Performance Reflects Continued Balance Sheet Growth, Strong Credit Quality and Disciplined Expense Management
Trustmark Corporation (NASDAQGS: TRMK) reported net income of $21.2 million in the third quarter of 2021, representing diluted earnings per share of $0.34. Third quarter results include costs of a previously announced voluntary early retirement program, which reduced net income by $4.3 million, or approximately $0.07 per diluted share. Results for the quarter also include a previously disclosed charge to resolve allegations by regulatory authorities regarding fair lending matters, which reduced net income by $5.0 million, or approximately $0.08 per diluted share. Trustmark’s Board of Directors declared a quarterly cash dividend of $0.23 per share payable December 15, 2021, to shareholders of record on December 1, 2021.
This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20211026006141/en/
Printer friendly version of earnings release with consolidated financial statements and notes: https://www.businesswire.com/news/home/52515085/en
Third Quarter Highlights
- Voluntary early retirement program resulted in one-time, pre-tax charge of $5.7 million in the third quarter; expected pre-tax savings of approximately $1.3 million for the remainder of 2021 and $4.3 million in 2022
- Loans held for investment (HFI) increased $22.0 million, reflecting accelerated payoffs during the quarter while deposits expanded $290.8 million compared to the prior quarter
- Investment securities increased $470.8 million in the third quarter as excess liquidity was deployed
- Provision for credit losses, net totaled a negative $3.5 million, reflecting improved credit loss expectations
- Adjusted noninterest expense totaled $116.6 million, up 0.3% linked-quarter; please refer to the Consolidated Financial Information, Note 10 – Non-GAAP Financial Measures
Duane A. Dewey, President and CEO, stated, “We made significant progress across the organization in the third quarter as reflected by continued balance sheet growth, strong credit quality, and disciplined expense management. Our associates are focused on expanding customer relationships, which is reflected in the solid performance of our banking, insurance, and wealth management businesses.
“Our third quarter results were impacted by our previously announced settlement with regulatory authorities to resolve fair lending allegations in our Memphis, Tennessee market. We entered into these settlements to avoid the distraction of protracted litigation and because we share the common goals of breaking down barriers to home financing and exploring innovative ways to help residents of underserved areas achieve the dream of homeownership. Our quarterly results also reflect the costs associated with our voluntary early retirement program, which was accepted by 98 associates, or 3.6% of our workforce. As you may recall, we also had a voluntary early retirement program in the first quarter of 2020 in which 107 associates, or 3.8% of the workforce at that time, elected to participate. Collectively, these programs have provided additional opportunities to redesign workflows and restructure the organization to leverage investments in technology and improve efficiency.”
Balance Sheet Management
- Loans HFI totaled $10.2 billion, up 0.2% from the prior quarter and 3.3% year-over-year
- Investment securities totaled $3.5 billion, up 15.8% from the prior quarter and 36.2% year-over-year
- Noninterest-bearing deposits increased $540.9 million, or 12.2% linked-quarter
- Maintained strong capital position with CET1 ratio of 11.68% and total risk-based capital ratio of 14.01%
Loans HFI totaled $10.2 billion at September 30, 2021, reflecting an increase of $22.0 million, or 0.2%, linked-quarter and $327.2 million, or 3.3%, year-over-year. The linked-quarter growth primarily reflects increases in loans secured by nonfarm, nonresidential properties and 1-4 family mortgage loans, which were largely offset by declines in construction loans, other real estate secured loans, and municipal loans. Trustmark’s loan portfolio remains well-diversified by loan type and geography.
Deposits totaled $14.9 billion at September 30, 2021, up $290.8 million, or 2.0%, from the prior quarter and $1.7 billion, or 12.9%, year-over-year. Trustmark continues to maintain a strong liquidity position as loans HFI represented 68.2% of total deposits at September 30, 2021. Noninterest-bearing deposits represented 33.4% of total deposits at the end of the third quarter. Interest-bearing deposit costs totaled 0.14% in the third quarter, a decrease of 5 basis points from the prior quarter. The total cost of interest-bearing liabilities was 0.21% in the third quarter of 2021, a decrease of 4 basis points from the prior quarter.
During the third quarter, Trustmark repurchased $9.7 million, or approximately 319 thousand of its common shares. During the nine months ended September 30, 2021, Trustmark repurchased $34.6 million, or approximately 1.1 million of its common shares. At September 30, 2021, Trustmark had $65.4 million in remaining authority under its existing stock repurchase program, which expires on December 31, 2021. 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, 2021,Trustmark’s tangible equity-to-tangible assets ratio was 8.12% while its total risk-based capital ratio was 14.01%.
Credit Quality
- Allowance for credit losses (ACL) represented 520.77% of nonaccrual loans, excluding individually evaluated loans at September 30, 2021
- Recoveries exceeded charge-offs by $2.5 million in the third quarter
- Loans remaining under a COVID-19 related concession represented approximately 20 basis points of loans HFI at September 30, 2021
Nonaccrual loans totaled $66.2 million at September 30, 2021, up $14.8 million from the prior quarter and up $12.4 million year-over-year. Other real estate totaled $6.2 million, reflecting a $3.2 million decrease from the prior quarter and a decline of $10.0 million year-over-year. Collectively, nonperforming assets totaled $72.5 million at September 30, 2021, reflecting a linked-quarter increase of $11.6 million and year-over-year increase of $2.3 million.
The provision for credit losses for loans HFI was a negative $2.5 million in the third quarter. Negative provisioning was primarily due to improvements in credit quality and the economic forecasts. The provision for credit losses for off-balance sheet credit exposures was a negative $1.0 million in the third quarter and was primarily driven by decreases in the total reserve rates applied to the unfunded portion of the loan portfolio. Collectively, the provision for credit losses totaled a negative $3.5 million in the third quarter compared to an expense of $537 thousand in the prior quarter and a negative $1.2 million in the third quarter of 2020.
Allocation of Trustmark’s $104.1 million allowance for credit losses on loans HFI represented 1.05% of commercial loans and 0.91% of consumer and home mortgage loans, resulting in an allowance to total loans HFI of 1.02% at September 30, 2021. Management believes the level of the ACL is commensurate with the credit losses currently expected in the loan portfolio.
Revenue Generation
- Excluding Paycheck Protection Program (PPP) interest and fees, net interest income (FTE) increased $2.9 million, or 2.9%, linked-quarter
- Noninterest income totaled $54.1 million, representing 35.5% of total revenue in the third quarter
- Mortgage banking revenue totaled $14.0 million on production of $708.8 million in the third quarter
- Service charges on deposit accounts increased $1.3 million, or 17.0%, linked quarter
Revenue in the third quarter totaled $152.4 million, a decrease of $23.4 million, or 13.3%, from the prior quarter. During the third quarter, mortgage banking revenue declined $3.3 million while second quarter results included $18.6 million of PPP loan origination fees attributable to the sale of PPP loans.
Net interest income (FTE) in the third quarter totaled $101.2 million, resulting in a net interest margin of 2.57%. The net interest margin, excluding PPP loans and Federal Reserve Bank balance, totaled 2.90% during the third quarter, a decrease of 4 basis points when compared to the prior quarter. Continued low interest rates decreased the yield on the loans HFI and held for sale portfolio as well as the securities portfolio and were partially offset by lower costs of interest-bearing deposits.
Noninterest income in the third quarter totaled $54.1 million, a decrease of $2.3 million from the prior quarter and $19.6 million year-over-year. The linked-quarter and year-over-year changes are principally attributable to lower mortgage banking revenue. Mortgage loan production in the third quarter totaled $708.8 million, down 3.8% from the prior quarter and 20.0% year-over-year. Mortgage banking revenue totaled $14.0 million in the third quarter, a decrease of $3.3 million from the prior quarter and $22.4 million year-over-year. The linked-quarter decline is attributable to reduced spreads which resulted in lower net gains on sales of mortgage loans in the secondary market as well as reduced net hedge ineffectiveness.
Wealth management revenue totaled $9.1 million in the third quarter, an increase of $125 thousand, or 1.4%, from the prior quarter and $1.4 million, or 18.1%, year-over-year. The growth is attributable to increased trust and investment and brokerage business. Insurance revenue totaled $12.1 million in the third quarter, relatively unchanged from the prior quarter and up $571 thousand, or 4.9%, year-over-year due in part to increased property and casualty commissions. Service charges on deposit accounts increased $1.3 million, or 17.0%, from the prior quarter and $1.3 million, or 17.6%, year-over-year. Bank card and other fees increased $248 thousand from the prior quarter and decreased $294 thousand year-over-year. The linked-quarter and year-over-year changes are attributable to the level of customer derivative revenue.
Noninterest Expense
- Noninterest expense totaled $129.6 million in the third quarter and included $5.7 million in one-time expenses related to a voluntary early retirement program and $5.0 million regulatory settlement expenses
- Adjusted noninterest expense, which excludes amortization of intangibles, ORE expenses, charitable contributions resulting in state tax credits, costs associated with the voluntary early retirement program and regulatory charges, totaled $116.6 million in the third quarter, an increase of 0.3% from the prior quarter and 1.8% year-over-year; please refer to the Consolidated Financial Information, Note 10 – Non-GAAP Financial Measures
Trustmark continued proactive measures to manage noninterest expense. During the third quarter, Trustmark completed a voluntary early retirement program. Of those eligible for the program, 98 associates, or 3.6% of the workforce, elected early retirement. A one-time, pre-tax charge of $5.7 million related to this program was incurred during the third quarter, reflecting $5.6 million in salaries and employee benefits expense and $89 thousand in other expense. The result of this program is expected to result in pre-tax savings of approximately $1.3 million in the fourth quarter of 2021 and $4.3 million in 2022.
Adjusted noninterest expense in the third quarter was $116.6 million, up $384 thousand, or 0.3%, from the prior quarter and $2.0 million, or 1.8%, year-over-year. Salaries and employee benefits expense increased $4.5 million linked-quarter; excluding the $5.6 million in charges related to the voluntary early retirement program, salary and employee benefits expense declined $1.1 million linked-quarter. Total other expense increased $5.4 million linked-quarter principally due to regulatory settlement expenses.
“Looking forward, Trustmark will continue to focus upon efficiency, growth, and innovation opportunities. We continue to redesign workflows and restructure the organization to leverage investments in technology, enhance the customer experience, and improve efficiency. We are focused on providing the services and advice our customers have come to expect while building long-term value for our shareholders,” said Dewey.
Additional Information
As previously announced, Trustmark will conduct a conference call with analysts on Wednesday, October 27, 2021 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 10, 2021, in archived format at the same web address or by calling (877) 344-7529, passcode 10160480.
Trustmark is a financial services company providing banking and financial solutions through 180 offices in Alabama, Florida, 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 and our customers, 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 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, 2021 | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||
Linked Quarter | Year over Year | ||||||||||||||||||||||||
QUARTERLY AVERAGE BALANCES | 9/30/2021 | 6/30/2021 | 9/30/2020 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
Securities AFS-taxable | $ |
2,686,765 |
|
$ |
2,339,662 |
|
$ |
1,857,050 |
|
$ |
347,103 |
|
14.8 |
% |
$ |
829,715 |
|
44.7 |
% |
||||||
Securities AFS-nontaxable |
|
5,159 |
|
|
5,174 |
|
|
5,973 |
|
|
(15 |
) |
-0.3 |
% |
|
(814 |
) |
-13.6 |
% |
||||||
Securities HTM-taxable |
|
401,685 |
|
|
441,688 |
|
|
608,585 |
|
|
(40,003 |
) |
-9.1 |
% |
|
(206,900 |
) |
-34.0 |
% |
||||||
Securities HTM-nontaxable |
|
8,641 |
|
|
10,958 |
|
|
25,508 |
|
|
(2,317 |
) |
-21.1 |
% |
|
(16,867 |
) |
-66.1 |
% |
||||||
Total securities |
|
3,102,250 |
|
|
2,797,482 |
|
|
2,497,116 |
|
|
304,768 |
|
10.9 |
% |
|
605,134 |
|
24.2 |
% |
||||||
Paycheck protection program loans (PPP) |
|
122,176 |
|
|
648,222 |
|
|
941,456 |
|
|
(526,046 |
) |
-81.2 |
% |
|
(819,280 |
) |
-87.0 |
% |
||||||
Loans (includes loans held for sale) |
|
10,389,826 |
|
|
10,315,927 |
|
|
10,162,379 |
|
|
73,899 |
|
0.7 |
% |
|
227,447 |
|
2.2 |
% |
||||||
Fed funds sold and reverse repurchases |
|
69 |
|
|
55 |
|
|
301 |
|
|
14 |
|
25.5 |
% |
|
(232 |
) |
-77.1 |
% |
||||||
Other earning assets |
|
2,038,515 |
|
|
1,750,385 |
|
|
722,917 |
|
|
288,130 |
|
16.5 |
% |
|
1,315,598 |
|
n/m |
|
||||||
Total earning assets |
|
15,652,836 |
|
|
15,512,071 |
|
|
14,324,169 |
|
|
140,765 |
|
0.9 |
% |
|
1,328,667 |
|
9.3 |
% |
||||||
Allowance for credit losses (ACL), loans held for investment (LHFI) |
|
(104,857 |
) |
|
(112,346 |
) |
|
(121,842 |
) |
|
7,489 |
|
-6.7 |
% |
|
16,985 |
|
13.9 |
% |
||||||
Other assets |
|
1,602,611 |
|
|
1,622,388 |
|
|
1,564,825 |
|
|
(19,777 |
) |
-1.2 |
% |
|
37,786 |
|
2.4 |
% |
||||||
Total assets | $ |
17,150,590 |
|
$ |
17,022,113 |
|
$ |
15,767,152 |
|
$ |
128,477 |
|
0.8 |
% |
$ |
1,383,438 |
|
8.8 |
% |
||||||
Interest-bearing demand deposits | $ |
4,224,717 |
|
$ |
4,056,910 |
|
$ |
3,669,249 |
|
$ |
167,807 |
|
4.1 |
% |
$ |
555,468 |
|
15.1 |
% |
||||||
Savings deposits |
|
4,617,683 |
|
|
4,627,180 |
|
|
4,416,046 |
|
|
(9,497 |
) |
-0.2 |
% |
|
201,637 |
|
4.6 |
% |
||||||
Time deposits |
|
1,258,829 |
|
|
1,301,896 |
|
|
1,507,348 |
|
|
(43,067 |
) |
-3.3 |
% |
|
(248,519 |
) |
-16.5 |
% |
||||||
Total interest-bearing deposits |
|
10,101,229 |
|
|
9,985,986 |
|
|
9,592,643 |
|
|
115,243 |
|
1.2 |
% |
|
508,586 |
|
5.3 |
% |
||||||
Fed funds purchased and repurchases |
|
147,635 |
|
|
174,620 |
|
|
84,077 |
|
|
(26,985 |
) |
-15.5 |
% |
|
63,558 |
|
75.6 |
% |
||||||
Other borrowings |
|
109,735 |
|
|
132,199 |
|
|
167,262 |
|
|
(22,464 |
) |
-17.0 |
% |
|
(57,527 |
) |
-34.4 |
% |
||||||
Subordinated notes |
|
122,951 |
|
|
122,897 |
|
|
— |
|
|
54 |
|
0.0 |
% |
|
122,951 |
|
n/m |
|
||||||
Junior subordinated debt securities |
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
— |
|
0.0 |
% |
|
— |
|
0.0 |
% |
||||||
Total interest-bearing liabilities |
|
10,543,406 |
|
|
10,477,558 |
|
|
9,905,838 |
|
|
65,848 |
|
0.6 |
% |
|
637,568 |
|
6.4 |
% |
||||||
Noninterest-bearing deposits |
|
4,566,924 |
|
|
4,512,268 |
|
|
3,921,867 |
|
|
54,656 |
|
1.2 |
% |
|
645,057 |
|
16.4 |
% |
||||||
Other liabilities |
|
257,956 |
|
|
251,582 |
|
|
244,544 |
|
|
6,374 |
|
2.5 |
% |
|
13,412 |
|
5.5 |
% |
||||||
Total liabilities |
|
15,368,286 |
|
|
15,241,408 |
|
|
14,072,249 |
|
|
126,878 |
|
0.8 |
% |
|
1,296,037 |
|
9.2 |
% |
||||||
Shareholders' equity |
|
1,782,304 |
|
|
1,780,705 |
|
|
1,694,903 |
|
|
1,599 |
|
0.1 |
% |
|
87,401 |
|
5.2 |
% |
||||||
Total liabilities and equity | $ |
17,150,590 |
|
$ |
17,022,113 |
|
$ |
15,767,152 |
|
$ |
128,477 |
|
0.8 |
% |
$ |
1,383,438 |
|
8.8 |
% |
||||||
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, 2021 | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||
Linked Quarter | Year over Year | ||||||||||||||||||||||||
PERIOD END BALANCES | 9/30/2021 | 6/30/2021 | 9/30/2020 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
Cash and due from banks | $ |
2,175,058 |
|
$ |
2,267,224 |
|
$ |
564,588 |
|
$ |
(92,166 |
) |
-4.1 |
% |
$ |
1,610,470 |
|
n/m |
|
||||||
Fed funds sold and reverse repurchases |
|
— |
|
|
— |
|
|
50 |
|
|
— |
|
n/m |
|
|
(50 |
) |
-100.0 |
% |
||||||
Securities available for sale |
|
3,057,605 |
|
|
2,548,739 |
|
|
1,922,728 |
|
|
508,866 |
|
20.0 |
% |
|
1,134,877 |
|
59.0 |
% |
||||||
Securities held to maturity |
|
394,905 |
|
|
433,012 |
|
|
611,280 |
|
|
(38,107 |
) |
-8.8 |
% |
|
(216,375 |
) |
-35.4 |
% |
||||||
PPP loans |
|
46,486 |
|
|
166,119 |
|
|
944,270 |
|
|
(119,633 |
) |
-72.0 |
% |
|
(897,784 |
) |
-95.1 |
% |
||||||
Loans held for sale (LHFS) |
|
335,339 |
|
|
332,132 |
|
|
485,103 |
|
|
3,207 |
|
1.0 |
% |
|
(149,764 |
) |
-30.9 |
% |
||||||
Loans held for investment (LHFI) |
|
10,174,899 |
|
|
10,152,869 |
|
|
9,847,728 |
|
|
22,030 |
|
0.2 |
% |
|
327,171 |
|
3.3 |
% |
||||||
ACL LHFI |
|
(104,073 |
) |
|
(104,032 |
) |
|
(122,010 |
) |
|
(41 |
) |
0.0 |
% |
|
17,937 |
|
14.7 |
% |
||||||
Net LHFI |
|
10,070,826 |
|
|
10,048,837 |
|
|
9,725,718 |
|
|
21,989 |
|
0.2 |
% |
|
345,108 |
|
3.5 |
% |
||||||
Premises and equipment, net |
|
201,937 |
|
|
200,970 |
|
|
192,722 |
|
|
967 |
|
0.5 |
% |
|
9,215 |
|
4.8 |
% |
||||||
Mortgage servicing rights |
|
84,101 |
|
|
80,764 |
|
|
61,613 |
|
|
3,337 |
|
4.1 |
% |
|
22,488 |
|
36.5 |
% |
||||||
Goodwill |
|
384,237 |
|
|
384,237 |
|
|
385,270 |
|
|
— |
|
0.0 |
% |
|
(1,033 |
) |
-0.3 |
% |
||||||
Identifiable intangible assets |
|
5,621 |
|
|
6,170 |
|
|
8,142 |
|
|
(549 |
) |
-8.9 |
% |
|
(2,521 |
) |
-31.0 |
% |
||||||
Other real estate |
|
6,213 |
|
|
9,439 |
|
|
16,248 |
|
|
(3,226 |
) |
-34.2 |
% |
|
(10,035 |
) |
-61.8 |
% |
||||||
Operating lease right-of-use assets |
|
34,689 |
|
|
33,201 |
|
|
30,508 |
|
|
1,488 |
|
4.5 |
% |
|
4,181 |
|
13.7 |
% |
||||||
Other assets |
|
567,627 |
|
|
587,288 |
|
|
609,922 |
|
|
(19,661 |
) |
-3.3 |
% |
|
(42,295 |
) |
-6.9 |
% |
||||||
Total assets | $ |
17,364,644 |
|
$ |
17,098,132 |
|
$ |
15,558,162 |
|
$ |
266,512 |
|
1.6 |
% |
$ |
1,806,482 |
|
11.6 |
% |
||||||
Deposits: | |||||||||||||||||||||||||
Noninterest-bearing | $ |
4,987,885 |
|
$ |
4,446,991 |
|
$ |
3,964,023 |
|
$ |
540,894 |
|
12.2 |
% |
$ |
1,023,862 |
|
25.8 |
% |
||||||
Interest-bearing |
|
9,934,954 |
|
|
10,185,093 |
|
|
9,258,390 |
|
|
(250,139 |
) |
-2.5 |
% |
|
676,564 |
|
7.3 |
% |
||||||
Total deposits |
|
14,922,839 |
|
|
14,632,084 |
|
|
13,222,413 |
|
|
290,755 |
|
2.0 |
% |
|
1,700,426 |
|
12.9 |
% |
||||||
Fed funds purchased and repurchases |
|
146,417 |
|
|
157,176 |
|
|
153,834 |
|
|
(10,759 |
) |
-6.8 |
% |
|
(7,417 |
) |
-4.8 |
% |
||||||
Other borrowings |
|
94,889 |
|
|
117,223 |
|
|
178,599 |
|
|
(22,334 |
) |
-19.1 |
% |
|
(83,710 |
) |
-46.9 |
% |
||||||
Subordinated notes |
|
122,987 |
|
|
122,932 |
|
|
— |
|
|
55 |
|
0.0 |
% |
|
122,987 |
|
n/m |
|
||||||
Junior subordinated debt securities |
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
— |
|
0.0 |
% |
|
— |
|
0.0 |
% |
||||||
ACL on off-balance sheet credit exposures |
|
32,684 |
|
|
33,733 |
|
|
39,659 |
|
|
(1,049 |
) |
-3.1 |
% |
|
(6,975 |
) |
-17.6 |
% |
||||||
Operating lease liabilities |
|
36,531 |
|
|
34,959 |
|
|
31,838 |
|
|
1,572 |
|
4.5 |
% |
|
4,693 |
|
14.7 |
% |
||||||
Other liabilities |
|
177,494 |
|
|
158,860 |
|
|
159,922 |
|
|
18,634 |
|
11.7 |
% |
|
17,572 |
|
11.0 |
% |
||||||
Total liabilities |
|
15,595,697 |
|
|
15,318,823 |
|
|
13,848,121 |
|
|
276,874 |
|
1.8 |
% |
|
1,747,576 |
|
12.6 |
% |
||||||
Common stock |
|
13,014 |
|
|
13,079 |
|
|
13,215 |
|
|
(65 |
) |
-0.5 |
% |
|
(201 |
) |
-1.5 |
% |
||||||
Capital surplus |
|
201,837 |
|
|
210,420 |
|
|
231,836 |
|
|
(8,583 |
) |
-4.1 |
% |
|
(29,999 |
) |
-12.9 |
% |
||||||
Retained earnings |
|
1,573,176 |
|
|
1,566,451 |
|
|
1,459,306 |
|
|
6,725 |
|
0.4 |
% |
|
113,870 |
|
7.8 |
% |
||||||
Accumulated other comprehensive income (loss), net of tax |
|
(19,080 |
) |
|
(10,641 |
) |
|
5,684 |
|
|
(8,439 |
) |
-79.3 |
% |
|
(24,764 |
) |
n/m |
|
||||||
Total shareholders' equity |
|
1,768,947 |
|
|
1,779,309 |
|
|
1,710,041 |
|
|
(10,362 |
) |
-0.6 |
% |
|
58,906 |
|
3.4 |
% |
||||||
Total liabilities and equity | $ |
17,364,644 |
|
$ |
17,098,132 |
|
$ |
15,558,162 |
|
$ |
266,512 |
|
1.6 |
% |
$ |
1,806,482 |
|
11.6 |
% |
||||||
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, 2021 | |||||||||||||||||||||||||
($ in thousands except per share data) | |||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||
Quarter Ended | Linked Quarter | Year over Year | |||||||||||||||||||||||
INCOME STATEMENTS | 9/30/2021 | 6/30/2021 | 9/30/2020 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
Interest and fees on LHFS & LHFI-FTE | $ |
94,101 |
|
$ |
93,698 |
|
$ |
97,429 |
|
$ |
403 |
|
0.4 |
% |
$ |
(3,328 |
) |
-3.4 |
% |
||||||
Interest and fees on PPP loans |
|
1,533 |
|
|
25,555 |
|
|
6,729 |
|
|
(24,022 |
) |
-94.0 |
% |
|
(5,196 |
) |
-77.2 |
% |
||||||
Interest on securities-taxable |
|
9,973 |
|
|
8,991 |
|
|
12,542 |
|
|
982 |
|
10.9 |
% |
|
(2,569 |
) |
-20.5 |
% |
||||||
Interest on securities-tax exempt-FTE |
|
132 |
|
|
149 |
|
|
301 |
|
|
(17 |
) |
-11.4 |
% |
|
(169 |
) |
-56.1 |
% |
||||||
Interest on fed funds sold and reverse repurchases |
|
— |
|
|
— |
|
|
1 |
|
|
— |
|
n/m |
|
|
(1 |
) |
-100.0 |
% |
||||||
Other interest income |
|
949 |
|
|
489 |
|
|
331 |
|
|
460 |
|
94.1 |
% |
|
618 |
|
n/m |
|
||||||
Total interest income-FTE |
|
106,688 |
|
|
128,882 |
|
|
117,333 |
|
|
(22,194 |
) |
-17.2 |
% |
|
(10,645 |
) |
-9.1 |
% |
||||||
Interest on deposits |
|
3,691 |
|
|
4,630 |
|
|
7,437 |
|
|
(939 |
) |
-20.3 |
% |
|
(3,746 |
) |
-50.4 |
% |
||||||
Interest on fed funds purchased and repurchases |
|
51 |
|
|
59 |
|
|
32 |
|
|
(8 |
) |
-13.6 |
% |
|
19 |
|
59.4 |
% |
||||||
Other interest expense |
|
1,733 |
|
|
1,813 |
|
|
688 |
|
|
(80 |
) |
-4.4 |
% |
|
1,045 |
|
n/m |
|
||||||
Total interest expense |
|
5,475 |
|
|
6,502 |
|
|
8,157 |
|
|
(1,027 |
) |
-15.8 |
% |
|
(2,682 |
) |
-32.9 |
% |
||||||
Net interest income-FTE |
|
101,213 |
|
|
122,380 |
|
|
109,176 |
|
|
(21,167 |
) |
-17.3 |
% |
|
(7,963 |
) |
-7.3 |
% |
||||||
Provision for credit losses, LHFI |
|
(2,492 |
) |
|
(3,991 |
) |
|
1,760 |
|
|
1,499 |
|
37.6 |
% |
|
(4,252 |
) |
n/m |
|
||||||
Provision for credit losses, off-balance sheet credit exposures (1) |
|
(1,049 |
) |
|
4,528 |
|
|
(3,004 |
) |
|
(5,577 |
) |
n/m |
|
|
1,955 |
|
65.1 |
% |
||||||
Net interest income after provision-FTE |
|
104,754 |
|
|
121,843 |
|
|
110,420 |
|
|
(17,089 |
) |
-14.0 |
% |
|
(5,666 |
) |
-5.1 |
% |
||||||
Service charges on deposit accounts |
|
8,911 |
|
|
7,613 |
|
|
7,577 |
|
|
1,298 |
|
17.0 |
% |
|
1,334 |
|
17.6 |
% |
||||||
Bank card and other fees |
|
8,549 |
|
|
8,301 |
|
|
8,843 |
|
|
248 |
|
3.0 |
% |
|
(294 |
) |
-3.3 |
% |
||||||
Mortgage banking, net |
|
14,004 |
|
|
17,333 |
|
|
36,439 |
|
|
(3,329 |
) |
-19.2 |
% |
|
(22,435 |
) |
-61.6 |
% |
||||||
Insurance commissions |
|
12,133 |
|
|
12,217 |
|
|
11,562 |
|
|
(84 |
) |
-0.7 |
% |
|
571 |
|
4.9 |
% |
||||||
Wealth management |
|
9,071 |
|
|
8,946 |
|
|
7,679 |
|
|
125 |
|
1.4 |
% |
|
1,392 |
|
18.1 |
% |
||||||
Other, net |
|
1,481 |
|
|
2,001 |
|
|
1,601 |
|
|
(520 |
) |
-26.0 |
% |
|
(120 |
) |
-7.5 |
% |
||||||
Total noninterest income |
|
54,149 |
|
|
56,411 |
|
|
73,701 |
|
|
(2,262 |
) |
-4.0 |
% |
|
(19,552 |
) |
-26.5 |
% |
||||||
Salaries and employee benefits |
|
74,623 |
|
|
70,115 |
|
|
67,342 |
|
|
4,508 |
|
6.4 |
% |
|
7,281 |
|
10.8 |
% |
||||||
Services and fees |
|
22,306 |
|
|
21,769 |
|
|
20,992 |
|
|
537 |
|
2.5 |
% |
|
1,314 |
|
6.3 |
% |
||||||
Net occupancy-premises |
|
6,854 |
|
|
6,578 |
|
|
7,000 |
|
|
276 |
|
4.2 |
% |
|
(146 |
) |
-2.1 |
% |
||||||
Equipment expense |
|
5,941 |
|
|
5,567 |
|
|
5,828 |
|
|
374 |
|
6.7 |
% |
|
113 |
|
1.9 |
% |
||||||
Other real estate expense, net |
|
1,357 |
|
|
1,511 |
|
|
1,203 |
|
|
(154 |
) |
-10.2 |
% |
|
154 |
|
12.8 |
% |
||||||
Other expense |
|
18,519 |
|
|
13,139 |
|
|
14,598 |
|
|
5,380 |
|
40.9 |
% |
|
3,921 |
|
26.9 |
% |
||||||
Total noninterest expense |
|
129,600 |
|
|
118,679 |
|
|
116,963 |
|
|
10,921 |
|
9.2 |
% |
|
12,637 |
|
10.8 |
% |
||||||
Income before income taxes and tax eq adj |
|
29,303 |
|
|
59,575 |
|
|
67,158 |
|
|
(30,272 |
) |
-50.8 |
% |
|
(37,855 |
) |
-56.4 |
% |
||||||
Tax equivalent adjustment |
|
2,947 |
|
|
2,957 |
|
|
2,969 |
|
|
(10 |
) |
-0.3 |
% |
|
(22 |
) |
-0.7 |
% |
||||||
Income before income taxes |
|
26,356 |
|
|
56,618 |
|
|
64,189 |
|
|
(30,262 |
) |
-53.4 |
% |
|
(37,833 |
) |
-58.9 |
% |
||||||
Income taxes |
|
5,156 |
|
|
8,637 |
|
|
9,749 |
|
|
(3,481 |
) |
-40.3 |
% |
|
(4,593 |
) |
-47.1 |
% |
||||||
Net income | $ |
21,200 |
|
$ |
47,981 |
|
$ |
54,440 |
|
$ |
(26,781 |
) |
-55.8 |
% |
$ |
(33,240 |
) |
-61.1 |
% |
||||||
Per share data | |||||||||||||||||||||||||
Earnings per share - basic | $ |
0.34 |
|
$ |
0.76 |
|
$ |
0.86 |
|
$ |
(0.42 |
) |
-55.3 |
% |
$ |
(0.52 |
) |
-60.5 |
% |
||||||
Earnings per share - diluted | $ |
0.34 |
|
$ |
0.76 |
|
$ |
0.86 |
|
$ |
(0.42 |
) |
-55.3 |
% |
$ |
(0.52 |
) |
-60.5 |
% |
||||||
Dividends per share | $ |
0.23 |
|
$ |
0.23 |
|
$ |
0.23 |
|
|
— |
|
0.0 |
% |
|
— |
|
0.0 |
% |
||||||
Weighted average shares outstanding | |||||||||||||||||||||||||
Basic |
|
62,521,684 |
|
|
63,214,593 |
|
|
63,422,692 |
|
||||||||||||||||
Diluted |
|
62,730,157 |
|
|
63,409,683 |
|
|
63,581,964 |
|
||||||||||||||||
Period end shares outstanding |
|
62,461,832 |
|
|
62,773,226 |
|
|
63,423,820 |
|
||||||||||||||||
(1) During the second quarter of 2021, Trustmark reclassified its credit loss expense related to off-balance sheet credit exposures from noninterest expense to provision for credit losses, off-balance sheet credit exposures. Prior periods have been reclassified accordingly. | |||||||||||||||||||||||||
n/m - percentage changes greater than +/- 100% are considered not meaningful | |||||||||||||||||||||||||
See Notes to Consolidated Financials |
TRUSTMARK CORPORATION AND SUBSIDIARIES | |||||||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | |||||||||||||||||||||||||
September 30, 2021 | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||
Quarter Ended | Linked Quarter | Year over Year | |||||||||||||||||||||||
NONPERFORMING ASSETS (1) | 9/30/2021 | 6/30/2021 | 9/30/2020 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
Nonaccrual LHFI | |||||||||||||||||||||||||
Alabama | $ |
9,223 |
|
$ |
8,952 |
|
$ |
3,860 |
|
$ |
271 |
|
3.0 |
% |
$ |
5,363 |
|
n/m |
|
||||||
Florida |
|
381 |
|
|
467 |
|
|
617 |
|
|
(86 |
) |
-18.4 |
% |
|
(236 |
) |
-38.2 |
% |
||||||
Mississippi (2) |
|
22,898 |
|
|
23,422 |
|
|
35,617 |
|
|
(524 |
) |
-2.2 |
% |
|
(12,719 |
) |
-35.7 |
% |
||||||
Tennessee (3) |
|
10,356 |
|
|
10,751 |
|
|
13,041 |
|
|
(395 |
) |
-3.7 |
% |
|
(2,685 |
) |
-20.6 |
% |
||||||
Texas |
|
23,382 |
|
|
7,856 |
|
|
721 |
|
|
15,526 |
|
n/m |
|
|
22,661 |
|
n/m |
|
||||||
Total nonaccrual LHFI |
|
66,240 |
|
|
51,448 |
|
|
53,856 |
|
|
14,792 |
|
28.8 |
% |
|
12,384 |
|
23.0 |
% |
||||||
Other real estate | |||||||||||||||||||||||||
Alabama |
|
613 |
|
|
2,830 |
|
|
3,725 |
|
|
(2,217 |
) |
-78.3 |
% |
|
(3,112 |
) |
-83.5 |
% |
||||||
Florida |
|
— |
|
|
— |
|
|
3,665 |
|
|
— |
|
n/m |
|
|
(3,665 |
) |
-100.0 |
% |
||||||
Mississippi (2) |
|
5,600 |
|
|
6,550 |
|
|
8,718 |
|
|
(950 |
) |
-14.5 |
% |
|
(3,118 |
) |
-35.8 |
% |
||||||
Tennessee (3) |
|
— |
|
|
59 |
|
|
140 |
|
|
(59 |
) |
-100.0 |
% |
|
(140 |
) |
-100.0 |
% |
||||||
Texas |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
n/m |
|
|
— |
|
n/m |
|
||||||
Total other real estate |
|
6,213 |
|
|
9,439 |
|
|
16,248 |
|
|
(3,226 |
) |
-34.2 |
% |
|
(10,035 |
) |
-61.8 |
% |
||||||
Total nonperforming assets | $ |
72,453 |
|
$ |
60,887 |
|
$ |
70,104 |
|
$ |
11,566 |
|
19.0 |
% |
$ |
2,349 |
|
3.4 |
% |
||||||
LOANS PAST DUE OVER 90 DAYS (1) | |||||||||||||||||||||||||
LHFI | $ |
625 |
|
$ |
423 |
|
$ |
782 |
|
$ |
202 |
|
47.8 |
% |
$ |
(157 |
) |
-20.1 |
% |
||||||
LHFS-Guaranteed GNMA serviced loans | |||||||||||||||||||||||||
(no obligation to repurchase) | $ |
75,091 |
|
$ |
81,538 |
|
$ |
121,281 |
|
$ |
(6,447 |
) |
-7.9 |
% |
$ |
(46,190 |
) |
-38.1 |
% |
||||||
Quarter Ended | Linked Quarter | Year over Year | |||||||||||||||||||||||
ACL LHFI (1) | 9/30/2021 | 6/30/2021 | 9/30/2020 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
Beginning Balance | $ |
104,032 |
|
$ |
109,191 |
|
$ |
119,188 |
|
$ |
(5,159 |
) |
-4.7 |
% |
$ |
(15,156 |
) |
-12.7 |
% |
||||||
CECL adoption adjustments: | |||||||||||||||||||||||||
LHFI |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
n/m |
|
|
— |
|
n/m |
|
||||||
Acquired loan transfers |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
n/m |
|
|
— |
|
n/m |
|
||||||
Provision for credit losses, LHFI |
|
(2,492 |
) |
|
(3,991 |
) |
|
1,760 |
|
|
1,499 |
|
37.6 |
% |
|
(4,252 |
) |
n/m |
|
||||||
Charge-offs |
|
(1,586 |
) |
|
(4,828 |
) |
|
(1,263 |
) |
|
3,242 |
|
67.1 |
% |
|
(323 |
) |
-25.6 |
% |
||||||
Recoveries |
|
4,119 |
|
|
3,660 |
|
|
2,325 |
|
|
459 |
|
12.5 |
% |
|
1,794 |
|
77.2 |
% |
||||||
Net (charge-offs) recoveries |
|
2,533 |
|
|
(1,168 |
) |
|
1,062 |
|
|
3,701 |
|
n/m |
|
|
1,471 |
|
n/m |
|
||||||
Ending Balance | $ |
104,073 |
|
$ |
104,032 |
|
$ |
122,010 |
|
$ |
41 |
|
0.0 |
% |
$ |
(17,937 |
) |
-14.7 |
% |
||||||
NET (CHARGE-OFFS) RECOVERIES (1) | |||||||||||||||||||||||||
Alabama | $ |
247 |
|
$ |
203 |
|
$ |
117 |
|
$ |
44 |
|
21.7 |
% |
$ |
130 |
|
n/m |
|
||||||
Florida |
|
356 |
|
|
167 |
|
|
387 |
|
|
189 |
|
n/m |
|
|
(31 |
) |
-8.0 |
% |
||||||
Mississippi (2) |
|
1,436 |
|
|
(3,071 |
) |
|
442 |
|
|
4,507 |
|
n/m |
|
|
994 |
|
n/m |
|
||||||
Tennessee (3) |
|
(8 |
) |
|
1,031 |
|
|
42 |
|
|
(1,039 |
) |
n/m |
|
|
(50 |
) |
n/m |
|
||||||
Texas |
|
502 |
|
|
502 |
|
|
74 |
|
|
— |
|
0.0 |
% |
|
428 |
|
n/m |
|
||||||
Total net (charge-offs) recoveries | $ |
2,533 |
|
$ |
(1,168 |
) |
$ |
1,062 |
|
$ |
3,701 |
|
n/m |
|
$ |
1,471 |
|
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, 2021 | ||||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||
Quarter Ended | Nine Months Ended | |||||||||||||||||||||||||||
AVERAGE BALANCES | 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | 9/30/2021 | 9/30/2020 | |||||||||||||||||||||
Securities AFS-taxable | $ |
2,686,765 |
|
$ |
2,339,662 |
|
$ |
2,098,089 |
|
$ |
1,902,162 |
|
$ |
1,857,050 |
|
$ |
2,376,995 |
|
$ |
1,734,380 |
|
|||||||
Securities AFS-nontaxable |
|
5,159 |
|
|
5,174 |
|
|
5,190 |
|
|
5,206 |
|
|
5,973 |
|
|
5,174 |
|
|
12,594 |
|
|||||||
Securities HTM-taxable |
|
401,685 |
|
|
441,688 |
|
|
489,260 |
|
|
550,563 |
|
|
608,585 |
|
|
443,890 |
|
|
652,642 |
|
|||||||
Securities HTM-nontaxable |
|
8,641 |
|
|
10,958 |
|
|
24,070 |
|
|
24,752 |
|
|
25,508 |
|
|
14,500 |
|
|
25,573 |
|
|||||||
Total securities |
|
3,102,250 |
|
|
2,797,482 |
|
|
2,616,609 |
|
|
2,482,683 |
|
|
2,497,116 |
|
|
2,840,559 |
|
|
2,425,189 |
|
|||||||
PPP loans |
|
122,176 |
|
|
648,222 |
|
|
598,139 |
|
|
875,098 |
|
|
941,456 |
|
|
454,436 |
|
|
569,985 |
|
|||||||
Loans (includes loans held for sale) |
|
10,389,826 |
|
|
10,315,927 |
|
|
10,316,319 |
|
|
10,231,671 |
|
|
10,162,379 |
|
|
10,340,960 |
|
|
9,917,127 |
|
|||||||
Fed funds sold and reverse repurchases |
|
69 |
|
|
55 |
|
|
136 |
|
|
303 |
|
|
301 |
|
|
86 |
|
|
193 |
|
|||||||
Other earning assets |
|
2,038,515 |
|
|
1,750,385 |
|
|
1,667,906 |
|
|
860,540 |
|
|
722,917 |
|
|
1,820,293 |
|
|
588,787 |
|
|||||||
Total earning assets |
|
15,652,836 |
|
|
15,512,071 |
|
|
15,199,109 |
|
|
14,450,295 |
|
|
14,324,169 |
|
|
15,456,334 |
|
|
13,501,281 |
|
|||||||
ACL LHFI |
|
(104,857 |
) |
|
(112,346 |
) |
|
(119,557 |
) |
|
(124,088 |
) |
|
(121,842 |
) |
|
(112,199 |
) |
|
(103,355 |
) |
|||||||
Other assets |
|
1,602,611 |
|
|
1,622,388 |
|
|
1,601,250 |
|
|
1,620,694 |
|
|
1,564,825 |
|
|
1,608,754 |
|
|
1,582,888 |
|
|||||||
Total assets | $ |
17,150,590 |
|
$ |
17,022,113 |
|
$ |
16,680,802 |
|
$ |
15,946,901 |
|
$ |
15,767,152 |
|
$ |
16,952,889 |
|
$ |
14,980,814 |
|
|||||||
Interest-bearing demand deposits | $ |
4,224,717 |
|
$ |
4,056,910 |
|
$ |
3,743,651 |
|
$ |
3,649,590 |
|
$ |
3,669,249 |
|
$ |
4,010,188 |
|
$ |
3,562,310 |
|
|||||||
Savings deposits |
|
4,617,683 |
|
|
4,627,180 |
|
|
4,659,037 |
|
|
4,350,783 |
|
|
4,416,046 |
|
|
4,634,482 |
|
|
4,082,396 |
|
|||||||
Time deposits |
|
1,258,829 |
|
|
1,301,896 |
|
|
1,371,830 |
|
|
1,436,677 |
|
|
1,507,348 |
|
|
1,310,438 |
|
|
1,567,577 |
|
|||||||
Total interest-bearing deposits |
|
10,101,229 |
|
|
9,985,986 |
|
|
9,774,518 |
|
|
9,437,050 |
|
|
9,592,643 |
|
|
9,955,108 |
|
|
9,212,283 |
|
|||||||
Fed funds purchased and repurchases |
|
147,635 |
|
|
174,620 |
|
|
166,909 |
|
|
170,474 |
|
|
84,077 |
|
|
162,984 |
|
|
145,537 |
|
|||||||
Other borrowings |
|
109,735 |
|
|
132,199 |
|
|
166,926 |
|
|
173,525 |
|
|
167,262 |
|
|
136,077 |
|
|
120,197 |
|
|||||||
Subordinated notes |
|
122,951 |
|
|
122,897 |
|
|
122,875 |
|
|
42,828 |
|
|
— |
|
|
122,908 |
|
|
— |
|
|||||||
Junior subordinated debt securities |
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|||||||
Total interest-bearing liabilities |
|
10,543,406 |
|
|
10,477,558 |
|
|
10,293,084 |
|
|
9,885,733 |
|
|
9,905,838 |
|
|
10,438,933 |
|
|
9,539,873 |
|
|||||||
Noninterest-bearing deposits |
|
4,566,924 |
|
|
4,512,268 |
|
|
4,363,559 |
|
|
4,100,849 |
|
|
3,921,867 |
|
|
4,481,662 |
|
|
3,494,425 |
|
|||||||
Other liabilities |
|
257,956 |
|
|
251,582 |
|
|
264,808 |
|
|
235,284 |
|
|
244,544 |
|
|
258,090 |
|
|
279,517 |
|
|||||||
Total liabilities |
|
15,368,286 |
|
|
15,241,408 |
|
|
14,921,451 |
|
|
14,221,866 |
|
|
14,072,249 |
|
|
15,178,685 |
|
|
13,313,815 |
|
|||||||
Shareholders' equity |
|
1,782,304 |
|
|
1,780,705 |
|
|
1,759,351 |
|
|
1,725,035 |
|
|
1,694,903 |
|
|
1,774,204 |
|
|
1,666,999 |
|
|||||||
Total liabilities and equity | $ |
17,150,590 |
|
$ |
17,022,113 |
|
$ |
16,680,802 |
|
$ |
15,946,901 |
|
$ |
15,767,152 |
|
$ |
16,952,889 |
|
$ |
14,980,814 |
|
|||||||
See Notes to Consolidated Financials |
TRUSTMARK CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | ||||||||||||||||||||
September 30, 2021 | ||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
PERIOD END BALANCES | 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||||||||||||
Cash and due from banks | $ |
2,175,058 |
|
$ |
2,267,224 |
|
$ |
1,774,541 |
|
$ |
1,952,504 |
|
$ |
564,588 |
|
|||||
Fed funds sold and reverse repurchases |
|
— |
|
|
— |
|
|
— |
|
|
50 |
|
|
50 |
|
|||||
Securities available for sale |
|
3,057,605 |
|
|
2,548,739 |
|
|
2,337,676 |
|
|
1,991,815 |
|
|
1,922,728 |
|
|||||
Securities held to maturity |
|
394,905 |
|
|
433,012 |
|
|
493,738 |
|
|
538,072 |
|
|
611,280 |
|
|||||
PPP loans |
|
46,486 |
|
|
166,119 |
|
|
679,725 |
|
|
610,134 |
|
|
944,270 |
|
|||||
LHFS |
|
335,339 |
|
|
332,132 |
|
|
412,999 |
|
|
446,951 |
|
|
485,103 |
|
|||||
LHFI |
|
10,174,899 |
|
|
10,152,869 |
|
|
9,983,704 |
|
|
9,824,524 |
|
|
9,847,728 |
|
|||||
ACL LHFI |
|
(104,073 |
) |
|
(104,032 |
) |
|
(109,191 |
) |
|
(117,306 |
) |
|
(122,010 |
) |
|||||
Net LHFI |
|
10,070,826 |
|
|
10,048,837 |
|
|
9,874,513 |
|
|
9,707,218 |
|
|
9,725,718 |
|
|||||
Premises and equipment, net |
|
201,937 |
|
|
200,970 |
|
|
199,098 |
|
|
194,278 |
|
|
192,722 |
|
|||||
Mortgage servicing rights |
|
84,101 |
|
|
80,764 |
|
|
83,035 |
|
|
66,464 |
|
|
61,613 |
|
|||||
Goodwill |
|
384,237 |
|
|
384,237 |
|
|
384,237 |
|
|
385,270 |
|
|
385,270 |
|
|||||
Identifiable intangible assets |
|
5,621 |
|
|
6,170 |
|
|
6,724 |
|
|
7,390 |
|
|
8,142 |
|
|||||
Other real estate |
|
6,213 |
|
|
9,439 |
|
|
10,651 |
|
|
11,651 |
|
|
16,248 |
|
|||||
Operating lease right-of-use assets |
|
34,689 |
|
|
33,201 |
|
|
33,704 |
|
|
30,901 |
|
|
30,508 |
|
|||||
Other assets |
|
567,627 |
|
|
587,288 |
|
|
587,672 |
|
|
609,142 |
|
|
609,922 |
|
|||||
Total assets | $ |
17,364,644 |
|
$ |
17,098,132 |
|
$ |
16,878,313 |
|
$ |
16,551,840 |
|
$ |
15,558,162 |
|
|||||
Deposits: | ||||||||||||||||||||
Noninterest-bearing | $ |
4,987,885 |
|
$ |
4,446,991 |
|
$ |
4,705,991 |
|
$ |
4,349,010 |
|
$ |
3,964,023 |
|
|||||
Interest-bearing |
|
9,934,954 |
|
|
10,185,093 |
|
|
9,677,449 |
|
|
9,699,754 |
|
|
9,258,390 |
|
|||||
Total deposits |
|
14,922,839 |
|
|
14,632,084 |
|
|
14,383,440 |
|
|
14,048,764 |
|
|
13,222,413 |
|
|||||
Fed funds purchased and repurchases |
|
146,417 |
|
|
157,176 |
|
|
160,991 |
|
|
164,519 |
|
|
153,834 |
|
|||||
Other borrowings |
|
94,889 |
|
|
117,223 |
|
|
145,994 |
|
|
168,252 |
|
|
178,599 |
|
|||||
Subordinated notes |
|
122,987 |
|
|
122,932 |
|
|
122,877 |
|
|
122,921 |
|
|
— |
|
|||||
Junior subordinated debt securities |
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|||||
ACL on off-balance sheet credit exposures |
|
32,684 |
|
|
33,733 |
|
|
29,205 |
|
|
38,572 |
|
|
39,659 |
|
|||||
Operating lease liabilities |
|
36,531 |
|
|
34,959 |
|
|
35,389 |
|
|
32,290 |
|
|
31,838 |
|
|||||
Other liabilities |
|
177,494 |
|
|
158,860 |
|
|
178,856 |
|
|
173,549 |
|
|
159,922 |
|
|||||
Total liabilities |
|
15,595,697 |
|
|
15,318,823 |
|
|
15,118,608 |
|
|
14,810,723 |
|
|
13,848,121 |
|
|||||
Common stock |
|
13,014 |
|
|
13,079 |
|
|
13,209 |
|
|
13,215 |
|
|
13,215 |
|
|||||
Capital surplus |
|
201,837 |
|
|
210,420 |
|
|
229,892 |
|
|
233,120 |
|
|
231,836 |
|
|||||
Retained earnings |
|
1,573,176 |
|
|
1,566,451 |
|
|
1,533,110 |
|
|
1,495,833 |
|
|
1,459,306 |
|
|||||
Accumulated other comprehensive income (loss), net of tax |
|
(19,080 |
) |
|
(10,641 |
) |
|
(16,506 |
) |
|
(1,051 |
) |
|
5,684 |
|
|||||
Total shareholders' equity |
|
1,768,947 |
|
|
1,779,309 |
|
|
1,759,705 |
|
|
1,741,117 |
|
|
1,710,041 |
|
|||||
Total liabilities and equity | $ |
17,364,644 |
|
$ |
17,098,132 |
|
$ |
16,878,313 |
|
$ |
16,551,840 |
|
$ |
15,558,162 |
|
|||||
See Notes to Consolidated Financials |
TRUSTMARK CORPORATION AND SUBSIDIARIES | |||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | |||||||||||||||||||||||||||
September 30, 2021 | |||||||||||||||||||||||||||
($ in thousands except per share data) | |||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||
Quarter Ended | Nine Months Ended | ||||||||||||||||||||||||||
INCOME STATEMENTS | 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | 9/30/2021 | 9/30/2020 | ||||||||||||||||||||
Interest and fees on LHFS & LHFI-FTE | $ |
94,101 |
|
$ |
93,698 |
|
$ |
93,394 |
|
$ |
96,453 |
|
$ |
97,429 |
|
$ |
281,193 |
|
$ |
306,086 |
|||||||
Interest and fees on PPP loans |
|
1,533 |
|
|
25,555 |
|
|
9,241 |
|
|
14,870 |
|
|
6,729 |
|
|
36,329 |
|
|
11,773 |
|||||||
Interest on securities-taxable |
|
9,973 |
|
|
8,991 |
|
|
8,938 |
|
|
9,998 |
|
|
12,542 |
|
|
27,902 |
|
|
38,252 |
|||||||
Interest on securities-tax exempt-FTE |
|
132 |
|
|
149 |
|
|
290 |
|
|
293 |
|
|
301 |
|
|
571 |
|
|
1,073 |
|||||||
Interest on fed funds sold and reverse repurchases |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1 |
|
|
— |
|
|
1 |
|||||||
Other interest income |
|
949 |
|
|
489 |
|
|
503 |
|
|
249 |
|
|
331 |
|
|
1,941 |
|
|
1,310 |
|||||||
Total interest income-FTE |
|
106,688 |
|
|
128,882 |
|
|
112,366 |
|
|
121,863 |
|
|
117,333 |
|
|
347,936 |
|
|
358,495 |
|||||||
Interest on deposits |
|
3,691 |
|
|
4,630 |
|
|
5,223 |
|
|
6,363 |
|
|
7,437 |
|
|
13,544 |
|
|
31,124 |
|||||||
Interest on fed funds purchased and repurchases |
|
51 |
|
|
59 |
|
|
56 |
|
|
56 |
|
|
32 |
|
|
166 |
|
|
699 |
|||||||
Other interest expense |
|
1,733 |
|
|
1,813 |
|
|
1,857 |
|
|
1,127 |
|
|
688 |
|
|
5,403 |
|
|
2,429 |
|||||||
Total interest expense |
|
5,475 |
|
|
6,502 |
|
|
7,136 |
|
|
7,546 |
|
|
8,157 |
|
|
19,113 |
|
|
34,252 |
|||||||
Net interest income-FTE |
|
101,213 |
|
|
122,380 |
|
|
105,230 |
|
|
114,317 |
|
|
109,176 |
|
|
328,823 |
|
|
324,243 |
|||||||
Provision for credit losses, LHFI |
|
(2,492 |
) |
|
(3,991 |
) |
|
(10,501 |
) |
|
(4,413 |
) |
|
1,760 |
|
|
(16,984 |
) |
|
40,526 |
|||||||
Provision for credit losses, off-balance sheet credit exposures (1) |
|
(1,049 |
) |
|
4,528 |
|
|
(9,367 |
) |
|
(1,087 |
) |
|
(3,004 |
) |
|
(5,888 |
) |
|
10,021 |
|||||||
Net interest income after provision-FTE |
|
104,754 |
|
|
121,843 |
|
|
125,098 |
|
|
119,817 |
|
|
110,420 |
|
|
351,695 |
|
|
273,696 |
|||||||
Service charges on deposit accounts |
|
8,911 |
|
|
7,613 |
|
|
7,356 |
|
|
8,283 |
|
|
7,577 |
|
|
23,880 |
|
|
24,006 |
|||||||
Bank card and other fees |
|
8,549 |
|
|
8,301 |
|
|
9,472 |
|
|
9,107 |
|
|
8,843 |
|
|
26,322 |
|
|
21,915 |
|||||||
Mortgage banking, net |
|
14,004 |
|
|
17,333 |
|
|
20,804 |
|
|
28,155 |
|
|
36,439 |
|
|
52,141 |
|
|
97,667 |
|||||||
Insurance commissions |
|
12,133 |
|
|
12,217 |
|
|
12,445 |
|
|
10,196 |
|
|
11,562 |
|
|
36,795 |
|
|
34,980 |
|||||||
Wealth management |
|
9,071 |
|
|
8,946 |
|
|
8,416 |
|
|
7,838 |
|
|
7,679 |
|
|
26,433 |
|
|
23,787 |
|||||||
Other, net |
|
1,481 |
|
|
2,001 |
|
|
2,090 |
|
|
2,538 |
|
|
1,601 |
|
|
5,572 |
|
|
6,121 |
|||||||
Total noninterest income |
|
54,149 |
|
|
56,411 |
|
|
60,583 |
|
|
66,117 |
|
|
73,701 |
|
|
171,143 |
|
|
208,476 |
|||||||
Salaries and employee benefits |
|
74,623 |
|
|
70,115 |
|
|
71,162 |
|
|
69,660 |
|
|
67,342 |
|
|
215,900 |
|
|
202,597 |
|||||||
Services and fees |
|
22,306 |
|
|
21,769 |
|
|
22,484 |
|
|
22,327 |
|
|
20,992 |
|
|
66,559 |
|
|
61,489 |
|||||||
Net occupancy-premises |
|
6,854 |
|
|
6,578 |
|
|
6,795 |
|
|
6,616 |
|
|
7,000 |
|
|
20,227 |
|
|
19,873 |
|||||||
Equipment expense |
|
5,941 |
|
|
5,567 |
|
|
6,244 |
|
|
6,213 |
|
|
5,828 |
|
|
17,752 |
|
|
17,064 |
|||||||
Other real estate expense, net |
|
1,357 |
|
|
1,511 |
|
|
324 |
|
|
(812 |
) |
|
1,203 |
|
|
3,192 |
|
|
2,768 |
|||||||
Other expense |
|
18,519 |
|
|
13,139 |
|
|
14,539 |
|
|
15,890 |
|
|
14,598 |
|
|
46,197 |
|
|
42,616 |
|||||||
Total noninterest expense |
|
129,600 |
|
|
118,679 |
|
|
121,548 |
|
|
119,894 |
|
|
116,963 |
|
|
369,827 |
|
|
346,407 |
|||||||
Income before income taxes and tax eq adj |
|
29,303 |
|
|
59,575 |
|
|
64,133 |
|
|
66,040 |
|
|
67,158 |
|
|
153,011 |
|
|
135,765 |
|||||||
Tax equivalent adjustment |
|
2,947 |
|
|
2,957 |
|
|
2,894 |
|
|
2,939 |
|
|
2,969 |
|
|
8,798 |
|
|
9,084 |
|||||||
Income before income taxes |
|
26,356 |
|
|
56,618 |
|
|
61,239 |
|
|
63,101 |
|
|
64,189 |
|
|
144,213 |
|
|
126,681 |
|||||||
Income taxes |
|
5,156 |
|
|
8,637 |
|
|
9,277 |
|
|
11,884 |
|
|
9,749 |
|
|
23,070 |
|
|
17,873 |
|||||||
Net income | $ |
21,200 |
|
$ |
47,981 |
|
$ |
51,962 |
|
$ |
51,217 |
|
$ |
54,440 |
|
$ |
121,143 |
|
$ |
108,808 |
|||||||
Per share data | |||||||||||||||||||||||||||
Earnings per share - basic | $ |
0.34 |
|
$ |
0.76 |
|
$ |
0.82 |
|
$ |
0.81 |
|
$ |
0.86 |
|
$ |
1.92 |
|
$ |
1.71 |
|||||||
Earnings per share - diluted | $ |
0.34 |
|
$ |
0.76 |
|
$ |
0.82 |
|
$ |
0.81 |
|
$ |
0.86 |
|
$ |
1.92 |
|
$ |
1.71 |
|||||||
Dividends per share | $ |
0.23 |
|
$ |
0.23 |
|
$ |
0.23 |
|
$ |
0.23 |
|
$ |
0.23 |
|
$ |
0.69 |
|
$ |
0.69 |
|||||||
Weighted average shares outstanding | |||||||||||||||||||||||||||
Basic |
|
62,521,684 |
|
|
63,214,593 |
|
|
63,395,911 |
|
|
63,424,219 |
|
|
63,422,692 |
|
|
63,040,860 |
|
|
63,531,478 |
|||||||
Diluted |
|
62,730,157 |
|
|
63,409,683 |
|
|
63,562,503 |
|
|
63,616,767 |
|
|
63,581,964 |
|
|
63,219,987 |
|
|
63,665,127 |
|||||||
Period end shares outstanding |
|
62,461,832 |
|
|
62,773,226 |
|
|
63,394,522 |
|
|
63,424,526 |
|
|
63,423,820 |
|
|
62,461,832 |
|
|
63,423,820 |
|||||||
(1) During the second quarter of 2021, Trustmark reclassified its credit loss expense related to off-balance sheet credit exposures from noninterest expense to provision for credit losses, off-balance sheet credit exposures. Prior periods have been reclassified accordingly. | |||||||||||||||||||||||||||
See Notes to Consolidated Financials |
TRUSTMARK CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | ||||||||||||||||||||||||||||
September 30, 2021 | ||||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||
Quarter Ended | ||||||||||||||||||||||||||||
NONPERFORMING ASSETS (1) | 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||||||||||||||||||||
Nonaccrual LHFI | ||||||||||||||||||||||||||||
Alabama | $ |
9,223 |
|
$ |
8,952 |
|
$ |
9,161 |
|
$ |
9,221 |
|
$ |
3,860 |
|
|||||||||||||
Florida |
|
381 |
|
|
467 |
|
|
607 |
|
|
572 |
|
|
617 |
|
|||||||||||||
Mississippi (2) |
|
22,898 |
|
|
23,422 |
|
|
35,534 |
|
|
35,015 |
|
|
35,617 |
|
|||||||||||||
Tennessee (3) |
|
10,356 |
|
|
10,751 |
|
|
12,451 |
|
|
12,572 |
|
|
13,041 |
|
|||||||||||||
Texas |
|
23,382 |
|
|
7,856 |
|
|
5,761 |
|
|
5,748 |
|
|
721 |
|
|||||||||||||
Total nonaccrual LHFI |
|
66,240 |
|
|
51,448 |
|
|
63,514 |
|
|
63,128 |
|
|
53,856 |
|
|||||||||||||
Other real estate | ||||||||||||||||||||||||||||
Alabama |
|
613 |
|
|
2,830 |
|
|
3,085 |
|
|
3,271 |
|
|
3,725 |
|
|||||||||||||
Florida |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
3,665 |
|
|||||||||||||
Mississippi (2) |
|
5,600 |
|
|
6,550 |
|
|
7,566 |
|
|
8,330 |
|
|
8,718 |
|
|||||||||||||
Tennessee (3) |
|
— |
|
|
59 |
|
|
— |
|
|
50 |
|
|
140 |
|
|||||||||||||
Texas |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|||||||||||||
Total other real estate |
|
6,213 |
|
|
9,439 |
|
|
10,651 |
|
|
11,651 |
|
|
16,248 |
|
|||||||||||||
Total nonperforming assets | $ |
72,453 |
|
$ |
60,887 |
|
$ |
74,165 |
|
$ |
74,779 |
|
$ |
70,104 |
|
|||||||||||||
LOANS PAST DUE OVER 90 DAYS (1) | ||||||||||||||||||||||||||||
LHFI | $ |
625 |
|
$ |
423 |
|
$ |
2,593 |
|
$ |
1,576 |
|
$ |
782 |
|
|||||||||||||
LHFS-Guaranteed GNMA serviced loans | ||||||||||||||||||||||||||||
(no obligation to repurchase) | $ |
75,091 |
|
$ |
81,538 |
|
$ |
109,566 |
|
$ |
119,409 |
|
$ |
121,281 |
|
|||||||||||||
Quarter Ended | Nine Months Ended | |||||||||||||||||||||||||||
ACL LHFI (1) | 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | 9/30/2021 | 9/30/2020 | |||||||||||||||||||||
Beginning Balance | $ |
104,032 |
|
$ |
109,191 |
|
$ |
117,306 |
|
$ |
122,010 |
|
$ |
119,188 |
|
$ |
117,306 |
|
$ |
84,277 |
|
|||||||
CECL adoption adjustments: | ||||||||||||||||||||||||||||
LHFI |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(3,039 |
) |
|||||||
Acquired loan transfers |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,822 |
|
|||||||
Provision for credit losses, LHFI |
|
(2,492 |
) |
|
(3,991 |
) |
|
(10,501 |
) |
|
(4,413 |
) |
|
1,760 |
|
|
(16,984 |
) |
|
40,526 |
|
|||||||
Charge-offs |
|
(1,586 |
) |
|
(4,828 |
) |
|
(1,245 |
) |
|
(2,797 |
) |
|
(1,263 |
) |
|
(7,659 |
) |
|
(8,678 |
) |
|||||||
Recoveries |
|
4,119 |
|
|
3,660 |
|
|
3,631 |
|
|
2,506 |
|
|
2,325 |
|
|
11,410 |
|
|
7,102 |
|
|||||||
Net (charge-offs) recoveries |
|
2,533 |
|
|
(1,168 |
) |
|
2,386 |
|
|
(291 |
) |
|
1,062 |
|
|
3,751 |
|
|
(1,576 |
) |
|||||||
Ending Balance | $ |
104,073 |
|
$ |
104,032 |
|
$ |
109,191 |
|
$ |
117,306 |
|
$ |
122,010 |
|
$ |
104,073 |
|
$ |
122,010 |
|
|||||||
NET (CHARGE-OFFS) RECOVERIES (1) | ||||||||||||||||||||||||||||
Alabama | $ |
247 |
|
$ |
203 |
|
$ |
102 |
|
$ |
(1,011 |
) |
$ |
117 |
|
$ |
552 |
|
$ |
(437 |
) |
|||||||
Florida |
|
356 |
|
|
167 |
|
|
30 |
|
|
66 |
|
|
387 |
|
|
553 |
|
|
324 |
|
|||||||
Mississippi (2) |
|
1,436 |
|
|
(3,071 |
) |
|
2,207 |
|
|
332 |
|
|
442 |
|
|
572 |
|
|
482 |
|
|||||||
Tennessee (3) |
|
(8 |
) |
|
1,031 |
|
|
47 |
|
|
303 |
|
|
42 |
|
|
1,070 |
|
|
(2,078 |
) |
|||||||
Texas |
|
502 |
|
|
502 |
|
|
— |
|
|
19 |
|
|
74 |
|
|
1,004 |
|
|
133 |
|
|||||||
Total net (charge-offs) recoveries | $ |
2,533 |
|
$ |
(1,168 |
) |
$ |
2,386 |
|
$ |
(291 |
) |
$ |
1,062 |
|
$ |
3,751 |
|
$ |
(1,576 |
) |
|||||||
(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, 2021 | ||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||
Quarter Ended | Nine Months Ended | |||||||||||||||||||||||||
FINANCIAL RATIOS AND OTHER DATA | 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | 9/30/2021 | 9/30/2020 | |||||||||||||||||||
Return on average equity |
|
4.72 |
% |
|
10.81 |
% |
|
11.98 |
% |
|
11.81 |
% |
|
12.78 |
% |
9.13 |
% |
8.72 |
% |
|||||||
Return on average tangible equity |
|
6.16 |
% |
|
13.96 |
% |
|
15.56 |
% |
|
15.47 |
% |
|
16.82 |
% |
11.84 |
% |
11.57 |
% |
|||||||
Return on average assets |
|
0.49 |
% |
|
1.13 |
% |
|
1.26 |
% |
|
1.28 |
% |
|
1.37 |
% |
0.96 |
% |
0.97 |
% |
|||||||
Interest margin - Yield - FTE |
|
2.70 |
% |
|
3.33 |
% |
|
3.00 |
% |
|
3.35 |
% |
|
3.26 |
% |
3.01 |
% |
3.55 |
% |
|||||||
Interest margin - Cost |
|
0.14 |
% |
|
0.17 |
% |
|
0.19 |
% |
|
0.21 |
% |
|
0.23 |
% |
0.17 |
% |
0.34 |
% |
|||||||
Net interest margin - FTE |
|
2.57 |
% |
|
3.16 |
% |
|
2.81 |
% |
|
3.15 |
% |
|
3.03 |
% |
2.84 |
% |
3.21 |
% |
|||||||
Efficiency ratio (1) |
|
74.10 |
% |
|
64.31 |
% |
|
71.84 |
% |
|
65.59 |
% |
|
62.19 |
% |
69.85 |
% |
62.59 |
% |
|||||||
Full-time equivalent employees |
|
2,680 |
|
|
2,772 |
|
|
2,793 |
|
|
2,797 |
|
|
2,807 |
|
|||||||||||
CREDIT QUALITY RATIOS (2) | ||||||||||||||||||||||||||
Net (recoveries) charge-offs / average loans |
|
-0.10 |
% |
|
0.05 |
% |
|
-0.09 |
% |
|
0.01 |
% |
|
-0.04 |
% |
-0.05 |
% |
0.02 |
% |
|||||||
Provision for credit losses, LHFI / average loans |
|
-0.10 |
% |
|
-0.16 |
% |
|
-0.41 |
% |
|
-0.17 |
% |
|
0.07 |
% |
-0.22 |
% |
0.55 |
% |
|||||||
Nonaccrual LHFI / (LHFI + LHFS) |
|
0.63 |
% |
|
0.49 |
% |
|
0.61 |
% |
|
0.61 |
% |
|
0.52 |
% |
|||||||||||
Nonperforming assets / (LHFI + LHFS) |
|
0.69 |
% |
|
0.58 |
% |
|
0.71 |
% |
|
0.73 |
% |
|
0.68 |
% |
|||||||||||
Nonperforming assets / (LHFI + LHFS + other real estate) |
|
0.69 |
% |
|
0.58 |
% |
|
0.71 |
% |
|
0.73 |
% |
|
0.68 |
% |
|||||||||||
ACL LHFI / LHFI |
|
1.02 |
% |
|
1.02 |
% |
|
1.09 |
% |
|
1.19 |
% |
|
1.24 |
% |
|||||||||||
ACL LHFI-commercial / commercial LHFI |
|
1.05 |
% |
|
1.04 |
% |
|
1.13 |
% |
|
1.20 |
% |
|
1.20 |
% |
|||||||||||
ACL LHFI-consumer / consumer and home mortgage LHFI |
|
0.91 |
% |
|
0.98 |
% |
|
0.95 |
% |
|
1.16 |
% |
|
1.41 |
% |
|||||||||||
ACL LHFI / nonaccrual LHFI |
|
157.11 |
% |
|
202.21 |
% |
|
171.92 |
% |
|
185.82 |
% |
|
226.55 |
% |
|||||||||||
ACL LHFI / nonaccrual LHFI (excl individually evaluated loans) |
|
520.77 |
% |
|
537.35 |
% |
|
437.08 |
% |
|
572.69 |
% |
|
593.72 |
% |
|||||||||||
CAPITAL RATIOS | ||||||||||||||||||||||||||
Total equity / total assets |
|
10.19 |
% |
|
10.41 |
% |
|
10.43 |
% |
|
10.52 |
% |
|
10.99 |
% |
|||||||||||
Tangible equity / tangible assets |
|
8.12 |
% |
|
8.31 |
% |
|
8.30 |
% |
|
8.34 |
% |
|
8.68 |
% |
|||||||||||
Tangible equity / risk-weighted assets |
|
11.19 |
% |
|
11.33 |
% |
|
11.23 |
% |
|
11.22 |
% |
|
11.01 |
% |
|||||||||||
Tier 1 leverage ratio |
|
8.92 |
% |
|
9.00 |
% |
|
9.11 |
% |
|
9.33 |
% |
|
9.20 |
% |
|||||||||||
Common equity tier 1 capital ratio |
|
11.68 |
% |
|
11.76 |
% |
|
11.71 |
% |
|
11.62 |
% |
|
11.36 |
% |
|||||||||||
Tier 1 risk-based capital ratio |
|
12.17 |
% |
|
12.25 |
% |
|
12.20 |
% |
|
12.11 |
% |
|
11.86 |
% |
|||||||||||
Total risk-based capital ratio |
|
14.01 |
% |
|
14.10 |
% |
|
14.07 |
% |
|
14.12 |
% |
|
12.88 |
% |
|||||||||||
STOCK PERFORMANCE | ||||||||||||||||||||||||||
Market value-Close | $ |
32.22 |
|
$ |
30.80 |
|
$ |
33.66 |
|
$ |
27.31 |
|
$ |
21.41 |
|
|||||||||||
Book value | $ |
28.32 |
|
$ |
28.35 |
|
$ |
27.76 |
|
$ |
27.45 |
|
$ |
26.96 |
|
|||||||||||
Tangible book value | $ |
22.08 |
|
$ |
22.13 |
|
$ |
21.59 |
|
$ |
21.26 |
|
$ |
20.76 |
|
|||||||||||
(1) See Note 10 – 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, 2021
($ in thousands)
(unaudited)
Note 1 – Regulatory Matters
On October 22, 2021, Trustmark Corporation’s subsidiary, Trustmark National Bank (“TNB”), issued a press release announcing that it entered into a consent order with the Office of the Comptroller of the Currency (“OCC”) and a separate consent order jointly with the U.S. Department of Justice (“DOJ”) and the Consumer Financial Protection Bureau (“CFPB”), to resolve allegations that TNB previously violated the Fair Housing Act (the “FHA”), the Equal Credit Opportunity Act (the “ECOA”) and the Consumer Financial Protection Act within the Memphis metropolitan statistical area (the “Memphis MSA”).
Under the DOJ and CFPB’s joint consent order, TNB will pay a civil money penalty totaling $5.0 million, of which $4.0 million will satisfy the OCC’s civil money penalty as set forth in the OCC’s consent order; the remaining $1.0 million will be paid to the CFPB. The joint consent order also requires TNB, among other things, to implement a mutually agreed-upon Fair Lending Plan, invest $3.85 million over five years in a loan subsidy fund to increase credit opportunities to residents of majority-Black and Hispanic neighborhoods, and devote a minimum of $400 thousand over five years toward community development partnership contributions and $200 thousand per year over five years toward advertising, community outreach, and credit repair and education in TNB’s Memphis lending area (defined in the consent order as consisting of Shelby County and Fayette County in Tennessee and DeSoto County in Mississippi). TNB will also open one new mortgage loan production office to serve the credit needs of residents in a majority-Black and Hispanic neighborhood in TNB’s Memphis lending area. In addition, TNB will continue to maintain its full-time Community Lending Manager position and its full-time Community Development Manager position, which are both focused on the Memphis MSA.
The joint consent order must be approved by the United States District Court for the Western District of Tennessee.
Note 2 - Paycheck Protection Program
On June 30, 2021, Trustmark announced the sale of substantially all PPP loans originated in 2021 by its wholly owned subsidiary, TNB, to The Loan Source, Inc. (Loan Source), a firm with significant expertise in PPP loans. As a result of this transaction, Loan Source will assume responsibility for the servicing and forgiveness process for the loans it has acquired from Trustmark. This transaction will allow Trustmark to focus on more traditional lending efforts and increase its ability to provide customers with financial services in an improving economic environment.
Trustmark accelerated the recognition of unamortized PPP loan origination fees, net of cost, of approximately $18.6 million, in the second quarter of 2021 due to the sale of approximately $354.2 million in PPP loans. This revenue is substantially the same as Trustmark would expect to recognize upon the maturity or forgiveness of the PPP loans being sold in this transaction, and thus this transaction serves to accelerate revenue anticipated in future periods into the second quarter.
At September 30, 2021, Trustmark had PPP loans outstanding that totaled $46.5 million (net of $798 thousand of deferred fees and costs) under the CARES Act. Due to the amount and nature of the PPP loans, these loans were not included in the LHFI portfolio and are presented separately in the accompanying consolidated balance sheets. The PPP loans are fully guaranteed by the Small Business Administration; therefore, no ACL was estimated for these loans.
Note 3 - 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:
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
9/30/2020 |
|
|||||
SECURITIES AVAILABLE FOR SALE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
$ |
278,615 |
|
|
$ |
30,025 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
U.S. Government agency obligations |
|
|
14,979 |
|
|
|
16,023 |
|
|
|
17,349 |
|
|
|
18,041 |
|
|
|
19,011 |
|
Obligations of states and political subdivisions |
|
|
5,734 |
|
|
|
5,807 |
|
|
|
5,798 |
|
|
|
5,835 |
|
|
|
8,315 |
|
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage pass-through securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Guaranteed by GNMA |
|
|
43,860 |
|
|
|
48,445 |
|
|
|
52,406 |
|
|
|
56,862 |
|
|
|
62,156 |
|
Issued by FNMA and FHLMC |
|
|
2,187,412 |
|
|
|
1,983,783 |
|
|
|
1,749,144 |
|
|
|
1,441,321 |
|
|
|
1,279,919 |
|
Other residential mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued or guaranteed by FNMA, FHLMC, or GNMA |
|
|
236,885 |
|
|
|
283,988 |
|
|
|
345,869 |
|
|
|
419,437 |
|
|
|
500,858 |
|
Commercial mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued or guaranteed by FNMA, FHLMC, or GNMA |
|
|
290,120 |
|
|
|
180,668 |
|
|
|
167,110 |
|
|
|
50,319 |
|
|
|
52,469 |
|
Total securities available for sale |
|
$ |
3,057,605 |
|
|
$ |
2,548,739 |
|
|
$ |
2,337,676 |
|
|
$ |
1,991,815 |
|
|
$ |
1,922,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SECURITIES HELD TO MATURITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of states and political subdivisions |
|
$ |
10,683 |
|
|
$ |
12,994 |
|
|
$ |
26,554 |
|
|
$ |
26,584 |
|
|
$ |
31,605 |
|
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage pass-through securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Guaranteed by GNMA |
|
|
5,912 |
|
|
|
6,249 |
|
|
|
7,268 |
|
|
|
7,598 |
|
|
|
8,244 |
|
Issued by FNMA and FHLMC |
|
|
48,554 |
|
|
|
53,406 |
|
|
|
61,855 |
|
|
|
67,944 |
|
|
|
78,213 |
|
Other residential mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued or guaranteed by FNMA, FHLMC, or GNMA |
|
|
264,638 |
|
|
|
291,477 |
|
|
|
324,360 |
|
|
|
360,361 |
|
|
|
399,400 |
|
Commercial mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued or guaranteed by FNMA, FHLMC, or GNMA |
|
|
65,118 |
|
|
|
68,886 |
|
|
|
73,701 |
|
|
|
75,585 |
|
|
|
93,818 |
|
Total securities held to maturity |
|
$ |
394,905 |
|
|
$ |
433,012 |
|
|
$ |
493,738 |
|
|
$ |
538,072 |
|
|
$ |
611,280 |
|
At September 30, 2021, the net unamortized, unrealized loss included in accumulated other comprehensive income (loss) in the accompanying balance sheet for securities held to maturity previously transferred from securities available for sale totaled approximately $6.8 million ($5.1 million, net of tax).
TRUSTMARK CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIALS
September 30, 2021
($ in thousands)
(unaudited)
Note 3 - Securities Available for Sale and Held to Maturity (continued)
Management continues to focus on asset quality as one of the strategic goals of the securities portfolio, which is evidenced by the investment of 98.5% 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 4 – Loan Composition
LHFI consisted of the following during the periods presented:
LHFI BY TYPE |
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
9/30/2020 |
|
|||||
Loans secured by real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
|
$ |
1,286,613 |
|
|
$ |
1,360,302 |
|
|
$ |
1,342,088 |
|
|
$ |
1,309,039 |
|
|
$ |
1,385,947 |
|
Secured by 1-4 family residential properties |
|
|
1,891,292 |
|
|
|
1,810,396 |
|
|
|
1,742,782 |
|
|
|
1,741,132 |
|
|
|
1,775,400 |
|
Secured by nonfarm, nonresidential properties |
|
|
2,924,953 |
|
|
|
2,819,662 |
|
|
|
2,799,195 |
|
|
|
2,709,026 |
|
|
|
2,707,627 |
|
Other real estate secured |
|
|
986,163 |
|
|
|
1,078,622 |
|
|
|
1,135,005 |
|
|
|
1,065,964 |
|
|
|
887,792 |
|
Commercial and industrial loans |
|
|
1,327,211 |
|
|
|
1,326,605 |
|
|
|
1,323,277 |
|
|
|
1,309,078 |
|
|
|
1,398,468 |
|
Consumer loans |
|
|
157,963 |
|
|
|
153,519 |
|
|
|
153,267 |
|
|
|
161,174 |
|
|
|
160,960 |
|
State and other political subdivision loans |
|
|
1,125,186 |
|
|
|
1,136,764 |
|
|
|
1,036,694 |
|
|
|
1,000,776 |
|
|
|
935,349 |
|
Other loans |
|
|
475,518 |
|
|
|
466,999 |
|
|
|
451,396 |
|
|
|
528,335 |
|
|
|
596,185 |
|
LHFI |
|
|
10,174,899 |
|
|
|
10,152,869 |
|
|
|
9,983,704 |
|
|
|
9,824,524 |
|
|
|
9,847,728 |
|
ACL LHFI |
|
|
(104,073 |
) |
|
|
(104,032 |
) |
|
|
(109,191 |
) |
|
|
(117,306 |
) |
|
|
(122,010 |
) |
Net LHFI |
|
$ |
10,070,826 |
|
|
$ |
10,048,837 |
|
|
$ |
9,874,513 |
|
|
$ |
9,707,218 |
|
|
$ |
9,725,718 |
|
The following table presents the LHFI composition by region at September 30, 2021 and reflects each region’s diversified mix of loans:
|
|
September 30, 2021 |
|
|||||||||||||||||||||
LHFI - COMPOSITION BY REGION |
|
Total |
|
|
Alabama |
|
|
Florida |
|
|
Mississippi
|
|
|
Tennessee
|
|
|
Texas |
|
||||||
Loans secured by real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
|
$ |
1,286,613 |
|
|
$ |
554,207 |
|
|
$ |
45,335 |
|
|
$ |
374,064 |
|
|
$ |
38,583 |
|
|
$ |
274,424 |
|
Secured by 1-4 family residential properties |
|
|
1,891,292 |
|
|
|
109,986 |
|
|
|
39,699 |
|
|
|
1,659,289 |
|
|
|
68,123 |
|
|
|
14,195 |
|
Secured by nonfarm, nonresidential properties |
|
|
2,924,953 |
|
|
|
834,328 |
|
|
|
259,997 |
|
|
|
1,089,333 |
|
|
|
174,338 |
|
|
|
566,957 |
|
Other real estate secured |
|
|
986,163 |
|
|
|
221,832 |
|
|
|
6,154 |
|
|
|
303,760 |
|
|
|
19,850 |
|
|
|
434,567 |
|
Commercial and industrial loans |
|
|
1,327,211 |
|
|
|
230,698 |
|
|
|
23,678 |
|
|
|
597,197 |
|
|
|
276,876 |
|
|
|
198,762 |
|
Consumer loans |
|
|
157,963 |
|
|
|
22,125 |
|
|
|
8,403 |
|
|
|
101,034 |
|
|
|
19,398 |
|
|
|
7,003 |
|
State and other political subdivision loans |
|
|
1,125,186 |
|
|
|
101,679 |
|
|
|
54,619 |
|
|
|
734,853 |
|
|
|
37,408 |
|
|
|
196,627 |
|
Other loans |
|
|
475,518 |
|
|
|
74,703 |
|
|
|
11,903 |
|
|
|
289,739 |
|
|
|
69,725 |
|
|
|
29,448 |
|
Loans |
|
$ |
10,174,899 |
|
|
$ |
2,149,558 |
|
|
$ |
449,788 |
|
|
$ |
5,149,269 |
|
|
$ |
704,301 |
|
|
$ |
1,721,983 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSTRUCTION, LAND DEVELOPMENT AND OTHER LAND LOANS BY REGION |
|
|
|
|
|
|
|
|
|
|||||||||||||||
Lots |
|
$ |
60,804 |
|
|
$ |
27,014 |
|
|
$ |
8,676 |
|
|
$ |
17,782 |
|
|
$ |
905 |
|
|
$ |
6,427 |
|
Development |
|
|
124,213 |
|
|
|
48,692 |
|
|
|
612 |
|
|
|
46,452 |
|
|
|
13,016 |
|
|
|
15,441 |
|
Unimproved land |
|
|
93,283 |
|
|
|
28,095 |
|
|
|
12,146 |
|
|
|
28,601 |
|
|
|
11,187 |
|
|
|
13,254 |
|
1-4 family construction |
|
|
281,504 |
|
|
|
147,073 |
|
|
|
19,485 |
|
|
|
70,508 |
|
|
|
12,528 |
|
|
|
31,910 |
|
Other construction |
|
|
726,809 |
|
|
|
303,333 |
|
|
|
4,416 |
|
|
|
210,721 |
|
|
|
947 |
|
|
|
207,392 |
|
Construction, land development and other land loans |
|
$ |
1,286,613 |
|
|
$ |
554,207 |
|
|
$ |
45,335 |
|
|
$ |
374,064 |
|
|
$ |
38,583 |
|
|
$ |
274,424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TRUSTMARK CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIALS
September 30, 2021
($ in thousands)
(unaudited)
Note 4 – Loan Composition (continued)
|
|
September 30, 2021 |
|
|||||||||||||||||||||
|
|
Total |
|
|
Alabama |
|
|
Florida |
|
|
Mississippi
|
|
|
Tennessee
|
|
|
Texas |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOANS SECURED BY NONFARM, NONRESIDENTIAL PROPERTIES BY REGION |
|
|
|
|
|
|
|
|
|
|||||||||||||||
Non-owner occupied: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
$ |
384,940 |
|
|
$ |
155,375 |
|
|
$ |
32,778 |
|
|
$ |
105,444 |
|
|
$ |
18,285 |
|
|
$ |
73,058 |
|
Office |
|
|
215,297 |
|
|
|
52,628 |
|
|
|
23,835 |
|
|
|
67,094 |
|
|
|
11,714 |
|
|
|
60,026 |
|
Hotel/motel |
|
|
347,023 |
|
|
|
176,352 |
|
|
|
76,664 |
|
|
|
47,229 |
|
|
|
32,638 |
|
|
|
14,140 |
|
Mini-storage |
|
|
130,853 |
|
|
|
22,757 |
|
|
|
2,227 |
|
|
|
76,790 |
|
|
|
632 |
|
|
|
28,447 |
|
Industrial |
|
|
246,576 |
|
|
|
57,901 |
|
|
|
20,755 |
|
|
|
62,071 |
|
|
|
137 |
|
|
|
105,712 |
|
Health care |
|
|
59,676 |
|
|
|
39,225 |
|
|
|
1,140 |
|
|
|
16,755 |
|
|
|
370 |
|
|
|
2,186 |
|
Convenience stores |
|
|
23,047 |
|
|
|
8,010 |
|
|
|
683 |
|
|
|
3,627 |
|
|
|
1,194 |
|
|
|
9,533 |
|
Nursing homes/senior living |
|
|
204,678 |
|
|
|
106,572 |
|
|
|
— |
|
|
|
71,672 |
|
|
|
6,434 |
|
|
|
20,000 |
|
Other |
|
|
76,742 |
|
|
|
16,021 |
|
|
|
7,388 |
|
|
|
31,370 |
|
|
|
10,939 |
|
|
|
11,024 |
|
Total non-owner occupied loans |
|
|
1,688,832 |
|
|
|
634,841 |
|
|
|
165,470 |
|
|
|
482,052 |
|
|
|
82,343 |
|
|
|
324,126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
|
|
167,713 |
|
|
|
37,485 |
|
|
|
42,334 |
|
|
|
49,810 |
|
|
|
9,794 |
|
|
|
28,290 |
|
Churches |
|
|
96,810 |
|
|
|
19,892 |
|
|
|
6,089 |
|
|
|
48,537 |
|
|
|
9,352 |
|
|
|
12,940 |
|
Industrial warehouses |
|
|
178,394 |
|
|
|
11,807 |
|
|
|
2,989 |
|
|
|
50,594 |
|
|
|
18,686 |
|
|
|
94,318 |
|
Health care |
|
|
143,180 |
|
|
|
12,033 |
|
|
|
6,915 |
|
|
|
107,190 |
|
|
|
2,296 |
|
|
|
14,746 |
|
Convenience stores |
|
|
141,490 |
|
|
|
16,155 |
|
|
|
13,945 |
|
|
|
68,325 |
|
|
|
489 |
|
|
|
42,576 |
|
Retail |
|
|
75,640 |
|
|
|
13,214 |
|
|
|
13,577 |
|
|
|
20,040 |
|
|
|
12,035 |
|
|
|
16,774 |
|
Restaurants |
|
|
56,892 |
|
|
|
3,750 |
|
|
|
4,545 |
|
|
|
31,612 |
|
|
|
13,585 |
|
|
|
3,400 |
|
Auto dealerships |
|
|
56,403 |
|
|
|
6,358 |
|
|
|
261 |
|
|
|
25,240 |
|
|
|
24,544 |
|
|
|
— |
|
Nursing homes/senior living |
|
|
211,190 |
|
|
|
73,078 |
|
|
|
— |
|
|
|
138,112 |
|
|
|
— |
|
|
|
— |
|
Other |
|
|
108,409 |
|
|
|
5,715 |
|
|
|
3,872 |
|
|
|
67,821 |
|
|
|
1,214 |
|
|
|
29,787 |
|
Total owner-occupied loans |
|
|
1,236,121 |
|
|
|
199,487 |
|
|
|
94,527 |
|
|
|
607,281 |
|
|
|
91,995 |
|
|
|
242,831 |
|
Loans secured by nonfarm, nonresidential properties |
|
$ |
2,924,953 |
|
|
$ |
834,328 |
|
|
$ |
259,997 |
|
|
$ |
1,089,333 |
|
|
$ |
174,338 |
|
|
$ |
566,957 |
|
Note 5 – Subordinated Notes
During the fourth quarter of 2020, Trustmark agreed to issue and sell $125.0 million aggregate principal amount of its 3.625% Fixed-to-Floating Rate Subordinated Notes (the Notes) due December 1, 2030. At September 30, 2021, the carrying amount of the Notes was $123.0 million. The Notes are unsecured obligations and are subordinated in right of payment to all of Trustmark’s existing and future senior indebtedness, whether secured or unsecured. The Notes are obligations of Trustmark only and are not obligations of, and are not guaranteed by, any of its subsidiaries, including TNB. From the date of issuance until November 30, 2025, the Notes bear interest at a fixed rate of 3.625% per year, payable semi-annually in arrears on June 1 and December 1 of each year. Beginning December 1, 2025, the Notes will bear interest at a floating rate per year equal to the Benchmark rate, which is the Three-Month Term Secured Overnight Financing Rate (SOFR), plus 338.7 basis points, payable quarterly in arrears on March 1, June 1, September 1 and December 1 of each year. The Notes qualify as Tier 2 capital for Trustmark. The Notes may be redeemed at Trustmark’s option under certain circumstances. Trustmark intends to use the net proceeds for general corporate purposes.
TRUSTMARK CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIALS
September 30, 2021
($ in thousands)
(unaudited)
Note 6 – 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 |
|
||||||||||||||||||||||
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
9/30/2020 |
|
|
9/30/2021 |
|
|
9/30/2020 |
|
|||||||
Securities – taxable |
|
1.28 |
% |
|
|
1.30 |
% |
|
|
1.40 |
% |
|
|
1.62 |
% |
|
|
2.02 |
% |
|
|
1.32 |
% |
|
|
2.14 |
% |
Securities – nontaxable |
|
3.79 |
% |
|
|
3.70 |
% |
|
|
4.02 |
% |
|
|
3.89 |
% |
|
|
3.80 |
% |
|
|
3.88 |
% |
|
|
3.76 |
% |
Securities – total |
|
1.29 |
% |
|
|
1.31 |
% |
|
|
1.43 |
% |
|
|
1.65 |
% |
|
|
2.05 |
% |
|
|
1.34 |
% |
|
|
2.17 |
% |
PPP loans |
|
4.98 |
% |
|
|
15.81 |
% |
|
|
6.27 |
% |
|
|
6.76 |
% |
|
|
2.84 |
% |
|
|
10.69 |
% |
|
|
2.76 |
% |
Loans - LHFI & LHFS |
|
3.59 |
% |
|
|
3.64 |
% |
|
|
3.67 |
% |
|
|
3.75 |
% |
|
|
3.81 |
% |
|
|
3.64 |
% |
|
|
4.12 |
% |
Loans - total |
|
3.61 |
% |
|
|
4.36 |
% |
|
|
3.81 |
% |
|
|
3.99 |
% |
|
|
3.73 |
% |
|
|
3.93 |
% |
|
|
4.05 |
% |
Fed funds sold & reverse repurchases |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1.32 |
% |
|
|
— |
|
|
|
0.69 |
% |
Other earning assets |
|
0.18 |
% |
|
|
0.11 |
% |
|
|
0.12 |
% |
|
|
0.12 |
% |
|
|
0.18 |
% |
|
|
0.14 |
% |
|
|
0.30 |
% |
Total earning assets |
|
2.70 |
% |
|
|
3.33 |
% |
|
|
3.00 |
% |
|
|
3.35 |
% |
|
|
3.26 |
% |
|
|
3.01 |
% |
|
|
3.55 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits |
|
0.14 |
% |
|
|
0.19 |
% |
|
|
0.22 |
% |
|
|
0.27 |
% |
|
|
0.31 |
% |
|
|
0.18 |
% |
|
|
0.45 |
% |
Fed funds purchased & repurchases |
|
0.14 |
% |
|
|
0.14 |
% |
|
|
0.14 |
% |
|
|
0.13 |
% |
|
|
0.15 |
% |
|
|
0.14 |
% |
|
|
0.64 |
% |
Other borrowings |
|
2.33 |
% |
|
|
2.29 |
% |
|
|
2.14 |
% |
|
|
1.61 |
% |
|
|
1.19 |
% |
|
|
2.25 |
% |
|
|
1.78 |
% |
Total interest-bearing liabilities |
|
0.21 |
% |
|
|
0.25 |
% |
|
|
0.28 |
% |
|
|
0.30 |
% |
|
|
0.33 |
% |
|
|
0.24 |
% |
|
|
0.48 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin |
|
2.57 |
% |
|
|
3.16 |
% |
|
|
2.81 |
% |
|
|
3.15 |
% |
|
|
3.03 |
% |
|
|
2.84 |
% |
|
|
3.21 |
% |
Net interest margin excluding PPP loans and the FRB balance |
2.90 |
% |
|
|
2.94 |
% |
|
|
2.99 |
% |
|
|
3.09 |
% |
|
|
3.20 |
% |
|
|
2.94 |
% |
|
|
3.36 |
% |
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, 2021 and June 30, 2021, the average FRB balance totaled $1.996 billion and $1.700 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 2.90% for the third quarter of 2021, a decrease of 4 basis points when compared to the second quarter of 2021. Continued low interest rates decreased the yield on the loans held for investment and held for sale portfolio as well as the securities portfolio and were partially offset by lower costs of interest-bearing deposits.
Note 7 – 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 positive ineffectiveness of $144 thousand during the third quarter of 2021.
TRUSTMARK CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIALS
September 30, 2021
($ in thousands)
(unaudited)
Note 7 – Mortgage Banking (continued)
The following table illustrates the components of mortgage banking revenues included in noninterest income in the accompanying income statements:
|
|
Quarter Ended |
|
|
Nine Months Ended |
|
||||||||||||||||||||||
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
9/30/2020 |
|
|
9/30/2021 |
|
|
9/30/2020 |
|
|||||||
Mortgage servicing income, net |
|
$ |
6,406 |
|
|
$ |
6,318 |
|
|
$ |
6,181 |
|
|
$ |
6,227 |
|
|
$ |
5,742 |
|
|
$ |
18,905 |
|
|
$ |
17,454 |
|
Change in fair value-MSR from runoff |
|
|
(5,283 |
) |
|
|
(5,029 |
) |
|
|
(5,103 |
) |
|
|
(5,177 |
) |
|
|
(4,590 |
) |
|
|
(15,415 |
) |
|
|
(11,411 |
) |
Gain on sales of loans, net |
|
|
12,737 |
|
|
|
14,778 |
|
|
|
19,456 |
|
|
|
28,014 |
|
|
|
34,472 |
|
|
|
46,971 |
|
|
|
82,889 |
|
Mortgage banking income before hedge ineffectiveness |
|
|
13,860 |
|
|
|
16,067 |
|
|
|
20,534 |
|
|
|
29,064 |
|
|
|
35,624 |
|
|
|
50,461 |
|
|
|
88,932 |
|
Change in fair value-MSR from market changes |
|
|
1,806 |
|
|
|
(4,465 |
) |
|
|
13,696 |
|
|
|
951 |
|
|
|
60 |
|
|
|
11,037 |
|
|
|
(27,098 |
) |
Change in fair value of derivatives |
|
|
(1,662 |
) |
|
|
5,731 |
|
|
|
(13,426 |
) |
|
|
(1,860 |
) |
|
|
755 |
|
|
|
(9,357 |
) |
|
|
35,833 |
|
Net positive (negative) hedge ineffectiveness |
|
|
144 |
|
|
|
1,266 |
|
|
|
270 |
|
|
|
(909 |
) |
|
|
815 |
|
|
|
1,680 |
|
|
|
8,735 |
|
Mortgage banking, net |
|
$ |
14,004 |
|
|
$ |
17,333 |
|
|
$ |
20,804 |
|
|
$ |
28,155 |
|
|
$ |
36,439 |
|
|
$ |
52,141 |
|
|
$ |
97,667 |
|
Note 8 – Salaries and Employee Benefit Plans
Early Retirement Program
In June 2021, Trustmark announced a voluntary early retirement program. In general, associates who were eligible to participate had to be at least 60 years of age with five or more years of continuous service. The cost of this program is reflected in a one-time charge of approximately $5.7 million (salaries and benefits of $5.6 million and other miscellaneous expense of $89 thousand; or $0.07 per diluted share net of tax) in Trustmark’s third quarter of 2021 earnings. The salary and employee benefits expense savings resulting from the implementation of the early retirement program are expected to total approximately $1.3 million ($0.02 per diluted share net of tax) and $4.3 million ($0.05 per diluted share net of tax) for the remainder of 2021 and for the year ended 2022, respectively.
Note 9 – Other Noninterest Income and Expense
Other noninterest income consisted of the following for the periods presented:
|
|
Quarter Ended |
|
|
Nine Months Ended |
|
||||||||||||||||||||||
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
9/30/2020 |
|
|
9/30/2021 |
|
|
9/30/2020 |
|
|||||||
Partnership amortization for tax credit purposes |
|
$ |
(2,045 |
) |
|
$ |
(1,989 |
) |
|
$ |
(1,522 |
) |
|
$ |
(1,877 |
) |
|
$ |
(1,457 |
) |
|
$ |
(5,556 |
) |
|
$ |
(3,823 |
) |
Increase in life insurance cash surrender value |
|
|
1,663 |
|
|
|
1,653 |
|
|
|
1,639 |
|
|
|
1,708 |
|
|
|
1,755 |
|
|
|
4,955 |
|
|
|
5,173 |
|
Other miscellaneous income |
|
|
1,863 |
|
|
|
2,337 |
|
|
|
1,973 |
|
|
|
2,707 |
|
|
|
1,303 |
|
|
|
6,173 |
|
|
|
4,771 |
|
Total other, net |
|
$ |
1,481 |
|
|
$ |
2,001 |
|
|
$ |
2,090 |
|
|
$ |
2,538 |
|
|
$ |
1,601 |
|
|
$ |
5,572 |
|
|
$ |
6,121 |
|
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 |
|
||||||||||||||||||||||
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
9/30/2020 |
|
|
9/30/2021 |
|
|
9/30/2020 |
|
|||||||
Loan expense |
|
$ |
4,022 |
|
|
$ |
3,738 |
|
|
$ |
4,167 |
|
|
$ |
4,243 |
|
|
$ |
4,184 |
|
|
$ |
11,927 |
|
|
$ |
10,934 |
|
Amortization of intangibles |
|
|
549 |
|
|
|
553 |
|
|
|
666 |
|
|
|
752 |
|
|
|
752 |
|
|
|
1,768 |
|
|
|
2,300 |
|
FDIC assessment expense |
|
|
1,275 |
|
|
|
1,225 |
|
|
|
1,540 |
|
|
|
1,500 |
|
|
|
1,410 |
|
|
|
4,040 |
|
|
|
4,590 |
|
Regulatory settlement charge |
|
|
5,000 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,000 |
|
|
|
— |
|
Other miscellaneous expense |
|
|
7,673 |
|
|
|
7,623 |
|
|
|
8,166 |
|
|
|
9,395 |
|
|
|
8,252 |
|
|
|
23,462 |
|
|
|
24,792 |
|
Total other expense |
|
$ |
18,519 |
|
|
$ |
13,139 |
|
|
$ |
14,539 |
|
|
$ |
15,890 |
|
|
$ |
14,598 |
|
|
$ |
46,197 |
|
|
$ |
42,616 |
|
During the third quarter of 2021, other expense included a charge of $5.0 million to resolve allegations by regulatory authorities regarding fair lending matters. See Note 1 – Regulatory Matters for further details.
Note 10 – Non-GAAP Financial Measures
In addition to capital ratios defined by U.S. generally accepted accounting principles (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 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 tangible 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 consolidated financial statements in their entirety and not to rely on any single financial measure. The following table reconciles Trustmark’s calculation of these measures to amounts reported under GAAP.
TRUSTMARK CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIALS
September 30, 2021
($ in thousands except per share data)
(unaudited)
Note 10 – Non-GAAP Financial Measures (continued)
|
|
|
Quarter Ended |
|
|
Nine Months Ended |
|
||||||||||||||||||||||
|
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
9/30/2020 |
|
|
9/30/2021 |
|
|
9/30/2020 |
|
|||||||
TANGIBLE EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE BALANCES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders' equity |
|
|
$ |
1,782,304 |
|
|
$ |
1,780,705 |
|
|
$ |
1,759,351 |
|
|
$ |
1,725,035 |
|
|
$ |
1,694,903 |
|
|
$ |
1,774,204 |
|
|
$ |
1,666,999 |
|
Less: Goodwill |
|
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(385,155 |
) |
|
|
(385,270 |
) |
|
|
(385,270 |
) |
|
|
(384,540 |
) |
|
|
(383,016 |
) |
Identifiable intangible assets |
|
|
|
(5,899 |
) |
|
|
(6,442 |
) |
|
|
(7,118 |
) |
|
|
(7,803 |
) |
|
|
(8,550 |
) |
|
|
(6,482 |
) |
|
|
(8,146 |
) |
Total average tangible equity |
|
|
$ |
1,392,168 |
|
|
$ |
1,390,026 |
|
|
$ |
1,367,078 |
|
|
$ |
1,331,962 |
|
|
$ |
1,301,083 |
|
|
$ |
1,383,182 |
|
|
$ |
1,275,837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PERIOD END BALANCES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders' equity |
|
|
$ |
1,768,947 |
|
|
$ |
1,779,309 |
|
|
$ |
1,759,705 |
|
|
$ |
1,741,117 |
|
|
$ |
1,710,041 |
|
|
|
|
|
|
|
|
|
Less: Goodwill |
|
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(385,270 |
) |
|
|
(385,270 |
) |
|
|
|
|
|
|
|
|
Identifiable intangible assets |
|
|
|
(5,621 |
) |
|
|
(6,170 |
) |
|
|
(6,724 |
) |
|
|
(7,390 |
) |
|
|
(8,142 |
) |
|
|
|
|
|
|
|
|
Total tangible equity |
(a) |
|
$ |
1,379,089 |
|
|
$ |
1,388,902 |
|
|
$ |
1,368,744 |
|
|
$ |
1,348,457 |
|
|
$ |
1,316,629 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TANGIBLE ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
$ |
17,364,644 |
|
|
$ |
17,098,132 |
|
|
$ |
16,878,313 |
|
|
$ |
16,551,840 |
|
|
$ |
15,558,162 |
|
|
|
|
|
|
|
|
|
Less: Goodwill |
|
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(385,270 |
) |
|
|
(385,270 |
) |
|
|
|
|
|
|
|
|
Identifiable intangible assets |
|
|
|
(5,621 |
) |
|
|
(6,170 |
) |
|
|
(6,724 |
) |
|
|
(7,390 |
) |
|
|
(8,142 |
) |
|
|
|
|
|
|
|
|
Total tangible assets |
(b) |
|
$ |
16,974,786 |
|
|
$ |
16,707,725 |
|
|
$ |
16,487,352 |
|
|
$ |
16,159,180 |
|
|
$ |
15,164,750 |
|
|
|
|
|
|
|
|
|
Risk-weighted assets |
(c) |
|
$ |
12,324,254 |
|
|
$ |
12,256,492 |
|
|
$ |
12,188,988 |
|
|
$ |
12,017,378 |
|
|
$ |
11,963,269 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME ADJUSTED FOR INTANGIBLE AMORTIZATION |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Net income |
|
|
$ |
21,200 |
|
|
$ |
47,981 |
|
|
$ |
51,962 |
|
|
$ |
51,217 |
|
|
$ |
54,440 |
|
|
$ |
121,143 |
|
|
$ |
108,808 |
|
Plus: Intangible amortization net of tax |
|
|
|
412 |
|
|
|
415 |
|
|
|
500 |
|
|
|
564 |
|
|
|
564 |
|
|
|
1,327 |
|
|
|
1,725 |
|
Net income adjusted for intangible amortization |
|
$ |
21,612 |
|
|
$ |
48,396 |
|
|
$ |
52,462 |
|
|
$ |
51,781 |
|
|
$ |
55,004 |
|
|
$ |
122,470 |
|
|
$ |
110,533 |
|
|
Period end common shares outstanding |
(d) |
|
|
62,461,832 |
|
|
|
62,773,226 |
|
|
|
63,394,522 |
|
|
|
63,424,526 |
|
|
|
63,423,820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TANGIBLE COMMON EQUITY MEASUREMENTS |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Return on average tangible equity (1) |
|
|
|
6.16 |
% |
|
|
13.96 |
% |
|
|
15.56 |
% |
|
|
15.47 |
% |
|
|
16.82 |
% |
|
|
11.84 |
% |
|
|
11.57 |
% |
Tangible equity/tangible assets |
(a)/(b) |
|
|
8.12 |
% |
|
|
8.31 |
% |
|
|
8.30 |
% |
|
|
8.34 |
% |
|
|
8.68 |
% |
|
|
|
|
|
|
|
|
Tangible equity/risk-weighted assets |
(a)/(c) |
|
|
11.19 |
% |
|
|
11.33 |
% |
|
|
11.23 |
% |
|
|
11.22 |
% |
|
|
11.01 |
% |
|
|
|
|
|
|
|
|
Tangible book value |
(a)/(d)*1,000 |
|
$ |
22.08 |
|
|
$ |
22.13 |
|
|
$ |
21.59 |
|
|
$ |
21.26 |
|
|
$ |
20.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMMON EQUITY TIER 1 CAPITAL (CET1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders' equity |
|
|
$ |
1,768,947 |
|
|
$ |
1,779,309 |
|
|
$ |
1,759,705 |
|
|
$ |
1,741,117 |
|
|
$ |
1,710,041 |
|
|
|
|
|
|
|
|
|
CECL transition adjustment |
|
|
|
26,419 |
|
|
|
26,671 |
|
|
|
26,829 |
|
|
|
31,199 |
|
|
|
32,647 |
|
|
|
|
|
|
|
|
|
AOCI-related adjustments |
|
|
|
19,080 |
|
|
|
10,641 |
|
|
|
16,506 |
|
|
|
1,051 |
|
|
|
(5,684 |
) |
|
|
|
|
|
|
|
|
CET1 adjustments and deductions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill net of associated deferred tax liabilities (DTLs) |
|
|
(370,264 |
) |
|
|
(370,276 |
) |
|
|
(370,288 |
) |
|
|
(371,333 |
) |
|
|
(371,345 |
) |
|
|
|
|
|
|
|
|
|
Other adjustments and deductions for CET1 (2) |
|
|
(4,817 |
) |
|
|
(5,243 |
) |
|
|
(5,675 |
) |
|
|
(6,190 |
) |
|
|
(6,770 |
) |
|
|
|
|
|
|
|
|
|
CET1 capital |
(e) |
|
|
1,439,365 |
|
|
|
1,441,102 |
|
|
|
1,427,077 |
|
|
|
1,395,844 |
|
|
|
1,358,889 |
|
|
|
|
|
|
|
|
|
Additional tier 1 capital instruments plus related surplus |
|
|
60,000 |
|
|
|
60,000 |
|
|
|
60,000 |
|
|
|
60,000 |
|
|
|
60,000 |
|
|
|
|
|
|
|
|
|
|
Tier 1 capital |
|
|
$ |
1,499,365 |
|
|
$ |
1,501,102 |
|
|
$ |
1,487,077 |
|
|
$ |
1,455,844 |
|
|
$ |
1,418,889 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common equity tier 1 capital ratio |
(e)/(c) |
|
|
11.68 |
% |
|
|
11.76 |
% |
|
|
11.71 |
% |
|
|
11.62 |
% |
|
|
11.36 |
% |
|
|
|
|
|
|
|
|
(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, 2021
($ in thousands except per share data)
unaudited)
Note 10 – 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 |
|
||||||||||||||||||||||
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
9/30/2020 |
|
|
9/30/2021 |
|
|
9/30/2020 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (GAAP) |
|
$ |
98,266 |
|
|
$ |
119,423 |
|
|
$ |
102,336 |
|
|
$ |
111,378 |
|
|
$ |
106,207 |
|
|
$ |
320,025 |
|
|
$ |
315,159 |
|
Noninterest income (GAAP) |
|
|
54,149 |
|
|
|
56,411 |
|
|
|
60,583 |
|
|
|
66,117 |
|
|
|
73,701 |
|
|
|
171,143 |
|
|
|
208,476 |
|
Pre-provision revenue |
(a) |
$ |
152,415 |
|
|
$ |
175,834 |
|
|
$ |
162,919 |
|
|
$ |
177,495 |
|
|
$ |
179,908 |
|
|
$ |
491,168 |
|
|
$ |
523,635 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense (GAAP) |
|
$ |
129,600 |
|
|
$ |
118,679 |
|
|
$ |
121,548 |
|
|
$ |
119,894 |
|
|
$ |
116,963 |
|
|
$ |
369,827 |
|
|
$ |
346,407 |
|
Less: Voluntary early retirement program |
|
|
(5,700 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,700 |
) |
|
|
(4,375 |
) |
Regulatory settlement charge |
|
|
(5,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,000 |
) |
|
|
— |
|
Adjusted noninterest expense - PPNR (Non-GAAP) |
(b) |
$ |
118,900 |
|
|
$ |
118,679 |
|
|
$ |
121,548 |
|
|
$ |
119,894 |
|
|
$ |
116,963 |
|
|
$ |
359,127 |
|
|
$ |
342,032 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PPNR (Non-GAAP) |
(a)-(b) |
$ |
33,515 |
|
|
$ |
57,155 |
|
|
$ |
41,371 |
|
|
$ |
57,601 |
|
|
$ |
62,945 |
|
|
$ |
132,041 |
|
|
$ |
181,603 |
|
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 |
|
||||||||||||||||||||||||||||
|
|
9/30/2021 |
|
|
|
9/30/2020 |
|
|
|
9/30/2021 |
|
|
|
9/30/2020 |
|
||||||||||||||||||||
|
|
Amount |
|
|
Diluted
|
|
|
|
Amount |
|
|
Diluted
|
|
|
|
Amount |
|
|
Diluted
|
|
|
|
Amount |
|
|
Diluted
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (GAAP) |
$ |
21,200 |
|
|
$ |
0.34 |
|
|
|
$ |
54,440 |
|
|
$ |
0.86 |
|
|
|
$ |
121,143 |
|
|
$ |
1.92 |
|
|
|
$ |
108,808 |
|
|
$ |
1.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Significant non-routine transactions (net of taxes): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Voluntary early retirement program |
|
|
4,275 |
|
|
|
0.07 |
|
|
|
|
— |
|
|
|
— |
|
|
|
|
4,275 |
|
|
|
0.07 |
|
|
|
|
3,281 |
|
|
|
0.05 |
|
Regulatory settlement charge (not tax deductible) |
|
|
5,000 |
|
|
|
0.08 |
|
|
|
|
— |
|
|
|
— |
|
|
|
|
5,000 |
|
|
|
0.08 |
|
|
|
|
— |
|
|
|
— |
|
Net income adjusted for significant non-routine |
|||||||||||||||||||||||||||||||||||
transactions (Non-GAAP) |
$ |
30,475 |
|
|
$ |
0.49 |
|
|
|
$ |
54,440 |
|
|
$ |
0.86 |
|
|
|
$ |
130,418 |
|
|
$ |
2.07 |
|
|
|
$ |
112,089 |
|
|
$ |
1.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported
|
|
|
Adjusted
|
|
|
|
Reported
|
|
|
Adjusted
|
|
|
|
Reported
|
|
|
Adjusted
|
|
|
|
Reported
|
|
|
Adjusted
|
|
||||||||
Return on average equity |
|
|
4.72 |
% |
|
|
6.77 |
% |
|
|
|
12.78 |
% |
|
n/a |
|
|
|
|
9.13 |
% |
|
|
9.82 |
% |
|
|
|
8.72 |
% |
|
|
8.97 |
% |
|
Return on average tangible equity |
|
|
6.16 |
% |
|
|
8.77 |
% |
|
|
|
16.82 |
% |
|
n/a |
|
|
|
|
11.84 |
% |
|
|
12.72 |
% |
|
|
|
11.57 |
% |
|
|
11.89 |
% |
|
Return on average assets |
|
|
0.49 |
% |
|
|
0.71 |
% |
|
|
|
1.37 |
% |
|
n/a |
|
|
|
|
0.96 |
% |
|
|
1.03 |
% |
|
|
|
0.97 |
% |
|
|
1.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
n/a - not applicable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TRUSTMARK CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIALS
September 30, 2021
($ in thousands except per share data)
unaudited)
Note 10 – Non-GAAP Financial Measures (continued)
The following table presents Trustmark’s calculation of its efficiency ratio for the periods presented:
|
|
Quarter Ended |
|
|
Nine Months Ended |
|
||||||||||||||||||||||
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
9/30/2020 |
|
|
9/30/2021 |
|
|
9/30/2020 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest expense (GAAP) |
|
$ |
129,600 |
|
|
$ |
118,679 |
|
|
$ |
121,548 |
|
|
$ |
119,894 |
|
|
$ |
116,963 |
|
|
|
369,827 |
|
|
$ |
346,407 |
|
Less: Other real estate expense, net |
|
(1,357 |
) |
|
|
(1,511 |
) |
|
|
(324 |
) |
|
|
812 |
|
|
|
(1,203 |
) |
|
|
(3,192 |
) |
|
|
(2,768 |
) |
|
Amortization of intangibles |
|
(549 |
) |
|
|
(553 |
) |
|
|
(666 |
) |
|
|
(752 |
) |
|
|
(752 |
) |
|
|
(1,768 |
) |
|
|
(2,300 |
) |
|
Charitable contributions resulting in state tax credits |
|
(350 |
) |
|
|
(355 |
) |
|
|
(350 |
) |
|
|
(375 |
) |
|
|
(375 |
) |
|
|
(1,055 |
) |
|
|
(1,125 |
) |
|
Voluntary early retirement program |
|
(5,700 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,700 |
) |
|
|
(4,375 |
) |
|
Regulatory settlement charge |
|
|
(5,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,000 |
) |
|
|
— |
|
Adjusted noninterest expense (Non-GAAP) |
(c) |
$ |
116,644 |
|
|
$ |
116,260 |
|
|
$ |
120,208 |
|
|
$ |
119,579 |
|
|
$ |
114,633 |
|
|
$ |
353,112 |
|
|
$ |
335,839 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (GAAP) |
|
$ |
98,266 |
|
|
$ |
119,423 |
|
|
$ |
102,336 |
|
|
$ |
111,378 |
|
|
$ |
106,207 |
|
|
$ |
320,025 |
|
|
$ |
315,159 |
|
Add: Tax equivalent adjustment |
|
|
2,947 |
|
|
|
2,957 |
|
|
|
2,894 |
|
|
|
2,939 |
|
|
|
2,969 |
|
|
|
8,798 |
|
|
|
9,084 |
|
Net interest income-FTE (Non-GAAP) |
(a) |
$ |
101,213 |
|
|
$ |
122,380 |
|
|
$ |
105,230 |
|
|
$ |
114,317 |
|
|
$ |
109,176 |
|
|
$ |
328,823 |
|
|
$ |
324,243 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income (GAAP) |
|
$ |
54,149 |
|
|
$ |
56,411 |
|
|
$ |
60,583 |
|
|
$ |
66,117 |
|
|
$ |
73,701 |
|
|
$ |
171,143 |
|
|
$ |
208,476 |
|
Add: Partnership amortization for tax credit purposes |
|
2,045 |
|
|
|
1,989 |
|
|
|
1,522 |
|
|
|
1,877 |
|
|
|
1,457 |
|
|
|
5,556 |
|
|
|
3,823 |
|
|
Adjusted noninterest income (Non-GAAP) |
(b) |
$ |
56,194 |
|
|
$ |
58,400 |
|
|
$ |
62,105 |
|
|
$ |
67,994 |
|
|
$ |
75,158 |
|
|
$ |
176,699 |
|
|
$ |
212,299 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted revenue (Non-GAAP) |
(a)+(b) |
$ |
157,407 |
|
|
$ |
180,780 |
|
|
$ |
167,335 |
|
|
$ |
182,311 |
|
|
$ |
184,334 |
|
|
$ |
505,522 |
|
|
$ |
536,542 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio (Non-GAAP) |
(c)/((a)+(b)) |
|
74.10 |
% |
|
|
64.31 |
% |
|
|
71.84 |
% |
|
|
65.59 |
% |
|
|
62.19 |
% |
|
|
69.85 |
% |
|
|
62.59 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20211026006141/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