in thousands)
(unaudited)
 
 
Quarter Ended
NONPERFORMING ASSETS 6/30/2025 3/31/2025 12/31/2024 9/30/2024 6/30/2024
Nonaccrual LHFI
Alabama

$

8,422

$

18,633

$

18,601

$

25,835

$

26,222

Florida

437

391

305

111

614

Mississippi (1)

54,015

49,107

42,203

31,536

14,773

Tennessee (2)

2,232

2,339

2,431

3,180

2,084

Texas

15,894

16,150

16,569

13,163

599

Total nonaccrual LHFI

81,000

86,620

80,109

73,825

44,292

Other real estate
Alabama

772

271

170

170

485

Mississippi (1)

4,860

4,837

2,407

1,772

1,787

Tennessee (2)

1,079

979

1,079

—

86

Texas

2,261

2,261

2,261

1,978

4,228

Total other real estate

8,972

8,348

5,917

3,920

6,586

Total nonperforming assets

$

89,972

$

94,968

$

86,026

$

77,745

$

50,878

 
LOANS PAST DUE OVER 90 DAYS
LHFI

$

3,854

$

4,355

$

4,092

$

5,352

$

5,413

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

$

75,564

$

71,720

$

71,255

$

63,703

$

58,079

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

$

167,010

$

160,270

$

157,929

$

154,685

$

142,998

$

160,270

$

139,367

PCL, LHFI

5,346

8,125

6,960

7,923

14,696

13,471

22,404

PCL, LHFI sale of 1-4 family mortgage loans

—

—

—

—

8,633

—

8,633

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

—

—

—

—

(8,633

)

—

(8,633

)

Charge-offs

(6,380

)

(3,701

)

(7,730

)

(7,142

)

(5,120

)

(10,081

)

(11,444

)

Recoveries

2,261

2,316

3,111

2,463

2,111

4,577

4,358

Net (charge-offs) recoveries

(4,119

)

(1,385

)

(4,619

)

(4,679

)

(11,642

)

(5,504

)

(15,719

)

Ending Balance

$

168,237

$

167,010

$

160,270

$

157,929

$

154,685

$

168,237

$

154,685

 
NET (CHARGE-OFFS) RECOVERIES
Alabama

$

(2,331

)

$

(207

)

$

(3,608

)

$

(3,098

)

$

59

$

(2,538

)

$

(282

)

Florida

151

(17

)

8

595

4

134

281

Mississippi (1)

(1,647

)

(755

)

(1,319

)

(1,881

)

(9,112

)

(2,402

)

(10,601

)

Tennessee (2)

(258

)

(301

)

(208

)

(296

)

(122

)

(559

)

(301

)

Texas

(34

)

(105

)

508

1

(2,471

)

(139

)

(4,816

)

Total net (charge-offs) recoveries

$

(4,119

)

$

(1,385

)

$

(4,619

)

$

(4,679

)

$

(11,642

)

$

(5,504

)

$

(15,719

)

 
 
(1) Mississippi includes Central and Southern Mississippi Regions.
(2) Tennessee includes Memphis, Tennessee and Northern Mississippi Regions.
 
See Notes to Consolidated Financials
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
June 30, 2025
(unaudited)
 
 
Quarter Ended Six Months Ended
FINANCIAL RATIOS AND OTHER DATA 6/30/2025 3/31/2025 12/31/2024 9/30/2024 6/30/2024 6/30/2025 6/30/2024
Return on average equity from continuing operations

10.97

%

10.92

%

11.36

%

10.62

%

-23.42

%

10.95

%

-7.38

%

Return on average equity from adjusted
continuing operations (1)

10.97

%

10.92

%

11.36

%

10.62

%

9.06

%

10.95

%

9.11

%

Return on average equity - total

10.97

%

10.92

%

11.36

%

10.62

%

17.19

%

10.95

%

13.63

%

 
Return on average tangible equity from
continuing operations

13.13

%

13.13

%

13.68

%

12.86

%

-29.05

%

13.13

%

-9.18

%

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

13.13

%

13.13

%

13.68

%

12.86

%

11.14

%

13.13

%

11.29

%

Return on average tangible equity - total

13.13

%

13.13

%

13.68

%

12.86

%

21.91

%

13.13

%

17.56

%

 
Return on average assets from continuing operations

1.21

%

1.19

%

1.23

%

1.10

%

-2.16

%

1.20

%

-0.67

%

Return on average assets from adjusted
continuing operations (1)

1.21

%

1.19

%

1.23

%

1.10

%

0.87

%

1.20

%

0.85

%

Return on average assets - total

1.21

%

1.19

%

1.23

%

1.10

%

1.58

%

1.20

%

1.24

%

 
Interest margin - Yield - FTE

5.66

%

5.62

%

5.76

%

5.96

%

5.67

%

5.64

%

5.58

%

Interest margin - Cost

1.86

%

1.87

%

1.99

%

2.27

%

2.30

%

1.86

%

2.29

%

Net interest margin - FTE

3.81

%

3.75

%

3.76

%

3.69

%

3.38

%

3.78

%

3.29

%

Efficiency ratio (2)

61.24

%

61.77

%

61.77

%

60.99

%

63.81

%

61.50

%

65.32

%

Full-time equivalent employees

2,510

2,506

2,500

2,500

2,515

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

0.12

%

0.04

%

0.14

%

0.14

%

0.09

%

0.08

%

0.11

%

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

0.16

%

0.25

%

0.21

%

0.24

%

0.44

%

0.20

%

0.34

%

Nonaccrual LHFI / (LHFI + LHFS)

0.59

%

0.64

%

0.60

%

0.55

%

0.33

%

Nonperforming assets / (LHFI + LHFS)

0.66

%

0.71

%

0.65

%

0.58

%

0.38

%

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

0.66

%

0.71

%

0.65

%

0.58

%

0.38

%

ACL LHFI / LHFI

1.25

%

1.26

%

1.22

%

1.21

%

1.18

%

ACL LHFI-commercial / commercial LHFI

1.07

%

1.11

%

1.10

%

1.08

%

1.05

%

ACL LHFI-consumer / consumer and
home mortgage LHFI

1.83

%

1.76

%

1.62

%

1.64

%

1.59

%

ACL LHFI / nonaccrual LHFI

207.70

%

192.81

%

200.06

%

213.92

%

349.24

%

ACL LHFI / nonaccrual LHFI
(excl individually analyzed loans)

272.20

%

296.41

%

341.20

%

497.27

%

840.20

%

 
CAPITAL RATIOS
Total equity / total assets

11.12

%

11.05

%

10.81

%

10.71

%

10.18

%

Tangible equity / tangible assets

9.50

%

9.39

%

9.13

%

9.07

%

8.52

%

Tangible equity / risk-weighted assets

11.41

%

11.23

%

10.86

%

10.97

%

10.18

%

Tier 1 leverage ratio

10.15

%

10.11

%

9.99

%

9.65

%

9.29

%

Common equity tier 1 capital ratio

11.70

%

11.63

%

11.54

%

11.30

%

10.92

%

Tier 1 risk-based capital ratio

12.09

%

12.03

%

11.94

%

11.70

%

11.31

%

Total risk-based capital ratio

14.15

%

14.10

%

13.97

%

13.71

%

13.29

%

 
STOCK PERFORMANCE
Market value-Close

$

36.46

$

34.49

$

35.37

$

31.82

$

30.04

Book value

$

34.28

$

33.29

$

32.17

$

32.35

$

30.70

Tangible book value

$

28.74

$

27.78

$

26.68

$

26.88

$

25.23

 
(1) Adjusted continuing operations excludes significant non-routine transactions. See Note 7 - Non-GAAP Financial Measures
in the Notes to the Consolidated Financials.
(2) See Note 7 – Non-GAAP Financial Measures in the Notes to Consolidated Financials for Trustmark’s efficiency ratio calculation.
 
See Notes to Consolidated Financials

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

June 30, 2025

($ in thousands)

(unaudited)

Note 1 - Significant Non-Routine Transactions

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

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

Note 2 - Securities Available for Sale and Held to Maturity

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

 

6/30/2025

3/31/2025

12/31/2024

9/30/2024

6/30/2024

SECURITIES AVAILABLE FOR SALE

U.S. Treasury securities

$

215,679

$

212,463

$

202,669

$

202,638

$

172,955

U.S. Government agency obligations

65,800

49,325

38,807

19,335

—

Mortgage-backed securities

Residential mortgage pass-through securities

Guaranteed by GNMA

34,070

28,108

28,411

25,798

23,489

Issued by FNMA and FHLMC

1,109,203

1,090,137

1,070,538

1,105,310

1,060,869

Commercial mortgage-backed securities

Issued or guaranteed by FNMA, FHLMC, or GNMA

357,340

357,429

352,109

372,714

364,346

Total securities available for sale

$

1,782,092

$

1,737,462

$

1,692,534

$

1,725,795

$

1,621,659

SECURITIES HELD TO MATURITY

U.S. Treasury securities

$

30,226

$

30,033

$

29,842

$

29,648

$

29,455

Mortgage-backed securities

Residential mortgage pass-through securities

Guaranteed by GNMA

14,750

15,726

16,218

17,773

17,998

Issued by FNMA and FHLMC

398,161

411,454

423,372

436,177

449,781

Other residential mortgage-backed securities

Issued or guaranteed by FNMA, FHLMC, or GNMA

109,697

116,969

123,685

131,348

138,951

Commercial mortgage-backed securities

Issued or guaranteed by FNMA, FHLMC, or GNMA

737,738

740,871

742,268

743,412

744,302

Total securities held to maturity

$

1,290,572

$

1,315,053

$

1,335,385

$

1,358,358

$

1,380,487

 

At June 30, 2025, the net unamortized, unrealized loss included in accumulated other comprehensive income (loss) in the accompanying balance sheet for securities held to maturity transferred from securities available for sale totaled $41.5 million.

Management continues to focus on asset quality as one of the strategic goals of the securities portfolio, which is evidenced by the investment of 100.0% of the portfolio in U.S. Treasury securities and GSE-backed obligations. None of the securities owned by Trustmark are collateralized by assets which are considered sub-prime. Furthermore, outside of stock ownership in the Federal Home Loan Bank of Dallas and Federal Reserve Bank, Trustmark does not hold any other equity investment in a GSE.

TRUSTMARK CORPORATION AND SUBSIDIARIESNOTES TO CONSOLIDATED FINANCIALSJune 30, 2025($ in thousands)(unaudited)

Note 3 – Loan Composition

LHFI consisted of the following during the periods presented:

 

LHFI BY TYPE

6/30/2025

3/31/2025

12/31/2024

9/30/2024

6/30/2024

Loans secured by real estate:

Construction, land development and other land loans

$

1,355,223

$

1,321,631

$

1,417,148

$

1,588,256

$

1,638,972

Secured by 1-4 family residential properties

3,057,362

2,973,978

2,949,543

2,895,006

2,878,295

Secured by nonfarm, nonresidential properties

3,478,932

3,532,842

3,533,282

3,582,552

3,598,647

Other real estate secured

1,918,341

1,876,459

1,633,830

1,475,798

1,344,968

Commercial and industrial loans

1,832,295

1,765,893

1,840,722

1,767,079

1,880,607

Consumer loans

149,395

154,623

151,443

149,436

153,316

State and other political subdivision loans

961,251

974,300

969,836

996,002

1,053,015

Other loans and leases

711,981

641,743

594,138

645,982

607,598

LHFI

13,464,780

13,241,469

13,089,942

13,100,111

13,155,418

ACL LHFI

(168,237

)

(167,010

)

(160,270

)

(157,929

)

(154,685

)

Net LHFI

$

13,296,543

$

13,074,459

$

12,929,672

$

12,942,182

$

13,000,733

The following table presents the LHFI composition based upon the region where the loan was originated and reflects each region’s diversified mix of loans:

 

June 30, 2025

LHFI - COMPOSITION BY REGION

Total

Alabama

Florida

Georgia

Mississippi (Central and Southern Regions)

Tennessee (Memphis, TN and Northern MS Regions)

Texas

Loans secured by real estate:

Construction, land development and other land loans

$

1,355,223

$

459,413

$

35,806

$

208,288

$

312,756

$

45,907

$

293,053

Secured by 1-4 family residential properties

3,057,362

159,166

62,104

—

2,705,119

89,226

41,747

Secured by nonfarm, nonresidential properties

3,478,932

958,454

179,528

88,022

1,519,616

127,731

605,581

Other real estate secured

1,918,341

923,639

1,682

79,823

516,430

935

395,832

Commercial and industrial loans

1,832,295

472,371

19,649

284,845

669,509

123,349

262,572

Consumer loans

149,395

20,191

7,411

—

90,727

14,126

16,940

State and other political subdivision loans

961,251

55,704

65,965

13,032

712,260

24,228

90,062

Other loans and leases

711,981

26,763

3,654

306,942

269,585

56,280

48,757

Loans

$

13,464,780

$

3,075,701

$

375,799

$

980,952

$

6,796,002

$

481,782

$

1,754,544

CONSTRUCTION, LAND DEVELOPMENT AND OTHER LAND LOANS BY REGION

Lots

$

59,410

$

27,229

$

6,919

$

—

$

15,732

$

1,089

$

8,441

Development

100,941

47,362

264

—

17,903

14,197

21,215

Unimproved land

98,549

18,004

8,648

—

22,689

8,457

40,751

1-4 family construction

302,013

154,676

9,631

12,335

79,438

22,016

23,917

Other construction

794,310

212,142

10,344

195,953

176,994

148

198,729

Construction, land development

and other land loans

$

1,355,223

$

459,413

$

35,806

$

208,288

$

312,756

$

45,907

$

293,053

TRUSTMARK CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIALS
June 30, 2025
($ in thousands)
(unaudited)
 

Note 3 – Loan Composition (continued)

 

June 30, 2025

Total

Alabama

Florida

Georgia

Mississippi (Central and Southern Regions)

Tennessee (Memphis, TN and Northern MS Regions)

Texas

LOANS SECURED BY NONFARM, NONRESIDENTIAL PROPERTIES BY REGION

Non-owner occupied:

Retail

$

274,281

$

73,703

$

15,224

$

—

$

98,635

$

19,837

$

66,882

Office

233,501

82,433

18,266

—

91,611

2,713

38,478

Hotel/motel

277,749

143,283

43,238

—

68,172

23,056

—

Mini-storage

159,599

40,004

1,371

30,531

86,638

593

462

Industrial

521,155

100,337

16,256

57,491

199,356

2,483

145,232

Health care

149,551

123,342

664

—

23,158

317

2,070

Convenience stores

20,209

2,130

386

—

11,509

184

6,000

Nursing homes/senior living

351,436

110,473

—

—

145,089

3,822

92,052

Other

113,964

27,944

8,413

—

61,507

7,280

8,820

Total non-owner occupied loans

2,101,445

703,649

103,818

88,022

785,675

60,285

359,996

Owner-occupied:

Office

138,427

47,951

31,876

—

32,190

8,351

18,059

Churches

46,705

10,721

3,588

—

27,137

2,940

2,319

Industrial warehouses

198,471

14,427

7,936

—

51,542

12,614

111,952

Health care

119,133

11,243

7,685

—

91,726

2,155

6,324

Convenience stores

105,414

10,091

2,053

—

57,497

—

35,773

Retail

77,442

7,914

12,589

—

43,239

6,847

6,853

Restaurants

59,179

2,706

2,620

—

27,646

19,997

6,210

Auto dealerships

38,342

3,552

160

—

20,310

14,320

—

Nursing homes/senior living

471,731

129,518

—

—

316,320

—

25,893

Other

122,643

16,682

7,203

—

66,334

222

32,202

Total owner-occupied loans

1,377,487

254,805

75,710

—

733,941

67,446

245,585

Loans secured by nonfarm, nonresidential properties

$

3,478,932

$

958,454

$

179,528

$

88,022

$

1,519,616

$

127,731

$

605,581

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

The following table illustrates the yields on earning assets by category as well as the rates paid on interest-bearing liabilities on a tax equivalent basis:

 

Quarter Ended

Six Months Ended

6/30/2025

3/31/2025

12/31/2024

9/30/2024

6/30/2024

6/30/2025

6/30/2024

Securities – taxable

3.46

%

3.46

%

3.41

%

3.44

%

2.19

%

3.46

%

2.03

%

Securities – nontaxable

—

—

—

—

3.59

%

—

4.45

%

Securities – total

3.46

%

3.46

%

3.41

%

3.44

%

2.19

%

3.46

%

2.04

%

LHFI & LHFS

6.19

%

6.15

%

6.32

%

6.55

%

6.54

%

6.17

%

6.47

%

Other earning assets

4.58

%

4.27

%

4.83

%

5.43

%

5.51

%

4.43

%

5.61

%

Total earning assets

5.66

%

5.62

%

5.76

%

5.96

%

5.67

%

5.64

%

5.58

%

Interest-bearing deposits

2.28

%

2.30

%

2.51

%

2.81

%

2.75

%

2.29

%

2.75

%

Fed funds purchased & repurchases

4.35

%

4.30

%

4.49

%

5.15

%

5.24

%

4.33

%

5.25

%

Other borrowings

3.89

%

3.89

%

3.86

%

4.53

%

4.91

%

3.89

%

4.84

%

Total interest-bearing liabilities

2.42

%

2.43

%

2.61

%

2.94

%

2.95

%

2.43

%

2.93

%

Total Deposits

1.80

%

1.83

%

1.98

%

2.22

%

2.18

%

1.82

%

2.18

%

Net interest margin

3.81

%

3.75

%

3.76

%

3.69

%

3.38

%

3.78

%

3.29

%

TRUSTMARK CORPORATION AND SUBSIDIARIESNOTES TO CONSOLIDATED FINANCIALSJune 30, 2025($ in thousands)(unaudited)

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

Reflected in the table above are yields on earning assets and liabilities, along with the net interest margin which equals reported net interest income-FTE, annualized, as a percent of average earning assets.

The net interest margin increased six basis points when compared to the first quarter of 2025, totaling 3.81% for the second quarter of 2025, primarily due to the increase in the yield for the loans held for investment and held for sale portfolio as well as the decrease in the cost of interest-bearing liabilities.

Note 5 – Mortgage Banking

Trustmark utilizes a portfolio of exchange-traded derivative instruments, such as Treasury note futures contracts and option contracts, to achieve a fair value return that offsets the changes in fair value of mortgage servicing rights (MSR) attributable to interest rates. These transactions are considered freestanding derivatives that do not otherwise qualify for hedge accounting under generally accepted accounting principles (GAAP). Changes in the fair value of these exchange-traded derivative instruments, including administrative costs, are recorded in noninterest income in mortgage banking, net and are offset by the changes in the fair value of the MSR. The MSR fair value represents the present value of future cash flows, which among other things includes decay and the effect of changes in interest rates. Ineffectiveness of hedging the MSR fair value is measured by comparing the change in value of hedge instruments to the change in the fair value of the MSR asset attributable to changes in interest rates and other market driven changes in valuation inputs and assumptions. The impact of this strategy resulted in a net negative hedge ineffectiveness of $541 thousand during the second quarter of 2025.

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

Quarter Ended

Six Months Ended

6/30/2025

3/31/2025

12/31/2024

9/30/2024

6/30/2024

6/30/2025

6/30/2024

Mortgage servicing income, net

$

7,142

$

7,161

$

7,161

$

7,127

$

6,993

$

14,303

$

13,927

Change in fair value-MSR from runoff

(3,596

)

(2,062

)

(3,118

)

(3,154

)

(3,447

)

(5,658

)

(5,373

)

Gain on sales of loans, net

5,597

4,253

4,470

4,648

5,151

9,850

10,160

Mortgage banking income before hedge

ineffectiveness

9,143

9,352

8,513

8,621

8,697

18,495

18,714

Change in fair value-MSR from market changes

(1,946

)

(5,928

)

12,710

(10,406

)

(1,626

)

(7,874

)

3,497

Change in fair value of derivatives

1,405

5,347

(13,835

)

7,904

(2,867

)

6,752

(9,092

)

Net positive (negative) hedge ineffectiveness

(541

)

(581

)

(1,125

)

(2,502

)

(4,493

)

(1,122

)

(5,595

)

Mortgage banking, net

$

8,602

$

8,771

$

7,388

$

6,119

$

4,204

$

17,373

$

13,119

TRUSTMARK CORPORATION AND SUBSIDIARIESNOTES TO CONSOLIDATED FINANCIALSJune 30, 2025($ in thousands)(unaudited)

Note 6 – Other Noninterest Income and Expense

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

 

Quarter Ended

Six Months Ended

6/30/2025

3/31/2025

12/31/2024

9/30/2024

6/30/2024

6/30/2025

6/30/2024

Partnership amortization for tax credit purposes

$

(2,137

)

$

(2,124

)

$

(1,992

)

$

(1,977

)

$

(1,824

)

$

(4,261

)

$

(3,658

)

Increase in life insurance cash surrender value

1,911

1,867

1,891

1,883

1,860

3,778

3,704

Loss on sale of 1-4 family mortgage loans

—

—

—

—

(4,798

)

—

(4,798

)

Visa C shares fair value adjustment

—

—

—

—

8,056

—

8,056

Other miscellaneous income

2,537

6,227

4,399

3,046

4,167

8,764

7,259

Total other, net

$

2,311

$

5,970

$

4,298

$

2,952

$

7,461

$

8,281

$

10,563

Trustmark invests in partnerships that provide income tax credits on a Federal and/or State basis (i.e., new market tax credits, low-income housing tax credits and historical tax credits). The income tax credits related to these partnerships are utilized as specifically allowed by income tax law and are recorded as a reduction in income tax expense.

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

 

Quarter Ended

Six Months Ended

6/30/2025

3/31/2025

12/31/2024

9/30/2024

6/30/2024

6/30/2025

6/30/2024

Loan expense

$

3,377

$

2,792

$

2,921

$

2,824

$

2,880

$

6,169

$

5,835

Amortization of intangibles

32

31

27

28

27

63

55

FDIC assessment expense

4,064

4,160

4,815

5,071

4,816

8,224

9,325

Other real estate expense, net

159

452

(286

)

2,452

327

611

998

Other miscellaneous expense

8,473

8,144

7,635

6,941

7,189

16,617

15,177

Total other expense

$

16,105

$

15,579

$

15,112

$

17,316

$

15,239

$

31,684

$

31,390

Note 7 – Non-GAAP Financial Measures

In addition to capital ratios defined by GAAP and banking regulators, Trustmark utilizes various tangible common equity measures when evaluating capital utilization and adequacy. Tangible common equity, as defined by Trustmark, represents common equity less goodwill and identifiable intangible assets. Trustmark’s Common Equity Tier 1 capital includes common stock, capital surplus and retained earnings, and is reduced by goodwill and other intangible assets, net of associated net deferred tax liabilities as well as disallowed deferred tax assets and threshold deductions as applicable.

Trustmark believes these measures are important because they reflect the level of capital available to withstand unexpected market conditions. Additionally, presentation of these measures allows readers to compare certain aspects of Trustmark’s capitalization to other organizations. These ratios differ from capital measures defined by banking regulators principally in that the numerator excludes shareholders’ equity associated with preferred securities, the nature and extent of which varies across organizations. In Management’s experience, many stock analysts use tangible common equity measures in conjunction with more traditional bank capital ratios to compare capital adequacy of banking organizations with significant amounts of goodwill or other intangible assets, typically stemming from the use of the purchase accounting method in accounting for mergers and acquisitions.

These calculations are intended to complement the capital ratios defined by GAAP and banking regulators. Because GAAP does not include these capital ratio measures, Trustmark believes there are no comparable GAAP financial measures to these tangible common equity ratios. Despite the importance of these measures to Trustmark, there are no standardized definitions for them and, as a result, Trustmark’s calculations may not be comparable with other organizations. Also, there may be limits in the usefulness of these measures to investors. As a result, Trustmark encourages readers to consider its audited consolidated financial statements and the notes related thereto in their entirety and not to rely on any single financial measure.

TRUSTMARK CORPORATION AND SUBSIDIARIESNOTES TO CONSOLIDATED FINANCIALSJune 30, 2025($ in thousands except per share data)(unaudited)

Note 7 – Non-GAAP Financial Measures (continued)

 

Quarter Ended

Six Months Ended

6/30/2025

3/31/2025

12/31/2024

9/30/2024

6/30/2024

6/30/2025

6/30/2024

TANGIBLE EQUITY

AVERAGE BALANCES

Total shareholders' equity

$

2,041,209

$

1,991,554

$

1,972,563

$

1,923,248

$

1,727,489

$

2,016,519

$

1,702,005

Less: Goodwill

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

Identifiable intangible assets

(80

)

(113

)

(141

)

(168

)

(195

)

(97

)

(210

)

Total average tangible equity

$

1,706,524

$

1,656,836

$

1,637,817

$

1,588,475

$

1,392,689

$

1,681,817

$

1,367,190

PERIOD END BALANCES

Total shareholders' equity

$

2,070,789

$

2,021,227

$

1,962,327

$

1,980,096

$

1,879,141

Less: Goodwill

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

Identifiable intangible assets

(63

)

(95

)

(126

)

(153

)

(181

)

Total tangible equity

(a)

$

1,736,121

$

1,686,527

$

1,627,596

$

1,645,338

$

1,544,355

TANGIBLE ASSETS

Total assets

$

18,615,659

$

18,296,203

$

18,152,422

$

18,480,372

$

18,452,487

Less: Goodwill

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

Identifiable intangible assets

(63

)

(95

)

(126

)

(153

)

(181

)

Total tangible assets

(b)

$

18,280,991

$

17,961,503

$

17,817,691

$

18,145,614

$

18,117,701

Risk-weighted assets

(c)

$

15,215,021

$

15,024,476

$

14,990,258

$

15,004,024

$

15,165,038

NET INCOME (LOSS) ADJUSTED FOR INTANGIBLE AMORTIZATION

Net income (loss) from continuing operations

$

55,841

$

53,633

$

56,312

$

51,330

$

(100,605

)

$

109,474

$

(62,432

)

Plus: Intangible amortization net of tax from

continuing operations

24

24

20

21

20

48

40

Net income (loss) adjusted for intangible amortization

$

55,865

$

53,657

$

56,332

$

51,351

$

(100,585

)

$

109,522

$

(62,392

)

Period end common shares outstanding

(d)

60,401,684

60,718,411

61,008,023

61,206,606

61,205,969

TANGIBLE COMMON EQUITY MEASUREMENTS

Return on average tangible equity from

continuing operations (1)

13.13

%

13.13

%

13.68

%

12.86

%

-29.05

%

13.13

%

-9.18

%

Tangible equity/tangible assets

(a)/(b)

9.50

%

9.39

%

9.13

%

9.07

%

8.52

%

Tangible equity/risk-weighted assets

(a)/(c)

11.41

%

11.23

%

10.86

%

10.97

%

10.18

%

Tangible book value

(a)/(d)*1,000

$

28.74

$

27.78

$

26.68

$

26.88

$

25.23

COMMON EQUITY TIER 1 CAPITAL (CET1)

Total shareholders' equity

$

2,070,789

$

2,021,227

$

1,962,327

$

1,980,096

$

1,879,141

CECL transition adjustment

—

—

6,500

6,500

6,500

AOCI-related adjustments

30,489

48,702

83,659

29,045

91,557

CET1 adjustments and deductions:

Goodwill net of associated deferred

tax liabilities (DTLs)

(320,755

)

(320,756

)

(320,756

)

(320,757

)

(320,758

)

Other adjustments and deductions

for CET1 (2)

(955

)

(2,175

)

(2,058

)

(115

)

(847

)

CET1 capital

(e)

1,779,568

1,746,998

1,729,672

1,694,769

1,655,593

Additional tier 1 capital instruments

plus related surplus

60,000

60,000

60,000

60,000

60,000

Tier 1 capital

$

1,839,568

$

1,806,998

$

1,789,672

$

1,754,769

$

1,715,593

Common equity tier 1 capital ratio

(e)/(c)

11.70

%

11.63

%

11.54

%

11.30

%

10.92

%

(1)

Calculation = ((net income (loss) adjusted for intangible amortization/number of days in period)*number of days in year)/total average tangible equity.

(2)

Includes other intangible assets, net of DTLs, disallowed deferred tax assets (DTAs), threshold deductions and transition adjustments, as applicable.

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

June 30, 2025

($ in thousands)

(unaudited)

Note 7 – Non-GAAP Financial Measures (continued)

Trustmark discloses certain non-GAAP financial measures because Management uses these measures for business planning purposes, including to manage Trustmark’s business against internal projected results of operations and to measure Trustmark’s performance. Trustmark views these as measures of our core operating business, which exclude the impact of the items detailed below, as these items are generally not operational in nature. These non-GAAP financial measures also provide another basis for comparing period-to-period results as presented in the accompanying selected financial data table and the audited consolidated financial statements by excluding potential differences caused by non-operational and unusual or non-recurring items. Readers are cautioned that these adjustments are not permitted under GAAP. Trustmark encourages readers to consider its consolidated financial statements and the notes related thereto in their entirety, and not to rely on any single financial measure.

The following table presents pre-provision net revenue (PPNR) during the periods presented:

Quarter Ended

Six Months Ended

6/30/2025

3/31/2025

12/31/2024

9/30/2024

6/30/2024

6/30/2025

6/30/2024

Net interest income (GAAP)

(a)

$

158,756

$

152,055

$

155,848

$

154,714

$

141,029

$

310,811

$

273,859

Noninterest income (loss) (GAAP)

39,890

42,584

40,950

37,562

(141,286

)

82,474

(101,931

)

Add: Loss on sale of 1-4 family mortgage loans (incl in Other, net)

—

—

—

—

4,798

—

4,798

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

—

—

—

—

(8,056

)

—

(8,056

)

Securities (gains) losses, net

—

—

—

—

182,792

—

182,792

Noninterest income from adjusted continuing

operations (Non-GAAP)

(b)

$

39,890

$

42,584

$

40,950

$

37,562

$

38,248

$

82,474

$

77,603

Adjusted pre-provision revenue

(a)+(b)=(c)

$

198,646

$

194,639

$

196,798

$

192,276

$

179,277

$

393,285

$

351,462

Noninterest expense (GAAP)

(d)

$

125,114

$

124,011

$

124,430

$

123,270

$

118,326

$

249,125

$

237,990

PPNR (Non-GAAP)

(c)-(d)

$

73,532

$

70,628

$

72,368

$

69,006

$

60,951

$

144,160

$

113,472

TRUSTMARK CORPORATION AND SUBSIDIARIESNOTES TO CONSOLIDATED FINANCIALSJune 30, 2025($ in thousands except per share data)(unaudited)

Note 7 – Non-GAAP Financial Measures (continued)

The following table presents adjustments to net income (loss) from continuing operations and select financial ratios as reported in accordance with GAAP resulting from significant non-routine items occurring during the periods presented:

 

Quarter Ended

Six Months Ended

6/30/2025

3/31/2025

12/31/2024

9/30/2024

6/30/2024

6/30/2025

6/30/2024

Net income (loss) (GAAP) from continuing operations

$

55,841

$

53,633

$

56,312

$

51,330

$

(100,605

)

$

109,474

$

(62,432

)

Significant non-routine transactions (net of taxes):

PCL, LHFI sale of nonperforming 1-4 family

—

—

—

—

6,475

—

6,475

Loss on sale of 1-4 family mortgage loans

—

—

—

—

3,598

—

3,598

Visa C shares fair value adjustment

—

—

—

—

(6,042

)

—

(6,042

)

Securities gains (losses), net

—

—

—

—

137,094

—

137,094

Net income adjusted for significant non-routine

transactions (Non-GAAP)

$

55,841

$

53,633

$

56,312

$

51,330

$

40,520

$

109,474

$

78,693

Diluted EPS from adjusted continuing operations

$

0.92

$

0.88

$

0.92

$

0.84

$

0.66

$

1.80

$

1.28

FINANCIAL RATIOS - REPORTED (GAAP)

Return on average equity from continuing operations

10.97

%

10.92

%

11.36

%

10.62

%

-23.42

%

10.95

%

-7.38

%

Return on average tangible equity from continuing operations

13.13

%

13.13

%

13.68

%

12.86

%

-29.05

%

13.13

%

-9.18

%

Return on average assets from continuing operations

1.21

%

1.19

%

1.23

%

1.10

%

-2.16

%

1.20

%

-0.67

%

FINANCIAL RATIOS - ADJUSTED (NON-GAAP)

Return on average equity from adjusted continuing operations

10.97

%

10.92

%

11.36

%

10.62

%

9.06

%

10.95

%

9.11

%

Return on average tangible equity from adjusted

continuing operations

13.13

%

13.13

%

13.68

%

12.86

%

11.14

%

13.13

%

11.29

%

Return on average assets from adjusted continuing operations

1.21

%

1.19

%

1.23

%

1.10

%

0.87

%

1.20

%

0.85

%

TRUSTMARK CORPORATION AND SUBSIDIARIESNOTES TO CONSOLIDATED FINANCIALSJune 30, 2025($ in thousands)(unaudited)

Note 7 – Non-GAAP Financial Measures (continued)

The following table presents Trustmark’s calculation of its efficiency ratio for the periods presented:

 

Quarter Ended

Six Months Ended

6/30/2025

3/31/2025

12/31/2024

9/30/2024

6/30/2024

6/30/2025

6/30/2024

Total noninterest expense (GAAP)

$

125,114

$

124,011

$

124,430

$

123,270

$

118,326

$

249,125

$

237,990

Less:

Other real estate expense, net

(159

)

(452

)

286

(2,452

)

(327

)

(611

)

(998

)

Amortization of intangibles

(32

)

(31

)

(27

)

(28

)

(27

)

(63

)

(55

)

Charitable contributions resulting in

state tax credits

(334

)

(334

)

(300

)

(300

)

(300

)

(668

)

(600

)

Adjusted noninterest expense (Non-GAAP)

(a)

$

124,589

$

123,194

$

124,389

$

120,490

$

117,672

$

247,783

$

236,337

Net interest income (GAAP)

$

158,756

$

152,055

$

155,848

$

154,714

$

141,029

$

310,811

$

273,859

Add:

Tax equivalent adjustment

2,652

2,684

2,596

3,305

3,304

5,336

6,669

Net interest income-FTE (Non-GAAP)

(b)

$

161,408

$

154,739

$

158,444

$

158,019

$

144,333

$

316,147

$

280,528

Noninterest income (loss) (GAAP)

$

39,890

$

42,584

$

40,950

$

37,562

$

(141,286

)

$

82,474

$

(101,931

)

Add:

Partnership amortization for tax credit purposes

2,137

2,124

1,992

1,977

1,824

4,261

3,658

Loss on sale of 1-4 family mortgage loans

—

—

—

—

4,798

—

4,798

Securities (gains) losses, net

—

—

—

—

182,792

—

182,792

Less:

Visa C shares fair value adjustment

—

—

—

—

(8,056

)

—

(8,056

)

Adjusted noninterest income (Non-GAAP)

(c)

$

42,027

$

44,708

$

42,942

$

39,539

$

40,072

$

86,735

$

81,261

Adjusted revenue (Non-GAAP)

(b)+(c)

$

203,435

$

199,447

$

201,386

$

197,558

$

184,405

$

402,882

$

361,789

Efficiency ratio (Non-GAAP)

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

61.24

%

61.77

%

61.77

%

60.99

%

63.81

%

61.50

%

65.32

%

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)