Performance Reflects Continued Loan Growth, Strong Credit Quality, Asset Sensitive Balance Sheet and Diversified Fee Income
Trustmark Corporation (NASDAQGS: TRMK) reported net income of $42.5 million in the third quarter of 2022, representing diluted earnings per share of $0.69. Trustmark’s Board of Directors declared a quarterly cash dividend of $0.23 per share payable December 15, 2022, to shareholders of record on December 1, 2022.
This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20221025005326/en/
Printer friendly version of earnings release with consolidated financial statements and notes: https://www.businesswire.com/news/home/52951792/en
Third Quarter Highlights
- Loans held for investment (HFI) increased $641.2 million, or 5.9%, from the prior quarter
- Deposits totaled $14.4 billion, with noninterest-bearing deposits representing 30.2% of total deposits
- Total revenue expanded 13.7% from the prior quarter to $188.7 million
- Net interest income (FTE) increased 20.3% from the prior quarter to $139.1 million, resulting in a 60 basis point expansion in the net interest margin to 3.50%
- Noninterest income totaled $52.6 million, representing 27.9% of total revenue
- Credit quality remained solid; net charge-offs totaled $1.0 million, or 0.03% of average loans
Duane A. Dewey, President and CEO, stated, “Trustmark’s solid financial performance during the third quarter reflected significant loan growth, net interest margin expansion, solid performance in our insurance and wealth management businesses, and strong credit quality. We continued to invest in technology enhancements, rationalize our branch network and add business lines to grow and serve customers. Trustmark is well-positioned to respond to changing economic conditions and create long-term value for our shareholders.”
Balance Sheet Management
- Loans HFI totaled $11.6 billion, up 5.9% from the prior quarter and 13.9% year-over-year
- Investment securities totaled $3.6 billion, down 4.8% from the prior quarter and up 4.3% year-over-year
- Deposits totaled $14.4 billion, down 2.3% from the prior quarter and 3.3% year-over-year
- Initiated a cash flow hedging program to manage asset sensitivity
- Maintained strong capital position with CET1 ratio of 10.63% and total risk-based capital ratio of 12.85%
Loans HFI totaled $11.6 billion at September 30, 2022, reflecting an increase of $641.2 million, or 5.9%, linked-quarter and $1.4 billion, or 13.9%, year-over-year. The linked-quarter growth was broad-based, reflecting increases in virtually every category. Trustmark’s loan portfolio remains well-diversified by loan type and geography.
Deposits totaled $14.4 billion at September 30, 2022, down $345.0 million, or 2.3%, from the prior quarter and $497.7 million, or 3.3%, year-over-year. Trustmark continues to maintain a strong liquidity position as loans HFI represented 80.3% of total deposits at September 30, 2022. Noninterest-bearing deposits represented 30.2% of total deposits at the end of the third quarter. Interest-bearing deposit costs totaled 0.20% in the third quarter, an increase of 9 basis points from the prior quarter. The total cost of interest-bearing liabilities was 0.31% in the third quarter of 2022, an increase of 14 basis points from the prior quarter.
During the third quarter Trustmark initiated a cash flow hedging program under which interest rate swaps convert floating rate loans to fixed rate. The intent of the program is to manage the natural asset sensitivity of Trustmark’s balance sheet. As of September 30, 2022, notional balances totaled $675.0 million with a weighted average receive fixed rate of 2.98%.
Trustmark repurchased $8.0 million, or approximately 247 thousand of its common shares during the third quarter. During the nine months ended September 30, 2022, Trustmark repurchased $24.6 million, or approximately 789 thousand of its common shares. At September 30, 2022, Trustmark had $75.4 million in remaining authority under its existing stock repurchase program, which expires on December 31, 2022. The repurchase program, which is subject to market conditions and management discretion, will continue to be implemented through open market repurchases or privately negotiated transactions. At September 30, 2022, Trustmark’s tangible equity-to-tangible assets ratio was 6.67% while its total risk-based capital ratio was 12.85%. Tangible book value per share was $18.39 at September 30, 2022, down 6.1% from the prior quarter reflecting a decline in accumulated other comprehensive income due to mark-to-market adjustments on securities available for sale resulting from the increase in market interest rates during the third quarter.
Credit Quality
- Provision for credit losses for loans HFI was $12.9 million, largely driven by reserves related to loan growth and a less positive outlook within the macroeconomic forecasts
- Allowance for credit losses (ACL) represented 466.0% of nonaccrual loans, excluding individually evaluated loans at September 30, 2022
Nonaccrual loans totaled $67.9 million at September 30, 2022, up $5.9 million from the prior quarter and $1.7 million year-over-year. Other real estate totaled $3.0 million, reflecting a $63 thousand decrease from the prior quarter and a decline of $3.2 million year-over-year. Collectively, nonperforming assets totaled $70.9 million at September 30, 2022, reflecting a linked-quarter increase of $5.8 million and a year-over-year decrease of $1.6 million.
The provision for credit losses for loans HFI was $12.9 million in the third quarter. This provisioning was primarily driven by reserves related to loan growth, individually analyzed reserves, and a less positive outlook within the macroeconomic forecasts partially offset by adjustments to the pandemic reserve. The provision for credit losses for off-balance sheet credit exposures was a negative $1.3 million in the third quarter. Collectively, the provision for credit losses totaled $11.6 million in the third quarter compared to $1.1 million in the prior quarter and a negative $3.5 million in the third quarter of 2021.
Allocation of Trustmark’s $115.1 million allowance for credit losses on loans HFI represented 0.93% of commercial loans and 1.20% of consumer and home mortgage loans, resulting in an allowance to total loans HFI of 0.99% at September 30, 2022. Management believes the level of the ACL is commensurate with the credit losses currently expected in the loan portfolio.
Revenue Generation
- Total revenue increased $22.8 million, or 13.7%, linked-quarter
- Net interest income (FTE) expanded $23.5 million, or 20.3%, linked-quarter
- Noninterest income totaled $52.6 million, representing 27.9% of total revenue in the third quarter
Revenue in the third quarter totaled $188.7 million, an increase of $22.8 million, or 13.7%, from the prior quarter and $36.3 million, or 23.8%, from the same quarter in the prior year. The linked-quarter and year-over-year increases were principally due to higher net interest income resulting from increased average earning assets and rising interest rates.
Net interest income (FTE) in the third quarter totaled $139.1 million, resulting in a net interest margin of 3.50%, up 60 basis points from the prior quarter. The expansion of the net interest margin was due to increases in the yields on the loans held for investment and held for sale portfolio and the securities portfolio and was partially offset by costs of interest-bearing deposits, which resulted from the higher interest rate environment.
Noninterest income in the third quarter totaled $52.6 million, a decrease of $647 thousand from the prior quarter and $1.5 million year-over-year. The linked-quarter decline was attributable to lower mortgage banking revenue, bank card and other fees, and wealth management revenue, which were offset by increased service charges on deposit accounts, other, net revenue and insurance commissions. Mortgage loan production in the third quarter totaled $508.3 million, down 25.4% from the prior quarter and 28.3% year-over-year. Mortgage banking revenue totaled $6.9 million in the third quarter, a decrease of $1.3 million from the prior quarter and $7.1 million year-over-year. The linked-quarter decline was principally attributable to lower gains on sales of mortgage loans in the secondary market.
Insurance revenue totaled $13.9 million in the third quarter, up $209 thousand, or 1.5%, linked-quarter and up $1.8 million, or 14.7%, year-over-year due in part to increased property and casualty commissions. Wealth management revenue totaled $8.8 million in the third quarter, a decrease of $324 thousand, or 3.6%, from the prior quarter and $293 thousand, or 3.2%, year-over-year as growth in investment management services was more than offset by lower trust management and brokerage revenue. Service charges on deposit accounts increased $1.1 million, or 10.7%, from the prior quarter and $2.4 million, or 27.0%, year-over-year. Bank card and other fees decreased $862 thousand from the prior quarter and increased $756 thousand year-over-year.
Noninterest Expense
- Noninterest expense totaled $126.7 million in the third quarter, up $2.9 million, or 2.4%, from the prior quarter
- Investments in new Atlanta loan production office (LPO) and establishment of Equipment Finance line of business reflected in increased salary and benefit expense
- Efficiency ratio improves to 64.96%
Noninterest expense in the third quarter was $126.7 million, up $2.9 million, or 2.4%, from the prior quarter. Salaries and employee benefits increased $1.0 million, or 1.4%, linked-quarter due primarily to expansion initiatives including the opening of a LPO in Atlanta as well as the establishment of the Equipment Finance line of business. Total services and fees increased $1.3 million, or 5.1%, linked-quarter due to increased professional fees associated with technology and risk management initiatives. Office occupancy expense increased $503 thousand, or 7.3%, linked-quarter due in part to seasonal increases in utilities and increased rental expense.
FIT2GROW
“Earlier this year, we announced FIT2GROW, a comprehensive program of Focus, Innovation and Transformation designed to enhance Trustmark’s ability to grow and serve customers. As part of this program, we are focusing our community bank efforts on commercial, small business, and consumer lines of business to provide additional expertise for our customers and enhance profitable revenue growth. We have also expanded geographically with the opening of a loan production office in Atlanta, which is focused on Commercial Real Estate, Residential Real Estate, Corporate Banking, and Equipment Finance,” said Dewey.
“Innovation is also a key component of FIT2GROW. In recent years, investments in state-of-the-art technology were made in Trustmark’s insurance, wealth management and mortgage banking areas as well as in human resources and accounting systems. We also made significant upgrades to our mobile banking platform, ITM network and digital marketing programs. Collectively, these investments have positioned Trustmark for growth and efficiency. During the third quarter, we successfully converted to a new core loan system and will be implementing a state-of-the-art loan origination platform during the fourth quarter. Collectively, these investments are designed to provide best-in-class service to customers as well as enhance our productivity and efficiency,” said Dewey.
“We have accelerated efforts to optimize our branch network, reflecting changing customer preferences and the continued migration to mobile and digital channels as announced in the first quarter. To date, eight offices have been closed in 2022, and four additional offices are scheduled to close in the fourth quarter. We will continue to pursue opportunities to redesign workflows and restructure the organization,” said Dewey.
Additional Information
As previously announced, Trustmark will conduct a conference call with analysts on Wednesday, October 26, 2022, 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 9, 2022, in archived format at the same web address or by calling (877) 344-7529, passcode 8003135.
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 and 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. Furthermore, many of these risks and uncertainties are currently amplified by and may continue to be amplified by or may, in the future, be amplified by, the novel coronavirus (COVID-19) pandemic, and also by the effectiveness of varying governmental responses in ameliorating the impact of the pandemic on our customers and the economies where they operate.
Risks that could cause actual results to differ materially from current expectations of Management include, but are not limited to, changes in the level of nonperforming assets and charge-offs, an increase in unemployment levels and slowdowns in economic growth, our ability to manage the impact of the COVID-19 pandemic on our markets, as well as the effectiveness of actions of federal, state and local governments and agencies (including the Board of Governors of the Federal Reserve System (FRB)) to mitigate its spread and economic impact, local, state and national 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, levels of and volatility in crude oil prices, changes in our ability to measure the fair value of assets in our portfolio, material changes in the level and/or volatility of market interest rates, the performance and demand for the products and services we offer, including the level and timing of withdrawals from our deposit accounts, the costs and effects of litigation and of unexpected or adverse outcomes in such litigation, our ability to attract 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, including the potential impact of recent heightened levels of inflation and the reactions of the FRB and other governmental departments and agencies in response thereto, the potential impact of issues related to the European financial system and monetary and other governmental actions designed to address credit, securities, and/or commodity markets, the enactment of legislation and changes in existing regulations or enforcement practices or the adoption of new regulations, 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, changes in our ability to control expenses, 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, 2022 | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||
Linked Quarter | Year over Year | ||||||||||||||||||||||||
QUARTERLY AVERAGE BALANCES | 9/30/2022 | 6/30/2022 | 9/30/2021 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
Securities AFS-taxable (1) | $ |
2,824,254 |
|
$ |
3,094,364 |
|
$ |
2,686,765 |
|
$ |
(270,110 |
) |
-8.7 |
% |
$ |
137,489 |
|
5.1 |
% |
||||||
Securities AFS-nontaxable |
|
4,928 |
|
|
5,110 |
|
|
5,159 |
|
|
(182 |
) |
-3.6 |
% |
|
(231 |
) |
-4.5 |
% |
||||||
Securities HTM-taxable (1) |
|
1,140,685 |
|
|
811,599 |
|
|
401,685 |
|
|
329,086 |
|
40.5 |
% |
|
739,000 |
|
n/m |
|
||||||
Securities HTM-nontaxable |
|
5,057 |
|
|
5,630 |
|
|
8,641 |
|
|
(573 |
) |
-10.2 |
% |
|
(3,584 |
) |
-41.5 |
% |
||||||
Total securities |
|
3,974,924 |
|
|
3,916,703 |
|
|
3,102,250 |
|
|
58,221 |
|
1.5 |
% |
|
872,674 |
|
28.1 |
% |
||||||
Paycheck protection program loans (PPP) |
|
9,821 |
|
|
17,746 |
|
|
122,176 |
|
|
(7,925 |
) |
-44.7 |
% |
|
(112,355 |
) |
-92.0 |
% |
||||||
Loans (includes loans held for sale) |
|
11,459,551 |
|
|
10,910,178 |
|
|
10,389,826 |
|
|
549,373 |
|
5.0 |
% |
|
1,069,725 |
|
10.3 |
% |
||||||
Fed funds sold and reverse repurchases |
|
226 |
|
|
110 |
|
|
69 |
|
|
116 |
|
n/m |
|
|
157 |
|
n/m |
|
||||||
Other earning assets |
|
325,620 |
|
|
1,139,312 |
|
|
2,038,515 |
|
|
(813,692 |
) |
-71.4 |
% |
|
(1,712,895 |
) |
-84.0 |
% |
||||||
Total earning assets |
|
15,770,142 |
|
|
15,984,049 |
|
|
15,652,836 |
|
|
(213,907 |
) |
-1.3 |
% |
|
117,306 |
|
0.7 |
% |
||||||
Allowance for credit losses (ACL), loans held for investment (LHFI) |
|
(102,951 |
) |
|
(99,106 |
) |
|
(104,857 |
) |
|
(3,845 |
) |
-3.9 |
% |
|
1,906 |
|
1.8 |
% |
||||||
Other assets |
|
1,576,653 |
|
|
1,513,127 |
|
|
1,602,611 |
|
|
63,526 |
|
4.2 |
% |
|
(25,958 |
) |
-1.6 |
% |
||||||
Total assets | $ |
17,243,844 |
|
$ |
17,398,070 |
|
$ |
17,150,590 |
|
$ |
(154,226 |
) |
-0.9 |
% |
$ |
93,254 |
|
0.5 |
% |
||||||
Interest-bearing demand deposits | $ |
4,613,733 |
|
$ |
4,578,235 |
|
$ |
4,224,717 |
|
$ |
35,498 |
|
0.8 |
% |
$ |
389,016 |
|
9.2 |
% |
||||||
Savings deposits |
|
4,514,579 |
|
|
4,638,849 |
|
|
4,617,683 |
|
|
(124,270 |
) |
-2.7 |
% |
|
(103,104 |
) |
-2.2 |
% |
||||||
Time deposits |
|
1,111,440 |
|
|
1,159,065 |
|
|
1,258,829 |
|
|
(47,625 |
) |
-4.1 |
% |
|
(147,389 |
) |
-11.7 |
% |
||||||
Total interest-bearing deposits |
|
10,239,752 |
|
|
10,376,149 |
|
|
10,101,229 |
|
|
(136,397 |
) |
-1.3 |
% |
|
138,523 |
|
1.4 |
% |
||||||
Fed funds purchased and repurchases |
|
249,809 |
|
|
118,753 |
|
|
147,635 |
|
|
131,056 |
|
n/m |
|
|
102,174 |
|
69.2 |
% |
||||||
Other borrowings |
|
88,697 |
|
|
80,283 |
|
|
109,735 |
|
|
8,414 |
|
10.5 |
% |
|
(21,038 |
) |
-19.2 |
% |
||||||
Subordinated notes |
|
123,171 |
|
|
123,116 |
|
|
122,951 |
|
|
55 |
|
0.0 |
% |
|
220 |
|
0.2 |
% |
||||||
Junior subordinated debt securities |
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
— |
|
0.0 |
% |
|
— |
|
0.0 |
% |
||||||
Total interest-bearing liabilities |
|
10,763,285 |
|
|
10,760,157 |
|
|
10,543,406 |
|
|
3,128 |
|
0.0 |
% |
|
219,879 |
|
2.1 |
% |
||||||
Noninterest-bearing deposits |
|
4,444,370 |
|
|
4,590,338 |
|
|
4,566,924 |
|
|
(145,968 |
) |
-3.2 |
% |
|
(122,554 |
) |
-2.7 |
% |
||||||
Other liabilities |
|
429,720 |
|
|
439,266 |
|
|
257,956 |
|
|
(9,546 |
) |
-2.2 |
% |
|
171,764 |
|
66.6 |
% |
||||||
Total liabilities |
|
15,637,375 |
|
|
15,789,761 |
|
|
15,368,286 |
|
|
(152,386 |
) |
-1.0 |
% |
|
269,089 |
|
1.8 |
% |
||||||
Shareholders' equity |
|
1,606,469 |
|
|
1,608,309 |
|
|
1,782,304 |
|
|
(1,840 |
) |
-0.1 |
% |
|
(175,835 |
) |
-9.9 |
% |
||||||
Total liabilities and equity | $ |
17,243,844 |
|
$ |
17,398,070 |
|
$ |
17,150,590 |
|
$ |
(154,226 |
) |
-0.9 |
% |
$ |
93,254 |
|
0.5 |
% |
(1) |
During the second quarter of 2022, Trustmark transferred $343.1 million of securities available for sale to securities held to maturity. | |||||||||||||
See Note 1 - Securities Available for Sale and Held to Maturity in the Notes to Consolidated Financials for additional information. | ||||||||||||||
n/m - percentage changes greater than +/- 100% are considered not meaningful | ||||||||||||||
See Notes to Consolidated Financials |
TRUSTMARK CORPORATION AND SUBSIDIARIES | |||||||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | |||||||||||||||||||||||||
September 30, 2022 | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||
Linked Quarter | Year over Year | ||||||||||||||||||||||||
PERIOD END BALANCES | 9/30/2022 | 6/30/2022 | 9/30/2021 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
Cash and due from banks | $ |
479,637 |
|
$ |
742,461 |
|
$ |
2,175,058 |
|
$ |
(262,824 |
) |
-35.4 |
% |
$ |
(1,695,421 |
) |
-77.9 |
% |
||||||
Fed funds sold and reverse repurchases |
|
10,098 |
|
|
— |
|
|
— |
|
|
10,098 |
|
n/m |
|
|
10,098 |
|
n/m |
|
||||||
Securities available for sale (1) |
|
2,444,486 |
|
|
2,644,364 |
|
|
3,057,605 |
|
|
(199,878 |
) |
-7.6 |
% |
|
(613,119 |
) |
-20.1 |
% |
||||||
Securities held to maturity (1) |
|
1,156,985 |
|
|
1,137,754 |
|
|
394,905 |
|
|
19,231 |
|
1.7 |
% |
|
762,080 |
|
n/m |
|
||||||
PPP loans |
|
4,798 |
|
|
12,549 |
|
|
46,486 |
|
|
(7,751 |
) |
-61.8 |
% |
|
(41,688 |
) |
-89.7 |
% |
||||||
Loans held for sale (LHFS) |
|
165,213 |
|
|
190,186 |
|
|
335,339 |
|
|
(24,973 |
) |
-13.1 |
% |
|
(170,126 |
) |
-50.7 |
% |
||||||
Loans held for investment (LHFI) |
|
11,586,064 |
|
|
10,944,840 |
|
|
10,174,899 |
|
|
641,224 |
|
5.9 |
% |
|
1,411,165 |
|
13.9 |
% |
||||||
ACL LHFI |
|
(115,050 |
) |
|
(103,140 |
) |
|
(104,073 |
) |
|
(11,910 |
) |
-11.5 |
% |
|
(10,977 |
) |
-10.5 |
% |
||||||
Net LHFI |
|
11,471,014 |
|
|
10,841,700 |
|
|
10,070,826 |
|
|
629,314 |
|
5.8 |
% |
|
1,400,188 |
|
13.9 |
% |
||||||
Premises and equipment, net |
|
210,761 |
|
|
207,914 |
|
|
201,937 |
|
|
2,847 |
|
1.4 |
% |
|
8,824 |
|
4.4 |
% |
||||||
Mortgage servicing rights |
|
132,615 |
|
|
121,014 |
|
|
84,101 |
|
|
11,601 |
|
9.6 |
% |
|
48,514 |
|
57.7 |
% |
||||||
Goodwill |
|
384,237 |
|
|
384,237 |
|
|
384,237 |
|
|
— |
|
0.0 |
% |
|
— |
|
0.0 |
% |
||||||
Identifiable intangible assets |
|
3,952 |
|
|
4,264 |
|
|
5,621 |
|
|
(312 |
) |
-7.3 |
% |
|
(1,669 |
) |
-29.7 |
% |
||||||
Other real estate |
|
2,971 |
|
|
3,034 |
|
|
6,213 |
|
|
(63 |
) |
-2.1 |
% |
|
(3,242 |
) |
-52.2 |
% |
||||||
Operating lease right-of-use assets |
|
37,282 |
|
|
34,684 |
|
|
34,689 |
|
|
2,598 |
|
7.5 |
% |
|
2,593 |
|
7.5 |
% |
||||||
Other assets |
|
686,585 |
|
|
627,349 |
|
|
567,627 |
|
|
59,236 |
|
9.4 |
% |
|
118,958 |
|
21.0 |
% |
||||||
Total assets | $ |
17,190,634 |
|
$ |
16,951,510 |
|
$ |
17,364,644 |
|
$ |
239,124 |
|
1.4 |
% |
$ |
(174,010 |
) |
-1.0 |
% |
||||||
Deposits: | |||||||||||||||||||||||||
Noninterest-bearing | $ |
4,358,805 |
|
$ |
4,509,472 |
|
$ |
4,987,885 |
|
$ |
(150,667 |
) |
-3.3 |
% |
$ |
(629,080 |
) |
-12.6 |
% |
||||||
Interest-bearing |
|
10,066,375 |
|
|
10,260,696 |
|
|
9,934,954 |
|
|
(194,321 |
) |
-1.9 |
% |
|
131,421 |
|
1.3 |
% |
||||||
Total deposits |
|
14,425,180 |
|
|
14,770,168 |
|
|
14,922,839 |
|
|
(344,988 |
) |
-2.3 |
% |
|
(497,659 |
) |
-3.3 |
% |
||||||
Fed funds purchased and repurchases |
|
544,068 |
|
|
70,157 |
|
|
146,417 |
|
|
473,911 |
|
n/m |
|
|
397,651 |
|
n/m |
|
||||||
Other borrowings |
|
223,172 |
|
|
72,553 |
|
|
94,889 |
|
|
150,619 |
|
n/m |
|
|
128,283 |
|
n/m |
|
||||||
Subordinated notes |
|
123,207 |
|
|
123,152 |
|
|
122,987 |
|
|
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 |
|
31,623 |
|
|
32,949 |
|
|
32,684 |
|
|
(1,326 |
) |
-4.0 |
% |
|
(1,061 |
) |
-3.2 |
% |
||||||
Operating lease liabilities |
|
39,797 |
|
|
37,108 |
|
|
36,531 |
|
|
2,689 |
|
7.2 |
% |
|
3,266 |
|
8.9 |
% |
||||||
Other liabilities |
|
232,786 |
|
|
196,871 |
|
|
177,494 |
|
|
35,915 |
|
18.2 |
% |
|
55,292 |
|
31.2 |
% |
||||||
Total liabilities |
|
15,681,689 |
|
|
15,364,814 |
|
|
15,595,697 |
|
|
316,875 |
|
2.1 |
% |
|
85,992 |
|
0.6 |
% |
||||||
Common stock |
|
12,700 |
|
|
12,752 |
|
|
13,014 |
|
|
(52 |
) |
-0.4 |
% |
|
(314 |
) |
-2.4 |
% |
||||||
Capital surplus |
|
154,150 |
|
|
160,876 |
|
|
201,837 |
|
|
(6,726 |
) |
-4.2 |
% |
|
(47,687 |
) |
-23.6 |
% |
||||||
Retained earnings |
|
1,648,507 |
|
|
1,620,210 |
|
|
1,573,176 |
|
|
28,297 |
|
1.7 |
% |
|
75,331 |
|
4.8 |
% |
||||||
Accumulated other comprehensive income (loss), net of tax |
|
(306,412 |
) |
|
(207,142 |
) |
|
(19,080 |
) |
|
(99,270 |
) |
47.9 |
% |
|
(287,332 |
) |
n/m |
|
||||||
Total shareholders' equity |
|
1,508,945 |
|
|
1,586,696 |
|
|
1,768,947 |
|
|
(77,751 |
) |
-4.9 |
% |
|
(260,002 |
) |
-14.7 |
% |
||||||
Total liabilities and equity | $ |
17,190,634 |
|
$ |
16,951,510 |
|
$ |
17,364,644 |
|
$ |
239,124 |
|
1.4 |
% |
$ |
(174,010 |
) |
-1.0 |
% |
(1) |
During the second quarter of 2022, Trustmark transferred $343.1 million of securities available for sale to securities held to maturity. | |||||||||||||
See Note 1 - Securities Available for Sale and Held to Maturity in the Notes to Consolidated Financials for additional information. | ||||||||||||||
n/m - percentage changes greater than +/- 100% are considered not meaningful | ||||||||||||||
See Notes to Consolidated Financials |
TRUSTMARK CORPORATION AND SUBSIDIARIES | |||||||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | |||||||||||||||||||||||||
September 30, 2022 | |||||||||||||||||||||||||
($ in thousands except per share data) | |||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||
Quarter Ended | Linked Quarter | Year over Year | |||||||||||||||||||||||
INCOME STATEMENTS | 9/30/2022 | 6/30/2022 | 9/30/2021 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
Interest and fees on LHFS & LHFI-FTE | $ |
129,395 |
|
$ |
103,033 |
|
$ |
94,101 |
|
$ |
26,362 |
|
25.6 |
% |
$ |
35,294 |
|
37.5 |
% |
||||||
Interest and fees on PPP loans |
|
186 |
|
|
184 |
|
|
1,533 |
|
|
2 |
|
1.1 |
% |
|
(1,347 |
) |
-87.9 |
% |
||||||
Interest on securities-taxable |
|
16,222 |
|
|
14,561 |
|
|
9,973 |
|
|
1,661 |
|
11.4 |
% |
|
6,249 |
|
62.7 |
% |
||||||
Interest on securities-tax exempt-FTE |
|
100 |
|
|
107 |
|
|
132 |
|
|
(7 |
) |
-6.5 |
% |
|
(32 |
) |
-24.2 |
% |
||||||
Interest on fed funds sold and reverse repurchases |
|
2 |
|
|
1 |
|
|
— |
|
|
1 |
|
100.0 |
% |
|
2 |
|
n/m |
|
||||||
Other interest income |
|
1,493 |
|
|
2,214 |
|
|
949 |
|
|
(721 |
) |
-32.6 |
% |
|
544 |
|
57.3 |
% |
||||||
Total interest income-FTE |
|
147,398 |
|
|
120,100 |
|
|
106,688 |
|
|
27,298 |
|
22.7 |
% |
|
40,710 |
|
38.2 |
% |
||||||
Interest on deposits |
|
5,097 |
|
|
2,774 |
|
|
3,691 |
|
|
2,323 |
|
83.7 |
% |
|
1,406 |
|
38.1 |
% |
||||||
Interest on fed funds purchased and repurchases |
|
1,225 |
|
|
70 |
|
|
51 |
|
|
1,155 |
|
n/m |
|
|
1,174 |
|
n/m |
|
||||||
Other interest expense |
|
1,996 |
|
|
1,664 |
|
|
1,733 |
|
|
332 |
|
20.0 |
% |
|
263 |
|
15.2 |
% |
||||||
Total interest expense |
|
8,318 |
|
|
4,508 |
|
|
5,475 |
|
|
3,810 |
|
84.5 |
% |
|
2,843 |
|
51.9 |
% |
||||||
Net interest income-FTE |
|
139,080 |
|
|
115,592 |
|
|
101,213 |
|
|
23,488 |
|
20.3 |
% |
|
37,867 |
|
37.4 |
% |
||||||
Provision for credit losses, LHFI |
|
12,919 |
|
|
2,716 |
|
|
(2,492 |
) |
|
10,203 |
|
n/m |
|
|
15,411 |
|
n/m |
|
||||||
Provision for credit losses, off-balance sheet credit exposures |
|
(1,326 |
) |
|
(1,568 |
) |
|
(1,049 |
) |
|
242 |
|
15.4 |
% |
|
(277 |
) |
-26.4 |
% |
||||||
Net interest income after provision-FTE |
|
127,487 |
|
|
114,444 |
|
|
104,754 |
|
|
13,043 |
|
11.4 |
% |
|
22,733 |
|
21.7 |
% |
||||||
Service charges on deposit accounts |
|
11,318 |
|
|
10,226 |
|
|
8,911 |
|
|
1,092 |
|
10.7 |
% |
|
2,407 |
|
27.0 |
% |
||||||
Bank card and other fees |
|
9,305 |
|
|
10,167 |
|
|
8,549 |
|
|
(862 |
) |
-8.5 |
% |
|
756 |
|
8.8 |
% |
||||||
Mortgage banking, net |
|
6,876 |
|
|
8,149 |
|
|
14,004 |
|
|
(1,273 |
) |
-15.6 |
% |
|
(7,128 |
) |
-50.9 |
% |
||||||
Insurance commissions |
|
13,911 |
|
|
13,702 |
|
|
12,133 |
|
|
209 |
|
1.5 |
% |
|
1,778 |
|
14.7 |
% |
||||||
Wealth management |
|
8,778 |
|
|
9,102 |
|
|
9,071 |
|
|
(324 |
) |
-3.6 |
% |
|
(293 |
) |
-3.2 |
% |
||||||
Other, net |
|
2,418 |
|
|
1,907 |
|
|
1,481 |
|
|
511 |
|
26.8 |
% |
|
937 |
|
63.3 |
% |
||||||
Total noninterest income |
|
52,606 |
|
|
53,253 |
|
|
54,149 |
|
|
(647 |
) |
-1.2 |
% |
|
(1,543 |
) |
-2.8 |
% |
||||||
Salaries and employee benefits |
|
72,707 |
|
|
71,679 |
|
|
74,623 |
|
|
1,028 |
|
1.4 |
% |
|
(1,916 |
) |
-2.6 |
% |
||||||
Services and fees |
|
25,795 |
|
|
24,538 |
|
|
22,306 |
|
|
1,257 |
|
5.1 |
% |
|
3,489 |
|
15.6 |
% |
||||||
Net occupancy-premises |
|
7,395 |
|
|
6,892 |
|
|
6,854 |
|
|
503 |
|
7.3 |
% |
|
541 |
|
7.9 |
% |
||||||
Equipment expense |
|
6,072 |
|
|
6,047 |
|
|
5,941 |
|
|
25 |
|
0.4 |
% |
|
131 |
|
2.2 |
% |
||||||
Other expense |
|
14,729 |
|
|
14,611 |
|
|
19,876 |
|
|
118 |
|
0.8 |
% |
|
(5,147 |
) |
-25.9 |
% |
||||||
Total noninterest expense |
|
126,698 |
|
|
123,767 |
|
|
129,600 |
|
|
2,931 |
|
2.4 |
% |
|
(2,902 |
) |
-2.2 |
% |
||||||
Income before income taxes and tax eq adj |
|
53,395 |
|
|
43,930 |
|
|
29,303 |
|
|
9,465 |
|
21.5 |
% |
|
24,092 |
|
82.2 |
% |
||||||
Tax equivalent adjustment |
|
2,975 |
|
|
2,916 |
|
|
2,947 |
|
|
59 |
|
2.0 |
% |
|
28 |
|
1.0 |
% |
||||||
Income before income taxes |
|
50,420 |
|
|
41,014 |
|
|
26,356 |
|
|
9,406 |
|
22.9 |
% |
|
24,064 |
|
91.3 |
% |
||||||
Income taxes |
|
7,965 |
|
|
6,730 |
|
|
5,156 |
|
|
1,235 |
|
18.4 |
% |
|
2,809 |
|
54.5 |
% |
||||||
Net income | $ |
42,455 |
|
$ |
34,284 |
|
$ |
21,200 |
|
$ |
8,171 |
|
23.8 |
% |
$ |
21,255 |
|
n/m |
|
||||||
Per share data | |||||||||||||||||||||||||
Earnings per share - basic | $ |
0.69 |
|
$ |
0.56 |
|
$ |
0.34 |
|
$ |
0.13 |
|
23.2 |
% |
$ |
0.35 |
|
n/m |
|
||||||
Earnings per share - diluted | $ |
0.69 |
|
$ |
0.56 |
|
$ |
0.34 |
|
$ |
0.13 |
|
23.2 |
% |
$ |
0.35 |
|
n/m |
|
||||||
Dividends per share | $ |
0.23 |
|
$ |
0.23 |
|
$ |
0.23 |
|
|
— |
|
0.0 |
% |
|
— |
|
0.0 |
% |
||||||
Weighted average shares outstanding | |||||||||||||||||||||||||
Basic |
|
61,114,804 |
|
|
61,378,226 |
|
|
62,521,684 |
|
||||||||||||||||
Diluted |
|
61,318,715 |
|
|
61,546,285 |
|
|
62,730,157 |
|
||||||||||||||||
Period end shares outstanding |
|
60,953,864 |
|
|
61,201,123 |
|
|
62,461,832 |
|
||||||||||||||||
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, 2022 | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||
Quarter Ended | Linked Quarter | Year over Year | |||||||||||||||||||||||
NONPERFORMING ASSETS (1) | 9/30/2022 | 6/30/2022 | 9/30/2021 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
Nonaccrual LHFI | |||||||||||||||||||||||||
Alabama | $ |
12,710 |
|
$ |
2,698 |
|
$ |
9,223 |
|
$ |
10,012 |
|
n/m |
|
$ |
3,487 |
|
37.8 |
% |
||||||
Florida |
|
227 |
|
|
233 |
|
|
381 |
|
|
(6 |
) |
-2.6 |
% |
|
(154 |
) |
-40.4 |
% |
||||||
Mississippi (2) |
|
23,517 |
|
|
23,039 |
|
|
22,898 |
|
|
478 |
|
2.1 |
% |
|
619 |
|
2.7 |
% |
||||||
Tennessee (3) |
|
5,120 |
|
|
9,500 |
|
|
10,356 |
|
|
(4,380 |
) |
-46.1 |
% |
|
(5,236 |
) |
-50.6 |
% |
||||||
Texas |
|
26,353 |
|
|
26,582 |
|
|
23,382 |
|
|
(229 |
) |
-0.9 |
% |
|
2,971 |
|
12.7 |
% |
||||||
Total nonaccrual LHFI |
|
67,927 |
|
|
62,052 |
|
|
66,240 |
|
|
5,875 |
|
9.5 |
% |
|
1,687 |
|
2.5 |
% |
||||||
Other real estate | |||||||||||||||||||||||||
Alabama |
|
217 |
|
|
84 |
|
|
613 |
|
|
133 |
|
n/m |
|
|
(396 |
) |
-64.6 |
% |
||||||
Mississippi (2) |
|
2,754 |
|
|
2,950 |
|
|
5,600 |
|
|
(196 |
) |
-6.6 |
% |
|
(2,846 |
) |
-50.8 |
% |
||||||
Total other real estate |
|
2,971 |
|
|
3,034 |
|
|
6,213 |
|
|
(63 |
) |
-2.1 |
% |
|
(3,242 |
) |
-52.2 |
% |
||||||
Total nonperforming assets | $ |
70,898 |
|
$ |
65,086 |
|
$ |
72,453 |
|
$ |
5,812 |
|
8.9 |
% |
$ |
(1,555 |
) |
-2.1 |
% |
||||||
LOANS PAST DUE OVER 90 DAYS (1) | |||||||||||||||||||||||||
LHFI | $ |
1,842 |
|
$ |
1,347 |
|
$ |
625 |
|
$ |
495 |
|
36.7 |
% |
$ |
1,217 |
|
n/m |
|
||||||
LHFS-Guaranteed GNMA serviced loans | |||||||||||||||||||||||||
(no obligation to repurchase) | $ |
48,313 |
|
$ |
51,164 |
|
$ |
75,091 |
|
$ |
(2,851 |
) |
-5.6 |
% |
$ |
(26,778 |
) |
-35.7 |
% |
||||||
Quarter Ended | Linked Quarter | Year over Year | |||||||||||||||||||||||
ACL LHFI (1) | 9/30/2022 | 6/30/2022 | 9/30/2021 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
Beginning Balance | $ |
103,140 |
|
$ |
98,734 |
|
$ |
104,032 |
|
$ |
4,406 |
|
4.5 |
% |
$ |
(892 |
) |
-0.9 |
% |
||||||
Provision for credit losses, LHFI |
|
12,919 |
|
|
2,716 |
|
|
(2,492 |
) |
|
10,203 |
|
n/m |
|
|
15,411 |
|
n/m |
|
||||||
Charge-offs |
|
(2,920 |
) |
|
(2,277 |
) |
|
(1,586 |
) |
|
(643 |
) |
-28.2 |
% |
|
(1,334 |
) |
-84.1 |
% |
||||||
Recoveries |
|
1,911 |
|
|
3,967 |
|
|
4,119 |
|
|
(2,056 |
) |
-51.8 |
% |
|
(2,208 |
) |
-53.6 |
% |
||||||
Net (charge-offs) recoveries |
|
(1,009 |
) |
|
1,690 |
|
|
2,533 |
|
|
(2,699 |
) |
n/m |
|
|
(3,542 |
) |
n/m |
|
||||||
Ending Balance | $ |
115,050 |
|
$ |
103,140 |
|
$ |
104,073 |
|
$ |
11,910 |
|
11.5 |
% |
$ |
10,977 |
|
10.5 |
% |
||||||
NET (CHARGE-OFFS) RECOVERIES (1) | |||||||||||||||||||||||||
Alabama | $ |
93 |
|
$ |
1,129 |
|
$ |
247 |
|
$ |
(1,036 |
) |
-91.8 |
% |
$ |
(154 |
) |
-62.3 |
% |
||||||
Florida |
|
(23 |
) |
|
761 |
|
|
356 |
|
|
(784 |
) |
n/m |
|
|
(379 |
) |
n/m |
|
||||||
Mississippi (2) |
|
(702 |
) |
|
(266 |
) |
|
1,436 |
|
|
(436 |
) |
n/m |
|
|
(2,138 |
) |
n/m |
|
||||||
Tennessee (3) |
|
(202 |
) |
|
31 |
|
|
(8 |
) |
|
(233 |
) |
n/m |
|
|
(194 |
) |
n/m |
|
||||||
Texas |
|
(175 |
) |
|
35 |
|
|
502 |
|
|
(210 |
) |
n/m |
|
|
(677 |
) |
n/m |
|
||||||
Total net (charge-offs) recoveries | $ |
(1,009 |
) |
$ |
1,690 |
|
$ |
2,533 |
|
$ |
(2,699 |
) |
n/m |
|
$ |
(3,542 |
) |
n/m |
|
||||||
(1) Excludes PPP loans. | |||||||||||||||||||||||||
(2) Mississippi includes Central and Southern Mississippi Regions. | |||||||||||||||||||||||||
(3) 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, 2022 | ||||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||
Quarter Ended | Nine Months Ended | |||||||||||||||||||||||||||
AVERAGE BALANCES | 9/30/2022 | 6/30/2022 | 3/31/2022 | 12/31/2021 | 9/30/2021 | 9/30/2022 | 9/30/2021 | |||||||||||||||||||||
Securities AFS-taxable (1) | $ |
2,824,254 |
|
$ |
3,094,364 |
|
$ |
3,245,502 |
|
$ |
3,156,740 |
|
$ |
2,686,765 |
|
$ |
3,053,164 |
|
$ |
2,376,995 |
|
|||||||
Securities AFS-nontaxable |
|
4,928 |
|
|
5,110 |
|
|
5,127 |
|
|
5,143 |
|
|
5,159 |
|
|
5,054 |
|
|
5,174 |
|
|||||||
Securities HTM-taxable (1) |
|
1,140,685 |
|
|
811,599 |
|
|
410,851 |
|
|
364,038 |
|
|
401,685 |
|
|
790,385 |
|
|
443,890 |
|
|||||||
Securities HTM-nontaxable |
|
5,057 |
|
|
5,630 |
|
|
7,327 |
|
|
7,618 |
|
|
8,641 |
|
|
5,996 |
|
|
14,500 |
|
|||||||
Total securities |
|
3,974,924 |
|
|
3,916,703 |
|
|
3,668,807 |
|
|
3,533,539 |
|
|
3,102,250 |
|
|
3,854,599 |
|
|
2,840,559 |
|
|||||||
PPP loans |
|
9,821 |
|
|
17,746 |
|
|
29,009 |
|
|
42,749 |
|
|
122,176 |
|
|
18,788 |
|
|
454,436 |
|
|||||||
Loans (includes loans held for sale) |
|
11,459,551 |
|
|
10,910,178 |
|
|
10,550,712 |
|
|
10,487,679 |
|
|
10,389,826 |
|
|
10,976,809 |
|
|
10,340,960 |
|
|||||||
Fed funds sold and reverse repurchases |
|
226 |
|
|
110 |
|
|
56 |
|
|
58 |
|
|
69 |
|
|
131 |
|
|
86 |
|
|||||||
Other earning assets |
|
325,620 |
|
|
1,139,312 |
|
|
1,811,713 |
|
|
1,839,498 |
|
|
2,038,515 |
|
|
1,086,771 |
|
|
1,820,293 |
|
|||||||
Total earning assets |
|
15,770,142 |
|
|
15,984,049 |
|
|
16,060,297 |
|
|
15,903,523 |
|
|
15,652,836 |
|
|
15,937,098 |
|
|
15,456,334 |
|
|||||||
ACL LHFI |
|
(102,951 |
) |
|
(99,106 |
) |
|
(99,390 |
) |
|
(104,148 |
) |
|
(104,857 |
) |
|
(100,495 |
) |
|
(112,199 |
) |
|||||||
Other assets |
|
1,576,653 |
|
|
1,513,127 |
|
|
1,550,848 |
|
|
1,570,501 |
|
|
1,602,611 |
|
|
1,546,972 |
|
|
1,608,754 |
|
|||||||
Total assets | $ |
17,243,844 |
|
$ |
17,398,070 |
|
$ |
17,511,755 |
|
$ |
17,369,876 |
|
$ |
17,150,590 |
|
$ |
17,383,575 |
|
$ |
16,952,889 |
|
|||||||
Interest-bearing demand deposits | $ |
4,613,733 |
|
$ |
4,578,235 |
|
$ |
4,429,056 |
|
$ |
4,353,599 |
|
$ |
4,224,717 |
|
$ |
4,541,018 |
|
$ |
4,010,188 |
|
|||||||
Savings deposits |
|
4,514,579 |
|
|
4,638,849 |
|
|
4,791,104 |
|
|
4,585,624 |
|
|
4,617,683 |
|
|
4,647,164 |
|
|
4,634,482 |
|
|||||||
Time deposits |
|
1,111,440 |
|
|
1,159,065 |
|
|
1,193,435 |
|
|
1,220,083 |
|
|
1,258,829 |
|
|
1,154,346 |
|
|
1,310,438 |
|
|||||||
Total interest-bearing deposits |
|
10,239,752 |
|
|
10,376,149 |
|
|
10,413,595 |
|
|
10,159,306 |
|
|
10,101,229 |
|
|
10,342,528 |
|
|
9,955,108 |
|
|||||||
Fed funds purchased and repurchases |
|
249,809 |
|
|
118,753 |
|
|
212,006 |
|
|
201,856 |
|
|
147,635 |
|
|
193,661 |
|
|
162,984 |
|
|||||||
Other borrowings |
|
88,697 |
|
|
80,283 |
|
|
91,090 |
|
|
94,328 |
|
|
109,735 |
|
|
86,681 |
|
|
136,077 |
|
|||||||
Subordinated notes |
|
123,171 |
|
|
123,116 |
|
|
123,061 |
|
|
123,007 |
|
|
122,951 |
|
|
123,116 |
|
|
122,908 |
|
|||||||
Junior subordinated debt securities |
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|||||||
Total interest-bearing liabilities |
|
10,763,285 |
|
|
10,760,157 |
|
|
10,901,608 |
|
|
10,640,353 |
|
|
10,543,406 |
|
|
10,807,842 |
|
|
10,438,933 |
|
|||||||
Noninterest-bearing deposits |
|
4,444,370 |
|
|
4,590,338 |
|
|
4,601,108 |
|
|
4,679,951 |
|
|
4,566,924 |
|
|
4,544,698 |
|
|
4,481,662 |
|
|||||||
Other liabilities |
|
429,720 |
|
|
439,266 |
|
|
295,287 |
|
|
291,449 |
|
|
257,956 |
|
|
388,585 |
|
|
258,090 |
|
|||||||
Total liabilities |
|
15,637,375 |
|
|
15,789,761 |
|
|
15,798,003 |
|
|
15,611,753 |
|
|
15,368,286 |
|
|
15,741,125 |
|
|
15,178,685 |
|
|||||||
Shareholders' equity |
|
1,606,469 |
|
|
1,608,309 |
|
|
1,713,752 |
|
|
1,758,123 |
|
|
1,782,304 |
|
|
1,642,450 |
|
|
1,774,204 |
|
|||||||
Total liabilities and equity | $ |
17,243,844 |
|
$ |
17,398,070 |
|
$ |
17,511,755 |
|
$ |
17,369,876 |
|
$ |
17,150,590 |
|
$ |
17,383,575 |
|
$ |
16,952,889 |
|
(1) |
During the second quarter of 2022, Trustmark transferred $343.1 million of securities available for sale to securities held to maturity. | ||||||||||||||
See Note 1 - Securities Available for Sale and Held to Maturity in the Notes to Consolidated Financials for additional information. | |||||||||||||||
See Notes to Consolidated Financials |
TRUSTMARK CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | ||||||||||||||||||||
September 30, 2022 | ||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
PERIOD END BALANCES | 9/30/2022 | 6/30/2022 | 3/31/2022 | 12/31/2021 | 9/30/2021 | |||||||||||||||
Cash and due from banks | $ |
479,637 |
|
$ |
742,461 |
|
$ |
1,917,564 |
|
$ |
2,266,829 |
|
$ |
2,175,058 |
|
|||||
Fed funds sold and reverse repurchases |
|
10,098 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|||||
Securities available for sale (1) |
|
2,444,486 |
|
|
2,644,364 |
|
|
3,018,246 |
|
|
3,238,877 |
|
|
3,057,605 |
|
|||||
Securities held to maturity (1) |
|
1,156,985 |
|
|
1,137,754 |
|
|
607,598 |
|
|
342,537 |
|
|
394,905 |
|
|||||
PPP loans |
|
4,798 |
|
|
12,549 |
|
|
18,579 |
|
|
33,336 |
|
|
46,486 |
|
|||||
LHFS |
|
165,213 |
|
|
190,186 |
|
|
222,538 |
|
|
275,706 |
|
|
335,339 |
|
|||||
LHFI |
|
11,586,064 |
|
|
10,944,840 |
|
|
10,397,129 |
|
|
10,247,829 |
|
|
10,174,899 |
|
|||||
ACL LHFI |
|
(115,050 |
) |
|
(103,140 |
) |
|
(98,734 |
) |
|
(99,457 |
) |
|
(104,073 |
) |
|||||
Net LHFI |
|
11,471,014 |
|
|
10,841,700 |
|
|
10,298,395 |
|
|
10,148,372 |
|
|
10,070,826 |
|
|||||
Premises and equipment, net |
|
210,761 |
|
|
207,914 |
|
|
207,301 |
|
|
205,644 |
|
|
201,937 |
|
|||||
Mortgage servicing rights |
|
132,615 |
|
|
121,014 |
|
|
111,050 |
|
|
87,687 |
|
|
84,101 |
|
|||||
Goodwill |
|
384,237 |
|
|
384,237 |
|
|
384,237 |
|
|
384,237 |
|
|
384,237 |
|
|||||
Identifiable intangible assets |
|
3,952 |
|
|
4,264 |
|
|
4,591 |
|
|
5,074 |
|
|
5,621 |
|
|||||
Other real estate |
|
2,971 |
|
|
3,034 |
|
|
3,187 |
|
|
4,557 |
|
|
6,213 |
|
|||||
Operating lease right-of-use assets |
|
37,282 |
|
|
34,684 |
|
|
34,048 |
|
|
34,603 |
|
|
34,689 |
|
|||||
Other assets |
|
686,585 |
|
|
627,349 |
|
|
614,217 |
|
|
568,177 |
|
|
567,627 |
|
|||||
Total assets | $ |
17,190,634 |
|
$ |
16,951,510 |
|
$ |
17,441,551 |
|
$ |
17,595,636 |
|
$ |
17,364,644 |
|
|||||
Deposits: | ||||||||||||||||||||
Noninterest-bearing | $ |
4,358,805 |
|
$ |
4,509,472 |
|
$ |
4,739,102 |
|
$ |
4,771,065 |
|
$ |
4,987,885 |
|
|||||
Interest-bearing |
|
10,066,375 |
|
|
10,260,696 |
|
|
10,374,190 |
|
|
10,316,095 |
|
|
9,934,954 |
|
|||||
Total deposits |
|
14,425,180 |
|
|
14,770,168 |
|
|
15,113,292 |
|
|
15,087,160 |
|
|
14,922,839 |
|
|||||
Fed funds purchased and repurchases |
|
544,068 |
|
|
70,157 |
|
|
170,499 |
|
|
238,577 |
|
|
146,417 |
|
|||||
Other borrowings |
|
223,172 |
|
|
72,553 |
|
|
84,644 |
|
|
91,025 |
|
|
94,889 |
|
|||||
Subordinated notes |
|
123,207 |
|
|
123,152 |
|
|
123,097 |
|
|
123,042 |
|
|
122,987 |
|
|||||
Junior subordinated debt securities |
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|||||
ACL on off-balance sheet credit exposures |
|
31,623 |
|
|
32,949 |
|
|
34,517 |
|
|
35,623 |
|
|
32,684 |
|
|||||
Operating lease liabilities |
|
39,797 |
|
|
37,108 |
|
|
35,912 |
|
|
36,468 |
|
|
36,531 |
|
|||||
Other liabilities |
|
232,786 |
|
|
196,871 |
|
|
186,352 |
|
|
180,574 |
|
|
177,494 |
|
|||||
Total liabilities |
|
15,681,689 |
|
|
15,364,814 |
|
|
15,810,169 |
|
|
15,854,325 |
|
|
15,595,697 |
|
|||||
Common stock |
|
12,700 |
|
|
12,752 |
|
|
12,806 |
|
|
12,845 |
|
|
13,014 |
|
|||||
Capital surplus |
|
154,150 |
|
|
160,876 |
|
|
167,094 |
|
|
175,913 |
|
|
201,837 |
|
|||||
Retained earnings |
|
1,648,507 |
|
|
1,620,210 |
|
|
1,600,138 |
|
|
1,585,113 |
|
|
1,573,176 |
|
|||||
Accumulated other comprehensive income (loss), net of tax |
|
(306,412 |
) |
|
(207,142 |
) |
|
(148,656 |
) |
|
(32,560 |
) |
|
(19,080 |
) |
|||||
Total shareholders' equity |
|
1,508,945 |
|
|
1,586,696 |
|
|
1,631,382 |
|
|
1,741,311 |
|
|
1,768,947 |
|
|||||
Total liabilities and equity | $ |
17,190,634 |
|
$ |
16,951,510 |
|
$ |
17,441,551 |
|
$ |
17,595,636 |
|
$ |
17,364,644 |
|
(1) |
During the second quarter of 2022, Trustmark transferred $343.1 million of securities available for sale to securities held to maturity. | ||||||||||||||
See Note 1 - Securities Available for Sale and Held to Maturity in the Notes to Consolidated Financials for additional information. | |||||||||||||||
See Notes to Consolidated Financials |
TRUSTMARK CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | ||||||||||||||||||||||||||||
September 30, 2022 | ||||||||||||||||||||||||||||
($ in thousands except per share data) | ||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||
Quarter Ended | Nine Months Ended | |||||||||||||||||||||||||||
INCOME STATEMENTS | 9/30/2022 | 6/30/2022 | 3/31/2022 | 12/31/2021 | 9/30/2021 | 9/30/2022 | 9/30/2021 | |||||||||||||||||||||
Interest and fees on LHFS & LHFI-FTE | $ |
129,395 |
|
$ |
103,033 |
|
$ |
93,252 |
|
$ |
94,137 |
|
$ |
94,101 |
|
$ |
325,680 |
|
$ |
281,193 |
|
|||||||
Interest and fees on PPP loans |
|
186 |
|
|
184 |
|
|
168 |
|
|
397 |
|
|
1,533 |
|
|
538 |
|
|
36,329 |
|
|||||||
Interest on securities-taxable |
|
16,222 |
|
|
14,561 |
|
|
12,357 |
|
|
10,796 |
|
|
9,973 |
|
|
43,140 |
|
|
27,902 |
|
|||||||
Interest on securities-tax exempt-FTE |
|
100 |
|
|
107 |
|
|
122 |
|
|
123 |
|
|
132 |
|
|
329 |
|
|
571 |
|
|||||||
Interest on fed funds sold and reverse repurchases |
|
2 |
|
|
1 |
|
|
— |
|
|
— |
|
|
— |
|
|
3 |
|
|
— |
|
|||||||
Other interest income |
|
1,493 |
|
|
2,214 |
|
|
817 |
|
|
826 |
|
|
949 |
|
|
4,524 |
|
|
1,941 |
|
|||||||
Total interest income-FTE |
|
147,398 |
|
|
120,100 |
|
|
106,716 |
|
|
106,279 |
|
|
106,688 |
|
|
374,214 |
|
|
347,936 |
|
|||||||
Interest on deposits |
|
5,097 |
|
|
2,774 |
|
|
2,760 |
|
|
3,401 |
|
|
3,691 |
|
|
10,631 |
|
|
13,544 |
|
|||||||
Interest on fed funds purchased and repurchases |
|
1,225 |
|
|
70 |
|
|
70 |
|
|
66 |
|
|
51 |
|
|
1,365 |
|
|
166 |
|
|||||||
Other interest expense |
|
1,996 |
|
|
1,664 |
|
|
1,539 |
|
|
1,580 |
|
|
1,733 |
|
|
5,199 |
|
|
5,403 |
|
|||||||
Total interest expense |
|
8,318 |
|
|
4,508 |
|
|
4,369 |
|
|
5,047 |
|
|
5,475 |
|
|
17,195 |
|
|
19,113 |
|
|||||||
Net interest income-FTE |
|
139,080 |
|
|
115,592 |
|
|
102,347 |
|
|
101,232 |
|
|
101,213 |
|
|
357,019 |
|
|
328,823 |
|
|||||||
Provision for credit losses, LHFI |
|
12,919 |
|
|
2,716 |
|
|
(860 |
) |
|
(4,515 |
) |
|
(2,492 |
) |
|
14,775 |
|
|
(16,984 |
) |
|||||||
Provision for credit losses, off-balance sheet credit exposures |
|
(1,326 |
) |
|
(1,568 |
) |
|
(1,106 |
) |
|
2,939 |
|
|
(1,049 |
) |
|
(4,000 |
) |
|
(5,888 |
) |
|||||||
Net interest income after provision-FTE |
|
127,487 |
|
|
114,444 |
|
|
104,313 |
|
|
102,808 |
|
|
104,754 |
|
|
346,244 |
|
|
351,695 |
|
|||||||
Service charges on deposit accounts |
|
11,318 |
|
|
10,226 |
|
|
9,451 |
|
|
9,366 |
|
|
8,911 |
|
|
30,995 |
|
|
23,880 |
|
|||||||
Bank card and other fees |
|
9,305 |
|
|
10,167 |
|
|
8,442 |
|
|
8,340 |
|
|
8,549 |
|
|
27,914 |
|
|
26,322 |
|
|||||||
Mortgage banking, net |
|
6,876 |
|
|
8,149 |
|
|
9,873 |
|
|
11,609 |
|
|
14,004 |
|
|
24,898 |
|
|
52,141 |
|
|||||||
Insurance commissions |
|
13,911 |
|
|
13,702 |
|
|
14,089 |
|
|
11,716 |
|
|
12,133 |
|
|
41,702 |
|
|
36,795 |
|
|||||||
Wealth management |
|
8,778 |
|
|
9,102 |
|
|
9,054 |
|
|
8,757 |
|
|
9,071 |
|
|
26,934 |
|
|
26,433 |
|
|||||||
Other, net |
|
2,418 |
|
|
1,907 |
|
|
3,206 |
|
|
979 |
|
|
1,481 |
|
|
7,531 |
|
|
5,572 |
|
|||||||
Total noninterest income |
|
52,606 |
|
|
53,253 |
|
|
54,115 |
|
|
50,767 |
|
|
54,149 |
|
|
159,974 |
|
|
171,143 |
|
|||||||
Salaries and employee benefits |
|
72,707 |
|
|
71,679 |
|
|
69,585 |
|
|
68,258 |
|
|
74,623 |
|
|
213,971 |
|
|
215,900 |
|
|||||||
Services and fees |
|
25,795 |
|
|
24,538 |
|
|
24,453 |
|
|
22,904 |
|
|
22,306 |
|
|
74,786 |
|
|
66,559 |
|
|||||||
Net occupancy-premises |
|
7,395 |
|
|
6,892 |
|
|
7,079 |
|
|
6,816 |
|
|
6,854 |
|
|
21,366 |
|
|
20,227 |
|
|||||||
Equipment expense |
|
6,072 |
|
|
6,047 |
|
|
6,061 |
|
|
6,585 |
|
|
5,941 |
|
|
18,180 |
|
|
17,752 |
|
|||||||
Other expense |
|
14,729 |
|
|
14,611 |
|
|
14,341 |
|
|
14,906 |
|
|
19,876 |
|
|
43,681 |
|
|
49,389 |
|
|||||||
Total noninterest expense |
|
126,698 |
|
|
123,767 |
|
|
121,519 |
|
|
119,469 |
|
|
129,600 |
|
|
371,984 |
|
|
369,827 |
|
|||||||
Income before income taxes and tax eq adj |
|
53,395 |
|
|
43,930 |
|
|
36,909 |
|
|
34,106 |
|
|
29,303 |
|
|
134,234 |
|
|
153,011 |
|
|||||||
Tax equivalent adjustment |
|
2,975 |
|
|
2,916 |
|
|
3,003 |
|
|
2,906 |
|
|
2,947 |
|
|
8,894 |
|
|
8,798 |
|
|||||||
Income before income taxes |
|
50,420 |
|
|
41,014 |
|
|
33,906 |
|
|
31,200 |
|
|
26,356 |
|
|
125,340 |
|
|
144,213 |
|
|||||||
Income taxes |
|
7,965 |
|
|
6,730 |
|
|
4,695 |
|
|
4,978 |
|
|
5,156 |
|
|
19,390 |
|
|
23,070 |
|
|||||||
Net income | $ |
42,455 |
|
$ |
34,284 |
|
$ |
29,211 |
|
$ |
26,222 |
|
$ |
21,200 |
|
$ |
105,950 |
|
$ |
121,143 |
|
|||||||
Per share data | ||||||||||||||||||||||||||||
Earnings per share - basic | $ |
0.69 |
|
$ |
0.56 |
|
$ |
0.47 |
|
$ |
0.42 |
|
$ |
0.34 |
|
$ |
1.73 |
|
$ |
1.92 |
|
|||||||
Earnings per share - diluted | $ |
0.69 |
|
$ |
0.56 |
|
$ |
0.47 |
|
$ |
0.42 |
|
$ |
0.34 |
|
$ |
1.72 |
|
$ |
1.92 |
|
|||||||
Dividends per share | $ |
0.23 |
|
$ |
0.23 |
|
$ |
0.23 |
|
$ |
0.23 |
|
$ |
0.23 |
|
$ |
0.69 |
|
$ |
0.69 |
|
|||||||
Weighted average shares outstanding | ||||||||||||||||||||||||||||
Basic |
|
61,114,804 |
|
|
61,378,226 |
|
|
61,514,395 |
|
|
62,037,884 |
|
|
62,521,684 |
|
|
61,334,344 |
|
|
63,040,860 |
|
|||||||
Diluted |
|
61,318,715 |
|
|
61,546,285 |
|
|
61,709,797 |
|
|
62,264,983 |
|
|
62,730,157 |
|
|
61,519,685 |
|
|
63,219,987 |
|
|||||||
Period end shares outstanding |
|
60,953,864 |
|
|
61,201,123 |
|
|
61,463,392 |
|
|
61,648,679 |
|
|
62,461,832 |
|
|
60,953,864 |
|
|
62,461,832 |
|
|||||||
See Notes to Consolidated Financials |
TRUSTMARK CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | ||||||||||||||||||||||||||||
September 30, 2022 | ||||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||
Quarter Ended | ||||||||||||||||||||||||||||
NONPERFORMING ASSETS (1) | 9/30/2022 | 6/30/2022 | 3/31/2022 | 12/31/2021 | 9/30/2021 | |||||||||||||||||||||||
Nonaccrual LHFI | ||||||||||||||||||||||||||||
Alabama | $ |
12,710 |
|
$ |
2,698 |
|
$ |
7,506 |
|
$ |
8,182 |
|
$ |
9,223 |
|
|||||||||||||
Florida |
|
227 |
|
|
233 |
|
|
310 |
|
|
313 |
|
|
381 |
|
|||||||||||||
Mississippi (2) |
|
23,517 |
|
|
23,039 |
|
|
21,318 |
|
|
21,636 |
|
|
22,898 |
|
|||||||||||||
Tennessee (3) |
|
5,120 |
|
|
9,500 |
|
|
9,266 |
|
|
10,501 |
|
|
10,356 |
|
|||||||||||||
Texas |
|
26,353 |
|
|
26,582 |
|
|
25,999 |
|
|
22,066 |
|
|
23,382 |
|
|||||||||||||
Total nonaccrual LHFI |
|
67,927 |
|
|
62,052 |
|
|
64,399 |
|
|
62,698 |
|
|
66,240 |
|
|||||||||||||
Other real estate | ||||||||||||||||||||||||||||
Alabama |
|
217 |
|
|
84 |
|
|
— |
|
|
— |
|
|
613 |
|
|||||||||||||
Mississippi (2) |
|
2,754 |
|
|
2,950 |
|
|
3,187 |
|
|
4,557 |
|
|
5,600 |
|
|||||||||||||
Total other real estate |
|
2,971 |
|
|
3,034 |
|
|
3,187 |
|
|
4,557 |
|
|
6,213 |
|
|||||||||||||
Total nonperforming assets | $ |
70,898 |
|
$ |
65,086 |
|
$ |
67,586 |
|
$ |
67,255 |
|
$ |
72,453 |
|
|||||||||||||
LOANS PAST DUE OVER 90 DAYS (1) | ||||||||||||||||||||||||||||
LHFI | $ |
1,842 |
|
$ |
1,347 |
|
$ |
1,503 |
|
$ |
2,114 |
|
$ |
625 |
|
|||||||||||||
LHFS-Guaranteed GNMA serviced loans | ||||||||||||||||||||||||||||
(no obligation to repurchase) | $ |
48,313 |
|
$ |
51,164 |
|
$ |
62,078 |
|
$ |
69,894 |
|
$ |
75,091 |
|
|||||||||||||
Quarter Ended | Nine Months Ended | |||||||||||||||||||||||||||
ACL LHFI (1) | 9/30/2022 | 6/30/2022 | 3/31/2022 | 12/31/2021 | 9/30/2021 | 9/30/2022 | 9/30/2021 | |||||||||||||||||||||
Beginning Balance | $ |
103,140 |
|
$ |
98,734 |
|
$ |
99,457 |
|
$ |
104,073 |
|
$ |
104,032 |
|
$ |
99,457 |
|
$ |
117,306 |
|
|||||||
Provision for credit losses, LHFI |
|
12,919 |
|
|
2,716 |
|
|
(860 |
) |
|
(4,515 |
) |
|
(2,492 |
) |
|
14,775 |
|
|
(16,984 |
) |
|||||||
Charge-offs |
|
(2,920 |
) |
|
(2,277 |
) |
|
(2,242 |
) |
|
(2,616 |
) |
|
(1,586 |
) |
|
(7,439 |
) |
|
(7,659 |
) |
|||||||
Recoveries |
|
1,911 |
|
|
3,967 |
|
|
2,379 |
|
|
2,515 |
|
|
4,119 |
|
|
8,257 |
|
|
11,410 |
|
|||||||
Net (charge-offs) recoveries |
|
(1,009 |
) |
|
1,690 |
|
|
137 |
|
|
(101 |
) |
|
2,533 |
|
|
818 |
|
|
3,751 |
|
|||||||
Ending Balance | $ |
115,050 |
|
$ |
103,140 |
|
$ |
98,734 |
|
$ |
99,457 |
|
$ |
104,073 |
|
$ |
115,050 |
|
$ |
104,073 |
|
|||||||
NET (CHARGE-OFFS) RECOVERIES (1) | ||||||||||||||||||||||||||||
Alabama | $ |
93 |
|
$ |
1,129 |
|
$ |
699 |
|
$ |
747 |
|
$ |
247 |
|
$ |
1,921 |
|
$ |
552 |
|
|||||||
Florida |
|
(23 |
) |
|
761 |
|
|
(26 |
) |
|
(32 |
) |
|
356 |
|
|
712 |
|
|
553 |
|
|||||||
Mississippi (2) |
|
(702 |
) |
|
(266 |
) |
|
(88 |
) |
|
(683 |
) |
|
1,436 |
|
|
(1,056 |
) |
|
572 |
|
|||||||
Tennessee (3) |
|
(202 |
) |
|
31 |
|
|
(424 |
) |
|
(130 |
) |
|
(8 |
) |
|
(595 |
) |
|
1,070 |
|
|||||||
Texas |
|
(175 |
) |
|
35 |
|
|
(24 |
) |
|
(3 |
) |
|
502 |
|
|
(164 |
) |
|
1,004 |
|
|||||||
Total net (charge-offs) recoveries | $ |
(1,009 |
) |
$ |
1,690 |
|
$ |
137 |
|
$ |
(101 |
) |
$ |
2,533 |
|
$ |
818 |
|
$ |
3,751 |
|
|||||||
(1) Excludes PPP loans. | ||||||||||||||||||||||||||||
(2) Mississippi includes Central and Southern Mississippi Regions. | ||||||||||||||||||||||||||||
(3) Tennessee includes Memphis, Tennessee and Northern Mississippi Regions. | ||||||||||||||||||||||||||||
See Notes to Consolidated Financials |
TRUSTMARK CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | ||||||||||||||||||||||||||
September 30, 2022 | ||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||
Quarter Ended | Nine Months Ended | |||||||||||||||||||||||||
FINANCIAL RATIOS AND OTHER DATA | 9/30/2022 | 6/30/2022 | 3/31/2022 | 12/31/2021 | 9/30/2021 | 9/30/2022 | 9/30/2021 | |||||||||||||||||||
Return on average equity |
|
10.48 |
% |
|
8.55 |
% |
|
6.91 |
% |
|
5.92 |
% |
|
4.72 |
% |
8.62 |
% |
9.13 |
% |
|||||||
Return on average tangible equity |
|
13.90 |
% |
|
11.36 |
% |
|
9.05 |
% |
|
7.72 |
% |
|
6.16 |
% |
11.39 |
% |
11.84 |
% |
|||||||
Return on average assets |
|
0.98 |
% |
|
0.79 |
% |
|
0.68 |
% |
|
0.60 |
% |
|
0.49 |
% |
0.81 |
% |
0.96 |
% |
|||||||
Interest margin - Yield - FTE |
|
3.71 |
% |
|
3.01 |
% |
|
2.69 |
% |
|
2.65 |
% |
|
2.70 |
% |
3.14 |
% |
3.01 |
% |
|||||||
Interest margin - Cost |
|
0.21 |
% |
|
0.11 |
% |
|
0.11 |
% |
|
0.13 |
% |
|
0.14 |
% |
0.14 |
% |
0.17 |
% |
|||||||
Net interest margin - FTE |
|
3.50 |
% |
|
2.90 |
% |
|
2.58 |
% |
|
2.53 |
% |
|
2.57 |
% |
3.00 |
% |
2.84 |
% |
|||||||
Efficiency ratio (1) |
|
64.96 |
% |
|
71.89 |
% |
|
76.44 |
% |
|
76.52 |
% |
|
74.10 |
% |
70.70 |
% |
69.85 |
% |
|||||||
Full-time equivalent employees |
|
2,717 |
|
|
2,727 |
|
|
2,725 |
|
|
2,692 |
|
|
2,680 |
|
|||||||||||
CREDIT QUALITY RATIOS (2) | ||||||||||||||||||||||||||
Net (recoveries) charge-offs / average loans |
|
0.03 |
% |
|
-0.06 |
% |
|
-0.01 |
% |
|
0.00 |
% |
|
-0.10 |
% |
-0.01 |
% |
-0.05 |
% |
|||||||
Provision for credit losses, LHFI / average loans |
|
0.45 |
% |
|
0.10 |
% |
|
-0.03 |
% |
|
-0.17 |
% |
|
-0.10 |
% |
0.18 |
% |
-0.22 |
% |
|||||||
Nonaccrual LHFI / (LHFI + LHFS) |
|
0.58 |
% |
|
0.56 |
% |
|
0.61 |
% |
|
0.60 |
% |
|
0.63 |
% |
|||||||||||
Nonperforming assets / (LHFI + LHFS) |
|
0.60 |
% |
|
0.58 |
% |
|
0.64 |
% |
|
0.64 |
% |
|
0.69 |
% |
|||||||||||
Nonperforming assets / (LHFI + LHFS + other real estate) |
|
0.60 |
% |
|
0.58 |
% |
|
0.64 |
% |
|
0.64 |
% |
|
0.69 |
% |
|||||||||||
ACL LHFI / LHFI |
|
0.99 |
% |
|
0.94 |
% |
|
0.95 |
% |
|
0.97 |
% |
|
1.02 |
% |
|||||||||||
ACL LHFI-commercial / commercial LHFI |
|
0.93 |
% |
|
0.88 |
% |
|
0.95 |
% |
|
1.00 |
% |
|
1.05 |
% |
|||||||||||
ACL LHFI-consumer / consumer and home mortgage LHFI |
|
1.20 |
% |
|
1.14 |
% |
|
0.96 |
% |
|
0.87 |
% |
|
0.91 |
% |
|||||||||||
ACL LHFI / nonaccrual LHFI |
|
169.37 |
% |
|
166.22 |
% |
|
153.32 |
% |
|
158.63 |
% |
|
157.11 |
% |
|||||||||||
ACL LHFI / nonaccrual LHFI (excl individually evaluated loans) |
|
466.03 |
% |
|
475.27 |
% |
|
484.01 |
% |
|
500.85 |
% |
|
520.77 |
% |
|||||||||||
CAPITAL RATIOS | ||||||||||||||||||||||||||
Total equity / total assets |
|
8.78 |
% |
|
9.36 |
% |
|
9.35 |
% |
|
9.90 |
% |
|
10.19 |
% |
|||||||||||
Tangible equity / tangible assets |
|
6.67 |
% |
|
7.23 |
% |
|
7.29 |
% |
|
7.86 |
% |
|
8.12 |
% |
|||||||||||
Tangible equity / risk-weighted assets |
|
8.15 |
% |
|
9.16 |
% |
|
9.79 |
% |
|
10.71 |
% |
|
11.19 |
% |
|||||||||||
Tier 1 leverage ratio |
|
9.01 |
% |
|
8.80 |
% |
|
8.66 |
% |
|
8.73 |
% |
|
8.92 |
% |
|||||||||||
Common equity tier 1 capital ratio |
|
10.63 |
% |
|
11.01 |
% |
|
11.23 |
% |
|
11.29 |
% |
|
11.68 |
% |
|||||||||||
Tier 1 risk-based capital ratio |
|
11.06 |
% |
|
11.47 |
% |
|
11.70 |
% |
|
11.77 |
% |
|
12.17 |
% |
|||||||||||
Total risk-based capital ratio |
|
12.85 |
% |
|
13.26 |
% |
|
13.53 |
% |
|
13.55 |
% |
|
14.01 |
% |
|||||||||||
STOCK PERFORMANCE | ||||||||||||||||||||||||||
Market value-Close | $ |
30.63 |
|
$ |
29.19 |
|
$ |
30.39 |
|
$ |
32.46 |
|
$ |
32.22 |
|
|||||||||||
Book value | $ |
24.76 |
|
$ |
25.93 |
|
$ |
26.54 |
|
$ |
28.25 |
|
$ |
28.32 |
|
|||||||||||
Tangible book value | $ |
18.39 |
|
$ |
19.58 |
|
$ |
20.22 |
|
$ |
21.93 |
|
$ |
22.08 |
|
(1) |
See Note 6 – Non-GAAP Financial Measures in the Notes to Consolidated Financials for Trustmark’s efficiency ratio calculation. | |||||||||||||
(2) |
Excludes PPP loans. | |||||||||||||
See Notes to Consolidated Financials |
TRUSTMARK CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIALS
September 30, 2022
($ in thousands)
(unaudited)
Note 1 - 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:
|
|
9/30/2022 |
|
|
6/30/2022 |
|
|
3/31/2022 |
|
|
12/31/2021 |
|
|
9/30/2021 |
|||||
SECURITIES AVAILABLE FOR SALE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
U.S. Treasury securities |
|
$ |
416,278 |
|
|
$ |
419,696 |
|
|
$ |
361,822 |
|
|
$ |
344,640 |
|
|
$ |
278,615 |
U.S. Government agency obligations |
|
|
9,116 |
|
|
|
11,947 |
|
|
|
12,623 |
|
|
|
13,727 |
|
|
|
14,979 |
Obligations of states and political subdivisions |
|
|
4,763 |
|
|
|
5,179 |
|
|
|
5,359 |
|
|
|
5,714 |
|
|
|
5,734 |
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Residential mortgage pass-through securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Guaranteed by GNMA |
|
|
28,164 |
|
|
|
32,240 |
|
|
|
35,117 |
|
|
|
39,573 |
|
|
|
43,860 |
Issued by FNMA and FHLMC |
|
|
1,718,057 |
|
|
|
1,888,546 |
|
|
|
2,038,331 |
|
|
|
2,218,429 |
|
|
|
2,187,412 |
Other residential mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Issued or guaranteed by FNMA, FHLMC, or GNMA |
|
|
126,138 |
|
|
|
144,158 |
|
|
|
164,506 |
|
|
|
196,690 |
|
|
|
236,885 |
Commercial mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Issued or guaranteed by FNMA, FHLMC, or GNMA |
|
|
141,970 |
|
|
|
142,598 |
|
|
|
400,488 |
|
|
|
420,104 |
|
|
|
290,120 |
Total securities available for sale |
|
$ |
2,444,486 |
|
|
$ |
2,644,364 |
|
|
$ |
3,018,246 |
|
|
$ |
3,238,877 |
|
|
$ |
3,057,605 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
SECURITIES HELD TO MATURITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Obligations of states and political subdivisions |
|
$ |
4,512 |
|
|
$ |
5,320 |
|
|
$ |
7,324 |
|
|
$ |
7,328 |
|
|
$ |
10,683 |
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Residential mortgage pass-through securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Guaranteed by GNMA |
|
|
4,527 |
|
|
|
4,624 |
|
|
|
4,831 |
|
|
|
5,005 |
|
|
|
5,912 |
Issued by FNMA and FHLMC |
|
|
179,375 |
|
|
|
185,554 |
|
|
|
192,373 |
|
|
|
43,444 |
|
|
|
48,554 |
Other residential mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Issued or guaranteed by FNMA, FHLMC, or GNMA |
|
|
197,923 |
|
|
|
210,479 |
|
|
|
224,012 |
|
|
|
241,934 |
|
|
|
264,638 |
Commercial mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Issued or guaranteed by FNMA, FHLMC, or GNMA |
|
|
770,648 |
|
|
|
731,777 |
|
|
|
179,058 |
|
|
|
44,826 |
|
|
|
65,118 |
Total securities held to maturity |
|
$ |
1,156,985 |
|
|
$ |
1,137,754 |
|
|
$ |
607,598 |
|
|
$ |
342,537 |
|
|
$ |
394,905 |
During the second quarter of 2022, Trustmark reclassified $343.1 million of securities available for sale to securities held to maturity. The securities were transferred at fair value, which became the cost basis for the securities held to maturity. At the date of transfer, the net unrealized holding loss on the available for sale securities totaled approximately $34.8 million ($26.1 million, net of tax). The net unrealized holding loss will be amortized over the remaining life of the securities as a yield adjustment in a manner consistent with the amortization or accretion of the original purchase premium or discount on the associated security. There were no gains or losses recognized as a result of the transfer.
At September 30, 2022, 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 approximately $37.7 million ($28.3 million, net of tax).
Management continues to focus on asset quality as one of the strategic goals of the securities portfolio, which is evidenced by the investment of 99.8% of the portfolio in 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, Federal Home Loan Bank of Atlanta and Federal Reserve Bank, Trustmark does not hold any other equity investment in a GSE.
Note 2 – Loan Composition
LHFI consisted of the following during the periods presented:
LHFI BY TYPE |
|
9/30/2022 |
|
6/30/2022 |
|
3/31/2022 |
|
12/31/2021 |
|
9/30/2021 |
||||||||||
Loans secured by real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Construction, land development and other land loans |
|
$ |
1,647,395 |
|
|
$ |
1,440,058 |
|
|
$ |
1,273,959 |
|
|
$ |
1,308,781 |
|
|
$ |
1,286,613 |
|
Secured by 1-4 family residential properties |
|
|
2,597,112 |
|
|
|
2,424,962 |
|
|
|
2,106,998 |
|
|
|
1,977,993 |
|
|
|
1,891,292 |
|
Secured by nonfarm, nonresidential properties |
|
|
3,206,946 |
|
|
|
3,178,079 |
|
|
|
2,975,039 |
|
|
|
2,977,084 |
|
|
|
2,924,953 |
|
Other real estate secured |
|
|
593,119 |
|
|
|
555,311 |
|
|
|
715,939 |
|
|
|
726,043 |
|
|
|
986,163 |
|
Commercial and industrial loans |
|
|
1,689,532 |
|
|
|
1,551,001 |
|
|
|
1,495,060 |
|
|
|
1,414,279 |
|
|
|
1,327,211 |
|
Consumer loans |
|
|
163,412 |
|
|
|
160,716 |
|
|
|
154,215 |
|
|
|
159,472 |
|
|
|
157,963 |
|
State and other political subdivision loans |
|
|
1,188,703 |
|
|
|
1,110,795 |
|
|
|
1,215,023 |
|
|
|
1,146,251 |
|
|
|
1,125,186 |
|
Other loans |
|
|
499,845 |
|
|
|
523,918 |
|
|
|
460,896 |
|
|
|
537,926 |
|
|
|
475,518 |
|
LHFI |
|
|
11,586,064 |
|
|
|
10,944,840 |
|
|
|
10,397,129 |
|
|
|
10,247,829 |
|
|
|
10,174,899 |
|
ACL LHFI |
|
|
(115,050 |
) |
|
|
(103,140 |
) |
|
|
(98,734 |
) |
|
|
(99,457 |
) |
|
|
(104,073 |
) |
Net LHFI |
|
$ |
11,471,014 |
|
|
$ |
10,841,700 |
|
|
$ |
10,298,395 |
|
|
$ |
10,148,372 |
|
|
$ |
10,070,826 |
|
TRUSTMARK CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIALS
September 30, 2022
($ in thousands)
(unaudited)
Note 2 – Loan Composition (continued)
The following table presents the LHFI composition by region and reflects each region’s diversified mix of loans:
|
|
September 30, 2022 |
|
|||||||||||||||||||||
LHFI - COMPOSITION BY REGION |
|
Total |
|
|
Alabama |
|
|
Florida |
|
|
Mississippi
|
|
|
Tennessee
|
|
|
Texas |
|
||||||
Loans secured by real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Construction, land development and other land loans |
|
$ |
1,647,395 |
|
|
$ |
768,582 |
|
|
$ |
57,901 |
|
|
$ |
419,470 |
|
|
$ |
38,356 |
|
|
$ |
363,086 |
|
Secured by 1-4 family residential properties |
|
|
2,597,112 |
|
|
|
126,847 |
|
|
|
48,428 |
|
|
|
2,320,799 |
|
|
|
71,330 |
|
|
|
29,708 |
|
Secured by nonfarm, nonresidential properties |
|
|
3,206,946 |
|
|
|
911,567 |
|
|
|
249,549 |
|
|
|
1,292,254 |
|
|
|
173,434 |
|
|
|
580,142 |
|
Other real estate secured |
|
|
593,119 |
|
|
|
101,680 |
|
|
|
1,758 |
|
|
|
337,458 |
|
|
|
7,036 |
|
|
|
145,187 |
|
Commercial and industrial loans |
|
|
1,689,532 |
|
|
|
420,001 |
|
|
|
25,879 |
|
|
|
743,116 |
|
|
|
260,939 |
|
|
|
239,597 |
|
Consumer loans |
|
|
163,412 |
|
|
|
23,660 |
|
|
|
7,595 |
|
|
|
101,340 |
|
|
|
19,355 |
|
|
|
11,462 |
|
State and other political subdivision loans |
|
|
1,188,703 |
|
|
|
77,853 |
|
|
|
70,293 |
|
|
|
831,431 |
|
|
|
28,879 |
|
|
|
180,247 |
|
Other loans |
|
|
499,845 |
|
|
|
69,925 |
|
|
|
10,096 |
|
|
|
305,372 |
|
|
|
54,077 |
|
|
|
60,375 |
|
Loans |
|
$ |
11,586,064 |
|
|
$ |
2,500,115 |
|
|
$ |
471,499 |
|
|
$ |
6,351,240 |
|
|
$ |
653,406 |
|
|
$ |
1,609,804 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
CONSTRUCTION, LAND DEVELOPMENT AND OTHER LAND LOANS BY REGION |
|
|
|
|
|
|
|
|||||||||||||||||
Lots |
|
$ |
72,411 |
|
|
$ |
40,195 |
|
|
$ |
8,822 |
|
|
$ |
16,441 |
|
|
$ |
1,937 |
|
|
$ |
5,016 |
|
Development |
|
|
144,989 |
|
|
|
51,404 |
|
|
|
1,690 |
|
|
|
54,266 |
|
|
|
6,604 |
|
|
|
31,025 |
|
Unimproved land |
|
|
99,197 |
|
|
|
21,327 |
|
|
|
13,174 |
|
|
|
32,514 |
|
|
|
4,707 |
|
|
|
27,475 |
|
1-4 family construction |
|
|
377,144 |
|
|
|
201,230 |
|
|
|
25,079 |
|
|
|
89,429 |
|
|
|
25,099 |
|
|
|
36,307 |
|
Other construction |
|
|
953,654 |
|
|
|
454,426 |
|
|
|
9,136 |
|
|
|
226,820 |
|
|
|
9 |
|
|
|
263,263 |
|
Construction, land development and other land loans |
|
$ |
1,647,395 |
|
|
$ |
768,582 |
|
|
$ |
57,901 |
|
|
$ |
419,470 |
|
|
$ |
38,356 |
|
|
$ |
363,086 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
LOANS SECURED BY NONFARM, NONRESIDENTIAL PROPERTIES BY REGION |
|
|
|
|
|
|
|
|||||||||||||||||
Non-owner occupied: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Retail |
|
$ |
324,948 |
|
|
$ |
122,602 |
|
|
$ |
34,912 |
|
|
$ |
85,101 |
|
|
$ |
22,155 |
|
|
$ |
60,178 |
|
Office |
|
|
269,068 |
|
|
|
102,266 |
|
|
|
18,027 |
|
|
|
86,812 |
|
|
|
10,604 |
|
|
|
51,359 |
|
Hotel/motel |
|
|
298,266 |
|
|
|
171,299 |
|
|
|
73,974 |
|
|
|
24,721 |
|
|
|
28,272 |
|
|
|
— |
|
Mini-storage |
|
|
159,898 |
|
|
|
27,253 |
|
|
|
2,150 |
|
|
|
110,838 |
|
|
|
500 |
|
|
|
19,157 |
|
Industrial |
|
|
344,013 |
|
|
|
116,897 |
|
|
|
18,636 |
|
|
|
106,635 |
|
|
|
247 |
|
|
|
101,598 |
|
Health care |
|
|
50,239 |
|
|
|
17,864 |
|
|
|
1,017 |
|
|
|
27,427 |
|
|
|
347 |
|
|
|
3,584 |
|
Convenience stores |
|
|
29,170 |
|
|
|
8,706 |
|
|
|
668 |
|
|
|
15,019 |
|
|
|
604 |
|
|
|
4,173 |
|
Nursing homes/senior living |
|
|
346,795 |
|
|
|
139,263 |
|
|
|
— |
|
|
|
139,029 |
|
|
|
5,765 |
|
|
|
62,738 |
|
Other |
|
|
122,999 |
|
|
|
17,496 |
|
|
|
9,979 |
|
|
|
60,027 |
|
|
|
16,596 |
|
|
|
18,901 |
|
Total non-owner occupied loans |
|
|
1,945,396 |
|
|
|
723,646 |
|
|
|
159,363 |
|
|
|
655,609 |
|
|
|
85,090 |
|
|
|
321,688 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Owner-occupied: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Office |
|
|
152,004 |
|
|
|
42,342 |
|
|
|
37,200 |
|
|
|
45,750 |
|
|
|
9,316 |
|
|
|
17,396 |
|
Churches |
|
|
75,039 |
|
|
|
16,676 |
|
|
|
5,348 |
|
|
|
42,353 |
|
|
|
7,577 |
|
|
|
3,085 |
|
Industrial warehouses |
|
|
167,154 |
|
|
|
18,112 |
|
|
|
2,920 |
|
|
|
38,509 |
|
|
|
17,408 |
|
|
|
90,205 |
|
Health care |
|
|
126,382 |
|
|
|
11,077 |
|
|
|
6,491 |
|
|
|
91,939 |
|
|
|
2,360 |
|
|
|
14,515 |
|
Convenience stores |
|
|
153,282 |
|
|
|
12,891 |
|
|
|
21,626 |
|
|
|
68,967 |
|
|
|
398 |
|
|
|
49,400 |
|
Retail |
|
|
95,058 |
|
|
|
11,993 |
|
|
|
8,780 |
|
|
|
43,985 |
|
|
|
19,373 |
|
|
|
10,927 |
|
Restaurants |
|
|
53,409 |
|
|
|
3,098 |
|
|
|
4,732 |
|
|
|
29,428 |
|
|
|
12,293 |
|
|
|
3,858 |
|
Auto dealerships |
|
|
50,838 |
|
|
|
7,290 |
|
|
|
235 |
|
|
|
24,924 |
|
|
|
18,389 |
|
|
|
— |
|
Nursing homes/senior living |
|
|
252,203 |
|
|
|
50,363 |
|
|
|
— |
|
|
|
175,640 |
|
|
|
— |
|
|
|
26,200 |
|
Other |
|
|
136,181 |
|
|
|
14,079 |
|
|
|
2,854 |
|
|
|
75,150 |
|
|
|
1,230 |
|
|
|
42,868 |
|
Total owner-occupied loans |
|
|
1,261,550 |
|
|
|
187,921 |
|
|
|
90,186 |
|
|
|
636,645 |
|
|
|
88,344 |
|
|
|
258,454 |
|
Loans secured by nonfarm, nonresidential properties |
|
$ |
3,206,946 |
|
|
$ |
911,567 |
|
|
$ |
249,549 |
|
|
$ |
1,292,254 |
|
|
$ |
173,434 |
|
|
$ |
580,142 |
|
TRUSTMARK CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIALS
September 30, 2022
($ in thousands)
(unaudited)
Note 3 – 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 |
|
||||||||||||||||||||||
|
|
9/30/2022 |
|
|
6/30/2022 |
|
|
3/31/2022 |
|
|
12/31/2021 |
|
|
9/30/2021 |
|
|
9/30/2022 |
|
|
9/30/2021 |
|
|||||||
Securities – taxable |
|
|
1.62 |
% |
|
|
1.50 |
% |
|
|
1.37 |
% |
|
|
1.22 |
% |
|
|
1.28 |
% |
|
|
1.50 |
% |
|
|
1.32 |
% |
Securities – nontaxable |
|
|
3.97 |
% |
|
|
4.00 |
% |
|
|
3.97 |
% |
|
|
3.82 |
% |
|
|
3.79 |
% |
|
|
3.98 |
% |
|
|
3.88 |
% |
Securities – total |
|
|
1.63 |
% |
|
|
1.50 |
% |
|
|
1.38 |
% |
|
|
1.23 |
% |
|
|
1.29 |
% |
|
|
1.51 |
% |
|
|
1.34 |
% |
PPP loans |
|
|
7.51 |
% |
|
|
4.16 |
% |
|
|
2.35 |
% |
|
|
3.68 |
% |
|
|
4.98 |
% |
|
|
3.83 |
% |
|
|
10.69 |
% |
Loans - LHFI & LHFS |
|
|
4.48 |
% |
|
|
3.79 |
% |
|
|
3.58 |
% |
|
|
3.56 |
% |
|
|
3.59 |
% |
|
|
3.97 |
% |
|
|
3.64 |
% |
Loans - total |
|
|
4.48 |
% |
|
|
3.79 |
% |
|
|
3.58 |
% |
|
|
3.56 |
% |
|
|
3.61 |
% |
|
|
3.97 |
% |
|
|
3.93 |
% |
Fed funds sold & reverse repurchases |
|
|
3.51 |
% |
|
|
3.65 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3.06 |
% |
|
|
— |
|
Other earning assets |
|
|
1.82 |
% |
|
|
0.78 |
% |
|
|
0.18 |
% |
|
|
0.18 |
% |
|
|
0.18 |
% |
|
|
0.56 |
% |
|
|
0.14 |
% |
Total earning assets |
|
|
3.71 |
% |
|
|
3.01 |
% |
|
|
2.69 |
% |
|
|
2.65 |
% |
|
|
2.70 |
% |
|
|
3.14 |
% |
|
|
3.01 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest-bearing deposits |
|
|
0.20 |
% |
|
|
0.11 |
% |
|
|
0.11 |
% |
|
|
0.13 |
% |
|
|
0.14 |
% |
|
|
0.14 |
% |
|
|
0.18 |
% |
Fed funds purchased & repurchases |
|
|
1.95 |
% |
|
|
0.24 |
% |
|
|
0.13 |
% |
|
|
0.13 |
% |
|
|
0.14 |
% |
|
|
0.94 |
% |
|
|
0.14 |
% |
Other borrowings |
|
|
2.89 |
% |
|
|
2.52 |
% |
|
|
2.26 |
% |
|
|
2.25 |
% |
|
|
2.33 |
% |
|
|
2.56 |
% |
|
|
2.25 |
% |
Total interest-bearing liabilities |
|
|
0.31 |
% |
|
|
0.17 |
% |
|
|
0.16 |
% |
|
|
0.19 |
% |
|
|
0.21 |
% |
|
|
0.21 |
% |
|
|
0.24 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest margin |
|
|
3.50 |
% |
|
|
2.90 |
% |
|
|
2.58 |
% |
|
|
2.53 |
% |
|
|
2.57 |
% |
|
|
3.00 |
% |
|
|
2.84 |
% |
Net interest margin excluding PPP loans
|
|
|
3.53 |
% |
|
|
3.06 |
% |
|
|
2.88 |
% |
|
|
2.82 |
% |
|
|
2.90 |
% |
|
|
3.17 |
% |
|
|
2.94 |
% |
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. In addition, the table includes net interest margin excluding PPP loans and the balance held at the Federal Reserve Bank of Atlanta (FRB), which equals reported net interest income-FTE excluding interest income on PPP loans and the FRB balance, annualized, as a percent of average earning assets excluding average PPP loans and the FRB balance.
At September 30, 2022 and June 30, 2022, the average FRB balance totaled $275.4 million and $1.077 billion, respectively, and is included in other earning assets in the accompanying average consolidated balance sheets.
The net interest margin excluding PPP loans and the FRB balance totaled 3.53% for the third quarter of 2022, an increase of 47 basis points when compared to the second quarter of 2022. The expansion of the net interest margin excluding PPP loans and the FRB balance was due to increases in the yields on the loans held for investment and held for sale portfolio and the securities portfolio and was partially offset by costs of interest-bearing deposits, which resulted from the higher interest-rate environment.
Note 4 – 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 ineffectiveness of $928 thousand during the third quarter of 2022.
The following table illustrates the components of mortgage banking revenues included in noninterest income in the accompanying income statements:
|
|
Quarter Ended |
|
Nine Months Ended |
||||||||||||||||||||||||
|
|
9/30/2022 |
|
6/30/2022 |
|
3/31/2022 |
|
12/31/2021 |
|
9/30/2021 |
|
9/30/2022 |
|
9/30/2021 |
||||||||||||||
Mortgage servicing income, net |
|
$ |
6,669 |
|
|
$ |
6,557 |
|
|
$ |
6,429 |
|
|
$ |
6,571 |
|
|
$ |
6,406 |
|
|
$ |
19,655 |
|
|
$ |
18,905 |
|
Change in fair value-MSR from runoff |
|
|
(3,462 |
) |
|
|
(3,806 |
) |
|
|
(3,785 |
) |
|
|
(4,745 |
) |
|
|
(5,283 |
) |
|
|
(11,053 |
) |
|
|
(15,415 |
) |
Gain on sales of loans, net |
|
|
4,597 |
|
|
|
6,030 |
|
|
|
6,223 |
|
|
|
9,005 |
|
|
|
12,737 |
|
|
|
16,850 |
|
|
|
46,971 |
|
Mortgage banking income before hedge
|
|
|
7,804 |
|
|
|
8,781 |
|
|
|
8,867 |
|
|
|
10,831 |
|
|
|
13,860 |
|
|
|
25,452 |
|
|
|
50,461 |
|
Change in fair value-MSR from market changes |
|
|
10,770 |
|
|
|
8,739 |
|
|
|
22,020 |
|
|
|
2,221 |
|
|
|
1,806 |
|
|
|
41,529 |
|
|
|
11,037 |
|
Change in fair value of derivatives |
|
|
(11,698 |
) |
|
|
(9,371 |
) |
|
|
(21,014 |
) |
|
|
(1,443 |
) |
|
|
(1,662 |
) |
|
|
(42,083 |
) |
|
|
(9,357 |
) |
Net positive (negative) hedge ineffectiveness |
|
|
(928 |
) |
|
|
(632 |
) |
|
|
1,006 |
|
|
|
778 |
|
|
|
144 |
|
|
|
(554 |
) |
|
|
1,680 |
|
Mortgage banking, net |
|
$ |
6,876 |
|
|
$ |
8,149 |
|
|
$ |
9,873 |
|
|
$ |
11,609 |
|
|
$ |
14,004 |
|
|
$ |
24,898 |
|
|
$ |
52,141 |
|
TRUSTMARK CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIALS
September 30, 2022
($ in thousands)
(unaudited)
Note 5 – Other Noninterest Income and Expense
Other noninterest income consisted of the following for the periods presented:
|
|
Quarter Ended |
|
Nine Months Ended |
||||||||||||||||||||||||
|
|
9/30/2022 |
|
6/30/2022 |
|
3/31/2022 |
|
12/31/2021 |
|
9/30/2021 |
|
9/30/2022 |
|
9/30/2021 |
||||||||||||||
Partnership amortization for tax credit purposes |
|
$ |
(1,531 |
) |
|
$ |
(1,475 |
) |
|
$ |
(1,336 |
) |
|
$ |
(2,455 |
) |
|
$ |
(2,045 |
) |
|
$ |
(4,342 |
) |
|
$ |
(5,556 |
) |
Increase in life insurance cash surrender value |
|
|
1,676 |
|
|
|
1,683 |
|
|
|
1,627 |
|
|
|
1,675 |
|
|
|
1,663 |
|
|
|
4,986 |
|
|
|
4,955 |
|
Other miscellaneous income |
|
|
2,273 |
|
|
|
1,699 |
|
|
|
2,915 |
|
|
|
1,759 |
|
|
|
1,863 |
|
|
|
6,887 |
|
|
|
6,173 |
|
Total other, net |
|
$ |
2,418 |
|
|
$ |
1,907 |
|
|
$ |
3,206 |
|
|
$ |
979 |
|
|
$ |
1,481 |
|
|
$ |
7,531 |
|
|
$ |
5,572 |
|
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 |
|
||||||||||||||||||||||
|
|
9/30/2022 |
|
|
6/30/2022 |
|
|
3/31/2022 |
|
|
12/31/2021 |
|
|
9/30/2021 |
|
|
9/30/2022 |
|
|
9/30/2021 |
|
|||||||
Loan expense |
|
$ |
3,858 |
|
|
$ |
4,068 |
|
|
$ |
4,389 |
|
|
$ |
3,221 |
|
|
$ |
4,022 |
|
|
$ |
12,315 |
|
|
$ |
11,927 |
|
Amortization of intangibles |
|
|
312 |
|
|
|
328 |
|
|
|
482 |
|
|
|
548 |
|
|
|
549 |
|
|
|
1,122 |
|
|
|
1,768 |
|
FDIC assessment expense |
|
|
1,945 |
|
|
|
1,810 |
|
|
|
1,500 |
|
|
|
1,475 |
|
|
|
1,275 |
|
|
|
5,255 |
|
|
|
4,040 |
|
Regulatory settlement charge |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,000 |
|
|
|
— |
|
|
|
5,000 |
|
Other real estate expense, net |
|
|
497 |
|
|
|
623 |
|
|
|
35 |
|
|
|
336 |
|
|
|
1,357 |
|
|
|
1,155 |
|
|
|
3,192 |
|
Other miscellaneous expense |
|
|
8,117 |
|
|
|
7,782 |
|
|
|
7,935 |
|
|
|
9,326 |
|
|
|
7,673 |
|
|
|
23,834 |
|
|
|
23,462 |
|
Total other expense |
|
$ |
14,729 |
|
|
$ |
14,611 |
|
|
$ |
14,341 |
|
|
$ |
14,906 |
|
|
$ |
19,876 |
|
|
$ |
43,681 |
|
|
$ |
49,389 |
|
Note 6 – 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, 2022
($ in thousands except per share data)
(unaudited)
Note 6 – Non-GAAP Financial Measures (continued)
|
|
|
|
Quarter Ended |
|
Nine Months Ended |
||||||||||||||||||||||||
|
|
|
|
9/30/2022 |
|
6/30/2022 |
|
3/31/2022 |
|
12/31/2021 |
|
9/30/2021 |
|
9/30/2022 |
|
9/30/2021 |
||||||||||||||
TANGIBLE EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
AVERAGE BALANCES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total shareholders' equity |
|
|
|
$ |
1,606,469 |
|
|
$ |
1,608,309 |
|
|
$ |
1,713,752 |
|
|
$ |
1,758,123 |
|
|
$ |
1,782,304 |
|
|
$ |
1,642,450 |
|
|
$ |
1,774,204 |
|
Less: Goodwill |
|
|
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,540 |
) |
Identifiable intangible assets |
|
|
|
|
(4,131 |
) |
|
|
(4,436 |
) |
|
|
(4,879 |
) |
|
|
(5,382 |
) |
|
|
(5,899 |
) |
|
|
(4,479 |
) |
|
|
(6,482 |
) |
Total average tangible equity |
|
|
|
$ |
1,218,101 |
|
|
$ |
1,219,636 |
|
|
$ |
1,324,636 |
|
|
$ |
1,368,504 |
|
|
$ |
1,392,168 |
|
|
$ |
1,253,734 |
|
|
$ |
1,383,182 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
PERIOD END BALANCES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total shareholders' equity |
|
|
|
$ |
1,508,945 |
|
|
$ |
1,586,696 |
|
|
$ |
1,631,382 |
|
|
$ |
1,741,311 |
|
|
$ |
1,768,947 |
|
|
|
|
|
|
|
||
Less: Goodwill |
|
|
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
|
|
|
|
||
Identifiable intangible assets |
|
|
|
|
(3,952 |
) |
|
|
(4,264 |
) |
|
|
(4,591 |
) |
|
|
(5,074 |
) |
|
|
(5,621 |
) |
|
|
|
|
|
|
||
Total tangible equity |
|
(a) |
|
$ |
1,120,756 |
|
|
$ |
1,198,195 |
|
|
$ |
1,242,554 |
|
|
$ |
1,352,000 |
|
|
$ |
1,379,089 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
TANGIBLE ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total assets |
|
|
|
$ |
17,190,634 |
|
|
$ |
16,951,510 |
|
|
$ |
17,441,551 |
|
|
$ |
17,595,636 |
|
|
$ |
17,364,644 |
|
|
|
|
|
|
|
||
Less: Goodwill |
|
|
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
|
|
|
|
||
Identifiable intangible assets |
|
|
|
|
(3,952 |
) |
|
|
(4,264 |
) |
|
|
(4,591 |
) |
|
|
(5,074 |
) |
|
|
(5,621 |
) |
|
|
|
|
|
|
||
Total tangible assets |
|
(b) |
|
$ |
16,802,445 |
|
|
$ |
16,563,009 |
|
|
$ |
17,052,723 |
|
|
$ |
17,206,325 |
|
|
$ |
16,974,786 |
|
|
|
|
|
|
|
||
Risk-weighted assets |
|
(c) |
|
$ |
13,748,819 |
|
|
$ |
13,076,981 |
|
|
$ |
12,691,545 |
|
|
$ |
12,623,630 |
|
|
$ |
12,324,254 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
NET INCOME ADJUSTED FOR INTANGIBLE AMORTIZATION |
|
|
|
|
|
|
|
|||||||||||||||||||||||
Net income |
|
|
|
$ |
42,455 |
|
|
$ |
34,284 |
|
|
$ |
29,211 |
|
|
$ |
26,222 |
|
|
$ |
21,200 |
|
|
$ |
105,950 |
|
|
$ |
121,143 |
|
Plus: Intangible amortization net of tax |
|
|
|
|
234 |
|
|
|
246 |
|
|
|
362 |
|
|
|
411 |
|
|
|
412 |
|
|
|
842 |
|
|
|
1,327 |
|
Net income adjusted for intangible amortization |
|
$ |
42,689 |
|
|
$ |
34,530 |
|
|
$ |
29,573 |
|
|
$ |
26,633 |
|
|
$ |
21,612 |
|
|
$ |
106,792 |
|
|
$ |
122,470 |
|
||
Period end common shares outstanding |
|
(d) |
|
|
60,953,864 |
|
|
|
61,201,123 |
|
|
|
61,463,392 |
|
|
|
61,648,679 |
|
|
|
62,461,832 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
TANGIBLE COMMON EQUITY MEASUREMENTS |
|
|
|
|
|
|
|
|||||||||||||||||||||||
Return on average tangible equity (1) |
|
|
|
|
13.90 |
% |
|
|
11.36 |
% |
|
|
9.05 |
% |
|
|
7.72 |
% |
|
|
6.16 |
% |
|
|
11.39 |
% |
|
|
11.84 |
% |
Tangible equity/tangible assets |
|
(a)/(b) |
|
|
6.67 |
% |
|
|
7.23 |
% |
|
|
7.29 |
% |
|
|
7.86 |
% |
|
|
8.12 |
% |
|
|
|
|
|
|
||
Tangible equity/risk-weighted assets |
|
(a)/(c) |
|
|
8.15 |
% |
|
|
9.16 |
% |
|
|
9.79 |
% |
|
|
10.71 |
% |
|
|
11.19 |
% |
|
|
|
|
|
|
||
Tangible book value |
|
(a)/(d)*1,000 |
|
$ |
18.39 |
|
|
$ |
19.58 |
|
|
$ |
20.22 |
|
|
$ |
21.93 |
|
|
$ |
22.08 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
COMMON EQUITY TIER 1 CAPITAL (CET1) |
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total shareholders' equity |
|
|
|
$ |
1,508,945 |
|
|
$ |
1,586,696 |
|
|
$ |
1,631,382 |
|
|
$ |
1,741,311 |
|
|
$ |
1,768,947 |
|
|
|
|
|
|
|
||
CECL transition adjustment |
|
|
|
|
19,500 |
|
|
|
19,500 |
|
|
|
19,500 |
|
|
|
26,000 |
|
|
|
26,419 |
|
|
|
|
|
|
|
||
AOCI-related adjustments |
|
|
|
|
306,412 |
|
|
|
207,142 |
|
|
|
148,656 |
|
|
|
32,560 |
|
|
|
19,080 |
|
|
|
|
|
|
|
||
CET1 adjustments and deductions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Goodwill net of associated deferred
|
|
|
(370,217 |
) |
|
|
(370,229 |
) |
|
|
(370,240 |
) |
|
|
(370,252 |
) |
|
|
(370,264 |
) |
|
|
|
|
|
|
||||
Other adjustments and deductions
|
|
|
(3,506 |
) |
|
|
(3,757 |
) |
|
|
(4,015 |
) |
|
|
(4,392 |
) |
|
|
(4,817 |
) |
|
|
|
|
|
|
||||
CET1 capital |
|
(e) |
|
|
1,461,134 |
|
|
|
1,439,352 |
|
|
|
1,425,283 |
|
|
|
1,425,227 |
|
|
|
1,439,365 |
|
|
|
|
|
|
|
||
Additional tier 1 capital instruments
|
|
|
60,000 |
|
|
|
60,000 |
|
|
|
60,000 |
|
|
|
60,000 |
|
|
|
60,000 |
|
|
|
|
|
|
|
||||
Tier 1 capital |
|
|
|
$ |
1,521,134 |
|
|
$ |
1,499,352 |
|
|
$ |
1,485,283 |
|
|
$ |
1,485,227 |
|
|
$ |
1,499,365 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Common equity tier 1 capital ratio |
|
(e)/(c) |
|
|
10.63 |
% |
|
|
11.01 |
% |
|
|
11.23 |
% |
|
|
11.29 |
% |
|
|
11.68 |
% |
|
|
|
|
|
|
(1) |
Calculation = ((net income 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, 2022
($ in thousands)
(unaudited)
Note 6 – 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 |
||||||||||||||||||||||||
|
|
9/30/2022 |
|
6/30/2022 |
|
3/31/2022 |
|
12/31/2021 |
|
9/30/2021 |
|
9/30/2022 |
|
9/30/2021 |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest income (GAAP) |
|
$ |
136,105 |
|
|
$ |
112,676 |
|
|
$ |
99,344 |
|
|
$ |
98,326 |
|
|
$ |
98,266 |
|
|
$ |
348,125 |
|
|
$ |
320,025 |
|
Noninterest income (GAAP) |
|
|
52,606 |
|
|
|
53,253 |
|
|
|
54,115 |
|
|
|
50,767 |
|
|
|
54,149 |
|
|
|
159,974 |
|
|
|
171,143 |
|
Pre-provision revenue |
(a) |
$ |
188,711 |
|
|
$ |
165,929 |
|
|
$ |
153,459 |
|
|
$ |
149,093 |
|
|
$ |
152,415 |
|
|
$ |
508,099 |
|
|
$ |
491,168 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Noninterest expense (GAAP) |
|
$ |
126,698 |
|
|
$ |
123,767 |
|
|
$ |
121,519 |
|
|
$ |
119,469 |
|
|
$ |
129,600 |
|
|
$ |
371,984 |
|
|
$ |
369,827 |
|
Less: Voluntary early retirement program |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,700 |
) |
|
|
— |
|
|
|
(5,700 |
) |
Regulatory settlement charge |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,000 |
) |
|
|
— |
|
|
|
(5,000 |
) |
Adjusted noninterest expense - PPNR (Non-GAAP) |
(b) |
$ |
126,698 |
|
|
$ |
123,767 |
|
|
$ |
121,519 |
|
|
$ |
119,469 |
|
|
$ |
118,900 |
|
|
$ |
371,984 |
|
|
$ |
359,127 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
PPNR (Non-GAAP) |
(a)-(b) |
$ |
62,013 |
|
|
$ |
42,162 |
|
|
$ |
31,940 |
|
|
$ |
29,624 |
|
|
$ |
33,515 |
|
|
$ |
136,115 |
|
|
$ |
132,041 |
|
The following table presents adjustments to net income 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 |
|
||||||||||||||||||||||||||||
|
|
9/30/2022 |
|
|
|
9/30/2021 |
|
|
|
9/30/2022 |
|
|
|
9/30/2021 |
|
||||||||||||||||||||
|
|
Amount |
|
|
Diluted
|
|
|
|
Amount |
|
|
Diluted
|
|
|
|
Amount |
|
|
Diluted
|
|
|
|
Amount |
|
|
Diluted
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income (GAAP) |
$ |
42,455 |
|
|
$ |
0.69 |
|
|
|
$ |
21,200 |
|
|
$ |
0.34 |
|
|
|
$ |
105,950 |
|
|
$ |
1.72 |
|
|
|
$ |
121,143 |
|
|
$ |
1.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Significant non-routine transactions (net of taxes): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Voluntary early retirement program |
|
|
— |
|
|
|
— |
|
|
|
|
4,275 |
|
|
|
0.07 |
|
|
|
|
— |
|
|
|
— |
|
|
|
|
4,275 |
|
|
|
0.07 |
|
Regulatory settlement charge
|
|
|
— |
|
|
|
— |
|
|
|
|
5,000 |
|
|
|
0.08 |
|
|
|
|
— |
|
|
|
— |
|
|
|
|
5,000 |
|
|
|
0.08 |
|
Net income adjusted for significant non-routine
|
$ |
42,455 |
|
|
$ |
0.69 |
|
|
|
$ |
30,475 |
|
|
$ |
0.49 |
|
|
|
$ |
105,950 |
|
|
$ |
1.72 |
|
|
|
$ |
130,418 |
|
|
$ |
2.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Reported
|
|
|
Adjusted
|
|
|
|
Reported
|
|
|
Adjusted
|
|
|
|
Reported
|
|
|
Adjusted
|
|
|
|
Reported
|
|
|
Adjusted
|
|
||||||||
Return on average equity |
|
|
10.48 |
% |
|
n/a |
|
|
|
|
4.72 |
% |
|
|
6.77 |
% |
|
|
|
8.62 |
% |
|
n/a |
|
|
|
|
9.13 |
% |
|
|
9.82 |
% |
||
Return on average tangible equity |
|
|
13.90 |
% |
|
n/a |
|
|
|
|
6.16 |
% |
|
|
8.77 |
% |
|
|
|
11.39 |
% |
|
n/a |
|
|
|
|
11.84 |
% |
|
|
12.72 |
% |
||
Return on average assets |
|
|
0.98 |
% |
|
n/a |
|
|
|
|
0.49 |
% |
|
|
0.71 |
% |
|
|
|
0.81 |
% |
|
n/a |
|
|
|
|
0.96 |
% |
|
|
1.03 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
n/a - not applicable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TRUSTMARK CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIALS
September 30, 2022
($ in thousands)
(unaudited)
The following table presents Trustmark’s calculation of its efficiency ratio for the periods presented:
|
|
Quarter Ended |
|
Nine Months Ended |
||||||||||||||||||||||||
|
|
9/30/2022 |
|
6/30/2022 |
|
3/31/2022 |
|
12/31/2021 |
|
9/30/2021 |
|
9/30/2022 |
|
9/30/2021 |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total noninterest expense (GAAP) |
|
$ |
126,698 |
|
|
$ |
123,767 |
|
|
$ |
121,519 |
|
|
$ |
119,469 |
|
|
$ |
129,600 |
|
|
$ |
371,984 |
|
|
$ |
369,827 |
|
Less: Other real estate expense, net |
|
(497 |
) |
|
|
(623 |
) |
|
|
(35 |
) |
|
|
(336 |
) |
|
|
(1,357 |
) |
|
|
(1,155 |
) |
|
|
(3,192 |
) |
|
Amortization of intangibles |
|
(312 |
) |
|
|
(328 |
) |
|
|
(482 |
) |
|
|
(548 |
) |
|
|
(549 |
) |
|
|
(1,122 |
) |
|
|
(1,768 |
) |
|
Charitable contributions resulting in
|
|
(375 |
) |
|
|
(375 |
) |
|
|
(375 |
) |
|
|
(391 |
) |
|
|
(350 |
) |
|
|
(1,125 |
) |
|
|
(1,055 |
) |
|
Voluntary early retirement program |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,700 |
) |
|
|
— |
|
|
|
(5,700 |
) |
|
Regulatory settlement charge |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,000 |
) |
|
|
— |
|
|
|
(5,000 |
) |
Adjusted noninterest expense (Non-GAAP) |
(c) |
$ |
125,514 |
|
|
$ |
122,441 |
|
|
$ |
120,627 |
|
|
$ |
118,194 |
|
|
$ |
116,644 |
|
|
$ |
368,582 |
|
|
$ |
353,112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest income (GAAP) |
|
$ |
136,105 |
|
|
$ |
112,676 |
|
|
$ |
99,344 |
|
|
$ |
98,326 |
|
|
$ |
98,266 |
|
|
$ |
348,125 |
|
|
$ |
320,025 |
|
Add:Tax equivalent adjustment |
|
|
2,975 |
|
|
|
2,916 |
|
|
|
3,003 |
|
|
|
2,906 |
|
|
|
2,947 |
|
|
|
8,894 |
|
|
|
8,798 |
|
Net interest income-FTE (Non-GAAP) |
(a) |
$ |
139,080 |
|
|
$ |
115,592 |
|
|
$ |
102,347 |
|
|
$ |
101,232 |
|
|
$ |
101,213 |
|
|
$ |
357,019 |
|
|
$ |
328,823 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Noninterest income (GAAP) |
|
$ |
52,606 |
|
|
$ |
53,253 |
|
|
$ |
54,115 |
|
|
$ |
50,767 |
|
|
$ |
54,149 |
|
|
$ |
159,974 |
|
|
$ |
171,143 |
|
Add:Partnership amortization for tax credit purposes |
|
1,531 |
|
|
|
1,475 |
|
|
|
1,336 |
|
|
|
2,455 |
|
|
|
2,045 |
|
|
|
4,342 |
|
|
|
5,556 |
|
|
Adjusted noninterest income (Non-GAAP) |
(b) |
$ |
54,137 |
|
|
$ |
54,728 |
|
|
$ |
55,451 |
|
|
$ |
53,222 |
|
|
$ |
56,194 |
|
|
$ |
164,316 |
|
|
$ |
176,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted revenue (Non-GAAP) |
(a)+(b) |
$ |
193,217 |
|
|
$ |
170,320 |
|
|
$ |
157,798 |
|
|
$ |
154,454 |
|
|
$ |
157,407 |
|
|
$ |
521,335 |
|
|
$ |
505,522 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Efficiency ratio (Non-GAAP) |
(c)/((a)+(b)) |
64.96 |
% |
71.89 |
% |
76.44 |
% |
76.52 |
% |
74.10 |
% |
70.70 |
% |
69.85 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20221025005326/en/
Contacts
Trustmark Investor Contacts:
Thomas C. Owens
Treasurer and Principal Financial Officer
601-208-7853
F. Joseph Rein, Jr.
Senior Vice President
601-208-6898
Trustmark Media Contact:
Melanie A. Morgan
Senior Vice President
601-208-2979