Trustmark Corporation Announces First Quarter 2025 Financial Results

Author's Avatar
1 day ago

Trustmark Corporation (NASDAQGS:TRMK) reported net income of $53.6 million in the first quarter of 2025, representing diluted earnings per share of $0.88. Trustmark’s performance during the first quarter produced a return on average tangible equity of 13.13% and a return on average assets of 1.19%. The Board of Directors declared a quarterly cash dividend of $0.24 per share payable June 15, 2025, to shareholders of record on June 1, 2025.

This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20250422704139/en/

Printer friendly version of earnings release with consolidated financial statements and notes: https://www.businesswire.com/news/home/20250422704139/en

First Quarter Highlights

  • Loans held for investment (HFI) increased 1.2% linked-quarter and represented 87.8% of total deposits at March 31, 2025
  • Credit quality remained stable, ACL coverage ratios expanded, net charge-offs represented 0.04% of average loans
  • Deposits remained stable at $15.1 billion while cost of total deposits declined 15 basis points
  • Noninterest income increased 4.0% linked-quarter, reflecting the strength of diversified business lines
  • Noninterest expense decreased 0.3% linked-quarter, reflecting on-going expense management priorities

Duane A. Dewey, President and CEO, stated, “We continued to build upon the strong momentum from 2024 and are pleased with our solid performance in the first quarter of 2025. Our results reflect continued loan growth, stable credit quality, and an attractive core deposit base. In addition, we experienced continued growth in noninterest income while noninterest expense decreased. These accomplishments are the results of our continued efforts to expand customer relationships and diligently manage expenses. We are particularly pleased to have received a Community Reinvestment Act (CRA) rating of Outstanding, the highest rating possible. Our associates have done a tremendous job of serving customers, building relationships, and demonstrating the value Trustmark can provide as a trusted financial partner.”

“We are operating in a dynamic and challenging economic environment that is ever-changing. With robust capital, liquidity, and profitability, Trustmark is well-positioned to help customers navigate this evolving landscape,” said Dewey.

Balance Sheet Management

  • Loans HFI increased $151.5 million, or 1.2%, during the quarter and $183.5 million, or 1.4%, year-over-year
  • Personal and commercial deposits totaled $12.9 billion at March 31, 2025, up $7.1 million, or 0.1%, from the prior quarter and $394.4 million, or 3.2%, year-over-year
  • Maintained strong capital position with CET1 ratio of 11.63% and total risk-based capital ratio of 14.10%

Loans HFI totaled $13.2 billion at March 31, 2025, reflecting an increase of $151.5 million, or 1.2%, linked-quarter and $183.5 million, or 1.4%, year-over-year. The linked-quarter growth reflected increases in commercial real estate (CRE), other commercial loans and leases, and 1-4 family mortgage loans offset in part by a decrease in commercial and industrial loans. Trustmark’s loan portfolio remains well-diversified by loan type and geography.

Deposits totaled $15.1 billion at March 31, 2025, down $27.5 million, or 0.2%, from the prior quarter, driven by the decline in public deposits of $61.8 million. Year-over-year, deposits declined $257.9 million, or 1.7%, driven by targeted declines in public funds and brokered deposits of $343.2 million and $309.5 million, respectively. Trustmark continues to maintain a strong liquidity position as loans HFI represented 87.8% of total deposits at the end of the first quarter. Noninterest-bearing deposits represented 20.4% of total deposits at March 31, 2025. Interest-bearing deposit costs totaled 2.30% for the first quarter, a decrease of 21 basis points linked-quarter. The total cost of interest-bearing liabilities was 2.43% in the first quarter of 2025, a decrease of 18 basis points from the prior quarter.

During the first quarter, Trustmark repurchased $15.0 million, or approximately 423 thousand of its common shares. As previously announced, Trustmark’s Board of Directors authorized a stock repurchase program effective January 1, 2025, under which $100.0 million of Trustmark’s outstanding shares may be acquired through December 31, 2025. The repurchase program, which is subject to market conditions and management discretion, will continue to be implemented through open market repurchases or privately negotiated transactions. At March 31, 2025, Trustmark’s tangible equity to tangible assets ratio was 9.39%, while the total risk-based capital ratio was 14.10%. Tangible book value per share was $27.78 at March 31, 2025, an increase of 4.1% from the prior quarter and 26.1% from the prior year.

Credit Quality

  • Net charge-offs totaled $1.4 million, representing 0.04% of average loans in the first quarter
  • Net provision for credit losses was $5.3 million in the first quarter
  • Allowance for credit losses (ACL) represented 1.26% of loans HFI, up 4 basis points linked-quarter, and 296.41% of nonaccrual loans, excluding individually analyzed loans at March 31, 2025

Nonaccrual loans totaled $86.6 million at March 31, 2025, up $6.5 million from the prior quarter and a decrease of $11.7 million year-over-year. Other real estate totaled $8.3 million, reflecting increases of $2.4 million and $728 thousand from the prior quarter and prior year, respectively. Collectively, nonperforming assets totaled $95.0 million, representing 0.71% of loans HFI and held for sale (HFS) at March 31, 2025.

The provision for credit losses for loans HFI was $8.1 million in the first quarter and was primarily attributable to loan growth, changes in the macroeconomic forecast, and net adjustments to the qualitative factors. The provision for credit losses for off-balance sheet credit exposures was a negative $2.8 million in the first quarter, primarily driven by a reduction in unfunded CRE commitments and changes in the macroeconomic forecast. Collectively, the provision for credit losses totaled $5.3 million in the first quarter compared to $7.5 million in the prior quarter and $7.5 million in the first quarter of 2024.

Allocation of Trustmark’s $167.0 million ACL on loans HFI represented 1.11% of commercial loans and 1.76% of consumer and home mortgage loans, resulting in an ACL to total loans HFI of 1.26% at March 31, 2025, up 4 basis points from the prior quarter. Management believes the level of the ACL is commensurate with the credit losses currently expected in the loan portfolio.

Revenue Generation

  • Net interest income (FTE) totaled $154.7 million in the first quarter, down 2.3% linked-quarter
  • Net interest margin totaled 3.75% in the first quarter, down 1 basis point from the prior quarter
  • Noninterest income totaled $42.6 million, up 4.0% from the prior quarter, representing 21.9% of total revenue in the first quarter

Revenue in the first quarter totaled $194.6 million, a decrease of 1.1% from the prior quarter and an increase of 13.0% from the same quarter in the prior year. The linked-quarter decrease primarily reflects lower net interest income offset in part by higher noninterest income while the year-over-year increase is attributed to higher net interest income and noninterest income.

Net interest income (FTE) in the first quarter totaled $154.7 million, resulting in a net interest margin of 3.75%, down 1 basis point from the prior quarter. The net interest margin was relatively flat as the decrease in the cost of interest-bearing liabilities was offset by the decrease in yield for the loans HFI and held for sale portfolio.

Noninterest income in the first quarter totaled $42.6 million, an increase of $1.6 million, or 4.0%, from the prior quarter and $3.2 million, or 8.2%, year-over-year. The linked-quarter increases in other income net, mortgage banking, net, and wealth management revenue were offset in part by seasonal declines in bank card and other fees and service charges on deposit accounts. The growth in noninterest income year-over-year reflects increases in other income, net, wealth management revenue, and bank card and other fees, which were offset in part by declines in service charges on deposit accounts and mortgage banking, net.

Mortgage loan production in the first quarter totaled $318.8 million, down 14.4% from the prior quarter and up 16.4% year-over-year. Mortgage banking revenue totaled $8.8 million in the first quarter, an increase of $1.4 million, or 18.7%, linked-quarter and a decline of $144 thousand, or 1.6%, year-over-year. The linked-quarter increase was principally attributable to reduced servicing asset amortization and improvement in net hedge ineffectiveness. The year-over-year decrease was principally due to lower gain on sale of mortgage loans offset in part by improvement in net hedge ineffectiveness.

Wealth management revenue in the first quarter totaled $9.5 million, an increase of $224 thousand, or 2.4%, from the prior quarter and $591 thousand, or 6.6%, year-over-year. The linked-quarter growth reflected higher trust management revenue while the year-over-year growth reflected increased trust management revenue and brokerage revenue.

Other income, net totaled $6.0 million in the first quarter, up $1.7 million from the prior quarter and $2.9 million year-over-year. The linked-quarter increase includes a $2.4 million gain on the sale of a bank office facility. Service charges on deposit accounts totaled $10.6 million in the first quarter, reflecting a seasonal decrease of $592 thousand, or 5.3%, from the prior quarter and a decrease of $322 thousand, or 2.9%, year-over-year. Bank card and other fees totaled $7.7 million in the first quarter, down $1.1 million from the prior quarter due principally to lower customer derivative revenue and a seasonal decline in interchange income. Year-over-year, bank card and other fees increased $236 thousand.

Noninterest Expense

  • Total noninterest expense declined $419 thousand, or 0.3%, linked-quarter
  • Salaries and employee benefits expense declined $731 thousand, or 1.1%, linked-quarter
  • Total services and fees declined $445 thousand, or 1.7%, linked-quarter

Noninterest expense in the first quarter totaled $124.0 million, a decrease of $419 thousand, or 0.3%, from the prior quarter and an increase of $4.3 million, or 3.6%, year-over-year. Salaries and employee benefits expense totaled $68.5 million in the first quarter, a decline of $731 thousand, or 1.1%, linked-quarter and an increase of $3.0 million, or 4.6%, year-over-year. The linked-quarter decline reflected reductions in incentives, commissions and employee benefits which were offset in part by a seasonal increase in payroll taxes. Services and fees in the first quarter totaled $26.2 million, a decrease of $445 thousand, or 1.7%, from the prior quarter and an increase of $1.8 million, or 7.4%, year-over-year. The linked-quarter decline is attributable principally to lower professional fees and data processing expense. Total other expense was $15.6 million, an increase of $467 thousand, or 3.1%, linked-quarter and a decrease of $572 thousand, or 3.5%, year-over-year. The linked-quarter increase is attributable to other real estate expense, a valuation adjustment on branch property held for sale, and other miscellaneous expense offset in part by a decrease in FDIC assessment expense.

Additional Information

As previously announced, Trustmark will conduct a conference call with analysts on Wednesday, April 23, 2025, at 8:30 a.m. Central Time to discuss the Corporation’s financial results. Interested parties may listen to the conference call by dialing (877) 317-3051 or by clicking on the link provided under the Investor Relations section of our website at www.trustmark.com. A replay of the conference call will also be available through Wednesday, May 7, 2025, in archived format at the same web address or by calling (877)344-7529, passcode 6656565.

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, potential market or regulatory effects of the new presidential administration’s policies and other risks described in our filings with the SEC.

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

TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
March 31, 2025
($ in thousands)
(unaudited)
Linked Quarter Year over Year
QUARTERLY AVERAGE BALANCES 3/31/2025 12/31/2024 3/31/2024 $ Change % Change $ Change % Change
Securities AFS-taxable

$

1,726,291

$

1,708,226

$

1,927,619

$

18,065

1.1

%

$

(201,328

)

-10.4

%

Securities AFS-nontaxable

n/m

n/m

Securities HTM-taxable

1,325,185

1,346,141

1,418,476

(20,956

)

-1.6

%

(93,291

)

-6.6

%

Securities HTM-nontaxable

340

n/m

(340

)

-100.0

%

Total securities

3,051,476

3,054,367

3,346,435

(2,891

)

-0.1

%

(294,959

)

-8.8

%

Loans (includes loans held for sale)

13,320,276

13,275,762

13,169,805

44,514

0.3

%

150,471

1.1

%

Other earning assets

365,505

422,083

571,329

(56,578

)

-13.4

%

(205,824

)

-36.0

%

Total earning assets

16,737,257

16,752,212

17,087,569

(14,955

)

-0.1

%

(350,312

)

-2.1

%

Allowance for credit losses (ACL), loans held

for investment (LHFI)

(159,893

)

(157,659

)

(138,711

)

(2,234

)

-1.4

%

(21,182

)

-15.3

%

Other assets

1,624,581

1,627,890

1,730,521

(3,309

)

-0.2

%

(105,940

)

-6.1

%

Total assets

$

18,201,945

$

18,222,443

$

18,679,379

$

(20,498

)

-0.1

%

$

(477,434

)

-2.6

%

Interest-bearing demand deposits (1)

$

7,789,239

$

7,789,318

$

7,932,943

$

(79

)

0.0

%

$

(143,704

)

-1.8

%

Savings deposits (1)

993,232

983,292

1,044,863

9,940

1.0

%

(51,631

)

-4.9

%

Time deposits

3,160,134

3,265,358

3,321,601

(105,224

)

-3.2

%

(161,467

)

-4.9

%

Total interest-bearing deposits

11,942,605

12,037,968

12,299,407

(95,363

)

-0.8

%

(356,802

)

-2.9

%

Fed funds purchased and repurchases

405,189

357,798

428,127

47,391

13.2

%

(22,938

)

-5.4

%

Other borrowings

344,040

218,244

463,459

125,796

57.6

%

(119,419

)

-25.8

%

Subordinated notes

123,721

123,666

123,501

55

0.0

%

220

0.2

%

Junior subordinated debt securities

61,856

61,856

61,856

0.0

%

0.0

%

Total interest-bearing liabilities

12,877,411

12,799,532

13,376,350

77,879

0.6

%

(498,939

)

-3.7

%

Noninterest-bearing deposits

3,055,333

3,192,358

3,120,566

(137,025

)

-4.3

%

(65,233

)

-2.1

%

Other liabilities

277,647

257,990

505,942

19,657

7.6

%

(228,295

)

-45.1

%

Total liabilities

16,210,391

16,249,880

17,002,858

(39,489

)

-0.2

%

(792,467

)

-4.7

%

Shareholders' equity

1,991,554

1,972,563

1,676,521

18,991

1.0

%

315,033

18.8

%

Total liabilities and equity

$

18,201,945

$

18,222,443

$

18,679,379

$

(20,498

)

-0.1

%

$

(477,434

)

-2.6

%

(1) During the first quarter of 2025, Trustmark ceased the daily sweep between low transaction interest-bearing demand deposits to savings deposits. Prior periods have been reclassified accordingly.
n/m - percentage changes greater than +/- 100% are considered not meaningful

See Notes to Consolidated Financials

TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
March 31, 2025
($ in thousands)
(unaudited)
Linked Quarter Year over Year
PERIOD END BALANCES 3/31/2025 12/31/2024 3/31/2024 $ Change % Change $ Change % Change
Cash and due from banks

$

587,362

$

567,251

$

606,061

$

20,111

3.5

%

$

(18,699

)

-3.1

%

Fed funds sold and reverse repurchases

n/m

n/m

Securities available for sale

1,737,462

1,692,534

1,702,299

44,928

2.7

%

35,163

2.1

%

Securities held to maturity

1,315,053

1,335,385

1,415,025

(20,332

)

-1.5

%

(99,972

)

-7.1

%

Loans held for sale (LHFS)

188,689

200,307

172,937

(11,618

)

-5.8

%

15,752

9.1

%

Loans held for investment (LHFI)

13,241,469

13,089,942

13,057,943

151,527

1.2

%

183,526

1.4

%

ACL LHFI

(167,010

)

(160,270

)

(142,998

)

(6,740

)

-4.2

%

(24,012

)

-16.8

%

Net LHFI

13,074,459

12,929,672

12,914,945

144,787

1.1

%

159,514

1.2

%

Premises and equipment, net

231,202

235,410

232,630

(4,208

)

-1.8

%

(1,428

)

-0.6

%

Mortgage servicing rights

134,395

139,317

138,044

(4,922

)

-3.5

%

(3,649

)

-2.6

%

Goodwill

334,605

334,605

334,605

0.0

%

0.0

%

Identifiable intangible assets

95

126

208

(31

)

-24.6

%

(113

)

-54.3

%

Other real estate

8,348

5,917

7,620

2,431

41.1

%

728

9.6

%

Operating lease right-of-use assets

33,861

34,668

34,324

(807

)

-2.3

%

(463

)

-1.3

%

Other assets

650,672

677,230

744,821

(26,558

)

-3.9

%

(94,149

)

-12.6

%

Assets of discontinued operations

73,093

n/m

(73,093

)

-100.0

%

Total assets

$

18,296,203

$

18,152,422

$

18,376,612

$

143,781

0.8

%

$

(80,409

)

-0.4

%

Deposits:
Noninterest-bearing

$

3,069,929

$

3,073,565

$

3,039,652

$

(3,636

)

-0.1

%

$

30,277

1.0

%

Interest-bearing

12,010,775

12,034,610

12,298,905

(23,835

)

-0.2

%

(288,130

)

-2.3

%

Total deposits

15,080,704

15,108,175

15,338,557

(27,471

)

-0.2

%

(257,853

)

-1.7

%

Fed funds purchased and repurchases

360,080

324,008

393,215

36,072

11.1

%

(33,135

)

-8.4

%

Other borrowings

404,815

301,541

482,027

103,274

34.2

%

(77,212

)

-16.0

%

Subordinated notes

123,757

123,702

123,537

55

0.0

%

220

0.2

%

Junior subordinated debt securities

61,856

61,856

61,856

0.0

%

0.0

%

ACL on off-balance sheet credit exposures

26,561

29,392

33,865

(2,831

)

-9.6

%

(7,304

)

-21.6

%

Operating lease liabilities

37,917

38,698

37,792

(781

)

-2.0

%

125

0.3

%

Other liabilities

179,286

202,723

207,583

(23,437

)

-11.6

%

(28,297

)

-13.6

%

Liabilities of discontinued operations

15,581

n/m

(15,581

)

-100.0

%

Total liabilities

16,274,976

16,190,095

16,694,013

84,881

0.5

%

(419,037

)

-2.5

%

Common stock

12,651

12,711

12,747

(60

)

-0.5

%

(96

)

-0.8

%

Capital surplus

143,001

157,899

160,521

(14,898

)

-9.4

%

(17,520

)

-10.9

%

Retained earnings

1,914,277

1,875,376

1,736,485

38,901

2.1

%

177,792

10.2

%

Accumulated other comprehensive

income (loss), net of tax

(48,702

)

(83,659

)

(227,154

)

34,957

41.8

%

178,452

78.6

%

Total shareholders' equity

2,021,227

1,962,327

1,682,599

58,900

3.0

%

338,628

20.1

%

Total liabilities and equity

$

18,296,203

$

18,152,422

$

18,376,612

$

143,781

0.8

%

$

(80,409

)

-0.4

%

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

See Notes to Consolidated Financials

TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
March 31, 2025
($ in thousands except per share data)
(unaudited)
Quarter Ended Linked Quarter Year over Year
INCOME STATEMENTS 3/31/2025 12/31/2024 3/31/2024 $ Change % Change $ Change % Change
Interest and fees on LHFS & LHFI-FTE

$

201,929

$

211,019

$

209,456

$

(9,090

)

-4.3

%

$

(7,527

)

-3.6

%

Interest on securities-taxable

26,056

26,196

15,634

(140

)

-0.5

%

10,422

66.7

%

Interest on securities-tax exempt-FTE

4

n/m

(4

)

-100.0

%

Other interest income

3,846

5,128

8,111

(1,282

)

-25.0

%

(4,265

)

-52.6

%

Total interest income-FTE

231,831

242,343

233,205

(10,512

)

-4.3

%

(1,374

)

-0.6

%

Interest on deposits

67,718

75,941

83,716

(8,223

)

-10.8

%

(15,998

)

-19.1

%

Interest on fed funds purchased and repurchases

4,298

4,036

5,591

262

6.5

%

(1,293

)

-23.1

%

Other interest expense

5,076

3,922

7,703

1,154

29.4

%

(2,627

)

-34.1

%

Total interest expense

77,092

83,899

97,010

(6,807

)

-8.1

%

(19,918

)

-20.5

%

Net interest income-FTE

154,739

158,444

136,195

(3,705

)

-2.3

%

18,544

13.6

%

Provision for credit losses (PCL), LHFI

8,125

6,960

7,708

1,165

16.7

%

417

5.4

%

PCL, off-balance sheet credit exposures

(2,831

)

502

(192

)

(3,333

)

n/m

(2,639

)

n/m

PCL, LHFI sale of 1-4 family mortgage loans

n/m

n/m

Net interest income after provision-FTE

149,445

150,982

128,679

(1,537

)

-1.0

%

20,766

16.1

%

Service charges on deposit accounts

10,636

11,228

10,958

(592

)

-5.3

%

(322

)

-2.9

%

Bank card and other fees

7,664

8,717

7,428

(1,053

)

-12.1

%

236

3.2

%

Mortgage banking, net

8,771

7,388

8,915

1,383

18.7

%

(144

)

-1.6

%

Wealth management

9,543

9,319

8,952

224

2.4

%

591

6.6

%

Other, net

5,970

4,298

3,102

1,672

38.9

%

2,868

92.5

%

Securities gains (losses), net

n/m

n/m

Total noninterest income (loss)

42,584

40,950

39,355

1,634

4.0

%

3,229

8.2

%

Salaries and employee benefits

68,492

69,223

65,487

(731

)

-1.1

%

3,005

4.6

%

Services and fees

26,247

26,692

24,431

(445

)

-1.7

%

1,816

7.4

%

Net occupancy-premises

7,385

7,195

7,270

190

2.6

%

115

1.6

%

Equipment expense

6,308

6,208

6,325

100

1.6

%

(17

)

-0.3

%

Other expense

15,579

15,112

16,151

467

3.1

%

(572

)

-3.5

%

Total noninterest expense

124,011

124,430

119,664

(419

)

-0.3

%

4,347

3.6

%

Income (loss) from continuing operations

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

68,018

67,502

48,370

516

0.8

%

19,648

40.6

%

Tax equivalent adjustment

2,684

2,596

3,365

88

3.4

%

(681

)

-20.2

%

Income (loss) from cont. ops before income taxes

65,334

64,906

45,005

428

0.7

%

20,329

45.2

%

Income taxes from cont. ops

11,701

8,594

6,832

3,107

36.2

%

4,869

71.3

%

Income (loss) from cont. ops

53,633

56,312

38,173

(2,679

)

-4.8

%

15,460

40.5

%

Income from discontinued operations

(discont. ops) before income taxes

4,512

n/m

(4,512

)

-100.0

%

Income taxes from discont. ops

1,150

n/m

(1,150

)

-100.0

%

Income from discont. ops

3,362

n/m

(3,362

)

-100.0

%

Net income

$

53,633

$

56,312

$

41,535

$

(2,679

)

-4.8

%

$

12,098

29.1

%

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

$

0.88

$

0.92

$

0.62

$

(0.04

)

-4.3

%

$

0.26

41.9

%

Basic earnings per share from discont. ops

$

$

$

0.05

$

n/m

$

(0.05

)

-100.0

%

Basic earnings per share - total

$

0.88

$

0.92

$

0.68

$

(0.04

)

-4.3

%

$

0.20

29.4

%

Diluted earnings (loss) per share from cont. ops

$

0.88

$

0.92

$

0.62

$

(0.04

)

-4.3

%

$

0.26

41.9

%

Diluted earnings per share from discont. ops

$

$

$

0.05

$

n/m

$

(0.05

)

-100.0

%

Diluted earnings per share - total

$

0.88

$

0.92

$

0.68

$

(0.04

)

-4.3

%

$

0.20

29.4

%

Dividends per share

$

0.24

$

0.23

$

0.23

$

0.01

4.3

%

$

0.01

4.3

%

Weighted average shares outstanding
Basic

60,799,984

61,101,954

61,128,425

Diluted

61,049,120

61,367,825

61,348,364

Period end shares outstanding

60,718,411

61,008,023

61,178,366

(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
March 31, 2025
($ in thousands)
(unaudited)
Quarter Ended Linked Quarter Year over Year
NONPERFORMING ASSETS 3/31/2025 12/31/2024 3/31/2024 $ Change % Change $ Change % Change
Nonaccrual LHFI
Alabama

$

18,633

$

18,601

$

23,261

$

32

0.2

%

$

(4,628

)

-19.9

%

Florida

391

305

585

86

28.2

%

(194

)

-33.2

%

Mississippi (1)

49,107

42,203

59,059

6,904

16.4

%

(9,952

)

-16.9

%

Tennessee (2)

2,339

2,431

1,800

(92

)

-3.8

%

539

29.9

%

Texas

16,150

16,569

13,646

(419

)

-2.5

%

2,504

18.3

%

Total nonaccrual LHFI

86,620

80,109

98,351

6,511

8.1

%

(11,731

)

-11.9

%

Other real estate
Alabama

271

170

1,050

101

59.4

%

(779

)

-74.2

%

Florida

71

n/m

(71

)

-100.0

%

Mississippi (1)

4,837

2,407

2,870

2,430

n/m

1,967

68.5

%

Tennessee (2)

979

1,079

86

(100

)

-9.3

%

893

n/m

Texas

2,261

2,261

3,543

0.0

%

(1,282

)

-36.2

%

Total other real estate

8,348

5,917

7,620

2,431

41.1

%

728

9.6

%

Total nonperforming assets

$

94,968

$

86,026

$

105,971

$

8,942

10.4

%

$

(11,003

)

-10.4

%

LOANS PAST DUE OVER 90 DAYS
LHFI

$

4,355

$

4,092

$

5,243

$

263

6.4

%

$

(888

)

-16.9

%

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

$

71,720

$

71,255

$

56,530

$

465

0.7

%

$

15,190

26.9

%

Quarter Ended Linked Quarter Year over Year
ACL LHFI 3/31/2025 12/31/2024 3/31/2024 $ Change % Change $ Change % Change
Beginning Balance

$

160,270

$

157,929

$

139,367

$

2,341

1.5

%

$

20,903

15.0

%

PCL, LHFI

8,125

6,960

7,708

1,165

16.7

%

417

5.4

%

PCL, LHFI sale of 1-4 family mortgage loans

n/m

n/m

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

n/m

n/m

Charge-offs

(3,701

)

(7,730

)

(6,324

)

4,029

52.1

%

2,623

41.5

%

Recoveries

2,316

3,111

2,247

(795

)

-25.6

%

69

3.1

%

Net (charge-offs) recoveries

(1,385

)

(4,619

)

(4,077

)

3,234

70.0

%

2,692

66.0

%

Ending Balance

$

167,010

$

160,270

$

142,998

$

6,740

4.2

%

$

24,012

16.8

%

NET (CHARGE-OFFS) RECOVERIES
Alabama

$

(207

)

$

(3,608

)

$

(341

)

$

3,401

94.3

%

$

134

39.3

%

Florida

(17

)

8

277

(25

)

n/m

(294

)

n/m

Mississippi (1)

(755

)

(1,319

)

(1,489

)

564

42.8

%

734

49.3

%

Tennessee (2)

(301

)

(208

)

(179

)

(93

)

-44.7

%

(122

)

-68.2

%

Texas

(105

)

508

(2,345

)

(613

)

n/m

2,240

95.5

%

Total net (charge-offs) recoveries

$

(1,385

)

$

(4,619

)

$

(4,077

)

$

3,234

70.0

%

$

2,692

66.0

%

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

$

1,726,291

$

1,708,226

$

1,658,999

$

1,866,227

$

1,927,619

Securities AFS-nontaxable

Securities HTM-taxable

1,325,185

1,346,141

1,368,943

1,421,246

1,418,476

Securities HTM-nontaxable

112

340

Total securities

3,051,476

3,054,367

3,027,942

3,287,585

3,346,435

Loans (includes loans held for sale)

13,320,276

13,275,762

13,379,658

13,309,127

13,169,805

Other earning assets

365,505

422,083

607,928

592,735

571,329

Total earning assets

16,737,257

16,752,212

17,015,528

17,189,447

17,087,569

ACL LHFI

(159,893

)

(157,659

)

(154,476

)

(143,245

)

(138,711

)

Other assets

1,624,581

1,627,890

1,646,241

1,740,307

1,730,521

Total assets

$

18,201,945

$

18,222,443

$

18,507,293

$

18,786,509

$

18,679,379

Interest-bearing demand deposits (1)

$

7,789,239

$

7,789,318

$

7,787,639

$

7,845,195

$

7,932,943

Savings deposits (1)

993,232

983,292

1,006,668

1,031,140

1,044,863

Time deposits

3,160,134

3,265,358

3,393,216

3,346,046

3,321,601

Total interest-bearing deposits

11,942,605

12,037,968

12,187,523

12,222,381

12,299,407

Fed funds purchased and repurchases

405,189

357,798

375,559

434,760

428,127

Other borrowings

344,040

218,244

339,417

534,350

463,459

Subordinated notes

123,721

123,666

123,611

123,556

123,501

Junior subordinated debt securities

61,856

61,856

61,856

61,856

61,856

Total interest-bearing liabilities

12,877,411

12,799,532

13,087,966

13,376,903

13,376,350

Noninterest-bearing deposits

3,055,333

3,192,358

3,221,516

3,183,524

3,120,566

Other liabilities

277,647

257,990

274,563

498,593

505,942

Total liabilities

16,210,391

16,249,880

16,584,045

17,059,020

17,002,858

Shareholders' equity

1,991,554

1,972,563

1,923,248

1,727,489

1,676,521

Total liabilities and equity

$

18,201,945

$

18,222,443

$

18,507,293

$

18,786,509

$

18,679,379

(1) During the first quarter of 2025, Trustmark ceased the daily sweep between low transaction interest-bearing demand deposits to savings deposits. Prior periods have been reclassified accordingly.

See Notes to Consolidated Financials

TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
March 31, 2025
($ in thousands)
(unaudited)
PERIOD END BALANCES 3/31/2025 12/31/2024 9/30/2024 6/30/2024 3/31/2024
Cash and due from banks

$

587,362

$

567,251

$

805,436

$

822,141

$

606,061

Fed funds sold and reverse repurchases

10,000

Securities available for sale

1,737,462

1,692,534

1,725,795

1,621,659

1,702,299

Securities held to maturity

1,315,053

1,335,385

1,358,358

1,380,487

1,415,025

LHFS

188,689

200,307

216,454

185,698

172,937

LHFI

13,241,469

13,089,942

13,100,111

13,155,418

13,057,943

ACL LHFI

(167,010

)

(160,270

)

(157,929

)

(154,685

)

(142,998

)

Net LHFI

13,074,459

12,929,672

12,942,182

13,000,733

12,914,945

Premises and equipment, net

231,202

235,410

236,151

232,681

232,630

Mortgage servicing rights

134,395

139,317

125,853

136,658

138,044

Goodwill

334,605

334,605

334,605

334,605

334,605

Identifiable intangible assets

95

126

153

181

208

Other real estate

8,348

5,917

3,920

6,586

7,620

Operating lease right-of-use assets

33,861

34,668

36,034

36,925

34,324

Other assets

650,672

677,230

685,431

694,133

744,821

Assets of discontinued operations

73,093

Total assets

$

18,296,203

$

18,152,422

$

18,480,372

$

18,452,487

$

18,376,612

Deposits:
Noninterest-bearing

$

3,069,929

$

3,073,565

$

3,142,792

$

3,153,506

$

3,039,652

Interest-bearing

12,010,775

12,034,610

12,098,143

12,309,382

12,298,905

Total deposits

15,080,704

15,108,175

15,240,935

15,462,888

15,338,557

Fed funds purchased and repurchases

360,080

324,008

365,643

314,121

393,215

Other borrowings

404,815

301,541

443,458

336,687

482,027

Subordinated notes

123,757

123,702

123,647

123,592

123,537

Junior subordinated debt securities

61,856

61,856

61,856

61,856

61,856

ACL on off-balance sheet credit exposures

26,561

29,392

28,890

30,265

33,865

Operating lease liabilities

37,917

38,698

39,689

40,517

37,792

Other liabilities

179,286

202,723

196,158

203,420

207,583

Liabilities of discontinued operations

15,581

Total liabilities

16,274,976

16,190,095

16,500,276

16,573,346

16,694,013

Common stock

12,651

12,711

12,753

12,753

12,747

Capital surplus

143,001

157,899

163,156

161,834

160,521

Retained earnings

1,914,277

1,875,376

1,833,232

1,796,111

1,736,485

Accumulated other comprehensive income (loss),

net of tax

(48,702

)

(83,659

)

(29,045

)

(91,557

)

(227,154

)

Total shareholders' equity

2,021,227

1,962,327

1,980,096

1,879,141

1,682,599

Total liabilities and equity

$

18,296,203

$

18,152,422

$

18,480,372

$

18,452,487

$

18,376,612

See Notes to Consolidated Financials

TRUSTMARK CORPORATION AND SUBSIDIARIES
CONSOLIDATED FINANCIAL INFORMATION
March 31, 2025
($ in thousands except per share data)
(unaudited)
Quarter Ended
INCOME STATEMENTS 3/31/2025 12/31/2024 9/30/2024 6/30/2024 3/31/2024
Interest and fees on LHFS & LHFI-FTE

$

201,929

$

211,019

$

220,433

$

216,399

$

209,456

Interest on securities-taxable

26,056

26,196

26,162

17,929

15,634

Interest on securities-tax exempt-FTE

1

4

Other interest income

3,846

5,128

8,302

8,126

8,111

Total interest income-FTE

231,831

242,343

254,897

242,455

233,205

Interest on deposits

67,718

75,941

86,043

83,681

83,716

Interest on fed funds purchased and repurchases

4,298

4,036

4,864

5,663

5,591

Other interest expense

5,076

3,922

5,971

8,778

7,703

Total interest expense

77,092

83,899

96,878

98,122

97,010

Net interest income-FTE

154,739

158,444

158,019

144,333

136,195

PCL, LHFI

8,125

6,960

7,923

14,696

7,708

PCL, off-balance sheet credit exposures

(2,831

)

502

(1,375

)

(3,600

)

(192

)

PCL, LHFI sale of 1-4 family mortgage loans

8,633

Net interest income after provision-FTE

149,445

150,982

151,471

124,604

128,679

Service charges on deposit accounts

10,636

11,228

11,272

10,924

10,958

Bank card and other fees

7,664

8,717

7,931

9,225

7,428

Mortgage banking, net

8,771

7,388

6,119

4,204

8,915

Wealth management

9,543

9,319

9,288

9,692

8,952

Other, net

5,970

4,298

2,952

7,461

3,102

Securities gains (losses), net

(182,792

)

Total noninterest income (loss)

42,584

40,950

37,562

(141,286

)

39,355

Salaries and employee benefits

68,492

69,223

66,691

64,838

65,487

Services and fees

26,247

26,692

25,724

24,743

24,431

Net occupancy-premises

7,385

7,195

7,398

7,265

7,270

Equipment expense

6,308

6,208

6,141

6,241

6,325

Other expense

15,579

15,112

17,316

15,239

16,151

Total noninterest expense

124,011

124,430

123,270

118,326

119,664

Income (loss) from continuing operations

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

68,018

67,502

65,763

(135,008

)

48,370

Tax equivalent adjustment

2,684

2,596

3,305

3,304

3,365

Income (loss) from cont. ops before

income taxes

65,334

64,906

62,458

(138,312

)

45,005

Income taxes from cont. ops

11,701

8,594

11,128

(37,707

)

6,832

Income (loss) from cont. ops

53,633

56,312

51,330

(100,605

)

38,173

Income from discontinued operations

(discont. ops) before income taxes

232,640

4,512

Income taxes from discont. ops

58,203

1,150

Income from discont. ops

174,437

3,362

Net income

$

53,633

$

56,312

$

51,330

$

73,832

$

41,535

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

$

0.88

$

0.92

$

0.84

$

(1.64

)

$

0.62

Basic earnings per share from discont. ops

$

$

$

$

2.85

$

0.05

Basic earnings per share - total

$

0.88

$

0.92

$

0.84

$

1.21

$

0.68

Diluted earnings (loss) per share from cont. ops

$

0.88

$

0.92

$

0.84

$

(1.64

)

$

0.62

Diluted earnings per share from discont. ops

$

$

$

$

2.84

$

0.05

Diluted earnings per share - total

$

0.88

$

0.92

$

0.84

$

1.20

$

0.68

Dividends per share

$

0.24

$

0.23

$

0.23

$

0.23

$

0.23

Weighted average shares outstanding
Basic

60,799,984

61,101,954

61,206,599

61,196,820

61,128,425

Diluted

61,049,120

61,367,825

61,448,410

61,415,957

61,348,364

Period end shares outstanding

60,718,411

61,008,023

61,206,606

61,205,969

61,178,366

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

$

18,633

$

18,601

$

25,835

$

26,222

$

23,261

Florida

391

305

111

614

585

Mississippi (1)

49,107

42,203

31,536

14,773

59,059

Tennessee (2)

2,339

2,431

3,180

2,084

1,800

Texas

16,150

16,569

13,163

599

13,646

Total nonaccrual LHFI

86,620

80,109

73,825

44,292

98,351

Other real estate
Alabama

271

170

170

485

1,050

Florida

71

Mississippi (1)

4,837

2,407

1,772

1,787

2,870

Tennessee (2)

979

1,079

86

86

Texas

2,261

2,261

1,978

4,228

3,543

Total other real estate

8,348

5,917

3,920

6,586

7,620

Total nonperforming assets

$

94,968

$

86,026

$

77,745

$

50,878

$

105,971

LOANS PAST DUE OVER 90 DAYS
LHFI

$

4,355

$

4,092

$

5,352

$

5,413

$

5,243

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

$

71,720

$

71,255

$

63,703

$

58,079

$

56,530

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

$

160,270

$

157,929

$

154,685

$

142,998

$

139,367

PCL, LHFI

8,125

6,960

7,923

14,696

7,708

PCL, LHFI sale of 1-4 family mortgage loans

8,633

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

(8,633

)

Charge-offs

(3,701

)

(7,730

)

(7,142

)

(5,120

)

(6,324

)

Recoveries

2,316

3,111

2,463

2,111

2,247

Net (charge-offs) recoveries

(1,385

)

(4,619

)

(4,679

)

(11,642

)

(4,077

)

Ending Balance

$

167,010

$

160,270

$

157,929

$

154,685

$

142,998

NET (CHARGE-OFFS) RECOVERIES
Alabama

$

(207

)

$

(3,608

)

$

(3,098

)

$

59

$

(341

)

Florida

(17

)

8

595

4

277

Mississippi (1)

(755

)

(1,319

)

(1,881

)

(9,112

)

(1,489

)

Tennessee (2)

(301

)

(208

)

(296

)

(122

)

(179

)

Texas

(105

)

508

1

(2,471

)

(2,345

)

Total net (charge-offs) recoveries

$

(1,385

)

$

(4,619

)

$

(4,679

)

$

(11,642

)

$

(4,077

)

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

10.92

%

11.36

%

10.62

%

-23.42

%

9.16

%

Return on average equity from adjusted

continuing operations (1)

10.92

%

11.36

%

10.62

%

9.06

%

9.16

%

Return on average equity - total

10.92

%

11.36

%

10.62

%

17.19

%

9.96

%

Return on average tangible equity from

continuing operations

13.13

%

13.68

%

12.86

%

-29.05

%

11.45

%

Return on average tangible equity from adjusted

continuing operations (1)

13.13

%

13.68

%

12.86

%

11.14

%

11.45

%

Return on average tangible equity - total

13.13

%

13.68

%

12.86

%

21.91

%

12.98

%

Return on average assets from continuing operations

1.19

%

1.23

%

1.10

%

-2.16

%

0.83

%

Return on average assets from adjusted

continuing operations (1)

1.19

%

1.23

%

1.10

%

0.87

%

0.83

%

Return on average assets - total

1.19

%

1.23

%

1.10

%

1.58

%

0.89

%

Interest margin - Yield - FTE

5.62

%

5.76

%

5.96

%

5.67

%

5.49

%

Interest margin - Cost

1.87

%

1.99

%

2.27

%

2.30

%

2.28

%

Net interest margin - FTE

3.75

%

3.76

%

3.69

%

3.38

%

3.21

%

Efficiency ratio (2)

61.77

%

61.77

%

60.99

%

63.81

%

66.90

%

Full-time equivalent employees

2,506

2,500

2,500

2,515

2,712

CREDIT QUALITY RATIOS

Net (recoveries) charge-offs (excl sale of

1-4 family mortgage loans) / average loans

0.04

%

0.14

%

0.14

%

0.09

%

0.12

%

PCL, LHFI (excl PCL, LHFI sale of

1-4 family mortgage loans) / average loans

0.25

%

0.21

%

0.24

%

0.44

%

0.24

%

Nonaccrual LHFI / (LHFI + LHFS)

0.64

%

0.60

%

0.55

%

0.33

%

0.74

%

Nonperforming assets / (LHFI + LHFS)

0.71

%

0.65

%

0.58

%

0.38

%

0.80

%

Nonperforming assets / (LHFI + LHFS

+ other real estate)

0.71

%

0.65

%

0.58

%

0.38

%

0.80

%

ACL LHFI / LHFI

1.26

%

1.22

%

1.21

%

1.18

%

1.10

%

ACL LHFI-commercial / commercial LHFI

1.11

%

1.10

%

1.08

%

1.05

%

0.93

%

ACL LHFI-consumer / consumer and

home mortgage LHFI

1.76

%

1.62

%

1.64

%

1.59

%

1.63

%

ACL LHFI / nonaccrual LHFI

192.81

%

200.06

%

213.92

%

349.24

%

145.39

%

ACL LHFI / nonaccrual LHFI

(excl individually analyzed loans)

296.41

%

341.20

%

497.27

%

840.20

%

235.29

%

CAPITAL RATIOS
Total equity / total assets

11.05

%

10.81

%

10.71

%

10.18

%

9.16

%

Tangible equity / tangible assets

9.39

%

9.13

%

9.07

%

8.52

%

7.47

%

Tangible equity / risk-weighted assets

11.23

%

10.86

%

10.97

%

10.18

%

8.83

%

Tier 1 leverage ratio

10.11

%

9.99

%

9.65

%

9.29

%

8.76

%

Common equity tier 1 capital ratio

11.63

%

11.54

%

11.30

%

10.92

%

10.12

%

Tier 1 risk-based capital ratio

12.03

%

11.94

%

11.70

%

11.31

%

10.51

%

Total risk-based capital ratio

14.10

%

13.97

%

13.71

%

13.29

%

12.42

%

STOCK PERFORMANCE
Market value-Close

$

34.49

$

35.37

$

31.82

$

30.04

$

28.11

Book value

$

33.29

$

32.17

$

32.35

$

30.70

$

27.50

Tangible book value

$

27.78

$

26.68

$

26.88

$

25.23

$

22.03

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

See Notes to Consolidated Financials

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

March 31, 2025

($ in thousands)

(unaudited)

Note 1 - Significant Non-Routine Transactions

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

  • On May 31, 2024, Trustmark National Bank closed the sale of its wholly owned subsidiary, Fisher Brown Bottrell Insurance, Inc., (FBBI) to Marsh & McLennan Agency LLC, consistent with the terms as previously announced on April 23, 2024. Trustmark National Bank is a wholly owned subsidiary of Trustmark Corporation. Trustmark recognized a gain on the sale of $228.3 million ($171.2 million, net of taxes) in income from discontinued operations. The operations of FBBI are also included in discontinued operations for the 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:

3/31/2025

12/31/2024

9/30/2024

6/30/2024

3/31/2024

SECURITIES AVAILABLE FOR SALE

U.S. Treasury securities

$

212,463

$

202,669

$

202,638

$

172,955

$

372,424

U.S. Government agency obligations

49,325

38,807

19,335

5,594

Mortgage-backed securities

Residential mortgage pass-through securities

Guaranteed by GNMA

28,108

28,411

25,798

23,489

22,232

Issued by FNMA and FHLMC

1,090,137

1,070,538

1,105,310

1,060,869

1,129,521

Other residential mortgage-backed securities

Issued or guaranteed by FNMA, FHLMC, or GNMA

79,099

Commercial mortgage-backed securities

Issued or guaranteed by FNMA, FHLMC, or GNMA

357,429

352,109

372,714

364,346

93,429

Total securities available for sale

$

1,737,462

$

1,692,534

$

1,725,795

$

1,621,659

$

1,702,299

SECURITIES HELD TO MATURITY

U.S. Treasury securities

$

30,033

$

29,842

$

29,648

$

29,455

$

29,261

Obligations of states and political subdivisions

340

Mortgage-backed securities

Residential mortgage pass-through securities

Guaranteed by GNMA

15,726

16,218

17,773

17,998

18,387

Issued by FNMA and FHLMC

411,454

423,372

436,177

449,781

461,457

Other residential mortgage-backed securities

Issued or guaranteed by FNMA, FHLMC, or GNMA

116,969

123,685

131,348

138,951

146,447

Commercial mortgage-backed securities

Issued or guaranteed by FNMA, FHLMC, or GNMA

740,871

742,268

743,412

744,302

759,133

Total securities held to maturity

$

1,315,053

$

1,335,385

$

1,358,358

$

1,380,487

$

1,415,025

At March 31, 2025, the net unamortized, unrealized loss included in accumulated other comprehensive income (loss) in the accompanying balance sheet for securities held to maturity transferred from securities available for sale totaled $44.1 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

March 31, 2025

($ in thousands)

(unaudited)

Note 3 – Loan Composition

LHFI consisted of the following during the periods presented:

LHFI BY TYPE

3/31/2025

12/31/2024

9/30/2024

6/30/2024

3/31/2024

Loans secured by real estate:

Construction, land development and other land loans

$

1,321,631

$

1,417,148

$

1,588,256

$

1,638,972

$

1,539,461

Secured by 1-4 family residential properties

2,973,978

2,949,543

2,895,006

2,878,295

2,891,481

Secured by nonfarm, nonresidential properties

3,532,842

3,533,282

3,582,552

3,598,647

3,543,235

Other real estate secured

1,876,459

1,633,830

1,475,798

1,344,968

1,384,610

Commercial and industrial loans

1,765,893

1,840,722

1,767,079

1,880,607

1,922,711

Consumer loans

154,623

151,443

149,436

153,316

156,430

State and other political subdivision loans

974,300

969,836

996,002

1,053,015

1,052,844

Other loans and leases

641,743

594,138

645,982

607,598

567,171

LHFI

13,241,469

13,089,942

13,100,111

13,155,418

13,057,943

ACL LHFI

(167,010

)

(160,270

)

(157,929

)

(154,685

)

(142,998

)

Net LHFI

$

13,074,459

$

12,929,672

$

12,942,182

$

13,000,733

$

12,914,945

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:

March 31, 2025

LHFI - COMPOSITION BY REGION

Total

Alabama

Florida

Georgia

Mississippi
(Central and
Southern
Regions)

Tennessee
(Memphis,
TN and
Northern
MS
Regions)

Texas

Loans secured by real estate:

Construction, land development and other land loans

$

1,321,631

$

513,367

$

34,589

$

155,936

$

276,514

$

46,857

$

294,368

Secured by 1-4 family residential properties

2,973,978

156,707

62,267

2,627,767

86,791

40,446

Secured by nonfarm, nonresidential properties

3,532,842

968,991

188,318

86,682

1,518,669

127,092

643,090

Other real estate secured

1,876,459

896,353

1,472

477,674

930

500,030

Commercial and industrial loans

1,765,893

468,732

19,112

252,863

683,689

118,541

222,956

Consumer loans

154,623

23,671

7,863

91,336

14,115

17,638

State and other political subdivision loans

974,300

57,295

67,563

12,416

724,817

26,184

86,025

Other loans and leases

641,743

28,085

3,547

259,390

251,592

50,918

48,211

Loans

$

13,241,469

$

3,113,201

$

384,731

$

767,287

$

6,652,058

$

471,428

$

1,852,764

CONSTRUCTION, LAND DEVELOPMENT AND OTHER LAND LOANS BY REGION

Lots

$

61,516

$

26,578

$

5,792

$

$

17,386

$

1,903

$

9,857

Development

107,402

58,256

19,108

13,232

16,806

Unimproved land

106,221

18,116

10,662

26,205

8,947

42,291

1-4 family construction

324,186

162,699

8,264

17,289

78,225

21,842

35,867

Other construction

722,306

247,718

9,871

138,647

135,590

933

189,547

Construction, land development and other land loans

$

1,321,631

$

513,367

$

34,589

$

155,936

$

276,514

$

46,857

$

294,368

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

March 31, 2025

($ in thousands)

(unaudited)

Note 3 – Loan Composition (continued)

March 31, 2025

Total

Alabama

Florida

Georgia

Mississippi
(Central and
Southern
Regions)

Tennessee
(Memphis,
TN and
Northern
MS
Regions)

Texas

LOANS SECURED BY NONFARM, NONRESIDENTIAL PROPERTIES BY REGION

Non-owner occupied:

Retail

$

283,918

$

75,230

$

19,803

$

$

100,542

$

20,276

$

68,067

Office

248,180

93,220

18,489

95,251

2,759

38,461

Hotel/motel

276,954

141,324

43,628

68,461

23,541

Mini-storage

158,111

40,410

1,561

12,882

91,013

604

11,641

Industrial

531,020

99,376

17,422

73,800

178,257

2,504

159,661

Health care

149,348

122,172

670

24,059

320

2,127

Convenience stores

22,040

2,590

393

12,677

195

6,185

Nursing homes/senior living

373,326

129,587

145,090

4,002

94,647

Other

108,694

27,792

8,632

56,598

7,529

8,143

Total non-owner occupied loans

2,151,591

731,701

110,598

86,682

771,948

61,730

388,932

Owner-occupied:

Office

139,762

48,209

33,853

32,536

8,549

16,615

Churches

48,141

11,055

3,657

28,149

2,931

2,349

Industrial warehouses

202,660

15,596

8,047

52,688

12,980

113,349

Health care

123,162

10,390

7,868

84,980

2,175

17,749

Convenience stores

104,929

10,439

2,084

56,730

35,676

Retail

79,018

8,257

12,253

43,637

7,085

7,786

Restaurants

54,385

3,127

2,682

28,033

16,297

4,246

Auto dealerships

39,289

3,792

167

20,676

14,654

Nursing homes/senior living

461,136

109,542

325,649

25,945

Other

128,769

16,883

7,109

73,643

691

30,443

Total owner-occupied loans

1,381,251

237,290

77,720

746,721

65,362

254,158

Loans secured by nonfarm, nonresidential properties

$

3,532,842

$

968,991

$

188,318

$

86,682

$

1,518,669

$

127,092

$

643,090

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

3/31/2025

12/31/2024

9/30/2024

6/30/2024

3/31/2024

Securities – taxable

3.46

%

3.41

%

3.44

%

2.19

%

1.88

%

Securities – nontaxable

3.59

%

4.73

%

Securities – total

3.46

%

3.41

%

3.44

%

2.19

%

1.88

%

LHFI & LHFS

6.15

%

6.32

%

6.55

%

6.54

%

6.40

%

Other earning assets

4.27

%

4.83

%

5.43

%

5.51

%

5.71

%

Total earning assets

5.62

%

5.76

%

5.96

%

5.67

%

5.49

%

Interest-bearing deposits

2.30

%

2.51

%

2.81

%

2.75

%

2.74

%

Fed funds purchased & repurchases

4.30

%

4.49

%

5.15

%

5.24

%

5.25

%

Other borrowings

3.89

%

3.86

%

4.53

%

4.91

%

4.78

%

Total interest-bearing liabilities

2.43

%

2.61

%

2.94

%

2.95

%

2.92

%

Total Deposits

1.83

%

1.98

%

2.22

%

2.18

%

2.18

%

Net interest margin

3.75

%

3.76

%

3.69

%

3.38

%

3.21

%

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

March 31, 2025

($ in thousands)

(unaudited)

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

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

The net interest margin remained relatively flat when compared to the fourth quarter of 2024, totaling 3.75% for the first quarter of 2025, as the decrease in the cost of interest-bearing liabilities was offset by the decrease in the yield for the loans held for investment and held for sale portfolio.

Note 5 – Mortgage Banking

Trustmark utilizes a portfolio of exchange-traded derivative instruments, such as Treasury note futures contracts and option contracts, to achieve a fair value return that offsets the changes in fair value of mortgage servicing rights (MSR) attributable to interest rates. These transactions are considered freestanding derivatives that do not otherwise qualify for hedge accounting under generally accepted accounting principles (GAAP). Changes in the fair value of these exchange-traded derivative instruments, including administrative costs, are recorded in noninterest income in mortgage banking, net and are offset by the changes in the fair value of the MSR. The MSR fair value represents the present value of future cash flows, which among other things includes decay and the effect of changes in interest rates. Ineffectiveness of hedging the MSR fair value is measured by comparing the change in value of hedge instruments to the change in the fair value of the MSR asset attributable to changes in interest rates and other market driven changes in valuation inputs and assumptions. The impact of this strategy resulted in a net negative hedge ineffectiveness of $581 thousand during the first quarter of 2025.

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

Quarter Ended

3/31/2025

12/31/2024

9/30/2024

6/30/2024

3/31/2024

Mortgage servicing income, net

$

7,161

$

7,161

$

7,127

$

6,993

$

6,934

Change in fair value-MSR from runoff

(2,062

)

(3,118

)

(3,154

)

(3,447

)

(1,926

)

Gain on sales of loans, net

4,253

4,470

4,648

5,151

5,009

Mortgage banking income before hedge

ineffectiveness

9,352

8,513

8,621

8,697

10,017

Change in fair value-MSR from market changes

(5,928

)

12,710

(10,406

)

(1,626

)

5,123

Change in fair value of derivatives

5,347

(13,835

)

7,904

(2,867

)

(6,225

)

Net positive (negative) hedge ineffectiveness

(581

)

(1,125

)

(2,502

)

(4,493

)

(1,102

)

Mortgage banking, net

$

8,771

$

7,388

$

6,119

$

4,204

$

8,915

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

March 31, 2025

($ in thousands)

(unaudited)

Note 6 – Other Noninterest Income and Expense

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

Quarter Ended

3/31/2025

12/31/2024

9/30/2024

6/30/2024

3/31/2024

Partnership amortization for tax credit purposes

$

(2,124

)

$

(1,992

)

$

(1,977

)

$

(1,824

)

$

(1,834

)

Increase in life insurance cash surrender value

1,867

1,891

1,883

1,860

1,844

Loss on sale of 1-4 family mortgage loans

(4,798

)

Visa C shares fair value adjustment

8,056

Other miscellaneous income

6,227

4,399

3,046

4,167

3,092

Total other, net

$

5,970

$

4,298

$

2,952

$

7,461

$

3,102

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

3/31/2025

12/31/2024

9/30/2024

6/30/2024

3/31/2024

Loan expense

$

2,792

$

2,921

$

2,824

$

2,880

$

2,955

Amortization of intangibles

31

27

28

27

28

FDIC assessment expense

4,160

4,815

5,071

4,816

4,509

Other real estate expense, net

452

(286

)

2,452

327

671

Other miscellaneous expense

8,144

7,635

6,941

7,189

7,988

Total other expense

$

15,579

$

15,112

$

17,316

$

15,239

$

16,151

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

March 31, 2025

($ in thousands except per share data)

(unaudited)

Note 7 – Non-GAAP Financial Measures (continued)

Quarter Ended

3/31/2025

12/31/2024

9/30/2024

6/30/2024

3/31/2024

TANGIBLE EQUITY

AVERAGE BALANCES

Total shareholders' equity

$

1,991,554

$

1,972,563

$

1,923,248

$

1,727,489

$

1,676,521

Less: Goodwill

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

Identifiable intangible assets

(113

)

(141

)

(168

)

(195

)

(224

)

Total average tangible equity

$

1,656,836

$

1,637,817

$

1,588,475

$

1,392,689

$

1,341,692

PERIOD END BALANCES

Total shareholders' equity

$

2,021,227

$

1,962,327

$

1,980,096

$

1,879,141

$

1,682,599

Less: Goodwill

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

Identifiable intangible assets

(95

)

(126

)

(153

)

(181

)

(208

)

Total tangible equity

(a)

$

1,686,527

$

1,627,596

$

1,645,338

$

1,544,355

$

1,347,786

TANGIBLE ASSETS

Total assets

$

18,296,203

$

18,152,422

$

18,480,372

$

18,452,487

$

18,376,612

Less: Goodwill

(334,605

)

(334,605

)

(334,605

)

(334,605

)

(334,605

)

Identifiable intangible assets

(95

)

(126

)

(153

)

(181

)

(208

)

Total tangible assets

(b)

$

17,961,503

$

17,817,691

$

18,145,614

$

18,117,701

$

18,041,799

Risk-weighted assets

(c)

$

15,024,476

$

14,990,258

$

15,004,024

$

15,165,038

$

15,257,385

NET INCOME (LOSS) ADJUSTED FOR INTANGIBLE AMORTIZATION

Net income (loss) from continuing operations

$

53,633

$

56,312

$

51,330

$

(100,605

)

$

38,173

Plus: Intangible amortization net of tax from

continuing operations

24

20

21

20

20

Net income (loss) adjusted for intangible amortization

$

53,657

$

56,332

$

51,351

$

(100,585

)

$

38,193

Period end common shares outstanding

(d)

60,718,411

61,008,023

61,206,606

61,205,969

61,178,366

TANGIBLE COMMON EQUITY MEASUREMENTS

Return on average tangible equity from

continuing operations (1)

13.13

%

13.68

%

12.86

%

-29.05

%

11.45

%

Tangible equity/tangible assets

(a)/(b)

9.39

%

9.13

%

9.07

%

8.52

%

7.47

%

Tangible equity/risk-weighted assets

(a)/(c)

11.23

%

10.86

%

10.97

%

10.18

%

8.83

%

Tangible book value

(a)/(d)*1,000

$

27.78

$

26.68

$

26.88

$

25.23

$

22.03

COMMON EQUITY TIER 1 CAPITAL (CET1)

Total shareholders' equity

$

2,021,227

$

1,962,327

$

1,980,096

$

1,879,141

$

1,682,599

CECL transition adjustment

6,500

6,500

6,500

6,500

AOCI-related adjustments

48,702

83,659

29,045

91,557

227,154

CET1 adjustments and deductions:

Goodwill net of associated deferred

tax liabilities (DTLs)

(320,756

)

(320,756

)

(320,757

)

(320,758

)

(370,205

)

Other adjustments and deductions

for CET1 (2)

(2,175

)

(2,058

)

(115

)

(847

)

(2,588

)

CET1 capital

(e)

1,746,998

1,729,672

1,694,769

1,655,593

1,543,460

Additional tier 1 capital instruments

plus related surplus

60,000

60,000

60,000

60,000

60,000

Tier 1 capital

$

1,806,998

$

1,789,672

$

1,754,769

$

1,715,593

$

1,603,460

Common equity tier 1 capital ratio

(e)/(c)

11.63

%

11.54

%

11.30

%

10.92

%

10.12

%

(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

March 31, 2025

($ in thousands)

(unaudited)

Note 7 – Non-GAAP Financial Measures (continued)

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

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

Quarter Ended

3/31/2025

12/31/2024

9/30/2024

6/30/2024

3/31/2024

Net interest income (GAAP)

(a)

$

152,055

$

155,848

$

154,714

$

141,029

$

132,830

Noninterest income (loss) (GAAP)

42,584

40,950

37,562

(141,286

)

39,355

Add:

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

4,798

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

(8,056

)

Securities (gains) losses, net

182,792

Noninterest income from adjusted continuing

operations (Non-GAAP)

(b)

$

42,584

$

40,950

$

37,562

$

38,248

$

39,355

Adjusted pre-provision revenue

(a)+(b)=(c)

$

194,639

$

196,798

$

192,276

$

179,277

$

172,185

Noninterest expense (GAAP)

(d)

$

124,011

$

124,430

$

123,270

$

118,326

$

119,664

PPNR (Non-GAAP)

(c)-(d)

$

70,628

$

72,368

$

69,006

$

60,951

$

52,521

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

March 31, 2025

($ in thousands except per share data)

(unaudited)

Note 7 – Non-GAAP Financial Measures (continued)

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

Quarter Ended

3/31/2025

12/31/2024

9/30/2024

6/30/2024

3/31/2024

Net income (loss) (GAAP) from continuing operations

$

53,633

$

56,312

$

51,330

$

(100,605

)

$

38,173

Significant non-routine transactions (net of taxes):

PCL, LHFI sale of nonperforming 1-4 family

6,475

Loss on sale of 1-4 family mortgage loans

3,598

Visa C shares fair value adjustment

(6,042

)

Securities gains (losses), net

137,094

Net income adjusted for significant non-routine

transactions (Non-GAAP)

$

53,633

$

56,312

$

51,330

$

40,520

$

38,173

Diluted EPS from adjusted continuing operations

$

0.88

$

0.92

$

0.84

$

0.66

$

0.62

FINANCIAL RATIOS - REPORTED (GAAP)

Return on average equity from continuing operations

10.92

%

11.36

%

10.62

%

-23.42

%

9.16

%

Return on average tangible equity from continuing operations

13.13

%

13.68

%

12.86

%

-29.05

%

11.45

%

Return on average assets from continuing operations

1.19

%

1.23

%

1.10

%

-2.16

%

0.83

%

FINANCIAL RATIOS - ADJUSTED (NON-GAAP)

Return on average equity from adjusted continuing operations

10.92

%

11.36

%

10.62

%

9.06

%

9.16

%

Return on average tangible equity from adjusted

continuing operations

13.13

%

13.68

%

12.86

%

11.14

%

11.45

%

Return on average assets from adjusted continuing operations

1.19

%

1.23

%

1.10

%

0.87

%

0.83

%

TRUSTMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIALS

March 31, 2025

($ in thousands)

(unaudited)

Note 7 – Non-GAAP Financial Measures (continued)

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

Quarter Ended

3/31/2025

12/31/2024

9/30/2024

6/30/2024

3/31/2024

Total noninterest expense (GAAP)

$

124,011

$

124,430

$

123,270

$

118,326

$

119,664

Less:

Other real estate expense, net

(452

)

286

(2,452

)

(327

)

(671

)

Amortization of intangibles

(31

)

(27

)

(28

)

(27

)

(28

)

Charitable contributions resulting in

state tax credits

(334

)

(300

)

(300

)

(300

)

(300

)

Adjusted noninterest expense (Non-GAAP)

(a)

$

123,194

$

124,389

$

120,490

$

117,672

$

118,665

Net interest income (GAAP)

$

152,055

$

155,848

$

154,714

$

141,029

$

132,830

Add:

Tax equivalent adjustment

2,684

2,596

3,305

3,304

3,365

Net interest income-FTE (Non-GAAP)

(b)

$

154,739

$

158,444

$

158,019

$

144,333

$

136,195

Noninterest income (loss) (GAAP)

$

42,584

$

40,950

$

37,562

$

(141,286

)

$

39,355

Add:

Partnership amortization for tax credit purposes

2,124

1,992

1,977

1,824

1,834

Loss on sale of 1-4 family mortgage loans

4,798

Securities (gains) losses, net

182,792

Less:

Visa C shares fair value adjustment

(8,056

)

Adjusted noninterest income (Non-GAAP)

(c)

$

44,708

$

42,942

$

39,539

$

40,072

$

41,189

Adjusted revenue (Non-GAAP)

(b)+(c)

$

199,447

$

201,386

$

197,558

$

184,405

$

177,384

Efficiency ratio (Non-GAAP)

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

61.77

%

61.77

%

60.99

%

63.81

%

66.90

%

CT?id=bwnews&sty=20250422704139r1&sid=txguf&distro=ftp

View source version on businesswire.com: https://www.businesswire.com/news/home/20250422704139/en/