Solid Balance Sheet Growth, Record Results in Insurance and Wealth Management
Trustmark Corporation (NASDAQGS:TRMK) reported net income of $26.2 million in the fourth quarter of 2021, representing diluted earnings per share of $0.42. For the full year, Trustmark’s net income totaled $147.4 million, representing diluted earnings per share of $2.34. Trustmark’s net income in 2021 produced a return on average tangible equity of 10.81% and a return on average assets of 0.86%. Trustmark’s Board of Directors declared a quarterly cash dividend of $0.23 per share payable March 15, 2022, to shareholders of record on March 1, 2022.
This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20220125005343/en/
Printer friendly version of earnings release with consolidated financial statements and notes: https://www.businesswire.com/news/home/52567902/en
2021 Highlights
- Loans held for investment (HFI) increased $423.3 million, or 4.3%
- Nonperforming assets declined 10.1% to represent 0.64% of loans HFI and held for sale (HFS)
- Recoveries exceeded charge-offs by $3.7 million
- Total deposits increased $1.0 billion, or 7.4%
- Repurchased $61.8 million, or approximately 1.9 million shares of common stock
- Insurance and Wealth Management businesses had a record year with revenue up 7.4% and 11.3%, respectively
- Mortgage Banking revenue totaled $63.8 million with loan production exceeding $2.8 billion
- Noninterest income totaled $221.9 million and represented 34.7% of total revenue
- Completed voluntary early retirement program that reduced workforce by 3.6%
- Expanded market optimization efforts with a net reduction of 10 offices during the year
- Continued technology investments to enhance efficiency and productivity
Duane A. Dewey, President and CEO, commented, “Our banking and mortgage banking businesses performed well while our insurance and wealth management businesses achieved record results. We experienced significant loan and deposit growth, and credit quality remained strong. While we continue to navigate the challenging low interest rate environment, we remain committed to positioning the company for continued long-term success. Our balance sheet is well positioned for rising interest rates. We will continue investments in technology to improve efficiency and broaden our reach through digital marketing and product delivery. Trustmark is well-positioned to serve and expand its customer base and create long-term value for its shareholders.”
Balance Sheet Management
- Loans HFI increased $72.9 million, or 0.7%, during the quarter
- Investment securities increased $128.9 million, or 3.7%, as excess liquidity was deployed linked-quarter
- Total deposits increased $164.3 million, or 1.1%, linked-quarter
- Maintained strong capital position with CET1 ratio of 11.29% and total risk-based capital ratio of 13.55%
Loans HFI totaled $10.2 billion at December 31, 2021, reflecting an increase of $72.9 million, or 0.7%, linked-quarter and $423.3 million, or 4.3%, year-over-year. The linked-quarter growth primarily reflects increases in commercial and industrial loans, 1-4 family mortgage loans, other loans, and loans secured by nonfarm, nonresidential properties which were offset in part by a decline in other real estate secured loans. Trustmark’s loan portfolio remains well-diversified by loan type and geography.
Deposits totaled $15.1 billion at December 31, 2021, up $164.3 million, or 1.1%, from the prior quarter and $1.0 billion, or 7.4%, year-over-year. Trustmark continues to maintain a strong liquidity position as loans HFI represented 67.9% of total deposits at year end 2021. Noninterest bearing deposits represented 31.6% of total deposits at December 31, 2021. Interest-bearing deposit costs totaled 0.13% for the fourth quarter, a decrease of 1 basis point linked-quarter. The total cost of interest-bearing liabilities was 0.19% for the fourth quarter of 2021, a decrease of 2 basis points from the prior quarter.
During the fourth quarter, Trustmark repurchased $27.1 million, or approximately 816 thousand of its common shares. During the twelve months ended December 31, 2021, Trustmark repurchased $61.8 million, or approximately 1.9 million of its common shares. As previously announced, Trustmark’s Board of Directors authorized a stock repurchase program effective January 1, 2022, under which $100 million of Trustmark’s outstanding shares may be acquired through December 31, 2022. The repurchase program, which is subject to market conditions and management discretion, will continue to be implemented through open market repurchases or privately negotiated transactions. At December 31, 2021, Trustmark’s tangible equity to tangible assets ratio was 7.86%, while the total risk-based capital ratio was 13.55%.
Credit Quality
- Allowance for credit losses (ACL) represented 0.97% of loans HFI and 500.85% of nonperforming loans, excluding individually evaluated loans at year-end
- Net charge-offs totaled $101 thousand in the fourth quarter
- Loans remaining under a COVID-19 related concession represented approximately 1 basis point of loans HFI at December 31, 2021
Nonaccrual loans totaled $62.7 million at December 31, 2021, a decrease of $3.5 million from the prior quarter and $430 thousand year-over-year. Other real estate totaled $4.6 million, reflecting a $1.7 million decrease from the prior quarter and a $7.1 million decline from the prior year. Collectively, nonperforming assets totaled $67.3 million, reflecting a linked-quarter decrease of 7.2% and year-over-year reduction of 10.1%.
The provision for credit losses for loans HFI was a negative $4.5 million in the fourth quarter. Negative provisioning was primarily due to improvements in credit quality and economic forecasts. The provision for credit losses for off-balance sheet credit exposures was $2.9 million in the fourth quarter, primarily driven by increases in unfunded amounts. Collectively, the provision for credit losses totaled a negative $1.6 million in the fourth quarter compared to a negative $3.5 million in the prior quarter and a negative $5.5 million in the fourth quarter of 2020.
Allocation of Trustmark’s $99.5 million ACL on loans HFI represented 1.00% of commercial loans and 0.87% of consumer and home mortgage loans, resulting in an ACL to total loans HFI of 0.97% at December 31, 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 $1.2 million, or 1.2%, linked-quarter
- The net interest margin (FTE) totaled 2.53% in fourth quarter; excluding interest and fees on PPP loans and Federal Reserve Bank balance, net interest margin (FTE) was 2.82%
- Noninterest income totaled $50.8 million and represented 34.1% of total revenue in fourth quarter
Revenue in the fourth quarter totaled $149.1 million, a decrease of 2.2% from the prior quarter and 16.0% from the same quarter in the prior year. The linked-quarter decline primarily reflects lower mortgage banking revenue while the year-over-year decline is attributed to lower net interest income and reduced mortgage banking revenue. In 2021, revenue totaled $640.3 million, a decrease of 8.7% from the prior year.
Net interest income (FTE) in the fourth quarter totaled $101.2 million, resulting in a net interest margin of 2.53%. The net interest margin, excluding PPP loans and Federal Reserve Bank balance, was 2.82%, down 8 basis points from the prior quarter, significantly influenced by the growth of the investment securities portfolio. 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.
Noninterest income in the fourth quarter totaled $50.8 million, a decrease of $3.4 million from the prior quarter and $15.4 million from the prior year. The linked-quarter change reflects an increase in service charges on deposit accounts which was more than offset by a decline in mortgage banking revenue, a seasonal decline in insurance revenue, and a reduction in other income. The decrease in noninterest income year-over-year is principally due to lower mortgage banking revenue.
Mortgage loan production in the fourth quarter totaled $590.7 million, a decline of 16.7% linked-quarter and 25.1% year-over-year. Mortgage banking revenue totaled $11.6 million in the fourth quarter, a decrease of $2.4 million from the prior quarter and $16.5 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 offset in part by increased net hedge ineffectiveness. In 2021, mortgage loan production totaled $2.8 billion, down 6.1% from the record level set the prior year. Mortgage banking revenue totaled $63.8 million in 2021, compared to $125.8 million in the prior year.
Insurance revenue in the fourth quarter totaled $11.7 million, a seasonal decline of $417 thousand from the prior quarter and an increase of $1.5 million from the prior year. Insurance revenue in 2021 totaled $48.5 million, up $3.3 million, or 7.4%, from the prior year. The solid performance during the year reflects an expanded producer workforce as well as the realization of operational efficiencies from investments in technology and improved processes.
Wealth management revenue totaled $8.8 million in the fourth quarter, down 3.5% from the prior quarter and up 11.7% from the prior year. In 2021, wealth management revenue totaled $35.2 million, an increase of 11.3% from the prior year. During 2021, Trustmark continued to enhance its competitive positioning and efficiency of its wealth management businesses as well as expand its Private Banking capabilities in key markets.
Noninterest Expense
- Adjusted noninterest expense, which excludes ORE expense, amortization of intangibles, charitable contributions resulting in state tax credits, costs associated with the voluntary early retirement program and regulatory charges increased $1.6 million, or 1.3%, from the prior quarter. Please refer to the Consolidated Financial Information, Footnote 10 – Non-GAAP Financial Measures.
Adjusted noninterest expense in the fourth quarter was $118.2 million, up $1.6 million, or 1.3%, from the prior quarter. Salaries and employee benefits expense in the fourth quarter totaled $68.3 million. Excluding the $5.6 million charge associated with the voluntary early retirement program in the third quarter, salary and employee benefits expense declined $754 thousand, or 1.1%, linked-quarter.
Total services and fees increased $598 thousand during the fourth quarter due to continued investments in technology and higher professional fees. Other real estate expense, net declined $1.0 million during the fourth quarter to $336 thousand. Other expense totaled $14.6 million in the fourth quarter. Excluding the $5.0 million regulatory settlement charge in the prior quarter, other expense increased $1.1 million linked-quarter principally due to increased operational losses.
During 2021, Trustmark consolidated 15 offices, expanded deployment of myTeller interactive teller machine technology, and opened five offices designed to efficiently serve and expand customer relationships.
“Looking forward, Trustmark will continue to focus upon efficiency, growth and innovation opportunities. We continue to pursue opportunities to redesign workflows and restructure the organization to further leverage investments in technology that will broaden our reach, enhance the customer experience, and improve efficiency. We remain focused on providing the financial 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, January 26, 2022, at 8:30 a.m. Central Time to discuss the Corporation’s financial results. Interested parties may listen to the conference call by dialing (877) 317-3051 or by clicking on the link provided under the Investor Relations section of our website at www.trustmark.com. A replay of the conference call will also be available through Wednesday, February 9, 2022, in archived format at the same web address or by calling (877) 344-7529, passcode 4362420.
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 | |||||||||||||||||||||||||
December 31, 2021 | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||
Linked Quarter | Year over Year | ||||||||||||||||||||||||
QUARTERLY AVERAGE BALANCES | 12/31/2021 | 9/30/2021 | 12/31/2020 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
Securities AFS-taxable | $ |
3,156,740 |
|
$ |
2,686,765 |
|
$ |
1,902,162 |
|
$ |
469,975 |
|
17.5 |
% |
$ |
1,254,578 |
|
66.0 |
% |
||||||
Securities AFS-nontaxable |
|
5,143 |
|
|
5,159 |
|
|
5,206 |
|
|
(16 |
) |
-0.3 |
% |
|
(63 |
) |
-1.2 |
% |
||||||
Securities HTM-taxable |
|
364,038 |
|
|
401,685 |
|
|
550,563 |
|
|
(37,647 |
) |
-9.4 |
% |
|
(186,525 |
) |
-33.9 |
% |
||||||
Securities HTM-nontaxable |
|
7,618 |
|
|
8,641 |
|
|
24,752 |
|
|
(1,023 |
) |
-11.8 |
% |
|
(17,134 |
) |
-69.2 |
% |
||||||
Total securities |
|
3,533,539 |
|
|
3,102,250 |
|
|
2,482,683 |
|
|
431,289 |
|
13.9 |
% |
|
1,050,856 |
|
42.3 |
% |
||||||
Paycheck protection program loans (PPP) |
|
42,749 |
|
|
122,176 |
|
|
875,098 |
|
|
(79,427 |
) |
-65.0 |
% |
|
(832,349 |
) |
-95.1 |
% |
||||||
Loans (includes loans held for sale) |
|
10,487,679 |
|
|
10,389,826 |
|
|
10,231,671 |
|
|
97,853 |
|
0.9 |
% |
|
256,008 |
|
2.5 |
% |
||||||
Fed funds sold and reverse repurchases |
|
58 |
|
|
69 |
|
|
303 |
|
|
(11 |
) |
-15.9 |
% |
|
(245 |
) |
-80.9 |
% |
||||||
Other earning assets |
|
1,839,498 |
|
|
2,038,515 |
|
|
860,540 |
|
|
(199,017 |
) |
-9.8 |
% |
|
978,958 |
|
n/m |
|
||||||
Total earning assets |
|
15,903,523 |
|
|
15,652,836 |
|
|
14,450,295 |
|
|
250,687 |
|
1.6 |
% |
|
1,453,228 |
|
10.1 |
% |
||||||
Allowance for credit losses (ACL), loans held for investment (LHFI) |
|
(104,148 |
) |
|
(104,857 |
) |
|
(124,088 |
) |
|
709 |
|
0.7 |
% |
|
19,940 |
|
16.1 |
% |
||||||
Other assets |
|
1,570,501 |
|
|
1,602,611 |
|
|
1,620,694 |
|
|
(32,110 |
) |
-2.0 |
% |
|
(50,193 |
) |
-3.1 |
% |
||||||
Total assets | $ |
17,369,876 |
|
$ |
17,150,590 |
|
$ |
15,946,901 |
|
$ |
219,286 |
|
1.3 |
% |
$ |
1,422,975 |
|
8.9 |
% |
||||||
Interest-bearing demand deposits | $ |
4,353,599 |
|
$ |
4,224,717 |
|
$ |
3,649,590 |
|
$ |
128,882 |
|
3.1 |
% |
$ |
704,009 |
|
19.3 |
% |
||||||
Savings deposits |
|
4,585,624 |
|
|
4,617,683 |
|
|
4,350,783 |
|
|
(32,059 |
) |
-0.7 |
% |
|
234,841 |
|
5.4 |
% |
||||||
Time deposits |
|
1,220,083 |
|
|
1,258,829 |
|
|
1,436,677 |
|
|
(38,746 |
) |
-3.1 |
% |
|
(216,594 |
) |
-15.1 |
% |
||||||
Total interest-bearing deposits |
|
10,159,306 |
|
|
10,101,229 |
|
|
9,437,050 |
|
|
58,077 |
|
0.6 |
% |
|
722,256 |
|
7.7 |
% |
||||||
Fed funds purchased and repurchases |
|
201,856 |
|
|
147,635 |
|
|
170,474 |
|
|
54,221 |
|
36.7 |
% |
|
31,382 |
|
18.4 |
% |
||||||
Other borrowings |
|
94,328 |
|
|
109,735 |
|
|
173,525 |
|
|
(15,407 |
) |
-14.0 |
% |
|
(79,197 |
) |
-45.6 |
% |
||||||
Subordinated notes |
|
123,007 |
|
|
122,951 |
|
|
42,828 |
|
|
56 |
|
0.0 |
% |
|
80,179 |
|
n/m |
|
||||||
Junior subordinated debt securities |
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
— |
|
0.0 |
% |
|
— |
|
0.0 |
% |
||||||
Total interest-bearing liabilities |
|
10,640,353 |
|
|
10,543,406 |
|
|
9,885,733 |
|
|
96,947 |
|
0.9 |
% |
|
754,620 |
|
7.6 |
% |
||||||
Noninterest-bearing deposits |
|
4,679,951 |
|
|
4,566,924 |
|
|
4,100,849 |
|
|
113,027 |
|
2.5 |
% |
|
579,102 |
|
14.1 |
% |
||||||
Other liabilities |
|
291,449 |
|
|
257,956 |
|
|
235,284 |
|
|
33,493 |
|
13.0 |
% |
|
56,165 |
|
23.9 |
% |
||||||
Total liabilities |
|
15,611,753 |
|
|
15,368,286 |
|
|
14,221,866 |
|
|
243,467 |
|
1.6 |
% |
|
1,389,887 |
|
9.8 |
% |
||||||
Shareholders' equity |
|
1,758,123 |
|
|
1,782,304 |
|
|
1,725,035 |
|
|
(24,181 |
) |
-1.4 |
% |
|
33,088 |
|
1.9 |
% |
||||||
Total liabilities and equity | $ |
17,369,876 |
|
$ |
17,150,590 |
|
$ |
15,946,901 |
|
$ |
219,286 |
|
1.3 |
% |
$ |
1,422,975 |
|
8.9 |
% |
||||||
n/m - percentage changes greater than +/- 100% are considered not meaningful | |||||||||||||||||||||||||
See Notes to Consolidated Financials | |||||||||||||||||||||||||
TRUSTMARK CORPORATION AND SUBSIDIARIES | |||||||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | |||||||||||||||||||||||||
December 31, 2021 | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||
Linked Quarter | Year over Year | ||||||||||||||||||||||||
PERIOD END BALANCES | 12/31/2021 | 9/30/2021 | 12/31/2020 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
Cash and due from banks | $ |
2,266,829 |
|
$ |
2,175,058 |
|
$ |
1,952,504 |
|
$ |
91,771 |
|
4.2 |
% |
$ |
314,325 |
|
16.1 |
% |
||||||
Fed funds sold and reverse repurchases |
|
— |
|
|
— |
|
|
50 |
|
|
— |
|
n/m |
|
|
(50 |
) |
-100.0 |
% |
||||||
Securities available for sale |
|
3,238,877 |
|
|
3,057,605 |
|
|
1,991,815 |
|
|
181,272 |
|
5.9 |
% |
|
1,247,062 |
|
62.6 |
% |
||||||
Securities held to maturity |
|
342,537 |
|
|
394,905 |
|
|
538,072 |
|
|
(52,368 |
) |
-13.3 |
% |
|
(195,535 |
) |
-36.3 |
% |
||||||
PPP loans |
|
33,336 |
|
|
46,486 |
|
|
610,134 |
|
|
(13,150 |
) |
-28.3 |
% |
|
(576,798 |
) |
-94.5 |
% |
||||||
Loans held for sale (LHFS) |
|
275,706 |
|
|
335,339 |
|
|
446,951 |
|
|
(59,633 |
) |
-17.8 |
% |
|
(171,245 |
) |
-38.3 |
% |
||||||
Loans held for investment (LHFI) |
|
10,247,829 |
|
|
10,174,899 |
|
|
9,824,524 |
|
|
72,930 |
|
0.7 |
% |
|
423,305 |
|
4.3 |
% |
||||||
ACL LHFI |
|
(99,457 |
) |
|
(104,073 |
) |
|
(117,306 |
) |
|
4,616 |
|
4.4 |
% |
|
17,849 |
|
15.2 |
% |
||||||
Net LHFI |
|
10,148,372 |
|
|
10,070,826 |
|
|
9,707,218 |
|
|
77,546 |
|
0.8 |
% |
|
441,154 |
|
4.5 |
% |
||||||
Premises and equipment, net |
|
205,644 |
|
|
201,937 |
|
|
194,278 |
|
|
3,707 |
|
1.8 |
% |
|
11,366 |
|
5.9 |
% |
||||||
Mortgage servicing rights |
|
87,687 |
|
|
84,101 |
|
|
66,464 |
|
|
3,586 |
|
4.3 |
% |
|
21,223 |
|
31.9 |
% |
||||||
Goodwill |
|
384,237 |
|
|
384,237 |
|
|
385,270 |
|
|
— |
|
0.0 |
% |
|
(1,033 |
) |
-0.3 |
% |
||||||
Identifiable intangible assets |
|
5,074 |
|
|
5,621 |
|
|
7,390 |
|
|
(547 |
) |
-9.7 |
% |
|
(2,316 |
) |
-31.3 |
% |
||||||
Other real estate |
|
4,557 |
|
|
6,213 |
|
|
11,651 |
|
|
(1,656 |
) |
-26.7 |
% |
|
(7,094 |
) |
-60.9 |
% |
||||||
Operating lease right-of-use assets |
|
34,603 |
|
|
34,689 |
|
|
30,901 |
|
|
(86 |
) |
-0.2 |
% |
|
3,702 |
|
12.0 |
% |
||||||
Other assets |
|
568,177 |
|
|
567,627 |
|
|
609,142 |
|
|
550 |
|
0.1 |
% |
|
(40,965 |
) |
-6.7 |
% |
||||||
Total assets | $ |
17,595,636 |
|
$ |
17,364,644 |
|
$ |
16,551,840 |
|
$ |
230,992 |
|
1.3 |
% |
$ |
1,043,796 |
|
6.3 |
% |
||||||
Deposits: | |||||||||||||||||||||||||
Noninterest-bearing | $ |
4,771,065 |
|
$ |
4,987,885 |
|
$ |
4,349,010 |
|
$ |
(216,820 |
) |
-4.3 |
% |
$ |
422,055 |
|
9.7 |
% |
||||||
Interest-bearing |
|
10,316,095 |
|
|
9,934,954 |
|
|
9,699,754 |
|
|
381,141 |
|
3.8 |
% |
|
616,341 |
|
6.4 |
% |
||||||
Total deposits |
|
15,087,160 |
|
|
14,922,839 |
|
|
14,048,764 |
|
|
164,321 |
|
1.1 |
% |
|
1,038,396 |
|
7.4 |
% |
||||||
Fed funds purchased and repurchases |
|
238,577 |
|
|
146,417 |
|
|
164,519 |
|
|
92,160 |
|
62.9 |
% |
|
74,058 |
|
45.0 |
% |
||||||
Other borrowings |
|
91,025 |
|
|
94,889 |
|
|
168,252 |
|
|
(3,864 |
) |
-4.1 |
% |
|
(77,227 |
) |
-45.9 |
% |
||||||
Subordinated notes |
|
123,042 |
|
|
122,987 |
|
|
122,921 |
|
|
55 |
|
0.0 |
% |
|
121 |
|
0.1 |
% |
||||||
Junior subordinated debt securities |
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
— |
|
0.0 |
% |
|
— |
|
0.0 |
% |
||||||
ACL on off-balance sheet credit exposures |
|
35,623 |
|
|
32,684 |
|
|
38,572 |
|
|
2,939 |
|
9.0 |
% |
|
(2,949 |
) |
-7.6 |
% |
||||||
Operating lease liabilities |
|
36,468 |
|
|
36,531 |
|
|
32,290 |
|
|
(63 |
) |
-0.2 |
% |
|
4,178 |
|
12.9 |
% |
||||||
Other liabilities |
|
180,574 |
|
|
177,494 |
|
|
173,549 |
|
|
3,080 |
|
1.7 |
% |
|
7,025 |
|
4.0 |
% |
||||||
Total liabilities |
|
15,854,325 |
|
|
15,595,697 |
|
|
14,810,723 |
|
|
258,628 |
|
1.7 |
% |
|
1,043,602 |
|
7.0 |
% |
||||||
Common stock |
|
12,845 |
|
|
13,014 |
|
|
13,215 |
|
|
(169 |
) |
-1.3 |
% |
|
(370 |
) |
-2.8 |
% |
||||||
Capital surplus |
|
175,913 |
|
|
201,837 |
|
|
233,120 |
|
|
(25,924 |
) |
-12.8 |
% |
|
(57,207 |
) |
-24.5 |
% |
||||||
Retained earnings |
|
1,585,113 |
|
|
1,573,176 |
|
|
1,495,833 |
|
|
11,937 |
|
0.8 |
% |
|
89,280 |
|
6.0 |
% |
||||||
Accumulated other comprehensive income (loss), net of tax |
|
(32,560 |
) |
|
(19,080 |
) |
|
(1,051 |
) |
|
(13,480 |
) |
-70.6 |
% |
|
(31,509 |
) |
n/m |
|
||||||
Total shareholders' equity |
|
1,741,311 |
|
|
1,768,947 |
|
|
1,741,117 |
|
|
(27,636 |
) |
-1.6 |
% |
|
194 |
|
0.0 |
% |
||||||
Total liabilities and equity | $ |
17,595,636 |
|
$ |
17,364,644 |
|
$ |
16,551,840 |
|
$ |
230,992 |
|
1.3 |
% |
$ |
1,043,796 |
|
6.3 |
% |
||||||
n/m - percentage changes greater than +/- 100% are considered not meaningful | |||||||||||||||||||||||||
See Notes to Consolidated Financials | |||||||||||||||||||||||||
TRUSTMARK CORPORATION AND SUBSIDIARIES | |||||||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | |||||||||||||||||||||||||
December 31, 2021 | |||||||||||||||||||||||||
($ in thousands except per share data) | |||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||
Quarter Ended | Linked Quarter | Year over Year | |||||||||||||||||||||||
INCOME STATEMENTS | 12/31/2021 | 9/30/2021 | 12/31/2020 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
Interest and fees on LHFS & LHFI-FTE | $ |
94,137 |
|
$ |
94,101 |
|
$ |
96,453 |
|
$ |
36 |
|
0.0 |
% |
$ |
(2,316 |
) |
-2.4 |
% |
||||||
Interest and fees on PPP loans |
|
397 |
|
|
1,533 |
|
|
14,870 |
|
|
(1,136 |
) |
-74.1 |
% |
|
(14,473 |
) |
-97.3 |
% |
||||||
Interest on securities-taxable |
|
10,796 |
|
|
9,973 |
|
|
9,998 |
|
|
823 |
|
8.3 |
% |
|
798 |
|
8.0 |
% |
||||||
Interest on securities-tax exempt-FTE |
|
123 |
|
|
132 |
|
|
293 |
|
|
(9 |
) |
-6.8 |
% |
|
(170 |
) |
-58.0 |
% |
||||||
Interest on fed funds sold and reverse repurchases |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
n/m |
|
|
— |
|
n/m |
|
||||||
Other interest income |
|
826 |
|
|
949 |
|
|
249 |
|
|
(123 |
) |
-13.0 |
% |
|
577 |
|
n/m |
|
||||||
Total interest income-FTE |
|
106,279 |
|
|
106,688 |
|
|
121,863 |
|
|
(409 |
) |
-0.4 |
% |
|
(15,584 |
) |
-12.8 |
% |
||||||
Interest on deposits |
|
3,401 |
|
|
3,691 |
|
|
6,363 |
|
|
(290 |
) |
-7.9 |
% |
|
(2,962 |
) |
-46.6 |
% |
||||||
Interest on fed funds purchased and repurchases |
|
66 |
|
|
51 |
|
|
56 |
|
|
15 |
|
29.4 |
% |
|
10 |
|
17.9 |
% |
||||||
Other interest expense |
|
1,580 |
|
|
1,733 |
|
|
1,127 |
|
|
(153 |
) |
-8.8 |
% |
|
453 |
|
40.2 |
% |
||||||
Total interest expense |
|
5,047 |
|
|
5,475 |
|
|
7,546 |
|
|
(428 |
) |
-7.8 |
% |
|
(2,499 |
) |
-33.1 |
% |
||||||
Net interest income-FTE |
|
101,232 |
|
|
101,213 |
|
|
114,317 |
|
|
19 |
|
0.0 |
% |
|
(13,085 |
) |
-11.4 |
% |
||||||
Provision for credit losses, LHFI |
|
(4,515 |
) |
|
(2,492 |
) |
|
(4,413 |
) |
|
(2,023 |
) |
81.2 |
% |
|
(102 |
) |
-2.3 |
% |
||||||
Provision for credit losses, off-balance sheet credit exposures (1) |
|
2,939 |
|
|
(1,049 |
) |
|
(1,087 |
) |
|
3,988 |
|
n/m |
|
|
4,026 |
|
n/m |
|
||||||
Net interest income after provision-FTE |
|
102,808 |
|
|
104,754 |
|
|
119,817 |
|
|
(1,946 |
) |
-1.9 |
% |
|
(17,009 |
) |
-14.2 |
% |
||||||
Service charges on deposit accounts |
|
9,366 |
|
|
8,911 |
|
|
8,283 |
|
|
455 |
|
5.1 |
% |
|
1,083 |
|
13.1 |
% |
||||||
Bank card and other fees |
|
8,340 |
|
|
8,549 |
|
|
9,107 |
|
|
(209 |
) |
-2.4 |
% |
|
(767 |
) |
-8.4 |
% |
||||||
Mortgage banking, net |
|
11,609 |
|
|
14,004 |
|
|
28,155 |
|
|
(2,395 |
) |
-17.1 |
% |
|
(16,546 |
) |
-58.8 |
% |
||||||
Insurance commissions |
|
11,716 |
|
|
12,133 |
|
|
10,196 |
|
|
(417 |
) |
-3.4 |
% |
|
1,520 |
|
14.9 |
% |
||||||
Wealth management |
|
8,757 |
|
|
9,071 |
|
|
7,838 |
|
|
(314 |
) |
-3.5 |
% |
|
919 |
|
11.7 |
% |
||||||
Other, net |
|
979 |
|
|
1,481 |
|
|
2,538 |
|
|
(502 |
) |
-33.9 |
% |
|
(1,559 |
) |
-61.4 |
% |
||||||
Total noninterest income |
|
50,767 |
|
|
54,149 |
|
|
66,117 |
|
|
(3,382 |
) |
-6.2 |
% |
|
(15,350 |
) |
-23.2 |
% |
||||||
Salaries and employee benefits |
|
68,258 |
|
|
74,623 |
|
|
69,660 |
|
|
(6,365 |
) |
-8.5 |
% |
|
(1,402 |
) |
-2.0 |
% |
||||||
Services and fees |
|
22,904 |
|
|
22,306 |
|
|
22,327 |
|
|
598 |
|
2.7 |
% |
|
577 |
|
2.6 |
% |
||||||
Net occupancy-premises |
|
6,816 |
|
|
6,854 |
|
|
6,616 |
|
|
(38 |
) |
-0.6 |
% |
|
200 |
|
3.0 |
% |
||||||
Equipment expense |
|
6,585 |
|
|
5,941 |
|
|
6,213 |
|
|
644 |
|
10.8 |
% |
|
372 |
|
6.0 |
% |
||||||
Other real estate expense, net |
|
336 |
|
|
1,357 |
|
|
(812 |
) |
|
(1,021 |
) |
-75.2 |
% |
|
1,148 |
|
n/m |
|
||||||
Other expense |
|
14,570 |
|
|
18,519 |
|
|
15,890 |
|
|
(3,949 |
) |
-21.3 |
% |
|
(1,320 |
) |
-8.3 |
% |
||||||
Total noninterest expense |
|
119,469 |
|
|
129,600 |
|
|
119,894 |
|
|
(10,131 |
) |
-7.8 |
% |
|
(425 |
) |
-0.4 |
% |
||||||
Income before income taxes and tax eq adj |
|
34,106 |
|
|
29,303 |
|
|
66,040 |
|
|
4,803 |
|
16.4 |
% |
|
(31,934 |
) |
-48.4 |
% |
||||||
Tax equivalent adjustment |
|
2,906 |
|
|
2,947 |
|
|
2,939 |
|
|
(41 |
) |
-1.4 |
% |
|
(33 |
) |
-1.1 |
% |
||||||
Income before income taxes |
|
31,200 |
|
|
26,356 |
|
|
63,101 |
|
|
4,844 |
|
18.4 |
% |
|
(31,901 |
) |
-50.6 |
% |
||||||
Income taxes |
|
4,978 |
|
|
5,156 |
|
|
11,884 |
|
|
(178 |
) |
-3.5 |
% |
|
(6,906 |
) |
-58.1 |
% |
||||||
Net income | $ |
26,222 |
|
$ |
21,200 |
|
$ |
51,217 |
|
$ |
5,022 |
|
23.7 |
% |
$ |
(24,995 |
) |
-48.8 |
% |
||||||
Per share data | |||||||||||||||||||||||||
Earnings per share - basic | $ |
0.42 |
|
$ |
0.34 |
|
$ |
0.81 |
|
$ |
0.08 |
|
23.5 |
% |
$ |
(0.39 |
) |
-48.1 |
% |
||||||
Earnings per share - diluted | $ |
0.42 |
|
$ |
0.34 |
|
$ |
0.81 |
|
$ |
0.08 |
|
23.5 |
% |
$ |
(0.39 |
) |
-48.1 |
% |
||||||
Dividends per share | $ |
0.23 |
|
$ |
0.23 |
|
$ |
0.23 |
|
|
— |
|
0.0 |
% |
|
— |
|
0.0 |
% |
||||||
Weighted average shares outstanding | |||||||||||||||||||||||||
Basic |
|
62,037,884 |
|
|
62,521,684 |
|
|
63,424,219 |
|
||||||||||||||||
Diluted |
|
62,264,983 |
|
|
62,730,157 |
|
|
63,616,767 |
|
||||||||||||||||
Period end shares outstanding |
|
61,648,679 |
|
|
62,461,832 |
|
|
63,424,526 |
|
||||||||||||||||
(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 | |||||||||||||||||||||||||
December 31, 2021 | |||||||||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||
Quarter Ended | Linked Quarter | Year over Year | |||||||||||||||||||||||
NONPERFORMING ASSETS (1) | 12/31/2021 | 9/30/2021 | 12/31/2020 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
Nonaccrual LHFI | |||||||||||||||||||||||||
Alabama | $ |
8,182 |
|
$ |
9,223 |
|
$ |
9,221 |
|
$ |
(1,041 |
) |
-11.3 |
% |
$ |
(1,039 |
) |
-11.3 |
% |
||||||
Florida |
|
313 |
|
|
381 |
|
|
572 |
|
|
(68 |
) |
-17.8 |
% |
|
(259 |
) |
-45.3 |
% |
||||||
Mississippi (2) |
|
21,636 |
|
|
22,898 |
|
|
35,015 |
|
|
(1,262 |
) |
-5.5 |
% |
|
(13,379 |
) |
-38.2 |
% |
||||||
Tennessee (3) |
|
10,501 |
|
|
10,356 |
|
|
12,572 |
|
|
145 |
|
1.4 |
% |
|
(2,071 |
) |
-16.5 |
% |
||||||
Texas |
|
22,066 |
|
|
23,382 |
|
|
5,748 |
|
|
(1,316 |
) |
-5.6 |
% |
|
16,318 |
|
n/m |
|
||||||
Total nonaccrual LHFI |
|
62,698 |
|
|
66,240 |
|
|
63,128 |
|
|
(3,542 |
) |
-5.3 |
% |
|
(430 |
) |
-0.7 |
% |
||||||
Other real estate | |||||||||||||||||||||||||
Alabama |
|
— |
|
|
613 |
|
|
3,271 |
|
|
(613 |
) |
-100.0 |
% |
|
(3,271 |
) |
-100.0 |
% |
||||||
Florida |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
n/m |
|
|
— |
|
n/m |
|
||||||
Mississippi (2) |
|
4,557 |
|
|
5,600 |
|
|
8,330 |
|
|
(1,043 |
) |
-18.6 |
% |
|
(3,773 |
) |
-45.3 |
% |
||||||
Tennessee (3) |
|
— |
|
|
— |
|
|
50 |
|
|
— |
|
n/m |
|
|
(50 |
) |
-100.0 |
% |
||||||
Texas |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
n/m |
|
|
— |
|
n/m |
|
||||||
Total other real estate |
|
4,557 |
|
|
6,213 |
|
|
11,651 |
|
|
(1,656 |
) |
-26.7 |
% |
|
(7,094 |
) |
-60.9 |
% |
||||||
Total nonperforming assets | $ |
67,255 |
|
$ |
72,453 |
|
$ |
74,779 |
|
$ |
(5,198 |
) |
-7.2 |
% |
$ |
(7,524 |
) |
-10.1 |
% |
||||||
LOANS PAST DUE OVER 90 DAYS (1) | |||||||||||||||||||||||||
LHFI | $ |
2,114 |
|
$ |
625 |
|
$ |
1,576 |
|
$ |
1,489 |
|
n/m |
|
$ |
538 |
|
34.1 |
% |
||||||
LHFS-Guaranteed GNMA serviced loans | |||||||||||||||||||||||||
(no obligation to repurchase) | $ |
69,894 |
|
$ |
75,091 |
|
$ |
119,409 |
|
$ |
(5,197 |
) |
-6.9 |
% |
$ |
(49,515 |
) |
-41.5 |
% |
||||||
Quarter Ended | Linked Quarter | Year over Year | |||||||||||||||||||||||
ACL LHFI (1) | 12/31/2021 | 9/30/2021 | 12/31/2020 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
Beginning Balance | $ |
104,073 |
|
$ |
104,032 |
|
$ |
122,010 |
|
$ |
41 |
|
0.0 |
% |
$ |
(17,937 |
) |
-14.7 |
% |
||||||
CECL adoption adjustments: | |||||||||||||||||||||||||
LHFI |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
n/m |
|
|
— |
|
n/m |
|
||||||
Acquired loan transfers |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
n/m |
|
|
— |
|
n/m |
|
||||||
Provision for credit losses, LHFI |
|
(4,515 |
) |
|
(2,492 |
) |
|
(4,413 |
) |
|
(2,023 |
) |
-81.2 |
% |
|
(102 |
) |
-2.3 |
% |
||||||
Charge-offs |
|
(2,616 |
) |
|
(1,586 |
) |
|
(2,797 |
) |
|
(1,030 |
) |
-64.9 |
% |
|
181 |
|
6.5 |
% |
||||||
Recoveries |
|
2,515 |
|
|
4,119 |
|
|
2,506 |
|
|
(1,604 |
) |
-38.9 |
% |
|
9 |
|
0.4 |
% |
||||||
Net (charge-offs) recoveries |
|
(101 |
) |
|
2,533 |
|
|
(291 |
) |
|
(2,634 |
) |
n/m |
|
|
190 |
|
-65.3 |
% |
||||||
Ending Balance | $ |
99,457 |
|
$ |
104,073 |
|
$ |
117,306 |
|
$ |
(4,616 |
) |
-4.4 |
% |
$ |
(17,849 |
) |
-15.2 |
% |
||||||
NET (CHARGE-OFFS) RECOVERIES (1) | |||||||||||||||||||||||||
Alabama | $ |
747 |
|
$ |
247 |
|
$ |
(1,011 |
) |
$ |
500 |
|
n/m |
|
$ |
1,758 |
|
n/m |
|
||||||
Florida |
|
(32 |
) |
|
356 |
|
|
66 |
|
|
(388 |
) |
n/m |
|
|
(98 |
) |
n/m |
|
||||||
Mississippi (2) |
|
(683 |
) |
|
1,436 |
|
|
332 |
|
|
(2,119 |
) |
n/m |
|
|
(1,015 |
) |
n/m |
|
||||||
Tennessee (3) |
|
(130 |
) |
|
(8 |
) |
|
303 |
|
|
(122 |
) |
n/m |
|
|
(433 |
) |
n/m |
|
||||||
Texas |
|
(3 |
) |
|
502 |
|
|
19 |
|
|
(505 |
) |
n/m |
|
|
(22 |
) |
n/m |
|
||||||
Total net (charge-offs) recoveries | $ |
(101 |
) |
$ |
2,533 |
|
$ |
(291 |
) |
$ |
(2,634 |
) |
n/m |
|
$ |
190 |
|
65.3 |
% |
||||||
(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 | ||||||||||||||||||||||||||||
December 31, 2021 | ||||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||||||||||||||
AVERAGE BALANCES | 12/31/2021 | 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 12/31/2021 | 12/31/2020 | |||||||||||||||||||||
Securities AFS-taxable | $ |
3,156,740 |
|
$ |
2,686,765 |
|
$ |
2,339,662 |
|
$ |
2,098,089 |
|
$ |
1,902,162 |
|
$ |
2,573,533 |
|
$ |
1,776,555 |
|
|||||||
Securities AFS-nontaxable |
|
5,143 |
|
|
5,159 |
|
|
5,174 |
|
|
5,190 |
|
|
5,206 |
|
|
5,166 |
|
|
10,737 |
|
|||||||
Securities HTM-taxable |
|
364,038 |
|
|
401,685 |
|
|
441,688 |
|
|
489,260 |
|
|
550,563 |
|
|
423,763 |
|
|
626,983 |
|
|||||||
Securities HTM-nontaxable |
|
7,618 |
|
|
8,641 |
|
|
10,958 |
|
|
24,070 |
|
|
24,752 |
|
|
12,765 |
|
|
25,366 |
|
|||||||
Total securities |
|
3,533,539 |
|
|
3,102,250 |
|
|
2,797,482 |
|
|
2,616,609 |
|
|
2,482,683 |
|
|
3,015,227 |
|
|
2,439,641 |
|
|||||||
PPP loans |
|
42,749 |
|
|
122,176 |
|
|
648,222 |
|
|
598,139 |
|
|
875,098 |
|
|
350,668 |
|
|
646,680 |
|
|||||||
Loans (includes loans held for sale) |
|
10,487,679 |
|
|
10,389,826 |
|
|
10,315,927 |
|
|
10,316,319 |
|
|
10,231,671 |
|
|
10,377,941 |
|
|
9,996,192 |
|
|||||||
Fed funds sold and reverse repurchases |
|
58 |
|
|
69 |
|
|
55 |
|
|
136 |
|
|
303 |
|
|
79 |
|
|
221 |
|
|||||||
Other earning assets |
|
1,839,498 |
|
|
2,038,515 |
|
|
1,750,385 |
|
|
1,667,906 |
|
|
860,540 |
|
|
1,825,134 |
|
|
657,096 |
|
|||||||
Total earning assets |
|
15,903,523 |
|
|
15,652,836 |
|
|
15,512,071 |
|
|
15,199,109 |
|
|
14,450,295 |
|
|
15,569,049 |
|
|
13,739,830 |
|
|||||||
ACL LHFI |
|
(104,148 |
) |
|
(104,857 |
) |
|
(112,346 |
) |
|
(119,557 |
) |
|
(124,088 |
) |
|
(110,170 |
) |
|
(108,567 |
) |
|||||||
Other assets |
|
1,570,501 |
|
|
1,602,611 |
|
|
1,622,388 |
|
|
1,601,250 |
|
|
1,620,694 |
|
|
1,599,114 |
|
|
1,592,393 |
|
|||||||
Total assets | $ |
17,369,876 |
|
$ |
17,150,590 |
|
$ |
17,022,113 |
|
$ |
16,680,802 |
|
$ |
15,946,901 |
|
$ |
17,057,993 |
|
$ |
15,223,656 |
|
|||||||
Interest-bearing demand deposits | $ |
4,353,599 |
|
$ |
4,224,717 |
|
$ |
4,056,910 |
|
$ |
3,743,651 |
|
$ |
3,649,590 |
|
$ |
4,096,746 |
|
$ |
3,584,249 |
|
|||||||
Savings deposits |
|
4,585,624 |
|
|
4,617,683 |
|
|
4,627,180 |
|
|
4,659,037 |
|
|
4,350,783 |
|
|
4,622,167 |
|
|
4,149,860 |
|
|||||||
Time deposits |
|
1,220,083 |
|
|
1,258,829 |
|
|
1,301,896 |
|
|
1,371,830 |
|
|
1,436,677 |
|
|
1,287,663 |
|
|
1,534,673 |
|
|||||||
Total interest-bearing deposits |
|
10,159,306 |
|
|
10,101,229 |
|
|
9,985,986 |
|
|
9,774,518 |
|
|
9,437,050 |
|
|
10,006,576 |
|
|
9,268,782 |
|
|||||||
Fed funds purchased and repurchases |
|
201,856 |
|
|
147,635 |
|
|
174,620 |
|
|
166,909 |
|
|
170,474 |
|
|
172,782 |
|
|
151,805 |
|
|||||||
Other borrowings |
|
94,328 |
|
|
109,735 |
|
|
132,199 |
|
|
166,926 |
|
|
173,525 |
|
|
125,554 |
|
|
133,602 |
|
|||||||
Subordinated notes |
|
123,007 |
|
|
122,951 |
|
|
122,897 |
|
|
122,875 |
|
|
42,828 |
|
|
122,933 |
|
|
10,766 |
|
|||||||
Junior subordinated debt securities |
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|
61,856 |
|
|||||||
Total interest-bearing liabilities |
|
10,640,353 |
|
|
10,543,406 |
|
|
10,477,558 |
|
|
10,293,084 |
|
|
9,885,733 |
|
|
10,489,701 |
|
|
9,626,811 |
|
|||||||
Noninterest-bearing deposits |
|
4,679,951 |
|
|
4,566,924 |
|
|
4,512,268 |
|
|
4,363,559 |
|
|
4,100,849 |
|
|
4,531,642 |
|
|
3,646,860 |
|
|||||||
Other liabilities |
|
291,449 |
|
|
257,956 |
|
|
251,582 |
|
|
264,808 |
|
|
235,284 |
|
|
266,499 |
|
|
268,398 |
|
|||||||
Total liabilities |
|
15,611,753 |
|
|
15,368,286 |
|
|
15,241,408 |
|
|
14,921,451 |
|
|
14,221,866 |
|
|
15,287,842 |
|
|
13,542,069 |
|
|||||||
Shareholders' equity |
|
1,758,123 |
|
|
1,782,304 |
|
|
1,780,705 |
|
|
1,759,351 |
|
|
1,725,035 |
|
|
1,770,151 |
|
|
1,681,587 |
|
|||||||
Total liabilities and equity | $ |
17,369,876 |
|
$ |
17,150,590 |
|
$ |
17,022,113 |
|
$ |
16,680,802 |
|
$ |
15,946,901 |
|
$ |
17,057,993 |
|
$ |
15,223,656 |
|
|||||||
See Notes to Consolidated Financials | ||||||||||||||||||||||||||||
TRUSTMARK CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | ||||||||||||||||||||
December 31, 2021 | ||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
PERIOD END BALANCES | 12/31/2021 | 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | |||||||||||||||
Cash and due from banks | $ |
2,266,829 |
|
$ |
2,175,058 |
|
$ |
2,267,224 |
|
$ |
1,774,541 |
|
$ |
1,952,504 |
|
|||||
Fed funds sold and reverse repurchases |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
50 |
|
|||||
Securities available for sale |
|
3,238,877 |
|
|
3,057,605 |
|
|
2,548,739 |
|
|
2,337,676 |
|
|
1,991,815 |
|
|||||
Securities held to maturity |
|
342,537 |
|
|
394,905 |
|
|
433,012 |
|
|
493,738 |
|
|
538,072 |
|
|||||
PPP loans |
|
33,336 |
|
|
46,486 |
|
|
166,119 |
|
|
679,725 |
|
|
610,134 |
|
|||||
LHFS |
|
275,706 |
|
|
335,339 |
|
|
332,132 |
|
|
412,999 |
|
|
446,951 |
|
|||||
LHFI |
|
10,247,829 |
|
|
10,174,899 |
|
|
10,152,869 |
|
|
9,983,704 |
|
|
9,824,524 |
|
|||||
ACL LHFI |
|
(99,457 |
) |
|
(104,073 |
) |
|
(104,032 |
) |
|
(109,191 |
) |
|
(117,306 |
) |
|||||
Net LHFI |
|
10,148,372 |
|
|
10,070,826 |
|
|
10,048,837 |
|
|
9,874,513 |
|
|
9,707,218 |
|
|||||
Premises and equipment, net |
|
205,644 |
|
|
201,937 |
|
|
200,970 |
|
|
199,098 |
|
|
194,278 |
|
|||||
Mortgage servicing rights |
|
87,687 |
|
|
84,101 |
|
|
80,764 |
|
|
83,035 |
|
|
66,464 |
|
|||||
Goodwill |
|
384,237 |
|
|
384,237 |
|
|
384,237 |
|
|
384,237 |
|
|
385,270 |
|
|||||
Identifiable intangible assets |
|
5,074 |
|
|
5,621 |
|
|
6,170 |
|
|
6,724 |
|
|
7,390 |
|
|||||
Other real estate |
|
4,557 |
|
|
6,213 |
|
|
9,439 |
|
|
10,651 |
|
|
11,651 |
|
|||||
Operating lease right-of-use assets |
|
34,603 |
|
|
34,689 |
|
|
33,201 |
|
|
33,704 |
|
|
30,901 |
|
|||||
Other assets |
|
568,177 |
|
|
567,627 |
|
|
587,288 |
|
|
587,672 |
|
|
609,142 |
|
|||||
Total assets | $ |
17,595,636 |
|
$ |
17,364,644 |
|
$ |
17,098,132 |
|
$ |
16,878,313 |
|
$ |
16,551,840 |
|
|||||
Deposits: | ||||||||||||||||||||
Noninterest-bearing | $ |
4,771,065 |
|
$ |
4,987,885 |
|
$ |
4,446,991 |
|
$ |
4,705,991 |
|
$ |
4,349,010 |
|
|||||
Interest-bearing |
|
10,316,095 |
|
|
9,934,954 |
|
|
10,185,093 |
|
|
9,677,449 |
|
|
9,699,754 |
|
|||||
Total deposits |
|
15,087,160 |
|
|
14,922,839 |
|
|
14,632,084 |
|
|
14,383,440 |
|
|
14,048,764 |
|
|||||
Fed funds purchased and repurchases |
|
238,577 |
|
|
146,417 |
|
|
157,176 |
|
|
160,991 |
|
|
164,519 |
|
|||||
Other borrowings |
|
91,025 |
|
|
94,889 |
|
|
117,223 |
|
|
145,994 |
|
|
168,252 |
|
|||||
Subordinated notes |
|
123,042 |
|
|
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 |
|
35,623 |
|
|
32,684 |
|
|
33,733 |
|
|
29,205 |
|
|
38,572 |
|
|||||
Operating lease liabilities |
|
36,468 |
|
|
36,531 |
|
|
34,959 |
|
|
35,389 |
|
|
32,290 |
|
|||||
Other liabilities |
|
180,574 |
|
|
177,494 |
|
|
158,860 |
|
|
178,856 |
|
|
173,549 |
|
|||||
Total liabilities |
|
15,854,325 |
|
|
15,595,697 |
|
|
15,318,823 |
|
|
15,118,608 |
|
|
14,810,723 |
|
|||||
Common stock |
|
12,845 |
|
|
13,014 |
|
|
13,079 |
|
|
13,209 |
|
|
13,215 |
|
|||||
Capital surplus |
|
175,913 |
|
|
201,837 |
|
|
210,420 |
|
|
229,892 |
|
|
233,120 |
|
|||||
Retained earnings |
|
1,585,113 |
|
|
1,573,176 |
|
|
1,566,451 |
|
|
1,533,110 |
|
|
1,495,833 |
|
|||||
Accumulated other comprehensive income (loss), net of tax |
|
(32,560 |
) |
|
(19,080 |
) |
|
(10,641 |
) |
|
(16,506 |
) |
|
(1,051 |
) |
|||||
Total shareholders' equity |
|
1,741,311 |
|
|
1,768,947 |
|
|
1,779,309 |
|
|
1,759,705 |
|
|
1,741,117 |
|
|||||
Total liabilities and equity | $ |
17,595,636 |
|
$ |
17,364,644 |
|
$ |
17,098,132 |
|
$ |
16,878,313 |
|
$ |
16,551,840 |
|
|||||
See Notes to Consolidated Financials | ||||||||||||||||||||
TRUSTMARK CORPORATION AND SUBSIDIARIES | |||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL INFORMATION | |||||||||||||||||||||||||||
December 31, 2021 | |||||||||||||||||||||||||||
($ in thousands except per share data) | |||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||
Quarter Ended | Year Ended | ||||||||||||||||||||||||||
INCOME STATEMENTS | 12/31/2021 | 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 12/31/2021 | 12/31/2020 | ||||||||||||||||||||
Interest and fees on LHFS & LHFI-FTE | $ |
94,137 |
|
$ |
94,101 |
|
$ |
93,698 |
|
$ |
93,394 |
|
$ |
96,453 |
|
$ |
375,330 |
|
$ |
402,539 |
|||||||
Interest and fees on PPP loans |
|
397 |
|
|
1,533 |
|
|
25,555 |
|
|
9,241 |
|
|
14,870 |
|
|
36,726 |
|
|
26,643 |
|||||||
Interest on securities-taxable |
|
10,796 |
|
|
9,973 |
|
|
8,991 |
|
|
8,938 |
|
|
9,998 |
|
|
38,698 |
|
|
48,250 |
|||||||
Interest on securities-tax exempt-FTE |
|
123 |
|
|
132 |
|
|
149 |
|
|
290 |
|
|
293 |
|
|
694 |
|
|
1,366 |
|||||||
Interest on fed funds sold and reverse repurchases |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1 |
|||||||
Other interest income |
|
826 |
|
|
949 |
|
|
489 |
|
|
503 |
|
|
249 |
|
|
2,767 |
|
|
1,559 |
|||||||
Total interest income-FTE |
|
106,279 |
|
|
106,688 |
|
|
128,882 |
|
|
112,366 |
|
|
121,863 |
|
|
454,215 |
|
|
480,358 |
|||||||
Interest on deposits |
|
3,401 |
|
|
3,691 |
|
|
4,630 |
|
|
5,223 |
|
|
6,363 |
|
|
16,945 |
|
|
37,487 |
|||||||
Interest on fed funds purchased and repurchases |
|
66 |
|
|
51 |
|
|
59 |
|
|
56 |
|
|
56 |
|
|
232 |
|
|
755 |
|||||||
Other interest expense |
|
1,580 |
|
|
1,733 |
|
|
1,813 |
|
|
1,857 |
|
|
1,127 |
|
|
6,983 |
|
|
3,556 |
|||||||
Total interest expense |
|
5,047 |
|
|
5,475 |
|
|
6,502 |
|
|
7,136 |
|
|
7,546 |
|
|
24,160 |
|
|
41,798 |
|||||||
Net interest income-FTE |
|
101,232 |
|
|
101,213 |
|
|
122,380 |
|
|
105,230 |
|
|
114,317 |
|
|
430,055 |
|
|
438,560 |
|||||||
Provision for credit losses, LHFI |
|
(4,515 |
) |
|
(2,492 |
) |
|
(3,991 |
) |
|
(10,501 |
) |
|
(4,413 |
) |
|
(21,499 |
) |
|
36,113 |
|||||||
Provision for credit losses, off-balance sheet credit exposures (1) |
|
2,939 |
|
|
(1,049 |
) |
|
4,528 |
|
|
(9,367 |
) |
|
(1,087 |
) |
|
(2,949 |
) |
|
8,934 |
|||||||
Net interest income after provision-FTE |
|
102,808 |
|
|
104,754 |
|
|
121,843 |
|
|
125,098 |
|
|
119,817 |
|
|
454,503 |
|
|
393,513 |
|||||||
Service charges on deposit accounts |
|
9,366 |
|
|
8,911 |
|
|
7,613 |
|
|
7,356 |
|
|
8,283 |
|
|
33,246 |
|
|
32,289 |
|||||||
Bank card and other fees |
|
8,340 |
|
|
8,549 |
|
|
8,301 |
|
|
9,472 |
|
|
9,107 |
|
|
34,662 |
|
|
31,022 |
|||||||
Mortgage banking, net |
|
11,609 |
|
|
14,004 |
|
|
17,333 |
|
|
20,804 |
|
|
28,155 |
|
|
63,750 |
|
|
125,822 |
|||||||
Insurance commissions |
|
11,716 |
|
|
12,133 |
|
|
12,217 |
|
|
12,445 |
|
|
10,196 |
|
|
48,511 |
|
|
45,176 |
|||||||
Wealth management |
|
8,757 |
|
|
9,071 |
|
|
8,946 |
|
|
8,416 |
|
|
7,838 |
|
|
35,190 |
|
|
31,625 |
|||||||
Other, net |
|
979 |
|
|
1,481 |
|
|
2,001 |
|
|
2,090 |
|
|
2,538 |
|
|
6,551 |
|
|
8,659 |
|||||||
Total noninterest income |
|
50,767 |
|
|
54,149 |
|
|
56,411 |
|
|
60,583 |
|
|
66,117 |
|
|
221,910 |
|
|
274,593 |
|||||||
Salaries and employee benefits |
|
68,258 |
|
|
74,623 |
|
|
70,115 |
|
|
71,162 |
|
|
69,660 |
|
|
284,158 |
|
|
272,257 |
|||||||
Services and fees |
|
22,904 |
|
|
22,306 |
|
|
21,769 |
|
|
22,484 |
|
|
22,327 |
|
|
89,463 |
|
|
83,816 |
|||||||
Net occupancy-premises |
|
6,816 |
|
|
6,854 |
|
|
6,578 |
|
|
6,795 |
|
|
6,616 |
|
|
27,043 |
|
|
26,489 |
|||||||
Equipment expense |
|
6,585 |
|
|
5,941 |
|
|
5,567 |
|
|
6,244 |
|
|
6,213 |
|
|
24,337 |
|
|
23,277 |
|||||||
Other real estate expense, net |
|
336 |
|
|
1,357 |
|
|
1,511 |
|
|
324 |
|
|
(812 |
) |
|
3,528 |
|
|
1,956 |
|||||||
Other expense |
|
14,570 |
|
|
18,519 |
|
|
13,139 |
|
|
14,539 |
|
|
15,890 |
|
|
60,767 |
|
|
58,506 |
|||||||
Total noninterest expense |
|
119,469 |
|
|
129,600 |
|
|
118,679 |
|
|
121,548 |
|
|
119,894 |
|
|
489,296 |
|
|
466,301 |
|||||||
Income before income taxes and tax eq adj |
|
34,106 |
|
|
29,303 |
|
|
59,575 |
|
|
64,133 |
|
|
66,040 |
|
|
187,117 |
|
|
201,805 |
|||||||
Tax equivalent adjustment |
|
2,906 |
|
|
2,947 |
|
|
2,957 |
|
|
2,894 |
|
|
2,939 |
|
|
11,704 |
|
|
12,023 |
|||||||
Income before income taxes |
|
31,200 |
|
|
26,356 |
|
|
56,618 |
|
|
61,239 |
|
|
63,101 |
|
|
175,413 |
|
|
189,782 |
|||||||
Income taxes |
|
4,978 |
|
|
5,156 |
|
|
8,637 |
|
|
9,277 |
|
|
11,884 |
|
|
28,048 |
|
|
29,757 |
|||||||
Net income | $ |
26,222 |
|
$ |
21,200 |
|
$ |
47,981 |
|
$ |
51,962 |
|
$ |
51,217 |
|
$ |
147,365 |
|
$ |
160,025 |
|||||||
Per share data | |||||||||||||||||||||||||||
Earnings per share - basic | $ |
0.42 |
|
$ |
0.34 |
|
$ |
0.76 |
|
$ |
0.82 |
|
$ |
0.81 |
|
$ |
2.35 |
|
$ |
2.52 |
|||||||
Earnings per share - diluted | $ |
0.42 |
|
$ |
0.34 |
|
$ |
0.76 |
|
$ |
0.82 |
|
$ |
0.81 |
|
$ |
2.34 |
|
$ |
2.51 |
|||||||
Dividends per share | $ |
0.23 |
|
$ |
0.23 |
|
$ |
0.23 |
|
$ |
0.23 |
|
$ |
0.23 |
|
$ |
0.92 |
|
$ |
0.92 |
|||||||
Weighted average shares outstanding | |||||||||||||||||||||||||||
Basic |
|
62,037,884 |
|
|
62,521,684 |
|
|
63,214,593 |
|
|
63,395,911 |
|
|
63,424,219 |
|
|
62,788,055 |
|
|
63,504,516 |
|||||||
Diluted |
|
62,264,983 |
|
|
62,730,157 |
|
|
63,409,683 |
|
|
63,562,503 |
|
|
63,616,767 |
|
|
62,973,464 |
|
|
63,645,599 |
|||||||
Period end shares outstanding |
|
61,648,679 |
|
|
62,461,832 |
|
|
62,773,226 |
|
|
63,394,522 |
|
|
63,424,526 |
|
|
61,648,679 |
|
|
63,424,526 |
|||||||
(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 | ||||||||||||||||||||||||||||
December 31, 2021 | ||||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||
Quarter Ended | ||||||||||||||||||||||||||||
NONPERFORMING ASSETS (1) | 12/31/2021 | 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | |||||||||||||||||||||||
Nonaccrual LHFI | ||||||||||||||||||||||||||||
Alabama | $ |
8,182 |
|
$ |
9,223 |
|
$ |
8,952 |
|
$ |
9,161 |
|
$ |
9,221 |
|
|||||||||||||
Florida |
|
313 |
|
|
381 |
|
|
467 |
|
|
607 |
|
|
572 |
|
|||||||||||||
Mississippi (2) |
|
21,636 |
|
|
22,898 |
|
|
23,422 |
|
|
35,534 |
|
|
35,015 |
|
|||||||||||||
Tennessee (3) |
|
10,501 |
|
|
10,356 |
|
|
10,751 |
|
|
12,451 |
|
|
12,572 |
|
|||||||||||||
Texas |
|
22,066 |
|
|
23,382 |
|
|
7,856 |
|
|
5,761 |
|
|
5,748 |
|
|||||||||||||
Total nonaccrual LHFI |
|
62,698 |
|
|
66,240 |
|
|
51,448 |
|
|
63,514 |
|
|
63,128 |
|
|||||||||||||
Other real estate | ||||||||||||||||||||||||||||
Alabama |
|
— |
|
|
613 |
|
|
2,830 |
|
|
3,085 |
|
|
3,271 |
|
|||||||||||||
Florida |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|||||||||||||
Mississippi (2) |
|
4,557 |
|
|
5,600 |
|
|
6,550 |
|
|
7,566 |
|
|
8,330 |
|
|||||||||||||
Tennessee (3) |
|
— |
|
|
— |
|
|
59 |
|
|
— |
|
|
50 |
|
|||||||||||||
Texas |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|||||||||||||
Total other real estate |
|
4,557 |
|
|
6,213 |
|
|
9,439 |
|
|
10,651 |
|
|
11,651 |
|
|||||||||||||
Total nonperforming assets | $ |
67,255 |
|
$ |
72,453 |
|
$ |
60,887 |
|
$ |
74,165 |
|
$ |
74,779 |
|
|||||||||||||
LOANS PAST DUE OVER 90 DAYS (1) | ||||||||||||||||||||||||||||
LHFI | $ |
2,114 |
|
$ |
625 |
|
$ |
423 |
|
$ |
2,593 |
|
$ |
1,576 |
|
|||||||||||||
LHFS-Guaranteed GNMA serviced loans | ||||||||||||||||||||||||||||
(no obligation to repurchase) | $ |
69,894 |
|
$ |
75,091 |
|
$ |
81,538 |
|
$ |
109,566 |
|
$ |
119,409 |
|
|||||||||||||
Quarter Ended | Year Ended | |||||||||||||||||||||||||||
ACL LHFI (1) | 12/31/2021 | 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 12/31/2021 | 12/31/2020 | |||||||||||||||||||||
Beginning Balance | $ |
104,073 |
|
$ |
104,032 |
|
$ |
109,191 |
|
$ |
117,306 |
|
$ |
122,010 |
|
$ |
117,306 |
|
$ |
84,277 |
|
|||||||
CECL adoption adjustments: | ||||||||||||||||||||||||||||
LHFI |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(3,039 |
) |
|||||||
Acquired loan transfers |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,822 |
|
|||||||
Provision for credit losses, LHFI |
|
(4,515 |
) |
|
(2,492 |
) |
|
(3,991 |
) |
|
(10,501 |
) |
|
(4,413 |
) |
|
(21,499 |
) |
|
36,113 |
|
|||||||
Charge-offs |
|
(2,616 |
) |
|
(1,586 |
) |
|
(4,828 |
) |
|
(1,245 |
) |
|
(2,797 |
) |
|
(10,275 |
) |
|
(11,475 |
) |
|||||||
Recoveries |
|
2,515 |
|
|
4,119 |
|
|
3,660 |
|
|
3,631 |
|
|
2,506 |
|
|
13,925 |
|
|
9,608 |
|
|||||||
Net (charge-offs) recoveries |
|
(101 |
) |
|
2,533 |
|
|
(1,168 |
) |
|
2,386 |
|
|
(291 |
) |
|
3,650 |
|
|
(1,867 |
) |
|||||||
Ending Balance | $ |
99,457 |
|
$ |
104,073 |
|
$ |
104,032 |
|
$ |
109,191 |
|
$ |
117,306 |
|
$ |
99,457 |
|
$ |
117,306 |
|
|||||||
NET (CHARGE-OFFS) RECOVERIES (1) | ||||||||||||||||||||||||||||
Alabama | $ |
747 |
|
$ |
247 |
|
$ |
203 |
|
$ |
102 |
|
$ |
(1,011 |
) |
$ |
1,299 |
|
$ |
(1,448 |
) |
|||||||
Florida |
|
(32 |
) |
|
356 |
|
|
167 |
|
|
30 |
|
|
66 |
|
|
521 |
|
|
390 |
|
|||||||
Mississippi (2) |
|
(683 |
) |
|
1,436 |
|
|
(3,071 |
) |
|
2,207 |
|
|
332 |
|
|
(111 |
) |
|
814 |
|
|||||||
Tennessee (3) |
|
(130 |
) |
|
(8 |
) |
|
1,031 |
|
|
47 |
|
|
303 |
|
|
940 |
|
|
(1,775 |
) |
|||||||
Texas |
|
(3 |
) |
|
502 |
|
|
502 |
|
|
— |
|
|
19 |
|
|
1,001 |
|
|
152 |
|
|||||||
Total net (charge-offs) recoveries | $ |
(101 |
) |
$ |
2,533 |
|
$ |
(1,168 |
) |
$ |
2,386 |
|
$ |
(291 |
) |
$ |
3,650 |
|
$ |
(1,867 |
) |
|||||||
(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 | ||||||||||||||||||||||||||
December 31, 2021 | ||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||||||||||||
FINANCIAL RATIOS AND OTHER DATA | 12/31/2021 | 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 12/31/2021 | 12/31/2020 | |||||||||||||||||||
Return on average equity |
|
5.92 |
% |
|
4.72 |
% |
|
10.81 |
% |
|
11.98 |
% |
|
11.81 |
% |
8.32 |
% |
9.52 |
% |
|||||||
Return on average tangible equity |
|
7.72 |
% |
|
6.16 |
% |
|
13.96 |
% |
|
15.56 |
% |
|
15.47 |
% |
10.81 |
% |
12.58 |
% |
|||||||
Return on average assets |
|
0.60 |
% |
|
0.49 |
% |
|
1.13 |
% |
|
1.26 |
% |
|
1.28 |
% |
0.86 |
% |
1.05 |
% |
|||||||
Interest margin - Yield - FTE |
|
2.65 |
% |
|
2.70 |
% |
|
3.33 |
% |
|
3.00 |
% |
|
3.35 |
% |
2.92 |
% |
3.50 |
% |
|||||||
Interest margin - Cost |
|
0.13 |
% |
|
0.14 |
% |
|
0.17 |
% |
|
0.19 |
% |
|
0.21 |
% |
0.16 |
% |
0.30 |
% |
|||||||
Net interest margin - FTE |
|
2.53 |
% |
|
2.57 |
% |
|
3.16 |
% |
|
2.81 |
% |
|
3.15 |
% |
2.76 |
% |
3.19 |
% |
|||||||
Efficiency ratio (1) |
|
76.52 |
% |
|
74.10 |
% |
|
64.31 |
% |
|
71.84 |
% |
|
65.59 |
% |
71.41 |
% |
63.35 |
% |
|||||||
Full-time equivalent employees |
|
2,692 |
|
|
2,680 |
|
|
2,772 |
|
|
2,793 |
|
|
2,797 |
|
|||||||||||
CREDIT QUALITY RATIOS (2) | ||||||||||||||||||||||||||
Net (recoveries) charge-offs / average loans |
|
0.00 |
% |
|
-0.10 |
% |
|
0.05 |
% |
|
-0.09 |
% |
|
0.01 |
% |
-0.04 |
% |
0.02 |
% |
|||||||
Provision for credit losses, LHFI / average loans |
|
-0.17 |
% |
|
-0.10 |
% |
|
-0.16 |
% |
|
-0.41 |
% |
|
-0.17 |
% |
-0.21 |
% |
0.36 |
% |
|||||||
Nonaccrual LHFI / (LHFI + LHFS) |
|
0.60 |
% |
|
0.63 |
% |
|
0.49 |
% |
|
0.61 |
% |
|
0.61 |
% |
|||||||||||
Nonperforming assets / (LHFI + LHFS) |
|
0.64 |
% |
|
0.69 |
% |
|
0.58 |
% |
|
0.71 |
% |
|
0.73 |
% |
|||||||||||
Nonperforming assets / (LHFI + LHFS + other real estate) |
|
0.64 |
% |
|
0.69 |
% |
|
0.58 |
% |
|
0.71 |
% |
|
0.73 |
% |
|||||||||||
ACL LHFI / LHFI |
|
0.97 |
% |
|
1.02 |
% |
|
1.02 |
% |
|
1.09 |
% |
|
1.19 |
% |
|||||||||||
ACL LHFI-commercial / commercial LHFI |
|
1.00 |
% |
|
1.05 |
% |
|
1.04 |
% |
|
1.13 |
% |
|
1.20 |
% |
|||||||||||
ACL LHFI-consumer / consumer and home mortgage LHFI |
|
0.87 |
% |
|
0.91 |
% |
|
0.98 |
% |
|
0.95 |
% |
|
1.16 |
% |
|||||||||||
ACL LHFI / nonaccrual LHFI |
|
158.63 |
% |
|
157.11 |
% |
|
202.21 |
% |
|
171.92 |
% |
|
185.82 |
% |
|||||||||||
ACL LHFI / nonaccrual LHFI (excl individually evaluated loans) |
|
500.85 |
% |
|
520.77 |
% |
|
537.35 |
% |
|
437.08 |
% |
|
572.69 |
% |
|||||||||||
CAPITAL RATIOS | ||||||||||||||||||||||||||
Total equity / total assets |
|
9.90 |
% |
|
10.19 |
% |
|
10.41 |
% |
|
10.43 |
% |
|
10.52 |
% |
|||||||||||
Tangible equity / tangible assets |
|
7.86 |
% |
|
8.12 |
% |
|
8.31 |
% |
|
8.30 |
% |
|
8.34 |
% |
|||||||||||
Tangible equity / risk-weighted assets |
|
10.71 |
% |
|
11.19 |
% |
|
11.33 |
% |
|
11.23 |
% |
|
11.22 |
% |
|||||||||||
Tier 1 leverage ratio |
|
8.73 |
% |
|
8.92 |
% |
|
9.00 |
% |
|
9.11 |
% |
|
9.33 |
% |
|||||||||||
Common equity tier 1 capital ratio |
|
11.29 |
% |
|
11.68 |
% |
|
11.76 |
% |
|
11.71 |
% |
|
11.62 |
% |
|||||||||||
Tier 1 risk-based capital ratio |
|
11.77 |
% |
|
12.17 |
% |
|
12.25 |
% |
|
12.20 |
% |
|
12.11 |
% |
|||||||||||
Total risk-based capital ratio |
|
13.55 |
% |
|
14.01 |
% |
|
14.10 |
% |
|
14.07 |
% |
|
14.12 |
% |
|||||||||||
STOCK PERFORMANCE | ||||||||||||||||||||||||||
Market value-Close | $ |
32.46 |
|
$ |
32.22 |
|
$ |
30.80 |
|
$ |
33.66 |
|
$ |
27.31 |
|
|||||||||||
Book value | $ |
28.25 |
|
$ |
28.32 |
|
$ |
28.35 |
|
$ |
27.76 |
|
$ |
27.45 |
|
|||||||||||
Tangible book value | $ |
21.93 |
|
$ |
22.08 |
|
$ |
22.13 |
|
$ |
21.59 |
|
$ |
21.26 |
|
|||||||||||
(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
December 31, 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 paid a civil money penalty totaling $5.0 million, of which $4.0 million satisfied the OCC’s civil money penalty as set forth in the OCC’s consent order; the remaining $1.0 million was 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 has been 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 December 31, 2021, Trustmark had PPP loans outstanding that totaled $33.3 million (net of $500 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:
|
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|||||
SECURITIES AVAILABLE FOR SALE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities |
|
$ |
344,640 |
|
|
$ |
278,615 |
|
|
$ |
30,025 |
|
|
$ |
— |
|
|
$ |
— |
|
U.S. Government agency obligations |
|
|
13,727 |
|
|
|
14,979 |
|
|
|
16,023 |
|
|
|
17,349 |
|
|
|
18,041 |
|
Obligations of states and political subdivisions |
|
|
5,714 |
|
|
|
5,734 |
|
|
|
5,807 |
|
|
|
5,798 |
|
|
|
5,835 |
|
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage pass-through securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Guaranteed by GNMA |
|
|
39,573 |
|
|
|
43,860 |
|
|
|
48,445 |
|
|
|
52,406 |
|
|
|
56,862 |
|
Issued by FNMA and FHLMC |
|
|
2,218,429 |
|
|
|
2,187,412 |
|
|
|
1,983,783 |
|
|
|
1,749,144 |
|
|
|
1,441,321 |
|
Other residential mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued or guaranteed by FNMA, FHLMC, or GNMA |
|
|
196,690 |
|
|
|
236,885 |
|
|
|
283,988 |
|
|
|
345,869 |
|
|
|
419,437 |
|
Commercial mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued or guaranteed by FNMA, FHLMC, or GNMA |
|
|
420,104 |
|
|
|
290,120 |
|
|
|
180,668 |
|
|
|
167,110 |
|
|
|
50,319 |
|
Total securities available for sale |
|
$ |
3,238,877 |
|
|
$ |
3,057,605 |
|
|
$ |
2,548,739 |
|
|
$ |
2,337,676 |
|
|
$ |
1,991,815 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SECURITIES HELD TO MATURITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of states and political subdivisions |
|
$ |
7,328 |
|
|
$ |
10,683 |
|
|
$ |
12,994 |
|
|
$ |
26,554 |
|
|
$ |
26,584 |
|
Mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage pass-through securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Guaranteed by GNMA |
|
|
5,005 |
|
|
|
5,912 |
|
|
|
6,249 |
|
|
|
7,268 |
|
|
|
7,598 |
|
Issued by FNMA and FHLMC |
|
|
43,444 |
|
|
|
48,554 |
|
|
|
53,406 |
|
|
|
61,855 |
|
|
|
67,944 |
|
Other residential mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued or guaranteed by FNMA, FHLMC, or GNMA |
|
|
241,934 |
|
|
|
264,638 |
|
|
|
291,477 |
|
|
|
324,360 |
|
|
|
360,361 |
|
Commercial mortgage-backed securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued or guaranteed by FNMA, FHLMC, or GNMA |
|
|
44,826 |
|
|
|
65,118 |
|
|
|
68,886 |
|
|
|
73,701 |
|
|
|
75,585 |
|
Total securities held to maturity |
|
$ |
342,537 |
|
|
$ |
394,905 |
|
|
$ |
433,012 |
|
|
$ |
493,738 |
|
|
$ |
538,072 |
|
At December 31, 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 $6.3 million ($4.7 million, net of tax).
TRUSTMARK CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIALS
December 31, 2021
($ 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 99.7% 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 |
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|||||
Loans secured by real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
|
$ |
1,308,781 |
|
|
$ |
1,286,613 |
|
|
$ |
1,360,302 |
|
|
$ |
1,342,088 |
|
|
$ |
1,309,039 |
|
Secured by 1-4 family residential properties |
|
|
1,977,993 |
|
|
|
1,891,292 |
|
|
|
1,810,396 |
|
|
|
1,742,782 |
|
|
|
1,741,132 |
|
Secured by nonfarm, nonresidential properties |
|
|
2,977,084 |
|
|
|
2,924,953 |
|
|
|
2,819,662 |
|
|
|
2,799,195 |
|
|
|
2,709,026 |
|
Other real estate secured |
|
|
726,043 |
|
|
|
986,163 |
|
|
|
1,078,622 |
|
|
|
1,135,005 |
|
|
|
1,065,964 |
|
Commercial and industrial loans |
|
|
1,414,279 |
|
|
|
1,327,211 |
|
|
|
1,326,605 |
|
|
|
1,323,277 |
|
|
|
1,309,078 |
|
Consumer loans |
|
|
159,472 |
|
|
|
157,963 |
|
|
|
153,519 |
|
|
|
153,267 |
|
|
|
161,174 |
|
State and other political subdivision loans |
|
|
1,146,251 |
|
|
|
1,125,186 |
|
|
|
1,136,764 |
|
|
|
1,036,694 |
|
|
|
1,000,776 |
|
Other loans |
|
|
537,926 |
|
|
|
475,518 |
|
|
|
466,999 |
|
|
|
451,396 |
|
|
|
528,335 |
|
LHFI |
|
|
10,247,829 |
|
|
|
10,174,899 |
|
|
|
10,152,869 |
|
|
|
9,983,704 |
|
|
|
9,824,524 |
|
ACL LHFI |
|
|
(99,457 |
) |
|
|
(104,073 |
) |
|
|
(104,032 |
) |
|
|
(109,191 |
) |
|
|
(117,306 |
) |
Net LHFI |
|
$ |
10,148,372 |
|
|
$ |
10,070,826 |
|
|
$ |
10,048,837 |
|
|
$ |
9,874,513 |
|
|
$ |
9,707,218 |
|
The following table presents the LHFI composition by region at December 31, 2021 and reflects each region’s diversified mix of loans:
|
|
December 31, 2021 |
|
|||||||||||||||||||||
LHFI - COMPOSITION BY REGION |
|
Total |
|
|
Alabama |
|
|
Florida |
|
|
Mississippi
|
|
|
Tennessee
|
|
|
Texas |
|
||||||
Loans secured by real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction, land development and other land loans |
|
$ |
1,308,781 |
|
|
$ |
522,231 |
|
|
$ |
49,383 |
|
|
$ |
411,607 |
|
|
$ |
48,328 |
|
|
$ |
277,232 |
|
Secured by 1-4 family residential properties |
|
|
1,977,993 |
|
|
|
114,068 |
|
|
|
41,473 |
|
|
|
1,738,583 |
|
|
|
67,601 |
|
|
|
16,268 |
|
Secured by nonfarm, nonresidential properties |
|
|
2,977,084 |
|
|
|
890,055 |
|
|
|
252,656 |
|
|
|
1,137,039 |
|
|
|
170,318 |
|
|
|
527,016 |
|
Other real estate secured |
|
|
726,043 |
|
|
|
147,430 |
|
|
|
6,765 |
|
|
|
280,122 |
|
|
|
19,887 |
|
|
|
271,839 |
|
Commercial and industrial loans |
|
|
1,414,279 |
|
|
|
279,151 |
|
|
|
24,099 |
|
|
|
516,122 |
|
|
|
349,385 |
|
|
|
245,522 |
|
Consumer loans |
|
|
159,472 |
|
|
|
23,850 |
|
|
|
8,176 |
|
|
|
101,701 |
|
|
|
18,129 |
|
|
|
7,616 |
|
State and other political subdivision loans |
|
|
1,146,251 |
|
|
|
98,215 |
|
|
|
72,146 |
|
|
|
728,509 |
|
|
|
34,542 |
|
|
|
212,839 |
|
Other loans |
|
|
537,926 |
|
|
|
76,612 |
|
|
|
11,697 |
|
|
|
355,863 |
|
|
|
43,004 |
|
|
|
50,750 |
|
Loans |
|
$ |
10,247,829 |
|
|
$ |
2,151,612 |
|
|
$ |
466,395 |
|
|
$ |
5,269,546 |
|
|
$ |
751,194 |
|
|
$ |
1,609,082 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSTRUCTION, LAND DEVELOPMENT AND OTHER LAND LOANS BY REGION |
|
|
|
|
|
|
|
|
|
|||||||||||||||
Lots |
|
$ |
62,841 |
|
|
$ |
25,827 |
|
|
$ |
8,399 |
|
|
$ |
17,845 |
|
|
$ |
3,210 |
|
|
$ |
7,560 |
|
Development |
|
|
139,708 |
|
|
|
59,615 |
|
|
|
584 |
|
|
|
44,593 |
|
|
|
11,862 |
|
|
|
23,054 |
|
Unimproved land |
|
|
101,591 |
|
|
|
26,016 |
|
|
|
12,495 |
|
|
|
31,167 |
|
|
|
10,976 |
|
|
|
20,937 |
|
1-4 family construction |
|
|
292,828 |
|
|
|
140,905 |
|
|
|
20,388 |
|
|
|
78,164 |
|
|
|
21,123 |
|
|
|
32,248 |
|
Other construction |
|
|
711,813 |
|
|
|
269,868 |
|
|
|
7,517 |
|
|
|
239,838 |
|
|
|
1,157 |
|
|
|
193,433 |
|
Construction, land development and other land loans |
|
$ |
1,308,781 |
|
|
$ |
522,231 |
|
|
$ |
49,383 |
|
|
$ |
411,607 |
|
|
$ |
48,328 |
|
|
$ |
277,232 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TRUSTMARK CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIALS
December 31, 2021
($ in thousands)
(unaudited)
Note 4 – Loan Composition (continued)
|
|
December 31, 2021 |
|
|||||||||||||||||||||
|
|
Total |
|
|
Alabama |
|
|
Florida |
|
|
Mississippi
|
|
|
Tennessee
|
|
|
Texas |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOANS SECURED BY NONFARM, NONRESIDENTIAL PROPERTIES BY REGION |
|
|
|
|
|
|
|
|
|
|||||||||||||||
Non-owner occupied: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
$ |
351,822 |
|
|
$ |
140,054 |
|
|
$ |
29,586 |
|
|
$ |
97,103 |
|
|
$ |
18,777 |
|
|
$ |
66,302 |
|
Office |
|
|
208,835 |
|
|
|
68,067 |
|
|
|
22,626 |
|
|
|
66,799 |
|
|
|
12,786 |
|
|
|
38,557 |
|
Hotel/motel |
|
|
348,090 |
|
|
|
176,327 |
|
|
|
78,408 |
|
|
|
46,886 |
|
|
|
32,204 |
|
|
|
14,265 |
|
Mini-storage |
|
|
153,938 |
|
|
|
22,414 |
|
|
|
2,144 |
|
|
|
100,029 |
|
|
|
697 |
|
|
|
28,654 |
|
Industrial |
|
|
346,096 |
|
|
|
134,279 |
|
|
|
20,581 |
|
|
|
86,613 |
|
|
|
135 |
|
|
|
104,488 |
|
Health care |
|
|
63,746 |
|
|
|
32,230 |
|
|
|
1,101 |
|
|
|
27,766 |
|
|
|
364 |
|
|
|
2,285 |
|
Convenience stores |
|
|
22,634 |
|
|
|
8,114 |
|
|
|
677 |
|
|
|
3,748 |
|
|
|
1,167 |
|
|
|
8,928 |
|
Nursing homes/senior living |
|
|
197,677 |
|
|
|
86,868 |
|
|
|
— |
|
|
|
84,540 |
|
|
|
6,269 |
|
|
|
20,000 |
|
Other |
|
|
78,940 |
|
|
|
17,509 |
|
|
|
7,239 |
|
|
|
32,015 |
|
|
|
11,729 |
|
|
|
10,448 |
|
Total non-owner occupied loans |
|
|
1,771,778 |
|
|
|
685,862 |
|
|
|
162,362 |
|
|
|
545,499 |
|
|
|
84,128 |
|
|
|
293,927 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner-occupied: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
|
|
170,438 |
|
|
|
37,572 |
|
|
|
42,913 |
|
|
|
48,923 |
|
|
|
13,091 |
|
|
|
27,939 |
|
Churches |
|
|
83,375 |
|
|
|
18,657 |
|
|
|
5,937 |
|
|
|
47,019 |
|
|
|
9,172 |
|
|
|
2,590 |
|
Industrial warehouses |
|
|
182,126 |
|
|
|
21,647 |
|
|
|
2,678 |
|
|
|
48,118 |
|
|
|
18,562 |
|
|
|
91,121 |
|
Health care |
|
|
141,427 |
|
|
|
11,854 |
|
|
|
6,809 |
|
|
|
105,842 |
|
|
|
2,276 |
|
|
|
14,646 |
|
Convenience stores |
|
|
130,948 |
|
|
|
15,255 |
|
|
|
13,244 |
|
|
|
68,673 |
|
|
|
466 |
|
|
|
33,310 |
|
Retail |
|
|
65,269 |
|
|
|
12,420 |
|
|
|
10,992 |
|
|
|
20,476 |
|
|
|
8,818 |
|
|
|
12,563 |
|
Restaurants |
|
|
54,978 |
|
|
|
2,877 |
|
|
|
4,484 |
|
|
|
30,894 |
|
|
|
12,735 |
|
|
|
3,988 |
|
Auto dealerships |
|
|
53,710 |
|
|
|
6,090 |
|
|
|
256 |
|
|
|
27,489 |
|
|
|
19,875 |
|
|
|
— |
|
Nursing homes/senior living |
|
|
197,232 |
|
|
|
71,639 |
|
|
|
— |
|
|
|
125,593 |
|
|
|
— |
|
|
|
— |
|
Other |
|
|
125,803 |
|
|
|
6,182 |
|
|
|
2,981 |
|
|
|
68,513 |
|
|
|
1,195 |
|
|
|
46,932 |
|
Total owner-occupied loans |
|
|
1,205,306 |
|
|
|
204,193 |
|
|
|
90,294 |
|
|
|
591,540 |
|
|
|
86,190 |
|
|
|
233,089 |
|
Loans secured by nonfarm, nonresidential properties |
|
$ |
2,977,084 |
|
|
$ |
890,055 |
|
|
$ |
252,656 |
|
|
$ |
1,137,039 |
|
|
$ |
170,318 |
|
|
$ |
527,016 |
|
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 December 31, 2021, the carrying amount of the Notes was $123.0 million. The Notes are unsecured obligations and are subordinated in right of payment to all of Trustmark’s existing and future senior indebtedness, whether secured or unsecured. The Notes are obligations of Trustmark only and are not obligations of, and are not guaranteed by, any of its subsidiaries, including TNB. From the date of issuance until November 30, 2025, the Notes bear interest at a fixed rate of 3.625% per year, payable semi-annually in arrears on June 1 and December 1 of each year. Beginning December 1, 2025, the Notes will bear interest at a floating rate per year equal to the Benchmark rate, which is the Three-Month Term Secured Overnight Financing Rate (SOFR), plus 338.7 basis points, payable quarterly in arrears on March 1, June 1, September 1 and December 1 of each year. The Notes qualify as Tier 2 capital for Trustmark. The Notes may be redeemed at Trustmark’s option under certain circumstances. Trustmark intends to use the net proceeds for general corporate purposes.
TRUSTMARK CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIALS
December 31, 2021
($ 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 |
|
|
Year Ended |
|
||||||||||||||||||||||
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
12/31/2021 |
|
|
12/31/2020 |
|
|||||||
Securities – taxable |
|
1.22 |
% |
|
|
1.28 |
% |
|
|
1.30 |
% |
|
|
1.40 |
% |
|
|
1.62 |
% |
|
|
1.29 |
% |
|
|
2.01 |
% |
Securities – nontaxable |
|
3.82 |
% |
|
|
3.79 |
% |
|
|
3.70 |
% |
|
|
4.02 |
% |
|
|
3.89 |
% |
|
|
3.87 |
% |
|
|
3.78 |
% |
Securities – total |
|
1.23 |
% |
|
|
1.29 |
% |
|
|
1.31 |
% |
|
|
1.43 |
% |
|
|
1.65 |
% |
|
|
1.31 |
% |
|
|
2.03 |
% |
PPP loans |
|
3.68 |
% |
|
|
4.98 |
% |
|
|
15.81 |
% |
|
|
6.27 |
% |
|
|
6.76 |
% |
|
|
10.47 |
% |
|
|
4.12 |
% |
Loans - LHFI & LHFS |
|
3.56 |
% |
|
|
3.59 |
% |
|
|
3.64 |
% |
|
|
3.67 |
% |
|
|
3.75 |
% |
|
|
3.62 |
% |
|
|
4.03 |
% |
Loans - total |
|
3.56 |
% |
|
|
3.61 |
% |
|
|
4.36 |
% |
|
|
3.81 |
% |
|
|
3.99 |
% |
|
|
3.84 |
% |
|
|
4.03 |
% |
Fed funds sold & reverse repurchases |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.45 |
% |
Other earning assets |
|
0.18 |
% |
|
|
0.18 |
% |
|
|
0.11 |
% |
|
|
0.12 |
% |
|
|
0.12 |
% |
|
|
0.15 |
% |
|
|
0.24 |
% |
Total earning assets |
|
2.65 |
% |
|
|
2.70 |
% |
|
|
3.33 |
% |
|
|
3.00 |
% |
|
|
3.35 |
% |
|
|
2.92 |
% |
|
|
3.50 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits |
|
0.13 |
% |
|
|
0.14 |
% |
|
|
0.19 |
% |
|
|
0.22 |
% |
|
|
0.27 |
% |
|
|
0.17 |
% |
|
|
0.40 |
% |
Fed funds purchased & repurchases |
|
0.13 |
% |
|
|
0.14 |
% |
|
|
0.14 |
% |
|
|
0.14 |
% |
|
|
0.13 |
% |
|
|
0.13 |
% |
|
|
0.50 |
% |
Other borrowings |
|
2.25 |
% |
|
|
2.33 |
% |
|
|
2.29 |
% |
|
|
2.14 |
% |
|
|
1.61 |
% |
|
|
2.25 |
% |
|
|
1.72 |
% |
Total interest-bearing liabilities |
|
0.19 |
% |
|
|
0.21 |
% |
|
|
0.25 |
% |
|
|
0.28 |
% |
|
|
0.30 |
% |
|
|
0.23 |
% |
|
|
0.43 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin |
|
2.53 |
% |
|
|
2.57 |
% |
|
|
3.16 |
% |
|
|
2.81 |
% |
|
|
3.15 |
% |
|
|
2.76 |
% |
|
|
3.19 |
% |
Net interest margin excluding PPP loans and the FRB balance |
|
2.82 |
% |
|
|
2.90 |
% |
|
|
2.94 |
% |
|
|
2.99 |
% |
|
|
3.09 |
% |
|
|
2.91 |
% |
|
|
3.29 |
% |
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 December 31, 2021 and September 30, 2021, the average FRB balance totaled $1.787 billion and $1.996 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 2.82% for the fourth quarter of 2021, a decrease of 8 basis points when compared to the third 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 $778 thousand during the fourth quarter of 2021.
TRUSTMARK CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIALS
December 31, 2021
($ 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 |
|
|
Year Ended |
|
||||||||||||||||||||||
|
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
12/31/2021 |
|
|
12/31/2020 |
|
|||||||
Mortgage servicing income, net |
|
$ |
6,571 |
|
|
$ |
6,406 |
|
|
$ |
6,318 |
|
|
$ |
6,181 |
|
|
$ |
6,227 |
|
|
$ |
25,476 |
|
|
$ |
23,681 |
|
Change in fair value-MSR from runoff |
|
|
(4,745 |
) |
|
|
(5,283 |
) |
|
|
(5,029 |
) |
|
|
(5,103 |
) |
|
|
(5,177 |
) |
|
|
(20,160 |
) |
|
|
(16,588 |
) |
Gain on sales of loans, net |
|
|
9,005 |
|
|
|
12,737 |
|
|
|
14,778 |
|
|
|
19,456 |
|
|
|
28,014 |
|
|
|
55,976 |
|
|
|
110,903 |
|
Mortgage banking income before hedge ineffectiveness |
|
|
10,831 |
|
|
|
13,860 |
|
|
|
16,067 |
|
|
|
20,534 |
|
|
|
29,064 |
|
|
|
61,292 |
|
|
|
117,996 |
|
Change in fair value-MSR from market changes |
|
|
2,221 |
|
|
|
1,806 |
|
|
|
(4,465 |
) |
|
|
13,696 |
|
|
|
951 |
|
|
|
13,258 |
|
|
|
(26,147 |
) |
Change in fair value of derivatives |
|
|
(1,443 |
) |
|
|
(1,662 |
) |
|
|
5,731 |
|
|
|
(13,426 |
) |
|
|
(1,860 |
) |
|
|
(10,800 |
) |
|
|
33,973 |
|
Net positive (negative) hedge ineffectiveness |
|
|
778 |
|
|
|
144 |
|
|
|
1,266 |
|
|
|
270 |
|
|
|
(909 |
) |
|
|
2,458 |
|
|
|
7,826 |
|
Mortgage banking, net |
|
$ |
11,609 |
|
|
$ |
14,004 |
|
|
$ |
17,333 |
|
|
$ |
20,804 |
|
|
$ |
28,155 |
|
|
$ |
63,750 |
|
|
$ |
125,822 |
|
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 that resulted from the implementation of the early retirement program was approximately $1.3 million ($0.02 per diluted share net of tax) for 2021 and expected to be $4.3 million ($0.05 per diluted share net of tax) for the year ended 2022.
Note 9 – Other Noninterest Income and Expense
Other noninterest income consisted of the following for the periods presented:
|
|
Quarter Ended |
|
|
Year Ended |
|
||||||||||||||||||||||
|
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
12/31/2021 |
|
|
12/31/2020 |
|
|||||||
Partnership amortization for tax credit purposes |
|
$ |
(2,455 |
) |
|
$ |
(2,045 |
) |
|
$ |
(1,989 |
) |
|
$ |
(1,522 |
) |
|
$ |
(1,877 |
) |
|
$ |
(8,011 |
) |
|
$ |
(5,700 |
) |
Increase in life insurance cash surrender value |
|
|
1,675 |
|
|
|
1,663 |
|
|
|
1,653 |
|
|
|
1,639 |
|
|
|
1,708 |
|
|
|
6,630 |
|
|
|
6,881 |
|
Other miscellaneous income |
|
|
1,759 |
|
|
|
1,863 |
|
|
|
2,337 |
|
|
|
1,973 |
|
|
|
2,707 |
|
|
|
7,932 |
|
|
|
7,478 |
|
Total other, net |
|
$ |
979 |
|
|
$ |
1,481 |
|
|
$ |
2,001 |
|
|
$ |
2,090 |
|
|
$ |
2,538 |
|
|
$ |
6,551 |
|
|
$ |
8,659 |
|
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 |
|
|
Year Ended |
|
||||||||||||||||||||||
|
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
12/31/2021 |
|
|
12/31/2020 |
|
|||||||
Loan expense |
|
$ |
3,221 |
|
|
$ |
4,022 |
|
|
$ |
3,738 |
|
|
$ |
4,167 |
|
|
$ |
4,243 |
|
|
$ |
15,148 |
|
|
$ |
15,177 |
|
Amortization of intangibles |
|
|
548 |
|
|
|
549 |
|
|
|
553 |
|
|
|
666 |
|
|
|
752 |
|
|
|
2,316 |
|
|
|
3,052 |
|
FDIC assessment expense |
|
|
1,475 |
|
|
|
1,275 |
|
|
|
1,225 |
|
|
|
1,540 |
|
|
|
1,500 |
|
|
|
5,515 |
|
|
|
6,090 |
|
Regulatory settlement charge |
|
|
— |
|
|
|
5,000 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,000 |
|
|
|
— |
|
Other miscellaneous expense |
|
|
9,326 |
|
|
|
7,673 |
|
|
|
7,623 |
|
|
|
8,166 |
|
|
|
9,395 |
|
|
|
32,788 |
|
|
|
34,187 |
|
Total other expense |
|
$ |
14,570 |
|
|
$ |
18,519 |
|
|
$ |
13,139 |
|
|
$ |
14,539 |
|
|
$ |
15,890 |
|
|
$ |
60,767 |
|
|
$ |
58,506 |
|
During the third quarter of 2021, other expense included a charge of $5.0 million to resolve allegations by regulatory authorities regarding fair lending matters. See Note 1 – Regulatory Matters for further details.
TRUSTMARK CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIALS
December 31, 2021
($ in thousands)
(unaudited)
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
December 31, 2021
($ in thousands)
(unaudited)
Note 10 – Non-GAAP Financial Measures (continued)
|
|
|
|
Quarter Ended |
|
|
Year Ended |
|
||||||||||||||||||||||
|
|
|
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
12/31/2021 |
|
|
12/31/2020 |
|
|||||||
TANGIBLE EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE BALANCES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders' equity |
|
|
|
$ |
1,758,123 |
|
|
$ |
1,782,304 |
|
|
$ |
1,780,705 |
|
|
$ |
1,759,351 |
|
|
$ |
1,725,035 |
|
|
$ |
1,770,151 |
|
|
$ |
1,681,587 |
|
Less: Goodwill |
|
|
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(385,155 |
) |
|
|
(385,270 |
) |
|
|
(384,463 |
) |
|
|
(383,582 |
) |
Identifiable intangible assets |
|
|
|
|
(5,382 |
) |
|
|
(5,899 |
) |
|
|
(6,442 |
) |
|
|
(7,118 |
) |
|
|
(7,803 |
) |
|
|
(6,205 |
) |
|
|
(8,060 |
) |
Total average tangible equity |
|
|
|
$ |
1,368,504 |
|
|
$ |
1,392,168 |
|
|
$ |
1,390,026 |
|
|
$ |
1,367,078 |
|
|
$ |
1,331,962 |
|
|
$ |
1,379,483 |
|
|
$ |
1,289,945 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PERIOD END BALANCES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders' equity |
|
|
|
$ |
1,741,311 |
|
|
$ |
1,768,947 |
|
|
$ |
1,779,309 |
|
|
$ |
1,759,705 |
|
|
$ |
1,741,117 |
|
|
|
|
|
|
|
|
|
Less: Goodwill |
|
|
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(385,270 |
) |
|
|
|
|
|
|
|
|
Identifiable intangible assets |
|
|
|
|
(5,074 |
) |
|
|
(5,621 |
) |
|
|
(6,170 |
) |
|
|
(6,724 |
) |
|
|
(7,390 |
) |
|
|
|
|
|
|
|
|
Total tangible equity |
|
(a) |
|
$ |
1,352,000 |
|
|
$ |
1,379,089 |
|
|
$ |
1,388,902 |
|
|
$ |
1,368,744 |
|
|
$ |
1,348,457 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TANGIBLE ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
$ |
17,595,636 |
|
|
$ |
17,364,644 |
|
|
$ |
17,098,132 |
|
|
$ |
16,878,313 |
|
|
$ |
16,551,840 |
|
|
|
|
|
|
|
|
|
Less: Goodwill |
|
|
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(385,270 |
) |
|
|
|
|
|
|
|
|
Identifiable intangible assets |
|
|
|
|
(5,074 |
) |
|
|
(5,621 |
) |
|
|
(6,170 |
) |
|
|
(6,724 |
) |
|
|
(7,390 |
) |
|
|
|
|
|
|
|
|
Total tangible assets |
|
(b) |
|
$ |
17,206,325 |
|
|
$ |
16,974,786 |
|
|
$ |
16,707,725 |
|
|
$ |
16,487,352 |
|
|
$ |
16,159,180 |
|
|
|
|
|
|
|
|
|
Risk-weighted assets |
|
(c) |
|
$ |
12,623,630 |
|
|
$ |
12,324,254 |
|
|
$ |
12,256,492 |
|
|
$ |
12,188,988 |
|
|
$ |
12,017,378 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME ADJUSTED FOR INTANGIBLE AMORTIZATION |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net income |
|
|
|
$ |
26,222 |
|
|
$ |
21,200 |
|
|
$ |
47,981 |
|
|
$ |
51,962 |
|
|
$ |
51,217 |
|
|
$ |
147,365 |
|
|
$ |
160,025 |
|
Plus: Intangible amortization net of tax |
|
|
|
|
411 |
|
|
|
412 |
|
|
|
415 |
|
|
|
500 |
|
|
|
564 |
|
|
|
1,738 |
|
|
|
2,289 |
|
Net income adjusted for intangible amortization |
|
$ |
26,633 |
|
|
$ |
21,612 |
|
|
$ |
48,396 |
|
|
$ |
52,462 |
|
|
$ |
51,781 |
|
|
$ |
149,103 |
|
|
$ |
162,314 |
|
||
Period end common shares outstanding |
|
(d) |
|
|
61,648,679 |
|
|
|
62,461,832 |
|
|
|
62,773,226 |
|
|
|
63,394,522 |
|
|
|
63,424,526 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TANGIBLE COMMON EQUITY MEASUREMENTS |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Return on average tangible equity (1) |
|
|
|
|
7.72 |
% |
|
|
6.16 |
% |
|
|
13.96 |
% |
|
|
15.56 |
% |
|
|
15.47 |
% |
|
|
10.81 |
% |
|
|
12.58 |
% |
Tangible equity/tangible assets |
|
(a)/(b) |
|
|
7.86 |
% |
|
|
8.12 |
% |
|
|
8.31 |
% |
|
|
8.30 |
% |
|
|
8.34 |
% |
|
|
|
|
|
|
|
|
Tangible equity/risk-weighted assets |
|
(a)/(c) |
|
|
10.71 |
% |
|
|
11.19 |
% |
|
|
11.33 |
% |
|
|
11.23 |
% |
|
|
11.22 |
% |
|
|
|
|
|
|
|
|
Tangible book value |
|
(a)/(d)*1,000 |
|
$ |
21.93 |
|
|
$ |
22.08 |
|
|
$ |
22.13 |
|
|
$ |
21.59 |
|
|
$ |
21.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMMON EQUITY TIER 1 CAPITAL (CET1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Total shareholders' equity |
|
|
|
$ |
1,741,311 |
|
|
$ |
1,768,947 |
|
|
$ |
1,779,309 |
|
|
$ |
1,759,705 |
|
|
$ |
1,741,117 |
|
|
|
|
|
|
|
|
|
CECL transition adjustment |
|
|
|
|
26,000 |
|
|
|
26,419 |
|
|
|
26,671 |
|
|
|
26,829 |
|
|
|
31,199 |
|
|
|
|
|
|
|
|
|
AOCI-related adjustments |
|
|
|
|
32,560 |
|
|
|
19,080 |
|
|
|
10,641 |
|
|
|
16,506 |
|
|
|
1,051 |
|
|
|
|
|
|
|
|
|
CET1 adjustments and deductions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill net of associated deferred tax liabilities (DTLs) |
|
|
(370,252 |
) |
|
|
(370,264 |
) |
|
|
(370,276 |
) |
|
|
(370,288 |
) |
|
|
(371,333 |
) |
|
|
|
|
|
|
|
|
||
Other adjustments and deductions for CET1 (2) |
|
|
(4,392 |
) |
|
|
(4,817 |
) |
|
|
(5,243 |
) |
|
|
(5,675 |
) |
|
|
(6,190 |
) |
|
|
|
|
|
|
|
|
||
CET1 capital |
|
(e) |
|
|
1,425,227 |
|
|
|
1,439,365 |
|
|
|
1,441,102 |
|
|
|
1,427,077 |
|
|
|
1,395,844 |
|
|
|
|
|
|
|
|
|
Additional tier 1 capital instruments plus related surplus |
|
|
60,000 |
|
|
|
60,000 |
|
|
|
60,000 |
|
|
|
60,000 |
|
|
|
60,000 |
|
|
|
|
|
|
|
|
|
||
Tier 1 capital |
|
|
|
$ |
1,485,227 |
|
|
$ |
1,499,365 |
|
|
$ |
1,501,102 |
|
|
$ |
1,487,077 |
|
|
$ |
1,455,844 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common equity tier 1 capital ratio |
|
(e)/(c) |
|
|
11.29 |
% |
|
|
11.68 |
% |
|
|
11.76 |
% |
|
|
11.71 |
% |
|
|
11.62 |
% |
|
|
|
|
|
|
|
|
(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
December 31, 2021
($ in thousands)
(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 |
|
|
Year Ended |
|
||||||||||||||||||||||
|
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
12/31/2021 |
|
|
12/31/2020 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (GAAP) |
|
$ |
98,326 |
|
|
$ |
98,266 |
|
|
$ |
119,423 |
|
|
$ |
102,336 |
|
|
$ |
111,378 |
|
|
$ |
418,351 |
|
|
$ |
426,537 |
|
Noninterest income (GAAP) |
|
|
50,767 |
|
|
|
54,149 |
|
|
|
56,411 |
|
|
|
60,583 |
|
|
|
66,117 |
|
|
|
221,910 |
|
|
|
274,593 |
|
Pre-provision revenue |
(a) |
$ |
149,093 |
|
|
$ |
152,415 |
|
|
$ |
175,834 |
|
|
$ |
162,919 |
|
|
$ |
177,495 |
|
|
$ |
640,261 |
|
|
$ |
701,130 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense (GAAP) |
|
$ |
119,469 |
|
|
$ |
129,600 |
|
|
$ |
118,679 |
|
|
$ |
121,548 |
|
|
$ |
119,894 |
|
|
$ |
489,296 |
|
|
$ |
466,301 |
|
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) |
$ |
119,469 |
|
|
$ |
118,900 |
|
|
$ |
118,679 |
|
|
$ |
121,548 |
|
|
$ |
119,894 |
|
|
$ |
478,596 |
|
|
$ |
461,926 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PPNR (Non-GAAP) |
(a)-(b) |
$ |
29,624 |
|
|
$ |
33,515 |
|
|
$ |
57,155 |
|
|
$ |
41,371 |
|
|
$ |
57,601 |
|
|
$ |
161,665 |
|
|
$ |
239,204 |
|
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 |
|
|
|
Year Ended |
|
||||||||||||||||||||||||||||
|
|
12/31/2021 |
|
|
|
12/31/2020 |
|
|
|
12/31/2021 |
|
|
|
12/31/2020 |
|
||||||||||||||||||||
|
|
Amount |
|
|
Diluted
|
|
|
|
Amount |
|
|
Diluted
|
|
|
|
Amount |
|
|
Diluted
|
|
|
|
Amount |
|
|
Diluted
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (GAAP) |
|
$ |
26,222 |
|
|
$ |
0.42 |
|
|
|
$ |
51,217 |
|
|
$ |
0.81 |
|
|
|
$ |
147,365 |
|
|
$ |
2.34 |
|
|
|
$ |
160,025 |
|
|
$ |
2.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Significant non-routine transactions (net of taxes): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Voluntary early retirement program |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
|
4,275 |
|
|
|
0.07 |
|
|
|
|
3,281 |
|
|
|
0.05 |
|
Regulatory settlement charge (not tax deductible) |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
|
5,000 |
|
|
|
0.08 |
|
|
|
|
— |
|
|
|
— |
|
Net income adjusted for significant non-routine transactions (Non-GAAP) |
|
$ |
26,222 |
|
|
$ |
0.42 |
|
|
|
$ |
51,217 |
|
|
$ |
0.81 |
|
|
|
$ |
156,640 |
|
|
$ |
2.49 |
|
|
|
$ |
163,306 |
|
|
$ |
2.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported
|
|
|
Adjusted
|
|
|
|
Reported
|
|
|
Adjusted
|
|
|
|
Reported
|
|
|
Adjusted
|
|
|
|
Reported
|
|
|
Adjusted
|
|
||||||||
Return on average equity |
|
|
5.92 |
% |
|
n/a |
|
|
|
|
11.81 |
% |
|
n/a |
|
|
|
|
8.32 |
% |
|
|
8.83 |
% |
|
|
|
9.52 |
% |
|
|
9.69 |
% |
||
Return on average tangible equity |
|
|
7.72 |
% |
|
n/a |
|
|
|
|
15.47 |
% |
|
n/a |
|
|
|
|
10.81 |
% |
|
|
11.45 |
% |
|
|
|
12.58 |
% |
|
|
12.81 |
% |
||
Return on average assets |
|
|
0.60 |
% |
|
n/a |
|
|
|
|
1.28 |
% |
|
n/a |
|
|
|
|
0.86 |
% |
|
|
0.92 |
% |
|
|
|
1.05 |
% |
|
|
1.07 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
n/a - not applicable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TRUSTMARK CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIALS
December 31, 2021
($ in thousands)
(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 |
|
|
Year Ended |
|
||||||||||||||||||||||
|
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
12/31/2021 |
|
|
12/31/2020 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest expense (GAAP) |
|
$ |
119,469 |
|
|
$ |
129,600 |
|
|
$ |
118,679 |
|
|
$ |
121,548 |
|
|
$ |
119,894 |
|
|
|
489,296 |
|
|
$ |
466,301 |
|
Less: Other real estate expense, net |
|
|
(336 |
) |
|
|
(1,357 |
) |
|
|
(1,511 |
) |
|
|
(324 |
) |
|
|
812 |
|
|
|
(3,528 |
) |
|
|
(1,956 |
) |
Amortization of intangibles |
|
|
(548 |
) |
|
|
(549 |
) |
|
|
(553 |
) |
|
|
(666 |
) |
|
|
(752 |
) |
|
|
(2,316 |
) |
|
|
(3,052 |
) |
Charitable contributions resulting in state tax credits |
|
|
(391 |
) |
|
|
(350 |
) |
|
|
(355 |
) |
|
|
(350 |
) |
|
|
(375 |
) |
|
|
(1,446 |
) |
|
|
(1,500 |
) |
Voluntary early retirement program |
|
|
— |
|
|
|
(5,700 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,700 |
) |
|
|
(4,375 |
) |
Regulatory settlement charge |
|
|
— |
|
|
|
(5,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,000 |
) |
|
|
— |
|
Adjusted noninterest expense (Non-GAAP) |
(c) |
$ |
118,194 |
|
|
$ |
116,644 |
|
|
$ |
116,260 |
|
|
$ |
120,208 |
|
|
$ |
119,579 |
|
|
$ |
471,306 |
|
|
$ |
455,418 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (GAAP) |
|
$ |
98,326 |
|
|
$ |
98,266 |
|
|
$ |
119,423 |
|
|
$ |
102,336 |
|
|
$ |
111,378 |
|
|
$ |
418,351 |
|
|
$ |
426,537 |
|
Add: Tax equivalent adjustment |
|
|
2,906 |
|
|
|
2,947 |
|
|
|
2,957 |
|
|
|
2,894 |
|
|
|
2,939 |
|
|
|
11,704 |
|
|
|
12,023 |
|
Net interest income-FTE (Non-GAAP) |
(a) |
$ |
101,232 |
|
|
$ |
101,213 |
|
|
$ |
122,380 |
|
|
$ |
105,230 |
|
|
$ |
114,317 |
|
|
$ |
430,055 |
|
|
$ |
438,560 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income (GAAP) |
|
$ |
50,767 |
|
|
$ |
54,149 |
|
|
$ |
56,411 |
|
|
$ |
60,583 |
|
|
$ |
66,117 |
|
|
$ |
221,910 |
|
|
$ |
274,593 |
|
Add: Partnership amortization for tax credit purposes |
|
|
2,455 |
|
|
|
2,045 |
|
|
|
1,989 |
|
|
|
1,522 |
|
|
|
1,877 |
|
|
|
8,011 |
|
|
|
5,700 |
|
Adjusted noninterest income (Non-GAAP) |
(b) |
$ |
53,222 |
|
|
$ |
56,194 |
|
|
$ |
58,400 |
|
|
$ |
62,105 |
|
|
$ |
67,994 |
|
|
$ |
229,921 |
|
|
$ |
280,293 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted revenue (Non-GAAP) |
(a)+(b) |
$ |
154,454 |
|
|
$ |
157,407 |
|
|
$ |
180,780 |
|
|
$ |
167,335 |
|
|
$ |
182,311 |
|
|
$ |
659,976 |
|
|
$ |
718,853 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio (Non-GAAP) |
(c)/((a)+(b)) |
|
76.52 |
% |
|
|
74.10 |
% |
|
|
64.31 |
% |
|
|
71.84 |
% |
|
|
65.59 |
% |
|
|
71.41 |
% |
|
|
63.35 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220125005343/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