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

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

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

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

Third Quarter Highlights

  • Net income from adjusted continuing operations(1) increased $10.8 million, or 26.7%, linked-quarter to $51.3 million
  • Net interest income (FTE) increased $13.7 million, or 9.5%, linked-quarter to $158.0 million, resulting in a net interest margin of 3.69%, up 31 basis points from the prior quarter
  • Loans held for investment (HFI) totaled $13.1 billion, a decrease of $55.3 million, or 0.4%, from the prior quarter and an increase of $289.9 million, or 2.3%, year-over-year
  • Deposits totaled $15.2 billion, down $222.0 million, or 1.4%, linked-quarter, and up $139.0 million, or 0.9%, year-over-year; excluding targeted reductions in public and brokered deposits totaling $529.7 million, deposits increased $307.7 million, or 2.1%, linked-quarter
  • Achieved return on average tangible equity of 12.86% and return on average assets of 1.10%
  • Efficiency ratio improved 282 basis points to 60.99% in the third quarter

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

Balance Sheet Management

  • Loans HFI totaled $13.1 billion, down 0.4% from the prior quarter and up 2.3% year-over-year
  • Deposits totaled $15.2 billion, down 1.4% from the previous quarter and up 0.9% year-over-year
  • Enhanced strong capital position with CET1 ratio of 11.30% and total risk-based capital ratio of 13.71%

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

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

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

Credit Quality

  • Net charge-offs totaled $4.7 million in the third quarter, representing 0.14% of average loans
  • Net provision for credit losses totaled $6.5 million for the third quarter
  • Allowance for credit losses (ACL) represented 1.21% of loans HFI and 497.27% of nonaccrual loans, excluding individually evaluated loans at September 30, 2024

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

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

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

Revenue Generation

  • Total revenue expanded to $192.3 million in the third quarter
  • Net interest income (FTE) totaled $158.0 million in the third quarter, up 9.5% linked-quarter
  • Noninterest income totaled $37.6 million in the third quarter

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

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

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

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

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

Noninterest Expense

  • Noninterest expense increased $4.9 million, or 4.2%, linked-quarter
  • Salaries and employee benefits expense increased $1.9 million, or 2.9%, linked quarter, reflecting annual merit increases, annual incentive accruals, and commissions
  • Other real estate expense, net increased $2.1 million, all of which relates to the establishment of a reserve for a single property

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

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

Significant Non-Routine Transactions in the Second Quarter

  • 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, October 23, 2024, at 8:30 a.m. Central Time to discuss the Corporation’s financial results. Interested parties may listen to the conference call by dialing (877) 317-3051 or by clicking on the link provided under the Investor Relations section of our website at www.trustmark.com. A replay of the conference call will also be available through Wednesday, November 6, 2024, in archived format at the same web address or by calling (877) 344-7529, passcode 9091375.

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

Forward-Looking Statements

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

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

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

TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
September 30, 2024
($ in thousands)
(unaudited)
Linked Quarter Year over Year
QUARTERLY AVERAGE BALANCES 9/30/2024 6/30/2024 9/30/2023 $ Change % Change $ Change % Change
Securities AFS-taxable

$

1,658,999

 

$

1,866,227

 

$

2,049,006

 

$

(207,228

)

-11.1

%

$

(390,007

)

-19.0

%

Securities AFS-nontaxable

 

 

 

 

 

4,779

 

 

 

n/m

 

 

(4,779

)

-100.0

%

Securities HTM-taxable

 

1,368,943

 

 

1,421,246

 

 

1,445,895

 

 

(52,303

)

-3.7

%

 

(76,952

)

-5.3

%

Securities HTM-nontaxable

 

 

 

112

 

 

907

 

 

(112

)

-100.0

%

 

(907

)

-100.0

%

Total securities

 

3,027,942

 

 

3,287,585

 

 

3,500,587

 

 

(259,643

)

-7.9

%

 

(472,645

)

-13.5

%

Loans (includes loans held for sale)

 

13,379,658

 

 

13,309,127

 

 

12,926,942

 

 

70,531

 

0.5

%

 

452,716

 

3.5

%

Fed funds sold and reverse repurchases

 

653

 

 

110

 

 

230

 

 

543

 

n/m

 

 

423

 

n/m

 

Other earning assets

 

607,275

 

 

592,625

 

 

682,644

 

 

14,650

 

2.5

%

 

(75,369

)

-11.0

%

Total earning assets

 

17,015,528

 

 

17,189,447

 

 

17,110,403

 

 

(173,919

)

-1.0

%

 

(94,875

)

-0.6

%

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

 

(154,476

)

 

(143,245

)

 

(127,915

)

 

(11,231

)

-7.8

%

 

(26,561

)

-20.8

%

Other assets

 

1,646,241

 

 

1,740,307

 

 

1,721,310

 

 

(94,066

)

-5.4

%

 

(75,069

)

-4.4

%

Total assets

$

18,507,293

 

$

18,786,509

 

$

18,703,798

 

$

(279,216

)

-1.5

%

$

(196,505

)

-1.1

%

 
Interest-bearing demand deposits

$

5,382,346

 

$

5,222,369

 

$

4,875,714

 

$

159,977

 

3.1

%

$

506,632

 

10.4

%

Savings deposits

 

3,411,961

 

 

3,653,966

 

 

3,642,158

 

 

(242,005

)

-6.6

%

 

(230,197

)

-6.3

%

Time deposits

 

3,393,216

 

 

3,346,046

 

 

3,075,224

 

 

47,170

 

1.4

%

 

317,992

 

10.3

%

Total interest-bearing deposits

 

12,187,523

 

 

12,222,381

 

 

11,593,096

 

 

(34,858

)

-0.3

%

 

594,427

 

5.1

%

Fed funds purchased and repurchases

 

375,559

 

 

434,760

 

 

414,696

 

 

(59,201

)

-13.6

%

 

(39,137

)

-9.4

%

Other borrowings

 

339,417

 

 

534,350

 

 

912,151

 

 

(194,933

)

-36.5

%

 

(572,734

)

-62.8

%

Subordinated notes

 

123,611

 

 

123,556

 

 

123,391

 

 

55

 

0.0

%

 

220

 

0.2

%

Junior subordinated debt securities

 

61,856

 

 

61,856

 

 

61,856

 

 

 

0.0

%

 

 

0.0

%

Total interest-bearing liabilities

 

13,087,966

 

 

13,376,903

 

 

13,105,190

 

 

(288,937

)

-2.2

%

 

(17,224

)

-0.1

%

Noninterest-bearing deposits

 

3,221,516

 

 

3,183,524

 

 

3,429,815

 

 

37,992

 

1.2

%

 

(208,299

)

-6.1

%

Other liabilities

 

274,563

 

 

498,593

 

 

585,908

 

 

(224,030

)

-44.9

%

 

(311,345

)

-53.1

%

Total liabilities

 

16,584,045

 

 

17,059,020

 

 

17,120,913

 

 

(474,975

)

-2.8

%

 

(536,868

)

-3.1

%

Shareholders' equity

 

1,923,248

 

 

1,727,489

 

 

1,582,885

 

 

195,759

 

11.3

%

 

340,363

 

21.5

%

Total liabilities and equity

$

18,507,293

 

$

18,786,509

 

$

18,703,798

 

$

(279,216

)

-1.5

%

$

(196,505

)

-1.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

805,436

 

$

822,141

 

$

750,292

 

$

(16,705

)

-2.0

%

$

55,144

 

7.3

%

Fed funds sold and reverse repurchases

 

10,000

 

 

 

 

 

 

10,000

 

n/m

 

 

10,000

 

n/m

 

Securities available for sale

 

1,725,795

 

 

1,621,659

 

 

1,766,174

 

 

104,136

 

6.4

%

 

(40,379

)

-2.3

%

Securities held to maturity

 

1,358,358

 

 

1,380,487

 

 

1,438,287

 

 

(22,129

)

-1.6

%

 

(79,929

)

-5.6

%

Loans held for sale (LHFS)

 

216,454

 

 

185,698

 

 

169,244

 

 

30,756

 

16.6

%

 

47,210

 

27.9

%

Loans held for investment (LHFI)

 

13,100,111

 

 

13,155,418

 

 

12,810,259

 

 

(55,307

)

-0.4

%

 

289,852

 

2.3

%

ACL LHFI

 

(157,929

)

 

(154,685

)

 

(134,031

)

 

(3,244

)

-2.1

%

 

(23,898

)

-17.8

%

Net LHFI

 

12,942,182

 

 

13,000,733

 

 

12,676,228

 

 

(58,551

)

-0.5

%

 

265,954

 

2.1

%

Premises and equipment, net

 

236,151

 

 

232,681

 

 

230,402

 

 

3,470

 

1.5

%

 

5,749

 

2.5

%

Mortgage servicing rights

 

125,853

 

 

136,658

 

 

142,379

 

 

(10,805

)

-7.9

%

 

(16,526

)

-11.6

%

Goodwill

 

334,605

 

 

334,605

 

 

334,605

 

 

 

0.0

%

 

 

0.0

%

Identifiable intangible assets

 

153

 

 

181

 

 

269

 

 

(28

)

-15.5

%

 

(116

)

-43.1

%

Other real estate

 

3,920

 

 

6,586

 

 

5,485

 

 

(2,666

)

-40.5

%

 

(1,565

)

-28.5

%

Operating lease right-of-use assets

 

36,034

 

 

36,925

 

 

37,115

 

 

(891

)

-2.4

%

 

(1,081

)

-2.9

%

Other assets

 

685,431

 

 

694,133

 

 

770,684

 

 

(8,702

)

-1.3

%

 

(85,253

)

-11.1

%

Assets of discontinued operations

 

 

 

 

 

69,675

 

 

 

n/m

 

 

(69,675

)

-100.0

%

Total assets

$

18,480,372

 

$

18,452,487

 

$

18,390,839

 

$

27,885

 

0.2

%

$

89,533

 

0.5

%

 
Deposits:
Noninterest-bearing

$

3,142,792

 

$

3,153,506

 

$

3,320,124

 

$

(10,714

)

-0.3

%

$

(177,332

)

-5.3

%

Interest-bearing

 

12,098,143

 

 

12,309,382

 

 

11,781,799

 

 

(211,239

)

-1.7

%

 

316,344

 

2.7

%

Total deposits

 

15,240,935

 

 

15,462,888

 

 

15,101,923

 

 

(221,953

)

-1.4

%

 

139,012

 

0.9

%

Fed funds purchased and repurchases

 

365,643

 

 

314,121

 

 

321,799

 

 

51,522

 

16.4

%

 

43,844

 

13.6

%

Other borrowings

 

443,458

 

 

336,687

 

 

793,193

 

 

106,771

 

31.7

%

 

(349,735

)

-44.1

%

Subordinated notes

 

123,647

 

 

123,592

 

 

123,427

 

 

55

 

0.0

%

 

220

 

0.2

%

Junior subordinated debt securities

 

61,856

 

 

61,856

 

 

61,856

 

 

 

0.0

%

 

 

0.0

%

ACL on off-balance sheet credit exposures

 

28,890

 

 

30,265

 

 

34,945

 

 

(1,375

)

-4.5

%

 

(6,055

)

-17.3

%

Operating lease liabilities

 

39,689

 

 

40,517

 

 

40,150

 

 

(828

)

-2.0

%

 

(461

)

-1.1

%

Other liabilities

 

196,158

 

 

203,420

 

 

331,066

 

 

(7,262

)

-3.6

%

 

(134,908

)

-40.7

%

Liabilities of discontinued operations

 

 

 

 

 

12,129

 

 

 

n/m

 

 

(12,129

)

-100.0

%

Total liabilities

 

16,500,276

 

 

16,573,346

 

 

16,820,488

 

 

(73,070

)

-0.4

%

 

(320,212

)

-1.9

%

Common stock

 

12,753

 

 

12,753

 

 

12,724

 

 

 

0.0

%

 

29

 

0.2

%

Capital surplus

 

163,156

 

 

161,834

 

 

158,316

 

 

1,322

 

0.8

%

 

4,840

 

3.1

%

Retained earnings

 

1,833,232

 

 

1,796,111

 

 

1,687,199

 

 

37,121

 

2.1

%

 

146,033

 

8.7

%

Accumulated other comprehensive
income (loss), net of tax

 

(29,045

)

 

(91,557

)

 

(287,888

)

 

62,512

 

68.3

%

 

258,843

 

89.9

%

Total shareholders' equity

 

1,980,096

 

 

1,879,141

 

 

1,570,351

 

 

100,955

 

5.4

%

 

409,745

 

26.1

%

Total liabilities and equity

$

18,480,372

 

$

18,452,487

 

$

18,390,839

 

$

27,885

 

0.2

%

$

89,533

 

0.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

220,433

 

$

216,399

 

$

206,523

$

4,034

 

1.9

%

$

13,910

 

6.7

%

Interest on securities-taxable

 

26,162

 

 

17,929

 

 

16,624

 

8,233

 

45.9

%

 

9,538

 

57.4

%

Interest on securities-tax exempt-FTE

 

 

 

1

 

 

58

 

(1

)

-100.0

%

 

(58

)

-100.0

%

Interest on fed funds sold and reverse repurchases

 

9

 

 

2

 

 

3

 

7

 

n/m

 

 

6

 

n/m

 

Other interest income

 

8,293

 

 

8,124

 

 

8,613

 

169

 

2.1

%

 

(320

)

-3.7

%

Total interest income-FTE

 

254,897

 

 

242,455

 

 

231,821

 

12,442

 

5.1

%

 

23,076

 

10.0

%

Interest on deposits

 

86,043

 

 

83,681

 

 

69,797

 

2,362

 

2.8

%

 

16,246

 

23.3

%

Interest on fed funds purchased and repurchases

 

4,864

 

 

5,663

 

 

5,375

 

(799

)

-14.1

%

 

(511

)

-9.5

%

Other interest expense

 

5,971

 

 

8,778

 

 

14,713

 

(2,807

)

-32.0

%

 

(8,742

)

-59.4

%

Total interest expense

 

96,878

 

 

98,122

 

 

89,885

 

(1,244

)

-1.3

%

 

6,993

 

7.8

%

Net interest income-FTE

 

158,019

 

 

144,333

 

 

141,936

 

13,686

 

9.5

%

 

16,083

 

11.3

%

Provision for credit losses (PCL), LHFI

 

7,923

 

 

14,696

 

 

8,322

 

(6,773

)

-46.1

%

 

(399

)

-4.8

%

PCL, off-balance sheet credit exposures

 

(1,375

)

 

(3,600

)

 

104

 

2,225

 

61.8

%

 

(1,479

)

n/m

 

PCL, LHFI sale of 1-4 family mortgage loans

 

 

 

8,633

 

 

 

(8,633

)

-100.0

%

 

 

n/m

 

Net interest income after provision-FTE

 

151,471

 

 

124,604

 

 

133,510

 

26,867

 

21.6

%

 

17,961

 

13.5

%

Service charges on deposit accounts

 

11,272

 

 

10,924

 

 

11,074

 

348

 

3.2

%

 

198

 

1.8

%

Bank card and other fees

 

7,931

 

 

9,225

 

 

8,217

 

(1,294

)

-14.0

%

 

(286

)

-3.5

%

Mortgage banking, net

 

6,119

 

 

4,204

 

 

6,458

 

1,915

 

45.6

%

 

(339

)

-5.2

%

Wealth management

 

9,288

 

 

9,692

 

 

8,773

 

(404

)

-4.2

%

 

515

 

5.9

%

Other, net

 

2,952

 

 

7,461

 

 

2,399

 

(4,509

)

-60.4

%

 

553

 

23.1

%

Securities gains (losses), net

 

 

 

(182,792

)

 

 

182,792

 

-100.0

%

 

 

n/m

 

Total noninterest income (loss)

 

37,562

 

 

(141,286

)

 

36,921

 

178,848

 

n/m

 

 

641

 

1.7

%

Salaries and employee benefits

 

66,691

 

 

64,838

 

 

67,374

 

1,853

 

2.9

%

 

(683

)

-1.0

%

Services and fees

 

25,724

 

 

24,743

 

 

27,472

 

981

 

4.0

%

 

(1,748

)

-6.4

%

Net occupancy-premises

 

7,398

 

 

7,265

 

 

7,151

 

133

 

1.8

%

 

247

 

3.5

%

Equipment expense

 

6,141

 

 

6,241

 

 

6,755

 

(100

)

-1.6

%

 

(614

)

-9.1

%

Litigation settlement expense (1)

 

 

 

 

 

6,500

 

 

n/m

 

 

(6,500

)

-100.0

%

Other expense

 

17,316

 

 

15,239

 

 

15,039

 

2,077

 

13.6

%

 

2,277

 

15.1

%

Total noninterest expense

 

123,270

 

 

118,326

 

 

130,291

 

4,944

 

4.2

%

 

(7,021

)

-5.4

%

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

 

65,763

 

 

(135,008

)

 

40,140

 

200,771

 

n/m

 

 

25,623

 

63.8

%

Tax equivalent adjustment

 

3,305

 

 

3,304

 

 

3,299

 

1

 

0.0

%

 

6

 

0.2

%

Income (loss) from continuing operations before
income taxes

 

62,458

 

 

(138,312

)

 

36,841

 

200,770

 

n/m

 

 

25,617

 

69.5

%

Income taxes from continuing operations

 

11,128

 

 

(37,707

)

 

6,288

 

48,835

 

n/m

 

 

4,840

 

77.0

%

Income (loss) from continuing operations

 

51,330

 

 

(100,605

)

 

30,553

 

151,935

 

n/m

 

 

20,777

 

68.0

%

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

 

 

 

232,640

 

 

4,649

 

(232,640

)

-100.0

%

 

(4,649

)

-100.0

%

Income taxes from discont. ops

 

 

 

58,203

 

 

1,173

 

(58,203

)

-100.0

%

 

(1,173

)

-100.0

%

Income from discont. ops

 

 

 

174,437

 

 

3,476

 

(174,437

)

-100.0

%

 

(3,476

)

-100.0

%

Net income

$

51,330

 

$

73,832

 

$

34,029

$

(22,502

)

-30.5

%

$

17,301

 

50.8

%

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

$

0.84

 

$

(1.64

)

$

0.50

$

2.48

 

n/m

 

$

0.34

 

68.0

%

Basic earnings per share from discont. ops

$

 

$

2.85

 

$

0.06

$

(2.85

)

-100.0

%

$

(0.06

)

-100.0

%

Basic earnings per share - total

$

0.84

 

$

1.21

 

$

0.56

$

(0.37

)

-30.6

%

$

0.28

 

50.0

%

 
Diluted earnings (loss) per share from
continuing operations

$

0.84

 

$

(1.64

)

$

0.50

$

2.48

 

n/m

 

$

0.34

 

68.0

%

Diluted earnings per share from discont. ops

$

 

$

2.84

 

$

0.06

$

(2.84

)

-100.0

%

$

(0.06

)

-100.0

%

Diluted earnings per share - total

$

0.84

 

$

1.20

 

$

0.56

$

(0.36

)

-30.0

%

$

0.28

 

50.0

%

 
Dividends per share

$

0.23

 

$

0.23

 

$

0.23

$

 

0.0

%

$

 

0.0

%

 
Weighted average shares outstanding
Basic

 

61,206,599

 

 

61,196,820

 

 

61,069,750

Diluted

 

61,448,410

 

 

61,415,957

 

 

61,263,032

Period end shares outstanding

 

61,206,606

 

 

61,205,969

 

 

61,070,095

 
(1) Due to rounding, earnings (loss) per share from continuing operations and discontinued operations may not sum to earnings per share from net income.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

25,835

 

$

26,222

 

$

23,530

 

$

(387

)

-1.5

%

$

2,305

 

9.8

%

Florida

 

111

 

 

614

 

 

151

 

 

(503

)

-81.9

%

 

(40

)

-26.5

%

Mississippi (1)

 

31,536

 

 

14,773

 

 

45,050

 

 

16,763

 

n/m

 

 

(13,514

)

-30.0

%

Tennessee (2)

 

3,180

 

 

2,084

 

 

1,841

 

 

1,096

 

52.6

%

 

1,339

 

72.7

%

Texas

 

13,163

 

 

599

 

 

20,327

 

 

12,564

 

n/m

 

 

(7,164

)

-35.2

%

Total nonaccrual LHFI

 

73,825

 

 

44,292

 

 

90,899

 

 

29,533

 

66.7

%

 

(17,074

)

-18.8

%

Other real estate
Alabama

 

170

 

 

485

 

 

315

 

 

(315

)

-64.9

%

 

(145

)

n/m

 

Florida

 

 

 

 

 

 

 

 

n/m

 

 

 

n/m

 

Mississippi (1)

 

1,772

 

 

1,787

 

 

942

 

 

(15

)

-0.8

%

 

830

 

88.1

%

Tennessee (2)

 

 

 

86

 

 

 

 

(86

)

-100.0

%

 

 

n/m

 

Texas

 

1,978

 

 

4,228

 

 

4,228

 

 

(2,250

)

-53.2

%

 

(2,250

)

-53.2

%

Total other real estate

 

3,920

 

 

6,586

 

 

5,485

 

 

(2,666

)

-40.5

%

 

(1,565

)

-28.5

%

Total nonperforming assets

$

77,745

 

$

50,878

 

$

96,384

 

$

26,867

 

52.8

%

$

(18,639

)

-19.3

%

 
LOANS PAST DUE OVER 90 DAYS
LHFI

$

5,352

 

$

5,413

 

$

3,804

 

$

(61

)

-1.1

%

$

1,548

 

40.7

%

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

$

63,703

 

$

58,079

 

$

42,532

 

$

5,624

 

9.7

%

$

21,171

 

49.8

%

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

$

154,685

 

$

142,998

 

$

129,298

 

$

11,687

 

8.2

%

$

25,387

 

19.6

%

PCL, LHFI

 

7,923

 

 

14,696

 

 

8,322

 

 

(6,773

)

-46.1

%

 

(399

)

-4.8

%

PCL, LHFI sale of 1-4 family mortgage loans

 

 

 

8,633

 

 

 

 

(8,633

)

-100.0

%

 

 

n/m

 

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

 

 

 

(8,633

)

 

 

 

8,633

 

-100.0

%

 

 

n/m

 

Charge-offs

 

(7,142

)

 

(5,120

)

 

(7,496

)

 

(2,022

)

-39.5

%

 

354

 

4.7

%

Recoveries

 

2,463

 

 

2,111

 

 

3,907

 

 

352

 

16.7

%

 

(1,444

)

-37.0

%

Net (charge-offs) recoveries

 

(4,679

)

 

(11,642

)

 

(3,589

)

 

6,963

 

59.8

%

 

(1,090

)

-30.4

%

Ending Balance

$

157,929

 

$

154,685

 

$

134,031

 

$

3,244

 

2.1

%

$

23,898

 

17.8

%

 
NET (CHARGE-OFFS) RECOVERIES
Alabama

$

(3,098

)

$

59

 

$

(165

)

$

(3,157

)

n/m

 

$

(2,933

)

n/m

 

Florida

 

595

 

 

4

 

 

21

 

 

591

 

n/m

 

 

574

 

n/m

 

Mississippi (1)

 

(1,881

)

 

(9,112

)

 

(1,867

)

 

7,231

 

79.4

%

 

(14

)

-0.7

%

Tennessee (2)

 

(296

)

 

(122

)

 

2,127

 

 

(174

)

n/m

 

 

(2,423

)

n/m

 

Texas

 

1

 

 

(2,471

)

 

(3,705

)

 

2,472

 

n/m

 

 

3,706

 

n/m

 

Total net (charge-offs) recoveries

$

(4,679

)

$

(11,642

)

$

(3,589

)

$

6,963

 

n/m

 

$

(1,090

)

-30.4

%

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

 

n/m - percentage changes greater than +/- 100% are considered not meaningful
 
See Notes to Consolidated Financials  
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
September 30, 2024
($ in thousands)
(unaudited)
Quarter Ended Nine Months Ended
AVERAGE BALANCES 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 9/30/2024 9/30/2023
Securities AFS-taxable

$

1,658,999

 

$

1,866,227

 

$

1,927,619

 

$

1,986,825

 

$

2,049,006

 

$

1,817,036

 

$

2,125,038

 

Securities AFS-nontaxable

 

 

 

 

 

 

 

4,246

 

 

4,779

 

 

 

 

4,796

 

Securities HTM-taxable

 

1,368,943

 

 

1,421,246

 

 

1,418,476

 

 

1,430,169

 

 

1,445,895

 

 

1,402,764

 

 

1,462,632

 

Securities HTM-nontaxable

 

 

 

112

 

 

340

 

 

340

 

 

907

 

 

150

 

 

2,365

 

Total securities

 

3,027,942

 

 

3,287,585

 

 

3,346,435

 

 

3,421,580

 

 

3,500,587

 

 

3,219,950

 

 

3,594,831

 

Loans (includes loans held for sale)

 

13,379,658

 

 

13,309,127

 

 

13,169,805

 

 

13,010,028

 

 

12,926,942

 

 

13,286,538

 

 

12,731,268

 

Fed funds sold and reverse repurchases

 

653

 

 

110

 

 

114

 

 

121

 

 

230

 

 

294

 

 

1,953

 

Other earning assets

 

607,275

 

 

592,625

 

 

571,215

 

 

670,477

 

 

682,644

 

 

590,433

 

 

747,627

 

Total earning assets

 

17,015,528

 

 

17,189,447

 

 

17,087,569

 

 

17,102,206

 

 

17,110,403

 

 

17,097,215

 

 

17,075,679

 

ACL LHFI

 

(154,476

)

 

(143,245

)

 

(138,711

)

 

(133,742

)

 

(127,915

)

 

(145,510

)

 

(123,313

)

Other assets

 

1,646,241

 

 

1,740,307

 

 

1,730,521

 

 

1,749,069

 

 

1,721,310

 

 

1,705,473

 

 

1,707,608

 

Total assets

$

18,507,293

 

$

18,786,509

 

$

18,679,379

 

$

18,717,533

 

$

18,703,798

 

$

18,657,178

 

$

18,659,974

 

 
Interest-bearing demand deposits

$

5,382,346

 

$

5,222,369

 

$

5,291,779

 

$

5,053,935

 

$

4,875,714

 

$

5,299,136

 

$

4,810,658

 

Savings deposits

 

3,411,961

 

 

3,653,966

 

 

3,686,027

 

 

3,526,600

 

 

3,642,158

 

 

3,583,357

 

 

3,943,998

 

Time deposits

 

3,393,216

 

 

3,346,046

 

 

3,321,601

 

 

3,427,384

 

 

3,075,224

 

 

3,353,766

 

 

2,443,753

 

Total interest-bearing deposits

 

12,187,523

 

 

12,222,381

 

 

12,299,407

 

 

12,007,919

 

 

11,593,096

 

 

12,236,259

 

 

11,198,409

 

Fed funds purchased and repurchases

 

375,559

 

 

434,760

 

 

428,127

 

 

403,041

 

 

414,696

 

 

412,679

 

 

413,608

 

Other borrowings

 

339,417

 

 

534,350

 

 

463,459

 

 

590,765

 

 

912,151

 

 

445,354

 

 

1,116,940

 

Subordinated notes

 

123,611

 

 

123,556

 

 

123,501

 

 

123,446

 

 

123,391

 

 

123,556

 

 

123,337

 

Junior subordinated debt securities

 

61,856

 

 

61,856

 

 

61,856

 

 

61,856

 

 

61,856

 

 

61,856

 

 

61,856

 

Total interest-bearing liabilities

 

13,087,966

 

 

13,376,903

 

 

13,376,350

 

 

13,187,027

 

 

13,105,190

 

 

13,279,704

 

 

12,914,150

 

Noninterest-bearing deposits

 

3,221,516

 

 

3,183,524

 

 

3,120,566

 

 

3,296,351

 

 

3,429,815

 

 

3,175,371

 

 

3,611,592

 

Other liabilities

 

274,563

 

 

498,593

 

 

505,942

 

 

641,662

 

 

585,908

 

 

425,812

 

 

571,681

 

Total liabilities

 

16,584,045

 

 

17,059,020

 

 

17,002,858

 

 

17,125,040

 

 

17,120,913

 

 

16,880,887

 

 

17,097,423

 

Shareholders' equity

 

1,923,248

 

 

1,727,489

 

 

1,676,521

 

 

1,592,493

 

 

1,582,885

 

 

1,776,291

 

 

1,562,551

 

Total liabilities and equity

$

18,507,293

 

$

18,786,509

 

$

18,679,379

 

$

18,717,533

 

$

18,703,798

 

$

18,657,178

 

$

18,659,974

 

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

 

 

 

 

 

 

 

 

 

 

 

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

$

805,436

 

$

822,141

 

$

606,061

 

$

975,343

 

$

750,292

 

Fed funds sold and reverse repurchases

 

10,000

 

 

 

 

 

 

 

 

 

Securities available for sale

 

1,725,795

 

 

1,621,659

 

 

1,702,299

 

 

1,762,878

 

 

1,766,174

 

Securities held to maturity

 

1,358,358

 

 

1,380,487

 

 

1,415,025

 

 

1,426,279

 

 

1,438,287

 

LHFS

 

216,454

 

 

185,698

 

 

172,937

 

 

184,812

 

 

169,244

 

LHFI

 

13,100,111

 

 

13,155,418

 

 

13,057,943

 

 

12,950,524

 

 

12,810,259

 

ACL LHFI

 

(157,929

)

 

(154,685

)

 

(142,998

)

 

(139,367

)

 

(134,031

)

Net LHFI

 

12,942,182

 

 

13,000,733

 

 

12,914,945

 

 

12,811,157

 

 

12,676,228

 

Premises and equipment, net

 

236,151

 

 

232,681

 

 

232,630

 

 

232,229

 

 

230,402

 

Mortgage servicing rights

 

125,853

 

 

136,658

 

 

138,044

 

 

131,870

 

 

142,379

 

Goodwill

 

334,605

 

 

334,605

 

 

334,605

 

 

334,605

 

 

334,605

 

Identifiable intangible assets

 

153

 

 

181

 

 

208

 

 

236

 

 

269

 

Other real estate

 

3,920

 

 

6,586

 

 

7,620

 

 

6,867

 

 

5,485

 

Operating lease right-of-use assets

 

36,034

 

 

36,925

 

 

34,324

 

 

35,711

 

 

37,115

 

Other assets

 

685,431

 

 

694,133

 

 

744,821

 

 

752,568

 

 

770,684

 

Assets of discontinued operations

 

 

 

 

 

73,093

 

 

67,634

 

 

69,675

 

Total assets

$

18,480,372

 

$

18,452,487

 

$

18,376,612

 

$

18,722,189

 

$

18,390,839

 

 
Deposits:
Noninterest-bearing

$

3,142,792

 

$

3,153,506

 

$

3,039,652

 

$

3,197,620

 

$

3,320,124

 

Interest-bearing

 

12,098,143

 

 

12,309,382

 

 

12,298,905

 

 

12,372,143

 

 

11,781,799

 

Total deposits

 

15,240,935

 

 

15,462,888

 

 

15,338,557

 

 

15,569,763

 

 

15,101,923

 

Fed funds purchased and repurchases

 

365,643

 

 

314,121

 

 

393,215

 

 

405,745

 

 

321,799

 

Other borrowings

 

443,458

 

 

336,687

 

 

482,027

 

 

483,230

 

 

793,193

 

Subordinated notes

 

123,647

 

 

123,592

 

 

123,537

 

 

123,482

 

 

123,427

 

Junior subordinated debt securities

 

61,856

 

 

61,856

 

 

61,856

 

 

61,856

 

 

61,856

 

ACL on off-balance sheet credit exposures

 

28,890

 

 

30,265

 

 

33,865

 

 

34,057

 

 

34,945

 

Operating lease liabilities

 

39,689

 

 

40,517

 

 

37,792

 

 

39,097

 

 

40,150

 

Other liabilities

 

196,158

 

 

203,420

 

 

207,583

 

 

331,085

 

 

331,066

 

Liabilities of discontinued operations

 

 

 

 

 

15,581

 

 

12,027

 

 

12,129

 

Total liabilities

 

16,500,276

 

 

16,573,346

 

 

16,694,013

 

 

17,060,342

 

 

16,820,488

 

Common stock

 

12,753

 

 

12,753

 

 

12,747

 

 

12,725

 

 

12,724

 

Capital surplus

 

163,156

 

 

161,834

 

 

160,521

 

 

159,688

 

 

158,316

 

Retained earnings

 

1,833,232

 

 

1,796,111

 

 

1,736,485

 

 

1,709,157

 

 

1,687,199

 

Accumulated other comprehensive income (loss),
net of tax

 

(29,045

)

 

(91,557

)

 

(227,154

)

 

(219,723

)

 

(287,888

)

Total shareholders' equity

 

1,980,096

 

 

1,879,141

 

 

1,682,599

 

 

1,661,847

 

 

1,570,351

 

Total liabilities and equity

$

18,480,372

 

$

18,452,487

 

$

18,376,612

 

$

18,722,189

 

$

18,390,839

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

220,433

 

$

216,399

 

$

209,456

 

$

210,288

 

$

206,523

$

646,288

 

$

578,431

 

Interest on securities-taxable

 

26,162

 

 

17,929

 

 

15,634

 

 

15,936

 

 

16,624

 

59,725

 

 

50,164

 

Interest on securities-tax exempt-FTE

 

 

 

1

 

 

4

 

 

44

 

 

58

 

5

 

 

219

 

Interest on fed funds sold and reverse repurchases

 

9

 

 

2

 

 

1

 

 

2

 

 

3

 

12

 

 

78

 

Other interest income

 

8,293

 

 

8,124

 

 

8,110

 

 

9,918

 

 

8,613

 

24,527

 

 

27,217

 

Total interest income-FTE

 

254,897

 

 

242,455

 

 

233,205

 

 

236,188

 

 

231,821

 

730,557

 

 

656,109

 

Interest on deposits

 

86,043

 

 

83,681

 

 

83,716

 

 

80,847

 

 

69,797

 

253,440

 

 

165,104

 

Interest on fed funds purchased and repurchases

 

4,864

 

 

5,663

 

 

5,591

 

 

5,347

 

 

5,375

 

16,118

 

 

15,072

 

Other interest expense

 

5,971

 

 

8,778

 

 

7,703

 

 

9,946

 

 

14,713

 

22,452

 

 

49,638

 

Total interest expense

 

96,878

 

 

98,122

 

 

97,010

 

 

96,140

 

 

89,885

 

292,010

 

 

229,814

 

Net interest income-FTE

 

158,019

 

 

144,333

 

 

136,195

 

 

140,048

 

 

141,936

 

438,547

 

 

426,295

 

PCL, LHFI

 

7,923

 

 

14,696

 

 

7,708

 

 

7,585

 

 

8,322

 

30,327

 

 

19,777

 

PCL, off-balance sheet credit exposures

 

(1,375

)

 

(3,600

)

 

(192

)

 

(888

)

 

104

 

(5,167

)

 

(1,893

)

PCL, LHFI sale of 1-4 family mortgage loans

 

 

 

8,633

 

 

 

 

 

 

 

8,633

 

 

 

Net interest income after provision-FTE

 

151,471

 

 

124,604

 

 

128,679

 

 

133,351

 

 

133,510

 

404,754

 

 

408,411

 

Service charges on deposit accounts

 

11,272

 

 

10,924

 

 

10,958

 

 

11,311

 

 

11,074

 

33,154

 

 

32,105

 

Bank card and other fees

 

7,931

 

 

9,225

 

 

7,428

 

 

8,502

 

 

8,217

 

24,584

 

 

24,937

 

Mortgage banking, net

 

6,119

 

 

4,204

 

 

8,915

 

 

5,519

 

 

6,458

 

19,238

 

 

20,697

 

Wealth management

 

9,288

 

 

9,692

 

 

8,952

 

 

8,657

 

 

8,773

 

27,932

 

 

26,435

 

Other, net

 

2,952

 

 

7,461

 

 

3,102

 

 

2,577

 

 

2,399

 

13,515

 

 

7,654

 

Securities gains (losses), net

 

 

 

(182,792

)

 

 

 

39

 

 

 

(182,792

)

 

 

Total noninterest income (loss)

 

37,562

 

 

(141,286

)

 

39,355

 

 

36,605

 

 

36,921

 

(64,369

)

 

111,828

 

Salaries and employee benefits

 

66,691

 

 

64,838

 

 

65,487

 

 

69,326

 

 

67,374

 

197,016

 

 

198,944

 

Services and fees

 

25,724

 

 

24,743

 

 

24,431

 

 

27,478

 

 

27,472

 

74,898

 

 

80,327

 

Net occupancy-premises

 

7,398

 

 

7,265

 

 

7,270

 

 

7,144

 

 

7,151

 

21,933

 

 

21,363

 

Equipment expense

 

6,141

 

 

6,241

 

 

6,325

 

 

6,457

 

 

6,755

 

18,707

 

 

19,387

 

Litigation settlement expense

 

 

 

 

 

 

 

 

 

6,500

 

 

 

6,500

 

Other expense

 

17,316

 

 

15,239

 

 

16,151

 

 

15,790

 

 

15,039

 

48,706

 

 

42,980

 

Total noninterest expense

 

123,270

 

 

118,326

 

 

119,664

 

 

126,195

 

 

130,291

 

361,260

 

 

369,501

 

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

 

65,763

 

 

(135,008

)

 

48,370

 

 

43,761

 

 

40,140

 

(20,875

)

 

150,738

 

Tax equivalent adjustment

 

3,305

 

 

3,304

 

 

3,365

 

 

3,306

 

 

3,299

 

9,974

 

 

10,159

 

Income (loss) from continuing operations before
income taxes

 

62,458

 

 

(138,312

)

 

45,005

 

 

40,455

 

 

36,841

 

(30,849

)

 

140,579

 

Income taxes from continuing operations

 

11,128

 

 

(37,707

)

 

6,832

 

 

6,567

 

 

6,288

 

(19,747

)

 

21,177

 

Income (loss) from continuing operations

 

51,330

 

 

(100,605

)

 

38,173

 

 

33,888

 

 

30,553

 

(11,102

)

 

119,402

 

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

 

 

 

232,640

 

 

4,512

 

 

2,965

 

 

4,649

 

237,152

 

 

13,337

 

Income taxes from discontinued operations

 

 

 

58,203

 

 

1,150

 

 

730

 

 

1,173

 

59,353

 

 

3,373

 

Income from discont. ops

 

 

 

174,437

 

 

3,362

 

 

2,235

 

 

3,476

 

177,799

 

 

9,964

 

Net income

$

51,330

 

$

73,832

 

$

41,535

 

$

36,123

 

$

34,029

$

166,697

 

$

129,366

 

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

$

0.84

 

$

(1.64

)

$

0.62

 

$

0.55

 

$

0.50

$

(0.18

)

$

1.96

 

Basic earnings per share from discont. ops

$

 

$

2.85

 

$

0.05

 

$

0.04

 

$

0.06

$

2.91

 

$

0.16

 

Basic earnings per share - total

$

0.84

 

$

1.21

 

$

0.68

 

$

0.59

 

$

0.56

$

2.72

 

$

2.12

 

 
Diluted earnings (loss) per share from continuing
operations

$

0.84

 

$

(1.64

)

$

0.62

 

$

0.55

 

$

0.50

$

(0.18

)

$

1.95

 

Diluted earnings per share from discont. ops

$

 

$

2.84

 

$

0.05

 

$

0.04

 

$

0.06

$

2.90

 

$

0.16

 

Diluted earnings per share - total

$

0.84

 

$

1.20

 

$

0.68

 

$

0.59

 

$

0.56

$

2.72

 

$

2.11

 

 
Dividends per share

$

0.23

 

$

0.23

 

$

0.23

 

$

0.23

 

$

0.23

$

0.69

 

$

0.69

 

 
Weighted average shares outstanding
Basic

 

61,206,599

 

 

61,196,820

 

 

61,128,425

 

 

61,070,481

 

 

61,069,750

 

61,177,388

 

 

61,048,244

 

Diluted

 

61,448,410

 

 

61,415,957

 

 

61,348,364

 

 

61,296,840

 

 

61,263,032

 

61,393,179

 

 

61,219,022

 

Period end shares outstanding

 

61,206,606

 

 

61,205,969

 

 

61,178,366

 

 

61,071,173

 

 

61,070,095

 

61,206,606

 

 

61,070,095

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Due to rounding, earnings (loss) per share from continuing operations and discontinued operations may not sum to earnings per share from net income.
 
See Notes to Consolidated Financials
 
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
September 30, 2024
($ in thousands)
(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

25,835

 

$

26,222

 

$

23,261

 

$

23,271

 

$

23,530

 

Florida

 

111

 

 

614

 

 

585

 

 

170

 

 

151

 

Mississippi (1)

 

31,536

 

 

14,773

 

 

59,059

 

 

54,615

 

 

45,050

 

Tennessee (2)

 

3,180

 

 

2,084

 

 

1,800

 

 

1,802

 

 

1,841

 

Texas

 

13,163

 

 

599

 

 

13,646

 

 

20,150

 

 

20,327

 

Total nonaccrual LHFI

 

73,825

 

 

44,292

 

 

98,351

 

 

100,008

 

 

90,899

 

Other real estate
Alabama

 

170

 

 

485

 

 

1,050

 

 

1,397

 

 

315

 

Florida

 

 

 

 

 

71

 

 

 

 

 

Mississippi (1)

 

1,772

 

 

1,787

 

 

2,870

 

 

1,242

 

 

942

 

Tennessee (2)

 

 

 

86

 

 

86

 

 

 

 

 

Texas

 

1,978

 

 

4,228

 

 

3,543

 

 

4,228

 

 

4,228

 

Total other real estate

 

3,920

 

 

6,586

 

 

7,620

 

 

6,867

 

 

5,485

 

Total nonperforming assets

$

77,745

 

$

50,878

 

$

105,971

 

$

106,875

 

$

96,384

 

 
LOANS PAST DUE OVER 90 DAYS
LHFI

$

5,352

 

$

5,413

 

$

5,243

 

$

5,790

 

$

3,804

 

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

$

63,703

 

$

58,079

 

$

56,530

 

$

51,243

 

$

42,532

 

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

$

154,685

 

$

142,998

 

$

139,367

 

$

134,031

 

$

129,298

 

$

139,367

 

$

120,214

 

PCL, LHFI

 

7,923

 

 

14,696

 

 

7,708

 

 

7,585

 

 

8,322

 

 

30,327

 

 

19,777

 

PCL, LHFI sale of 1-4 family mortgage loans

 

 

 

8,633

 

 

 

 

 

 

 

 

8,633

 

 

 

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

 

 

 

(8,633

)

 

 

 

 

 

 

 

(8,633

)

 

 

Charge-offs

 

(7,142

)

 

(5,120

)

 

(6,324

)

 

(4,250

)

 

(7,496

)

 

(18,586

)

 

(13,265

)

Recoveries

 

2,463

 

 

2,111

 

 

2,247

 

 

2,001

 

 

3,907

 

 

6,821

 

 

7,305

 

Net (charge-offs) recoveries

 

(4,679

)

 

(11,642

)

 

(4,077

)

 

(2,249

)

 

(3,589

)

 

(20,398

)

 

(5,960

)

Ending Balance

$

157,929

 

$

154,685

 

$

142,998

 

$

139,367

 

$

134,031

 

$

157,929

 

$

134,031

 

 
NET (CHARGE-OFFS) RECOVERIES
Alabama

$

(3,098

)

$

59

 

$

(341

)

$

(299

)

$

(165

)

$

(3,380

)

$

(574

)

Florida

 

595

 

 

4

 

 

277

 

 

180

 

 

21

 

 

876

 

 

(50

)

Mississippi (1)

 

(1,881

)

 

(9,112

)

 

(1,489

)

 

(1,943

)

 

(1,867

)

 

(12,482

)

 

(3,404

)

Tennessee (2)

 

(296

)

 

(122

)

 

(179

)

 

(193

)

 

2,127

 

 

(597

)

 

1,837

 

Texas

 

1

 

 

(2,471

)

 

(2,345

)

 

6

 

 

(3,705

)

 

(4,815

)

 

(3,769

)

Total net (charge-offs) recoveries

$

(4,679

)

$

(11,642

)

$

(4,077

)

$

(2,249

)

$

(3,589

)

$

(20,398

)

$

(5,960

)

 
 
(1) Mississippi includes Central and Southern Mississippi Regions.
(2) Tennessee includes Memphis, Tennessee and Northern Mississippi Regions.
 
See Notes to Consolidated Financials  
 
TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
September 30, 2024
(unaudited)
 
 
Quarter Ended Nine Months Ended
FINANCIAL RATIOS AND OTHER DATA 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 9/30/2024 9/30/2023
Return on average equity from continuing operations

 

10.62

%

 

-23.42

%

 

9.16

%

 

8.44

%

 

7.66

%

-0.83

%

10.22

%

Return on average equity from adjusted
continuing operations (1)

 

10.62

%

 

9.06

%

 

9.16

%

 

8.68

%

 

8.87

%

9.40

%

10.63

%

Return on average equity - total

 

10.62

%

 

17.19

%

 

9.96

%

 

9.00

%

 

8.53

%

12.54

%

11.07

%

 
Return on average tangible equity from
continuing operations

 

12.86

%

 

-29.05

%

 

11.45

%

 

10.70

%

 

9.72

%

-1.02

%

13.03

%

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

 

12.86

%

 

11.14

%

 

11.45

%

 

10.98

%

 

11.25

%

11.49

%

13.55

%

Return on average tangible equity - total

 

12.86

%

 

21.91

%

 

12.98

%

 

11.92

%

 

11.32

%

15.79

%

14.77

%

 
Return on average assets from continuing operations

 

1.10

%

 

-2.16

%

 

0.83

%

 

0.72

%

 

0.65

%

-0.08

%

0.86

%

Return on average assets from adjusted
continuing operations (1)

 

1.10

%

 

0.87

%

 

0.83

%

 

0.74

%

 

0.75

%

0.93

%

0.89

%

Return on average assets - total

 

1.10

%

 

1.58

%

 

0.89

%

 

0.77

%

 

0.72

%

1.19

%

0.93

%

 
Interest margin - Yield - FTE

 

5.96

%

 

5.67

%

 

5.49

%

 

5.48

%

 

5.38

%

5.71

%

5.14

%

Interest margin - Cost

 

2.27

%

 

2.30

%

 

2.28

%

 

2.23

%

 

2.08

%

2.28

%

1.80

%

Net interest margin - FTE

 

3.69

%

 

3.38

%

 

3.21

%

 

3.25

%

 

3.29

%

3.43

%

3.34

%

Efficiency ratio (2)

 

60.99

%

 

63.81

%

 

66.90

%

 

69.76

%

 

68.27

%

63.79

%

66.43

%

Full-time equivalent employees

 

2,500

 

 

2,515

 

 

2,712

 

 

2,757

 

 

2,756

 

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

 

0.14

%

 

0.09

%

 

0.12

%

 

0.07

%

 

0.11

%

0.12

%

0.06

%

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

 

0.24

%

 

0.44

%

 

0.24

%

 

0.23

%

 

0.26

%

0.30

%

0.21

%

Nonaccrual LHFI / (LHFI + LHFS)

 

0.55

%

 

0.33

%

 

0.74

%

 

0.76

%

 

0.70

%

Nonperforming assets / (LHFI + LHFS)

 

0.58

%

 

0.38

%

 

0.80

%

 

0.81

%

 

0.74

%

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

 

0.58

%

 

0.38

%

 

0.80

%

 

0.81

%

 

0.74

%

ACL LHFI / LHFI

 

1.21

%

 

1.18

%

 

1.10

%

 

1.08

%

 

1.05

%

ACL LHFI-commercial / commercial LHFI

 

1.08

%

 

1.05

%

 

0.93

%

 

0.85

%

 

0.86

%

ACL LHFI-consumer / consumer and
home mortgage LHFI

 

1.64

%

 

1.59

%

 

1.63

%

 

1.81

%

 

1.66

%

ACL LHFI / nonaccrual LHFI

 

213.92

%

 

349.24

%

 

145.39

%

 

139.36

%

 

147.45

%

ACL LHFI / nonaccrual LHFI
(excl individually analyzed loans)

 

497.27

%

 

840.20

%

 

235.29

%

 

249.31

%

 

273.60

%

 
CAPITAL RATIOS
Total equity / total assets

 

10.71

%

 

10.18

%

 

9.16

%

 

8.88

%

 

8.54

%

Tangible equity / tangible assets

 

9.07

%

 

8.52

%

 

7.47

%

 

7.22

%

 

6.84

%

Tangible equity / risk-weighted assets

 

10.97

%

 

10.18

%

 

8.83

%

 

8.76

%

 

8.16

%

Tier 1 leverage ratio

 

9.65

%

 

9.29

%

 

8.76

%

 

8.62

%

 

8.49

%

Common equity tier 1 capital ratio

 

11.30

%

 

10.92

%

 

10.12

%

 

10.04

%

 

9.89

%

Tier 1 risk-based capital ratio

 

11.70

%

 

11.31

%

 

10.51

%

 

10.44

%

 

10.29

%

Total risk-based capital ratio

 

13.71

%

 

13.29

%

 

12.42

%

 

12.29

%

 

12.11

%

 
STOCK PERFORMANCE
Market value-Close

$

31.82

 

$

30.04

 

$

28.11

 

$

27.88

 

$

21.73

 

Book value

$

32.35

 

$

30.70

 

$

27.50

 

$

27.21

 

$

25.71

 

Tangible book value

$

26.88

 

$

25.23

 

$

22.03

 

$

21.73

 

$

20.23

 

 
(1) Adjusted continuing operations excludes significant non-routine transactions. See Note 7 - Non-GAAP Financials Measures in the Notes to the Consolidated Financials.

(2) See Note 7 – Non-GAAP Financial Measures in the Notes to Consolidated Financials for Trustmark’s efficiency ratio calculation.

 
See Notes to Consolidated Financials  

 

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

September 30, 2024

($ in thousands)

(unaudited)

Note 1 - Significant Non-Routine Transactions

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

  • 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:

 

 

9/30/2024

 

6/30/2024

 

3/31/2024

 

12/31/2023

 

 

9/30/2023

SECURITIES AVAILABLE FOR SALE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

202,638

 

 

$

172,955

 

 

$

372,424

 

 

$

372,368

 

 

$

363,476

 

U.S. Government agency obligations

 

 

19,335

 

 

 

 

 

 

5,594

 

 

 

5,792

 

 

 

6,780

 

Obligations of states and political subdivisions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,642

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage pass-through securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guaranteed by GNMA

 

 

25,798

 

 

 

23,489

 

 

 

22,232

 

 

 

23,135

 

 

 

22,881

 

Issued by FNMA and FHLMC

 

 

1,105,310

 

 

 

1,060,869

 

 

 

1,129,521

 

 

 

1,176,798

 

 

 

1,171,521

 

Other residential mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued or guaranteed by FNMA, FHLMC, or GNMA

 

 

 

 

 

 

 

 

79,099

 

 

 

86,074

 

 

 

90,402

 

Commercial mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued or guaranteed by FNMA, FHLMC, or GNMA

 

 

372,714

 

 

 

364,346

 

 

 

93,429

 

 

 

98,711

 

 

 

106,472

 

Total securities available for sale

 

$

1,725,795

 

 

$

1,621,659

 

 

$

1,702,299

 

 

$

1,762,878

 

 

$

1,766,174

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SECURITIES HELD TO MATURITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

29,648

 

 

$

29,455

 

 

$

29,261

 

 

$

29,068

 

 

$

28,872

 

Obligations of states and political subdivisions

 

 

 

 

 

 

 

 

340

 

 

 

340

 

 

 

341

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage pass-through securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guaranteed by GNMA

 

 

17,773

 

 

 

17,998

 

 

 

18,387

 

 

 

13,005

 

 

 

13,090

 

Issued by FNMA and FHLMC

 

 

436,177

 

 

 

449,781

 

 

 

461,457

 

 

 

469,593

 

 

 

474,003

 

Other residential mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued or guaranteed by FNMA, FHLMC, or GNMA

 

 

131,348

 

 

 

138,951

 

 

 

146,447

 

 

 

154,466

 

 

 

162,031

 

Commercial mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued or guaranteed by FNMA, FHLMC, or GNMA

 

 

743,412

 

 

 

744,302

 

 

 

759,133

 

 

 

759,807

 

 

 

759,950

 

Total securities held to maturity

 

$

1,358,358

 

 

$

1,380,487

 

 

$

1,415,025

 

 

$

1,426,279

 

 

$

1,438,287

 

At September 30, 2024, the net unamortized, unrealized loss included in accumulated other comprehensive income (loss) in the accompanying balance sheet for securities held to maturity transferred from securities available for sale totaled $49.3 million.

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

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

September 30, 2024

($ in thousands)

(unaudited)

Note 3 – Loan Composition

LHFI consisted of the following during the periods presented:

LHFI BY TYPE

 

9/30/2024

 

6/30/2024

 

3/31/2024

 

12/31/2023

 

9/30/2023

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

1,588,256

 

 

$

1,638,972

 

 

$

1,539,461

 

 

$

1,510,679

 

 

$

1,609,326

 

Secured by 1-4 family residential properties

 

 

2,895,006

 

 

 

2,878,295

 

 

 

2,891,481

 

 

 

2,904,715

 

 

 

2,893,606

 

Secured by nonfarm, nonresidential properties

 

 

3,582,552

 

 

 

3,598,647

 

 

 

3,543,235

 

 

 

3,489,434

 

 

 

3,569,671

 

Other real estate secured

 

 

1,475,798

 

 

 

1,344,968

 

 

 

1,384,610

 

 

 

1,312,551

 

 

 

1,218,499

 

Commercial and industrial loans

 

 

1,767,079

 

 

 

1,880,607

 

 

 

1,922,711

 

 

 

1,922,910

 

 

 

1,828,924

 

Consumer loans

 

 

149,436

 

 

 

153,316

 

 

 

156,430

 

 

 

161,725

 

 

 

161,940

 

State and other political subdivision loans

 

 

996,002

 

 

 

1,053,015

 

 

 

1,052,844

 

 

 

1,088,466

 

 

 

1,056,569

 

Other loans and leases

 

 

645,982

 

 

 

607,598

 

 

 

567,171

 

 

 

560,044

 

 

 

471,724

 

LHFI

 

 

13,100,111

 

 

 

13,155,418

 

 

 

13,057,943

 

 

 

12,950,524

 

 

 

12,810,259

 

ACL LHFI

 

 

(157,929

)

 

 

(154,685

)

 

 

(142,998

)

 

 

(139,367

)

 

 

(134,031

)

Net LHFI

 

$

12,942,182

 

 

$

13,000,733

 

 

$

12,914,945

 

 

$

12,811,157

 

 

$

12,676,228

 

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

 

September 30, 2024

LHFI - COMPOSITION BY REGION

Total

 

Alabama

 

Florida

 

Georgia

 

Mississippi
(Central
and
Southern
Regions)

 

Tennessee
(Memphis, TN
and
Northern
MS
Regions)

 

Texas

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

$

1,588,256

 

 

$

710,651

 

 

$

37,344

 

 

$

91,475

 

 

$

319,740

 

 

$

46,631

 

 

$

382,415

 

Secured by 1-4 family residential properties

 

2,895,006

 

 

 

153,482

 

 

 

61,195

 

 

 

 

 

 

2,560,518

 

 

 

83,812

 

 

 

35,999

 

Secured by nonfarm, nonresidential properties

 

3,582,552

 

 

 

1,036,006

 

 

 

217,973

 

 

 

31,530

 

 

 

1,539,462

 

 

 

130,662

 

 

 

626,919

 

Other real estate secured

 

1,475,798

 

 

 

663,949

 

 

 

1,676

 

 

 

 

 

 

392,700

 

 

 

6,734

 

 

 

410,739

 

Commercial and industrial loans

 

1,767,079

 

 

 

480,202

 

 

 

21,296

 

 

 

227,285

 

 

 

715,590

 

 

 

126,659

 

 

 

196,047

 

Consumer loans

 

149,436

 

 

 

21,365

 

 

 

7,013

 

 

 

 

 

 

93,469

 

 

 

15,858

 

 

 

11,731

 

State and other political subdivision loans

 

996,002

 

 

 

68,625

 

 

 

51,084

 

 

 

 

 

 

754,461

 

 

 

21,546

 

 

 

100,286

 

Other loans and leases

 

645,982

 

 

 

58,497

 

 

 

7,545

 

 

 

246,819

 

 

 

187,642

 

 

 

75,343

 

 

 

70,136

 

Loans

$

13,100,111

 

 

$

3,192,777

 

 

$

405,126

 

 

$

597,109

 

 

$

6,563,582

 

 

$

507,245

 

 

$

1,834,272

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSTRUCTION, LAND DEVELOPMENT AND OTHER LAND LOANS BY REGION

 

 

 

 

 

 

 

Lots

$

63,307

 

 

$

27,502

 

 

$

6,389

 

 

$

94

 

 

$

17,031

 

 

$

5,075

 

 

$

7,216

 

Development

 

110,649

 

 

 

56,110

 

 

 

814

 

 

 

 

 

 

22,290

 

 

 

11,624

 

 

 

19,811

 

Unimproved land

 

104,664

 

 

 

19,611

 

 

 

11,073

 

 

 

 

 

 

24,471

 

 

 

10,334

 

 

 

39,175

 

1-4 family construction

 

336,167

 

 

 

166,524

 

 

 

9,446

 

 

 

10,849

 

 

 

93,326

 

 

 

19,375

 

 

 

36,647

 

Other construction

 

973,469

 

 

 

440,904

 

 

 

9,622

 

 

 

80,532

 

 

 

162,622

 

 

 

223

 

 

 

279,566

 

Construction, land development and other land loans

$

1,588,256

 

 

$

710,651

 

 

$

37,344

 

 

$

91,475

 

 

$

319,740

 

 

$

46,631

 

 

$

382,415

 

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

September 30, 2024

($ in thousands)

(unaudited)

Note 3 – Loan Composition (continued)

 

 

September 30, 2024

 

 

Total

 

Alabama

 

Florida

 

Georgia

 

Mississippi
(Central
and
Southern
Regions)

 

Tennessee
(Memphis, TN
and
Northern
MS
Regions)

 

Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOANS SECURED BY NONFARM, NONRESIDENTIAL PROPERTIES BY REGION

 

 

 

 

 

 

 

Non-owner occupied:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

$

315,491

 

 

$

107,378

 

 

$

22,723

 

 

$

 

 

$

90,634

 

 

$

16,686

 

 

$

78,070

 

Office

 

 

261,461

 

 

 

93,106

 

 

 

19,243

 

 

 

 

 

 

94,694

 

 

 

1,356

 

 

 

53,062

 

Hotel/motel

 

 

293,191

 

 

 

146,399

 

 

 

44,719

 

 

 

 

 

 

77,521

 

 

 

24,552

 

 

 

 

Mini-storage

 

 

142,671

 

 

 

37,227

 

 

 

1,513

 

 

 

 

 

 

91,490

 

 

 

627

 

 

 

11,814

 

Industrial

 

 

501,354

 

 

 

111,559

 

 

 

18,191

 

 

 

31,530

 

 

 

197,056

 

 

 

2,863

 

 

 

140,155

 

Health care

 

 

132,564

 

 

 

104,276

 

 

 

676

 

 

 

 

 

 

25,053

 

 

 

326

 

 

 

2,233

 

Convenience stores

 

 

23,905

 

 

 

2,733

 

 

 

406

 

 

 

 

 

 

12,806

 

 

 

218

 

 

 

7,742

 

Nursing homes/senior living

 

 

518,548

 

 

 

225,893

 

 

 

 

 

 

 

 

 

192,350

 

 

 

4,367

 

 

 

95,938

 

Other

 

 

107,798

 

 

 

28,608

 

 

 

8,472

 

 

 

 

 

 

54,468

 

 

 

7,725

 

 

 

8,525

 

Total non-owner occupied loans

 

 

2,296,983

 

 

 

857,179

 

 

 

115,943

 

 

 

31,530

 

 

 

836,072

 

 

 

58,720

 

 

 

397,539

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner-occupied:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

151,558

 

 

 

48,134

 

 

 

34,417

 

 

 

 

 

 

39,883

 

 

 

10,964

 

 

 

18,160

 

Churches

 

 

52,167

 

 

 

12,018

 

 

 

3,930

 

 

 

 

 

 

30,456

 

 

 

3,353

 

 

 

2,410

 

Industrial warehouses

 

 

165,033

 

 

 

11,393

 

 

 

4,685

 

 

 

 

 

 

48,050

 

 

 

14,534

 

 

 

86,371

 

Health care

 

 

121,272

 

 

 

10,444

 

 

 

8,337

 

 

 

 

 

 

83,182

 

 

 

2,215

 

 

 

17,094

 

Convenience stores

 

 

129,000

 

 

 

11,273

 

 

 

27,122

 

 

 

 

 

 

54,959

 

 

 

 

 

 

35,646

 

Retail

 

 

71,290

 

 

 

8,662

 

 

 

13,158

 

 

 

 

 

 

32,947

 

 

 

8,230

 

 

 

8,293

 

Restaurants

 

 

52,968

 

 

 

3,634

 

 

 

2,809

 

 

 

 

 

 

25,841

 

 

 

16,402

 

 

 

4,282

 

Auto dealerships

 

 

41,606

 

 

 

4,514

 

 

 

180

 

 

 

 

 

 

21,571

 

 

 

15,341

 

 

 

 

Nursing homes/senior living

 

 

380,774

 

 

 

57,076

 

 

 

 

 

 

 

 

 

297,634

 

 

 

 

 

 

26,064

 

Other

 

 

119,901

 

 

 

11,679

 

 

 

7,392

 

 

 

 

 

 

68,867

 

 

 

903

 

 

 

31,060

 

Total owner-occupied loans

 

 

1,285,569

 

 

 

178,827

 

 

 

102,030

 

 

 

 

 

 

703,390

 

 

 

71,942

 

 

 

229,380

 

Loans secured by nonfarm, nonresidential properties

 

$

3,582,552

 

 

$

1,036,006

 

 

$

217,973

 

 

$

31,530

 

 

$

1,539,462

 

 

$

130,662

 

 

$

626,919

 

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

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

 

 

Quarter Ended

 

Nine Months Ended

 

 

9/30/2024

 

6/30/2024

 

3/31/2024

 

12/31/2023

 

9/30/2023

 

 

9/30/2024

 

9/30/2023

Securities – taxable

 

 

3.44

%

 

 

2.19

%

 

 

1.88

%

 

 

1.85

%

 

 

1.89

%

 

 

2.48

%

 

 

1.87

%

Securities – nontaxable

 

 

 

 

 

3.59

%

 

 

4.73

%

 

 

3.81

%

 

 

4.05

%

 

 

4.45

%

 

 

4.09

%

Securities – total

 

 

3.44

%

 

 

2.19

%

 

 

1.88

%

 

 

1.85

%

 

 

1.89

%

 

 

2.48

%

 

 

1.87

%

LHFI & LHFS

 

 

6.55

%

 

 

6.54

%

 

 

6.40

%

 

 

6.41

%

 

 

6.34

%

 

 

6.50

%

 

 

6.07

%

Fed funds sold & reverse repurchases

 

 

5.48

%

 

 

7.31

%

 

 

3.53

%

 

 

6.56

%

 

 

5.17

%

 

 

5.45

%

 

 

5.34

%

Other earning assets

 

 

5.43

%

 

 

5.51

%

 

 

5.71

%

 

 

5.87

%

 

 

5.01

%

 

 

5.55

%

 

 

4.87

%

Total earning assets

 

 

5.96

%

 

 

5.67

%

 

 

5.49

%

 

 

5.48

%

 

 

5.38

%

 

 

5.71

%

 

 

5.14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

2.81

%

 

 

2.75

%

 

 

2.74

%

 

 

2.67

%

 

 

2.39

%

 

 

2.77

%

 

 

1.97

%

Fed funds purchased & repurchases

 

 

5.15

%

 

 

5.24

%

 

 

5.25

%

 

 

5.26

%

 

 

5.14

%

 

 

5.22

%

 

 

4.87

%

Other borrowings

 

 

4.53

%

 

 

4.91

%

 

 

4.78

%

 

 

5.08

%

 

 

5.32

%

 

 

4.75

%

 

 

5.10

%

Total interest-bearing liabilities

 

 

2.94

%

 

 

2.95

%

 

 

2.92

%

 

 

2.89

%

 

 

2.72

%

 

 

2.94

%

 

 

2.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Deposits

 

 

2.22

%

 

 

2.18

%

 

 

2.18

%

 

 

2.10

%

 

 

1.84

%

 

 

2.20

%

 

 

1.49

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

3.69

%

 

 

3.38

%

 

 

3.21

%

 

 

3.25

%

 

 

3.29

%

 

 

3.43

%

 

 

3.34

%

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

September 30, 2024

($ in thousands)

(unaudited)

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

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

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

Note 5 – Mortgage Banking

Trustmark utilizes a portfolio of exchange-traded derivative instruments, such as Treasury note futures contracts and option contracts, to achieve a fair value return that offsets the changes in fair value of mortgage servicing rights (MSR) attributable to interest rates. These transactions are considered freestanding derivatives that do not otherwise qualify for hedge accounting under generally accepted accounting principles (GAAP). Changes in the fair value of these exchange-traded derivative instruments, including administrative costs, are recorded in noninterest income in mortgage banking, net and are offset by the changes in the fair value of the MSR. The MSR fair value represents the present value of future cash flows, which among other things includes decay and the effect of changes in interest rates. Ineffectiveness of hedging the MSR fair value is measured by comparing the change in value of hedge instruments to the change in the fair value of the MSR asset attributable to changes in interest rates and other market driven changes in valuation inputs and assumptions. The impact of this strategy resulted in a net negative hedge ineffectiveness of $2.5 million during the third quarter of 2024.

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

 

 

Quarter Ended

 

Nine Months Ended

 

 

9/30/2024

 

6/30/2024

 

3/31/2024

 

12/31/2023

 

9/30/2023

 

9/30/2024

 

9/30/2023

Mortgage servicing income, net

 

$

7,127

 

 

$

6,993

 

 

$

6,934

 

 

$

6,731

 

 

$

6,916

 

 

$

21,054

 

 

$

20,465

 

Change in fair value-MSR from runoff

 

 

(3,154

)

 

 

(3,447

)

 

 

(1,926

)

 

 

(2,972

)

 

 

(3,203

)

 

 

(8,527

)

 

 

(7,058

)

Gain on sales of loans, net

 

 

4,648

 

 

 

5,151

 

 

 

5,009

 

 

 

3,913

 

 

 

3,748

 

 

 

14,808

 

 

 

11,432

 

Mortgage banking income before hedge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ineffectiveness

8,621

8,697

10,017

7,672

7,461

27,335

24,839

Change in fair value-MSR from market changes

 

 

(10,406

)

 

 

(1,626

)

 

 

5,123

 

 

 

(10,224

)

 

 

6,809

 

 

 

(6,909

)

 

 

8,735

 

Change in fair value of derivatives

 

 

7,904

 

 

 

(2,867

)

 

 

(6,225

)

 

 

8,071

 

 

 

(7,812

)

 

 

(1,188

)

 

 

(12,877

)

Net positive (negative) hedge ineffectiveness

 

 

(2,502

)

 

 

(4,493

)

 

 

(1,102

)

 

 

(2,153

)

 

 

(1,003

)

 

 

(8,097

)

 

 

(4,142

)

Mortgage banking, net

 

$

6,119

 

 

$

4,204

 

 

$

8,915

 

 

$

5,519

 

 

$

6,458

 

 

$

19,238

 

 

$

20,697

 

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

September 30, 2024

($ in thousands)

(unaudited)

Note 6 – Other Noninterest Income and Expense

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

 

 

Quarter Ended

 

Nine Months Ended

 

 

9/30/2024

 

6/30/2024

 

3/31/2024

 

12/31/2023

 

9/30/2023

 

9/30/2024

 

9/30/2023

Partnership amortization for tax credit purposes

 

$

(1,977

)

 

$

(1,824

)

 

$

(1,834

)

 

$

(2,013

)

 

$

(1,995

)

 

$

(5,635

)

 

$

(5,975

)

Increase in life insurance cash surrender value

 

 

1,883

 

 

 

1,860

 

 

 

1,844

 

 

 

1,825

 

 

 

1,784

 

 

 

5,587

 

 

 

5,193

 

Loss on sale of 1-4 family mortgage loans

 

 

 

 

 

(4,798

)

 

 

 

 

 

 

 

 

 

 

 

(4,798

)

 

 

 

Visa C shares fair value adjustment

 

 

 

 

 

8,056

 

 

 

 

 

 

 

 

 

 

 

 

8,056

 

 

 

 

Other miscellaneous income

 

 

3,046

 

 

 

4,167

 

 

 

3,092

 

 

 

2,765

 

 

 

2,610

 

 

 

10,305

 

 

 

8,436

 

Total other, net

 

$

2,952

 

 

$

7,461

 

 

$

3,102

 

 

$

2,577

 

 

$

2,399

 

 

$

13,515

 

 

$

7,654

 

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

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

 

 

Quarter Ended

 

Nine Months Ended

 

 

9/30/2024

 

6/30/2024

 

3/31/2024

 

12/31/2023

 

9/30/2023

 

9/30/2024

 

9/30/2023

Loan expense

 

$

2,824

 

 

$

2,880

 

 

$

2,955

 

 

$

2,380

 

 

$

3,130

 

 

$

8,659

 

 

$

8,734

 

Amortization of intangibles

 

 

28

 

 

 

27

 

 

 

28

 

 

 

33

 

 

 

34

 

 

 

83

 

 

 

257

 

FDIC assessment expense

 

 

5,071

 

 

 

4,816

 

 

 

4,509

 

 

 

4,844

 

 

 

3,765

 

 

 

14,396

 

 

 

8,685

 

Other real estate expense, net

 

 

2,452

 

 

 

327

 

 

 

671

 

 

 

(184

)

 

 

(40

)

 

 

3,450

 

 

 

303

 

Other miscellaneous expense

 

 

6,941

 

 

 

7,189

 

 

 

7,988

 

 

 

8,717

 

 

 

8,150

 

 

 

22,118

 

 

 

25,001

 

Total other expense

 

$

17,316

 

 

$

15,239

 

 

$

16,151

 

 

$

15,790

 

 

$

15,039

 

 

$

48,706

 

 

$

42,980

 

Note 7 – Non-GAAP Financial Measures

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

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

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

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

September 30, 2024

($ in thousands except per share data)

(unaudited)

Note 7 – Non-GAAP Financial Measures (continued)

 

 

 

 

Quarter Ended

 

Nine Months Ended

 

 

 

 

9/30/2024

 

6/30/2024

 

3/31/2024

 

12/31/2023

 

9/30/2023

 

9/30/2024

 

9/30/2023

TANGIBLE EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

 

 

$

1,923,248

 

 

$

1,727,489

 

 

$

1,676,521

 

 

$

1,592,493

 

 

$

1,582,885

 

 

$

1,776,291

 

 

$

1,562,551

 

Less: Goodwill

 

 

 

 

(334,605

)

 

 

(334,605

)

 

 

(334,605

)

 

 

(334,605

)

 

 

(334,605

)

 

 

(334,605

)

 

 

(334,605

)

Identifiable intangible assets

 

 

 

 

(168

)

 

 

(195

)

 

 

(224

)

 

 

(253

)

 

 

(287

)

 

 

(196

)

 

 

(349

)

Total average tangible equity

 

 

 

$

1,588,475

 

 

$

1,392,689

 

 

$

1,341,692

 

 

$

1,257,635

 

 

$

1,247,993

 

 

$

1,441,490

 

 

$

1,227,597

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PERIOD END BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

 

 

$

1,980,096

 

 

$

1,879,141

 

 

$

1,682,599

 

 

$

1,661,847

 

 

$

1,570,351

 

 

 

 

 

Less: Goodwill

 

 

 

 

(334,605

)

 

 

(334,605

)

 

 

(334,605

)

 

 

(334,605

)

 

 

(334,605

)

 

 

 

 

Identifiable intangible assets

 

 

 

 

(153

)

 

 

(181

)

 

 

(208

)

 

 

(236

)

 

 

(269

)

 

 

 

 

Total tangible equity

 

(a)

 

$

1,645,338

 

 

$

1,544,355

 

 

$

1,347,786

 

 

$

1,327,006

 

 

$

1,235,477

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TANGIBLE ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

 

$

18,480,372

 

 

$

18,452,487

 

 

$

18,376,612

 

 

$

18,722,189

 

 

$

18,390,839

 

 

 

 

 

Less: Goodwill

 

 

 

 

(334,605

)

 

 

(334,605

)

 

 

(334,605

)

 

 

(334,605

)

 

 

(334,605

)

 

 

 

 

Identifiable intangible assets

 

 

 

 

(153

)

 

 

(181

)

 

 

(208

)

 

 

(236

)

 

 

(269

)

 

 

 

 

Total tangible assets

 

(b)

 

$

18,145,614

 

 

$

18,117,701

 

 

$

18,041,799

 

 

$

18,387,348

 

 

$

18,055,965

 

 

 

 

 

Risk-weighted assets

 

(c)

 

$

15,004,024

 

 

$

15,165,038

 

 

$

15,257,385

 

 

$

15,153,263

 

 

$

15,143,531

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS) ADJUSTED FOR INTANGIBLE AMORTIZATION

 

 

 

 

Net income (loss) from continuing operations

 

 

 

$

51,330

 

 

$

(100,605

)

 

$

38,173

 

 

$

33,888

 

 

$

30,553

 

 

$

(11,102

)

 

$

119,402

 

Plus: Intangible amortization net of tax from

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

continuing operations

21

20

20

25

25

61

192

Net income (loss) adjusted for intangible amortization

 

$

51,351

 

 

$

(100,585

)

 

$

38,193

 

 

$

33,913

 

 

$

30,578

 

 

$

(11,041

)

 

$

119,594

 

Period end common shares outstanding

 

(d)

 

 

61,206,606

 

 

 

61,205,969

 

 

 

61,178,366

 

 

 

61,071,173

 

 

 

61,070,095

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TANGIBLE COMMON EQUITY MEASUREMENTS

 

 

 

 

Return on average tangible equity from

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

continuing operations (1)

12.86

%

-29.05

%

11.45

%

10.70

%

9.72

%

-1.02

%

13.03

%

Tangible equity/tangible assets

 

(a)/(b)

 

 

9.07

%

 

 

8.52

%

 

 

7.47

%

 

 

7.22

%

 

 

6.84

%

 

 

 

 

Tangible equity/risk-weighted assets

 

(a)/(c)

 

 

10.97

%

 

 

10.18

%

 

 

8.83

%

 

 

8.76

%

 

 

8.16

%

 

 

 

 

Tangible book value

 

(a)/(d)*1,000

 

$

26.88

 

 

$

25.23

 

 

$

22.03

 

 

$

21.73

 

 

$

20.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COMMON EQUITY TIER 1 CAPITAL (CET1)

 

 

 

 

Total shareholders' equity

 

 

 

$

1,980,096

 

 

$

1,879,141

 

 

$

1,682,599

 

 

$

1,661,847

 

 

$

1,570,351

 

 

 

 

 

CECL transition adjustment

 

 

 

 

6,500

 

 

 

6,500

 

 

 

6,500

 

 

 

13,000

 

 

 

13,000

 

 

 

 

 

AOCI-related adjustments

 

 

 

 

29,045

 

 

 

91,557

 

 

 

227,154

 

 

 

219,723

 

 

 

287,888

 

 

 

 

 

CET1 adjustments and deductions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill net of associated deferred

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

tax liabilities (DTLs)

(320,757

)

(320,758

)

(370,205

)

(370,212

)

(370,219

)

Other adjustments and deductions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

for CET1 (2)

(115

)

(847

)

(2,588

)

(2,693

)

(2,803

)

CET1 capital

 

(e)

 

 

1,694,769

 

 

 

1,655,593

 

 

 

1,543,460

 

 

 

1,521,665

 

 

 

1,498,217

 

 

 

 

 

Additional tier 1 capital instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

plus related surplus

60,000

60,000

60,000

60,000

60,000

Tier 1 capital

 

 

 

$

1,754,769

 

 

$

1,715,593

 

 

$

1,603,460

 

 

$

1,581,665

 

 

$

1,558,217

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity tier 1 capital ratio

 

(e)/(c)

 

 

11.30

%

 

 

10.92

%

 

 

10.12

%

 

 

10.04

%

 

 

9.89

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

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

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

September 30, 2024

($ in thousands except per share data)

(unaudited)

Note 7 – Non-GAAP Financial Measures (continued)

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

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

 

 

Quarter Ended

 

Nine Months Ended

 

 

9/30/2024

 

6/30/2024

 

3/31/2024

 

12/31/2023

 

9/30/2023

 

9/30/2024

 

9/30/2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (GAAP)

(a)

$

154,714

 

 

$

141,029

 

 

$

132,830

 

 

$

136,742

 

 

$

138,637

 

 

$

428,573

 

 

$

416,136

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income (loss) (GAAP)

 

 

37,562

 

 

 

(141,286

)

 

 

39,355

 

 

 

36,605

 

 

 

36,921

 

 

 

(64,369

)

 

 

111,828

 

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

 

 

 

 

4,798

 

 

 

 

 

 

 

 

 

 

 

 

4,798

 

 

 

 

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

 

 

 

 

(8,056

)

 

 

 

 

 

 

 

 

 

 

 

(8,056

)

 

 

 

Securities (gains) losses, net

 

 

 

 

182,792

 

 

 

 

 

 

 

 

 

 

 

 

182,792

 

 

 

 

Noninterest income from adjusted continuing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

operations (Non-GAAP)

(b)

$

37,562

$

38,248

$

39,355

$

36,605

$

36,921

$

115,165

$

111,828

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted pre-provision revenue

(a)+(b)=(c)

$

192,276

 

 

$

179,277

 

 

$

172,185

 

 

$

173,347

 

 

$

175,558

 

 

$

543,738

 

 

$

527,964

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense (GAAP)

 

$

123,270

 

 

$

118,326

 

 

$

119,664

 

 

$

126,195

 

 

$

130,291

 

 

$

361,260

 

 

$

369,501

 

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

 

 

 

 

 

 

 

 

 

 

(1,406

)

 

 

 

 

 

 

 

 

 

Litigation settlement expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,500

)

 

 

 

 

 

(6,500

)

Noninterest expense from adjusted continuing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

operations (Non-GAAP)

(d)

$

123,270

$

118,326

$

119,664

$

124,789

$

123,791

$

361,260

$

363,001

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PPNR (Non-GAAP)

(c)-(d)

$

69,006

 

 

$

60,951

 

 

$

52,521

 

 

$

48,558

 

 

$

51,767

 

 

$

182,478

 

 

$

164,963

 

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

September 30, 2024

($ in thousands)

(unaudited)

Note 7 – Non-GAAP Financial Measures (continued)

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

 

Quarter Ended

 

Nine Months Ended

 

9/30/2024

 

6/30/2024

 

3/31/2024

 

12/31/2023

 

9/30/2023

 

9/30/2024

 

9/30/2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) (GAAP) from continuing operations

$

51,330

 

 

$

(100,605

)

 

$

38,173

 

 

$

33,888

 

 

$

30,553

 

 

$

(11,102

)

 

$

119,402

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Significant non-routine transactions (net of taxes):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCL, LHFI sale of nonperforming 1-4 family

 

 

 

 

6,475

 

 

 

 

 

 

 

 

 

 

 

 

6,475

 

 

 

 

Loss on sale of 1-4 family mortgage loans

 

 

 

 

3,598

 

 

 

 

 

 

 

 

 

 

 

 

3,598

 

 

 

 

Visa C shares fair value adjustment

 

 

 

 

(6,042

)

 

 

 

 

 

 

 

 

 

 

 

(6,042

)

 

 

 

Securities gains (losses), net

 

 

 

 

137,094

 

 

 

 

 

 

 

 

 

 

 

 

137,094

 

 

 

 

Reduction in force expense

 

 

 

 

 

 

 

 

 

 

1,055

 

 

 

 

 

 

 

 

 

 

Litigation settlement expense

 

 

 

 

 

 

 

 

 

 

 

 

 

4,875

 

 

 

 

 

 

4,875

 

Net income adjusted for significant non-routine

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

transactions (Non-GAAP)

$

51,330

$

40,520

$

38,173

$

34,943

$

35,428

$

130,023

$

124,277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS from adjusted continuing operations

$

0.84

 

 

$

0.66

 

 

$

0.62

 

 

$

0.57

 

 

$

0.58

 

 

$

2.12

 

 

$

2.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RATIOS - REPORTED (GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity from continuing operations

 

10.62

%

 

 

-23.42

%

 

 

9.16

%

 

 

8.44

%

 

 

7.66

%

 

 

-0.83

%

 

 

10.22

%

Return on average tangible equity from continuing operations

 

12.86

%

 

 

-29.05

%

 

 

11.45

%

 

 

10.70

%

 

 

9.72

%

 

 

-1.02

%

 

 

13.03

%

Return on average assets from continuing operations

 

1.10

%

 

 

-2.16

%

 

 

0.83

%

 

 

0.72

%

 

 

0.65

%

 

 

-0.08

%

 

 

0.86

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RATIOS - ADJUSTED (NON-GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity from adjusted continuing operations

 

10.62

%

 

 

9.06

%

 

 

9.16

%

 

 

8.68

%

 

 

8.87

%

 

 

9.40

%

 

 

10.63

%

Return on average tangible equity from adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

continuing operations

12.86

%

11.14

%

11.45

%

10.98

%

11.25

%

11.49

%

13.55

%

Return on average assets from adjusted continuing operations

 

1.10

%

 

 

0.87

%

 

 

0.83

%

 

 

0.74

%

 

 

0.75

%

 

 

0.93

%

 

 

0.89

%

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

September 30, 2024

($ in thousands)

(unaudited)

Note 7 – Non-GAAP Financial Measures (continued)

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

 

 

Quarter Ended

 

Nine Months Ended

 

 

9/30/2024

 

6/30/2024

 

3/31/2024

 

12/31/2023

 

9/30/2023

 

9/30/2024

 

9/30/2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest expense (GAAP)

 

$

123,270

 

 

$

118,326

 

 

$

119,664

 

 

$

126,195

 

 

$

130,291

 

 

$

361,260

 

 

$

369,501

 

Less: Other real estate expense, net

 

(2,452

)

 

 

(327

)

 

 

(671

)

 

 

184

 

 

 

40

 

 

 

(3,450

)

 

 

(303

)

Amortization of intangibles

 

(28

)

 

 

(27

)

 

 

(28

)

 

 

(33

)

 

 

(34

)

 

 

(83

)

 

 

(257

)

Charitable contributions resulting in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

state tax credits

(300

)

(300

)

(300

)

(325

)

(325

)

(900

)

(975

)

Reduction in force expense

 

 

 

 

 

 

 

 

 

 

 

(1,406

)

 

 

 

 

 

 

 

 

 

Litigation settlement expense

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,500

)

 

 

 

 

 

(6,500

)

Adjusted noninterest expense (Non-GAAP)

(c)

$

120,490

 

 

$

117,672

 

 

$

118,665

 

 

$

124,615

 

 

$

123,472

 

 

$

356,827

 

 

$

361,466

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (GAAP)

 

$

154,714

 

 

$

141,029

 

 

$

132,830

 

 

$

136,742

 

 

$

138,637

 

 

$

428,573

 

 

$

416,136

 

Add: Tax equivalent adjustment

 

 

3,305

 

 

 

3,304

 

 

 

3,365

 

 

 

3,306

 

 

 

3,299

 

 

 

9,974

 

 

 

10,159

 

Net interest income-FTE (Non-GAAP)

(a)

$

158,019

 

 

$

144,333

 

 

$

136,195

 

 

$

140,048

 

 

$

141,936

 

 

$

438,547

 

 

$

426,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income (loss) (GAAP)

 

$

37,562

 

 

$

(141,286

)

 

$

39,355

 

 

$

36,605

 

 

$

36,921

 

 

$

(64,369

)

 

$

111,828

 

Add: Partnership amortization for tax credit purposes

 

1,977

 

 

 

1,824

 

 

 

1,834

 

 

 

2,013

 

 

 

1,995

 

 

 

5,635

 

 

 

5,975

 

Loss on sale of 1-4 family mortgage loans

 

 

 

 

4,798

 

 

 

 

 

 

 

 

 

 

 

 

4,798

 

 

 

 

Securities (gains) losses, net

 

 

 

 

182,792

 

 

 

 

 

 

(39

)

 

 

 

 

 

182,792

 

 

 

 

Less: Visa C shares fair value adjustment

 

 

 

 

(8,056

)

 

 

 

 

 

 

 

 

 

 

 

(8,056

)

 

 

 

Adjusted noninterest income (Non-GAAP)

(b)

$

39,539

 

 

$

40,072

 

 

$

41,189

 

 

$

38,579

 

 

$

38,916

 

 

$

120,800

 

 

$

117,803

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted revenue (Non-GAAP)

(a)+(b)

$

197,558

 

 

$

184,405

 

 

$

177,384

 

 

$

178,627

 

 

$

180,852

 

 

$

559,347

 

 

$

544,098

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (Non-GAAP)

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

 

60.99

%

 

 

63.81

%

 

 

66.90

%

 

 

69.76

%

 

 

68.27

%

 

 

63.79

%

 

 

66.43

%