v3.25.2
LHFI and ACL, LHFI
6 Months Ended
Jun. 30, 2025
Accounts, Notes, Loans and Financing Receivable, Gross, Allowance, and Net [Abstract]  
LHFI and ACL, LHFI

Note 4 – LHFI and ACL, LHFI

At June 30, 2025 and December 31, 2024, LHFI consisted of the following ($ in thousands):

 

 

 

June 30, 2025

 

 

December 31, 2024

 

Loans secured by real estate:

 

 

 

 

 

 

Construction, land development and other land

 

$

560,913

 

 

$

587,244

 

Other secured by 1-4 family residential properties

 

 

689,089

 

 

 

650,550

 

Secured by nonfarm, nonresidential properties

 

 

3,478,932

 

 

 

3,533,282

 

Other real estate secured

 

 

1,918,341

 

 

 

1,633,830

 

Other loans secured by real estate:

 

 

 

 

 

 

Other construction

 

 

794,310

 

 

 

829,904

 

Secured by 1-4 family residential properties

 

 

2,368,273

 

 

 

2,298,993

 

Commercial and industrial loans

 

 

1,832,295

 

 

 

1,840,722

 

Consumer loans

 

 

152,921

 

 

 

156,569

 

State and other political subdivision loans

 

 

961,251

 

 

 

969,836

 

Other commercial loans and leases

 

 

708,455

 

 

 

589,012

 

LHFI

 

 

13,464,780

 

 

 

13,089,942

 

Less ACL

 

 

168,237

 

 

 

160,270

 

Net LHFI

 

$

13,296,543

 

 

$

12,929,672

 

 

Accrued interest receivable is not included in the amortized cost basis of Trustmark’s LHFI. At June 30, 2025 and December 31, 2024, accrued interest receivable for LHFI totaled $63.6 million and $64.7 million, respectively, with no related ACL and was reported in other assets on the accompanying consolidated balance sheets.

Loan Concentrations

Trustmark does not have any loan concentrations other than those reflected in the preceding table, which exceed 10% of total LHFI. At June 30, 2025, Trustmark’s geographic loan distribution was concentrated primarily in its six key market regions: Alabama, Florida, Georgia, Mississippi, Tennessee and Texas. Accordingly, the ultimate collectability of a substantial portion of these loans is susceptible to changes in market conditions in these areas.

Nonaccrual and Past Due LHFI

No material interest income was recognized in the income statement on nonaccrual LHFI for each of the periods ended June 30, 2025 and 2024.

The following tables provide the amortized cost basis of loans on nonaccrual status and loans past due 90 days or more still accruing interest at June 30, 2025 and December 31, 2024 ($ in thousands):

 

 

 

June 30, 2025

 

 

 

Nonaccrual With No ACL

 

 

Total Nonaccrual

 

 

Loans Past Due 90 Days or More Still Accruing

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

Construction, land development and other land

 

$

 

 

$

289

 

 

$

 

Other secured by 1-4 family residential properties

 

 

481

 

 

 

7,682

 

 

 

303

 

Secured by nonfarm, nonresidential properties

 

 

 

 

 

3,283

 

 

 

 

Other real estate secured

 

 

234

 

 

 

333

 

 

 

 

Other loans secured by real estate:

 

 

 

 

 

 

 

 

 

Secured by 1-4 family residential properties

 

 

1,503

 

 

 

45,944

 

 

 

3,181

 

Commercial and industrial loans

 

 

9

 

 

 

22,342

 

 

 

 

Consumer loans

 

 

 

 

 

350

 

 

 

370

 

Other commercial loans and leases

 

 

 

 

 

777

 

 

 

 

Total

 

$

2,227

 

 

$

81,000

 

 

$

3,854

 

 

 

 

 

December 31, 2024

 

 

 

Nonaccrual With No ACL

 

 

Total Nonaccrual

 

 

Loans Past Due 90 Days or More Still Accruing

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

Construction, land development and other land

 

$

 

 

$

366

 

 

$

159

 

Other secured by 1-4 family residential properties

 

 

521

 

 

 

7,275

 

 

 

266

 

Secured by nonfarm, nonresidential properties

 

 

426

 

 

 

13,061

 

 

 

 

Other real estate secured

 

 

1,904

 

 

 

1,984

 

 

 

 

Other loans secured by real estate:

 

 

 

 

 

 

 

 

 

Secured by 1-4 family residential properties

 

 

1,533

 

 

 

31,583

 

 

 

3,253

 

Commercial and industrial loans

 

 

16

 

 

 

24,525

 

 

 

 

Consumer loans

 

 

 

 

 

236

 

 

 

414

 

Other commercial loans and leases

 

 

 

 

 

1,079

 

 

 

 

Total

 

$

4,400

 

 

$

80,109

 

 

$

4,092

 

The following tables provide an aging analysis of the amortized cost basis of past due LHFI (including nonaccrual LHFI) at June 30, 2025 and December 31, 2024 ($ in thousands):

 

 

 

June 30, 2025

 

 

 

Past Due

 

 

 

 

 

 

 

 

 

30-59 Days

 

 

60-89 Days

 

 

90 Days
or More

 

 

Total Past Due

 

 

Current
Loans

 

 

Total LHFI

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and
   other land

 

$

888

 

 

$

30

 

 

$

105

 

 

$

1,023

 

 

$

559,890

 

 

$

560,913

 

Other secured by 1-4 family residential
   properties

 

 

5,515

 

 

 

3,025

 

 

 

2,991

 

 

 

11,531

 

 

 

677,558

 

 

 

689,089

 

Secured by nonfarm, nonresidential
   properties

 

 

732

 

 

 

105

 

 

 

3,029

 

 

 

3,866

 

 

 

3,475,066

 

 

 

3,478,932

 

Other real estate secured

 

 

221

 

 

 

64

 

 

 

298

 

 

 

583

 

 

 

1,917,758

 

 

 

1,918,341

 

Other loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

794,310

 

 

 

794,310

 

Secured by 1-4 family residential properties

 

 

17,853

 

 

 

6,654

 

 

 

28,671

 

 

 

53,178

 

 

 

2,315,095

 

 

 

2,368,273

 

Commercial and industrial loans

 

 

1,146

 

 

 

317

 

 

 

19,944

 

 

 

21,407

 

 

 

1,810,888

 

 

 

1,832,295

 

Consumer loans

 

 

1,202

 

 

 

486

 

 

 

397

 

 

 

2,085

 

 

 

150,836

 

 

 

152,921

 

State and other political subdivision loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

961,251

 

 

 

961,251

 

Other commercial loans and leases

 

 

90

 

 

 

19

 

 

 

 

 

 

109

 

 

 

708,346

 

 

 

708,455

 

Total

 

$

27,647

 

 

$

10,700

 

 

$

55,435

 

 

$

93,782

 

 

$

13,370,998

 

 

$

13,464,780

 

 

 

 

December 31, 2024

 

 

 

Past Due

 

 

 

 

 

 

 

 

 

30-59 Days

 

 

60-89 Days

 

 

90 Days
or
More

 

 

Total Past Due

 

 

Current
Loans

 

 

Total LHFI

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and
   other land

 

$

199

 

 

$

 

 

$

324

 

 

$

523

 

 

$

586,721

 

 

$

587,244

 

Other secured by 1-4 family residential
   properties

 

 

5,656

 

 

 

1,821

 

 

 

3,223

 

 

 

10,700

 

 

 

639,850

 

 

 

650,550

 

Secured by nonfarm, nonresidential
   properties

 

 

1,488

 

 

 

380

 

 

 

3,111

 

 

 

4,979

 

 

 

3,528,303

 

 

 

3,533,282

 

Other real estate secured

 

 

1,979

 

 

 

 

 

 

28

 

 

 

2,007

 

 

 

1,631,823

 

 

 

1,633,830

 

Other loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

829,904

 

 

 

829,904

 

Secured by 1-4 family residential properties

 

 

17,898

 

 

 

7,111

 

 

 

21,524

 

 

 

46,533

 

 

 

2,252,460

 

 

 

2,298,993

 

Commercial and industrial loans

 

 

1,114

 

 

 

13,300

 

 

 

8,835

 

 

 

23,249

 

 

 

1,817,473

 

 

 

1,840,722

 

Consumer loans

 

 

1,930

 

 

 

600

 

 

 

414

 

 

 

2,944

 

 

 

153,625

 

 

 

156,569

 

State and other political subdivision loans

 

 

24

 

 

 

 

 

 

 

 

 

24

 

 

 

969,812

 

 

 

969,836

 

Other commercial loans and leases

 

 

168

 

 

 

67

 

 

 

69

 

 

 

304

 

 

 

588,708

 

 

 

589,012

 

Total

 

$

30,456

 

 

$

23,279

 

 

$

37,528

 

 

$

91,263

 

 

$

12,998,679

 

 

$

13,089,942

 

 

Modified LHFI

Occasionally, Trustmark modifies loans for borrowers experiencing financial difficulties by providing payment delays, interest-only payments for an extended period of time, maturity extensions or interest rate reductions. Other concessions may arise from court proceedings or may be imposed by law. In some cases, Trustmark provides multiple types of concessions on one loan.

The following tables present the amortized cost of LHFI of loans modified to borrowers experiencing financial difficulty disaggregated by class of loan and type of modification at the end of each of the periods presented ($ in thousands). The percentage of the amortized cost basis of LHFI that were modified to borrowers in financial distress as compared to the amortized cost basis of each class of LHFI is also presented below:

 

 

 

Three Months Ended June 30, 2025

 

 

 

Payment Delay

 

 

Term Extension

 

 

Total

 

 

% of Total Class of Loan

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Other secured by 1-4 family residential properties

 

$

 

 

$

873

 

 

$

873

 

 

 

0.13

%

Other real estate secured

 

 

 

 

 

14,744

 

 

 

14,744

 

 

 

0.77

%

Other loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Secured by 1-4 family residential properties

 

 

 

 

 

3,643

 

 

 

3,643

 

 

 

0.15

%

Commercial and industrial loans

 

 

570

 

 

 

 

 

 

570

 

 

 

0.03

%

Total

 

$

570

 

 

$

19,260

 

 

$

19,830

 

 

 

0.15

%

 

 

 

Three Months Ended June 30, 2024

 

 

 

Term Extension

 

 

% of Total Class of Loan

 

Loans secured by real estate:

 

 

 

 

 

 

Other secured by 1-4 family residential
   properties

 

$

493

 

 

 

0.08

%

Total

 

$

493

 

 

 

0.00

%

 

 

 

 

Six Months Ended June 30, 2025

 

 

 

Payment Delay

 

 

Term Extension

 

 

Total

 

 

% of Total Class of Loan

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Other secured by 1-4 family residential
   properties

 

$

 

 

$

1,616

 

 

$

1,616

 

 

 

0.23

%

Other real estate secured

 

 

 

 

 

14,744

 

 

 

14,744

 

 

 

0.77

%

Other loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Secured by 1-4 family residential properties

 

 

 

 

 

5,751

 

 

 

5,751

 

 

 

0.24

%

Commercial and industrial loans

 

 

12,847

 

 

 

 

 

 

12,847

 

 

 

0.70

%

Total

 

$

12,847

 

 

$

22,111

 

 

$

34,958

 

 

 

0.26

%

 

 

 

Six Months Ended June 30, 2024

 

 

 

Term Extension

 

 

% of Total Class of Loan

 

Loans secured by real estate:

 

 

 

 

 

 

Other secured by 1-4 family residential
   properties

 

$

1,891

 

 

 

0.29

%

Total

 

$

1,891

 

 

 

0.01

%

 

The following tables detail the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty for the periods presented:

 

 

 

Three Months Ended June 30, 2025

 

 

Financial Effect

 

 

Payment Delay

 

Term Extension

Loans secured by real estate:

 

 

 

 

Other secured by 1-4 family residential properties

 

 

 

Modified one loan and thirteen lines of credit to amortize over twenty-four month terms

Other real estate secured

 

 

 

Extended maturity of one loan by twelve months

Other loans secured by real estate:

 

 

 

 

Secured by 1-4 family residential properties

 

 

 

Re-amortized twenty-one loans with term adjusted by weighted average of forty-four months

Commercial and industrial loans

 

Three interest-only payments on four loans

 

 

 

 

 

Three Months Ended June 30, 2024

 

 

Financial Effect

 

 

Term Extension

Loans secured by real estate:

 

 

Other secured by 1-4 family residential properties

 

Modified two loans and lines of credit to amortize over 24 month terms

 

 

 

 

Six Months Ended June 30, 2025

 

 

Financial Effect

 

 

Payment Delay

 

Term Extension

Loans secured by real estate:

 

 

 

 

Other secured by 1-4 family residential properties

 

 

 

Modified two loans and twenty-four lines of credit to amortize over a twenty-four month term

Other real estate secured

 

 

 

Extended maturity of one loan by twelve months

Other loans secured by real estate:

 

 

 

 

Secured by 1-4 family residential properties

 

 

 

Re-amortized thirty-three loans with term adjusted by weighted-average of thirty-eight months

Commercial and industrial loans

 

One loan with eight monthly interest payments deferred and four loans with three interest-only monthly payments

 

 

 

 

 

Six Months Ended June 30, 2024

 

 

Financial Effect

 

 

Term Extension

Loans secured by real estate:

 

 

Other secured by 1-4 family residential properties

 

Modified three loans and lines of credit to amortize over 24 month terms.

 

At June 30, 2025, Trustmark had $256 thousand of unused commitments on modified loans to borrowers experiencing financial difficulty compared to none at June 30, 2024.

 

For all loans modified in the previous twelve months to borrowers experiencing financial difficulty, Trustmark had payment defaults during the three months ended June 30, 2025 on $18.4 million of loans in the commercial and industrial portfolio that had received payment delay modifications. For all loans modified in the previous twelve months to borrowers experiencing financial difficulty, Trustmark had payment defaults during the six months ended June 30, 2025 on $18.4 million of loans in the commercial & industrial portfolio that had received payment delay modifications and $38 thousand of loans in the other secured by 1-4 family residential properties that had received a term extension modification. During the three and six months ended June 30, 2024, payment defaults of LHFI that were modified within the twelve months prior to borrowers experiencing financial difficulty were immaterial.

Trustmark has utilized loans 90 days or more past due to define payment default in determining modified loans that have subsequently defaulted. If Trustmark determines that a modified loan (or a portion of a loan) has subsequently been deemed uncollectible, the loan (or a portion of the loan) is charged off against the ACL, LHFI.

Trustmark closely monitors the performance of loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following tables provide details of the performance of such LHFI that have been modified in the preceding twelve months as of June 30, 2025 and 2024 ($ in thousands):

 

 

 

June 30, 2025

 

 

 

Past Due

 

 

 

 

 

 

 

 

 

30-59 Days

 

 

60-89 Days

 

 

90 Days
or More

 

 

Total Past Due

 

 

Current
Loans

 

 

Total

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other secured by 1-4 family residential
   properties

 

$

128

 

 

$

644

 

 

$

 

 

$

772

 

 

$

2,360

 

 

$

3,132

 

Other real estate secured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,744

 

 

$

14,744

 

Other loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by 1-4 family residential properties

 

 

642

 

 

 

 

 

 

 

 

 

642

 

 

 

5,233

 

 

 

5,875

 

Commercial and industrial loans

 

 

 

 

 

 

 

 

18,372

 

 

 

18,372

 

 

 

570

 

 

 

18,942

 

Total

 

$

770

 

 

$

644

 

 

$

18,372

 

 

$

19,786

 

 

$

22,907

 

 

$

42,693

 

 

 

 

 

June 30, 2024

 

 

 

Past Due

 

 

 

 

 

 

 

 

 

30-59 Days

 

 

60-89 Days

 

 

90 Days
or More

 

 

Total Past Due

 

 

Current
Loans

 

 

Total

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other secured by 1-4 family residential
   properties

 

$

540

 

 

$

 

 

$

 

 

$

540

 

 

$

1,351

 

 

$

1,891

 

Collateral-Dependent Loans

The following tables present the amortized cost basis of collateral-dependent loans by class of loans and collateral type as of June 30, 2025 and December 31, 2024 ($ in thousands):

 

 

 

June 30, 2025

 

 

 

Real Estate

 

 

Vehicles

 

 

Miscellaneous

 

 

Total

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Other secured by 1-4 family residential properties

 

$

481

 

 

$

 

 

$

 

 

$

481

 

Secured by nonfarm, nonresidential properties

 

 

426

 

 

 

 

 

 

 

 

 

426

 

Other real estate secured

 

 

14,978

 

 

 

 

 

 

 

 

 

14,978

 

Other loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Secured by 1-4 family residential properties

 

 

1,503

 

 

 

 

 

 

 

 

 

1,503

 

Commercial and industrial loans

 

 

 

 

 

1,971

 

 

 

19,377

 

 

 

21,348

 

Other commercial loans and leases

 

 

 

 

 

 

 

 

764

 

 

 

764

 

Total

 

$

17,388

 

 

$

1,971

 

 

$

20,141

 

 

$

39,500

 

 

 

 

December 31, 2024

 

 

 

Real Estate

 

 

Vehicles

 

 

Miscellaneous

 

 

Total

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Other secured by 1-4 family residential properties

 

$

521

 

 

$

 

 

$

 

 

$

521

 

Secured by nonfarm, nonresidential properties

 

 

9,783

 

 

 

 

 

 

 

 

 

9,783

 

Other real estate secured

 

 

1,904

 

 

 

 

 

 

 

 

 

1,904

 

Other loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Secured by 1-4 family residential properties

 

 

1,533

 

 

 

 

 

 

 

 

 

1,533

 

Commercial and industrial loans

 

 

 

 

 

1,818

 

 

 

20,685

 

 

 

22,503

 

Other commercial loans and leases

 

 

 

 

 

 

 

 

896

 

 

 

896

 

Total

 

$

13,741

 

 

$

1,818

 

 

$

21,581

 

 

$

37,140

 

 

A loan is collateral dependent when the borrower is experiencing financial difficulty and repayment of the loan is expected to be provided substantially through the sale of the collateral. The following provides a qualitative description by class of loan of the collateral that secures Trustmark’s collateral-dependent LHFI:

Loans secured by real estate – Loans within these loan classes are secured by liens on real estate properties. During the second quarter of 2025, one relationship had a decrease in collateral value that secures the credit. There have been no other significant changes to the collateral that secures these financial assets during the period.
Other loans secured by real estate – Loans within these loan classes are secured by liens on real estate properties. There have been no significant changes to the collateral that secures these financial assets during the period.
Commercial and industrial loans – Loans within this loan class are primarily secured by inventory, accounts receivables, equipment and other non-real estate collateral. During the second quarter of 2025, one relationship had a decrease in collateral value that secures the credit. There have been no other significant changes to the collateral that secures these financial assets during the period.
State and other political subdivision loans – Loans within this loan class are secured by liens on real estate properties or other non-real estate collateral. There have been no significant changes to the collateral that secures these financial assets during the period.
Other commercial loans and leases – Loans and leases within this loan class are secured by non-real estate collateral. There have been no significant changes to the collateral that secures these financial assets during the period.

Credit Quality Indicators

Trustmark’s LHFI portfolio credit quality indicators focus on six key quality ratios that are compared against bank tolerances. The loan indicators are total classified outstanding, total criticized outstanding, nonperforming loans, nonperforming assets, delinquencies and net loan losses. Due to the homogeneous nature of consumer loans, Trustmark does not assign a formal internal risk rating to each credit and therefore the criticized and classified measures are primarily composed of commercial loans.

In addition to monitoring portfolio credit quality indicators, Trustmark also measures how effectively the lending process is being managed and risks are being identified. As part of an ongoing monitoring process, Trustmark grades the commercial portfolio segment as it relates to credit file completion and financial statement exceptions, underwriting, collateral documentation and compliance with law as shown below:

Credit File Completeness and Financial Statement Exceptions – evaluates the quality and condition of credit files in terms of content and completeness and focuses on efforts to obtain and document sufficient information to determine the quality and status of credits. Also included is an evaluation of the systems/procedures used to ensure compliance with policy.
Underwriting – evaluates whether credits are adequately analyzed, appropriately structured and properly approved within loan policy requirements. A properly approved credit is approved by an adequate authority in a timely manner with all conditions of approval fulfilled. Total policy exceptions measure the level of underwriting and other policy exceptions within a portfolio segment.
Collateral Documentation – focuses on the adequacy of documentation to perfect Trustmark’s collateral position and substantiate collateral value. Collateral exceptions measure the level of documentation exceptions within a portfolio segment. Collateral exceptions occur when certain collateral documentation is either not present or not current.
Compliance with Law – focuses on underwriting, documentation, approval and reporting in compliance with banking laws and regulations. Primary emphasis is directed to the Financial Institutions Reform, Recovery and Enforcement Act of 1989 (FIRREA), Regulation O requirements and regulations governing appraisals.

Commercial Credits

Trustmark has established a loan grading system that consists of ten individual credit risk grades (risk ratings) that encompass a range from loans where the expectation of loss is negligible to loans where loss has been established. The model is based on the risk of default for an individual credit and establishes certain criteria to delineate the level of risk across the ten unique credit risk grades. Credit risk grade definitions are as follows:

Risk Rate (RR) 1 through RR 6 – Grades one through six represent groups of loans that are not subject to criticism as defined in regulatory guidance. Loans in these groups exhibit characteristics that represent low to moderate risk measured by using a variety of credit risk criteria such as cash flow coverage, debt service coverage, balance sheet leverage, liquidity, management experience, industry position, prevailing economic conditions, support from secondary sources of repayment and other credit factors that may be relevant to a specific loan. In general, these loans are supported by properly margined collateral and guarantees of principal parties.
Other Assets Especially Mentioned (Special Mention) (RR 7) – a loan that has a potential weakness that if not corrected will lead to a more severe rating. This rating is for credits that are currently protected but potentially weak because of an adverse feature or condition that if not corrected will lead to a further downgrade.
Substandard (RR 8) – a loan that has at least one identified weakness that is well defined. This rating is for credits where the primary sources of repayment are not viable at the time of evaluation or where either the capital or collateral is not adequate to support the loan and the secondary means of repayment do not provide a sufficient level of support to offset the identified weakness. Loss potential exists in the aggregate amount of substandard loans but does not necessarily exist in individual loans.
Doubtful (RR 9) – a loan with an identified weakness that does not have a valid secondary source of repayment. Generally, these credits have an impaired primary source of repayment and secondary sources are not sufficient to prevent a loss in the credit. The exact amount of the loss has not been determined at this time.
Loss (RR 10) – a loan or a portion of a loan that is deemed to be uncollectible.

By definition, credit risk grades special mention (RR 7), substandard (RR 8), doubtful (RR 9) and loss (RR 10) are criticized loans while substandard (RR 8), doubtful (RR 9) and loss (RR 10) are classified loans. These definitions are standardized by all bank regulatory agencies and are generally equally applied to each individual lending institution. The remaining credit risk grades are considered pass credits and are solely defined by Trustmark.

To enhance this process, Trustmark has determined that certain loans will be individually assessed, and a formal analysis will be performed and based upon the analysis the loan will be written down to the net realizable value. Trustmark will individually assess and remove loans from the pool in the following circumstances:

Commercial nonaccrual loans with total exposure of $500 thousand (excluding those portions of the debt that are government guaranteed or are secured by Trustmark deposits or marketable securities) or more.
Any loan that is believed to not share similar risk characteristics with the rest of the pool will be individually assessed. Otherwise, the loan will be left within the pool based on the results of the assessment.
Commercial accruing loans deemed to be a modified loan to a borrower experiencing financial difficulty with total exposure of $500 thousand (excluding those portions of the debt that are government guaranteed or are secured by Trustmark deposits or marketable securities) or more. If the loan is believed to not share similar risk characteristics with the rest of the loan pool, the loan will be individually assessed. Otherwise, the loan will be left within the pool and monitored on an ongoing basis.

Each loan officer assesses the appropriateness of the internal risk rating assigned to their credits on an ongoing basis. Trustmark’s Asset Review area conducts independent credit quality reviews of the majority of Trustmark’s commercial loan portfolio both on the underlying credit quality of each individual loan class as well as the adherence to Trustmark’s loan policy and the loan administration process.

In addition to the ongoing internal risk rate monitoring described above, Trustmark’s Credit Quality Review Committee meets monthly and performs a review of all loans of $100 thousand or more that are either delinquent 30 days or more or on nonaccrual. This review includes recommendations regarding risk ratings, accrual status, charge-offs and appropriate servicing officer as well as evaluation of problem credits for determination of modified status. Quarterly, the Credit Quality Review Committee reviews and modifies continuous action plans for all credits risk rated seven or worse for relationships of $250 thousand or more.

 

In addition, periodic reviews of significant development, construction, multi-family, nonowner-occupied and other commercial credits are performed. These reviews assess each particular project with respect to location, project valuations, progress of completion, leasing status, current financial information, rents, operating expenses, cash flow, adherence to budget and projections and other information that is pertinent to the particular type of credit as applicable. Summary results are reviewed by Senior and Regional Credit Officers in addition to the Chief Credit and Operations Officer with a determination made as to the appropriateness of existing risk ratings and accrual status.

Consumer Credits

The Retail Credit Review Committee, Management Credit Policy Committee and the Enterprise Risk Committee review the volume and percentage of consumer loan delinquencies and losses to monitor the overall quality of the consumer portfolio.

Trustmark monitors the levels and severity of past due consumer LHFI on a daily basis through its collection activities. A detailed assessment of consumer LHFI delinquencies is performed monthly at both a product and market level.

The tables below present the amortized cost basis of loans by credit quality indicator and class of loans based on analyses performed at June 30, 2025 and December 31, 2024 ($ in thousands):

 

 

 

Term Loans by Origination Year

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

Revolving Loans

 

 

Total

 

As of June 30, 2025

 

Commercial LHFI

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land
   development and other
   land:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass - RR 1 through RR 6

 

$

165,715

 

 

$

196,937

 

 

$

36,550

 

 

$

25,622

 

 

$

16,326

 

 

$

7,018

 

 

$

46,605

 

 

$

494,773

 

Special Mention - RR 7

 

 

 

 

 

 

 

 

 

 

 

3,115

 

 

 

 

 

 

 

 

 

 

 

 

3,115

 

Substandard - RR 8

 

 

824

 

 

 

1,538

 

 

 

 

 

 

749

 

 

 

87

 

 

 

 

 

 

167

 

 

 

3,365

 

Doubtful - RR 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

166,539

 

 

 

198,475

 

 

 

36,550

 

 

 

29,486

 

 

 

16,413

 

 

 

7,018

 

 

 

46,772

 

 

 

501,253

 

Current period gross
   charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other secured by 1-4 family
   residential properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass - RR 1 through RR 6

 

$

23,706

 

 

$

27,709

 

 

$

21,090

 

 

$

20,705

 

 

$

21,758

 

 

$

9,719

 

 

$

8,812

 

 

$

133,499

 

Special Mention - RR 7

 

 

 

 

 

26

 

 

 

 

 

 

 

 

 

23

 

 

 

 

 

 

 

 

 

49

 

Substandard - RR 8

 

 

128

 

 

 

130

 

 

 

642

 

 

 

1,131

 

 

 

542

 

 

 

338

 

 

 

22

 

 

 

2,933

 

Doubtful - RR 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

23,834

 

 

 

27,865

 

 

 

21,732

 

 

 

21,836

 

 

 

22,323

 

 

 

10,057

 

 

 

8,834

 

 

 

136,481

 

Current period gross
   charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by nonfarm,
   nonresidential properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass - RR 1 through RR 6

 

$

348,760

 

 

$

444,860

 

 

$

433,096

 

 

$

803,777

 

 

$

397,113

 

 

$

685,602

 

 

$

148,351

 

 

$

3,261,559

 

Special Mention - RR 7

 

 

17,343

 

 

 

23,412

 

 

 

 

 

 

43,488

 

 

 

6,038

 

 

 

1,155

 

 

 

778

 

 

 

92,214

 

Substandard - RR 8

 

 

6,612

 

 

 

2,904

 

 

 

1,210

 

 

 

44,006

 

 

 

34,134

 

 

 

36,248

 

 

 

38

 

 

 

125,152

 

Doubtful - RR 9

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

 

 

 

7

 

Total

 

 

372,718

 

 

 

471,176

 

 

 

434,306

 

 

 

891,271

 

 

 

437,285

 

 

 

723,009

 

 

 

149,167

 

 

 

3,478,932

 

Current period gross
   charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,005

)

 

 

 

 

 

(2,005

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate secured:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass - RR 1 through RR 6

 

$

159,377

 

 

$

93,323

 

 

$

292,157

 

 

$

810,477

 

 

$

230,947

 

 

$

120,494

 

 

$

17,372

 

 

$

1,724,147

 

Special Mention - RR 7

 

 

10,596

 

 

 

 

 

 

21,500

 

 

 

 

 

 

 

 

 

 

 

 

11

 

 

 

32,107

 

Substandard - RR 8

 

 

2

 

 

 

14,571

 

 

 

22,180

 

 

 

51,844

 

 

 

27,796

 

 

 

44,863

 

 

 

186

 

 

 

161,442

 

Doubtful - RR 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

169,975

 

 

 

107,894

 

 

 

335,837

 

 

 

862,321

 

 

 

258,743

 

 

 

165,357

 

 

 

17,569

 

 

 

1,917,696

 

Current period gross
   charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Loans by Origination Year

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

Revolving Loans

 

 

Total

 

As of June 30, 2025

 

Commercial LHFI

 

Other loans secured by real
   estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass - RR 1 through RR 6

 

$

39,096

 

 

$

215,417

 

 

$

398,533

 

 

$

89,820

 

 

$

 

 

$

 

 

$

28,503

 

 

$

771,369

 

Special Mention - RR 7

 

 

 

 

 

 

 

 

5,121

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,121

 

Substandard - RR 8

 

 

 

 

 

 

 

 

 

 

 

17,820

 

 

 

 

 

 

 

 

 

 

 

 

17,820

 

Doubtful - RR 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

39,096

 

 

 

215,417

 

 

 

403,654

 

 

 

107,640

 

 

 

 

 

 

 

 

 

28,503

 

 

 

794,310

 

Current period gross
   charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial
   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass - RR 1 through RR 6

 

$

350,258

 

 

$

367,355

 

 

$

291,524

 

 

$

156,844

 

 

$

66,457

 

 

$

40,575

 

 

$

494,288

 

 

$

1,767,301

 

Special Mention - RR 7

 

 

 

 

 

257

 

 

 

3,685

 

 

 

11,315

 

 

 

14

 

 

 

 

 

 

12,219

 

 

 

27,490

 

Substandard - RR 8

 

 

967

 

 

 

2,095

 

 

 

951

 

 

 

9,834

 

 

 

3,512

 

 

 

12,854

 

 

 

7,134

 

 

 

37,347

 

Doubtful - RR 9

 

 

 

 

 

51

 

 

 

20

 

 

 

9

 

 

 

 

 

 

2

 

 

 

75

 

 

 

157

 

Total

 

 

351,225

 

 

 

369,758

 

 

 

296,180

 

 

 

178,002

 

 

 

69,983

 

 

 

53,431

 

 

 

513,716

 

 

 

1,832,295

 

Current period gross
   charge-offs

 

 

 

 

 

(330

)

 

 

(610

)

 

 

(558

)

 

 

(214

)

 

 

(455

)

 

 

(263

)

 

 

(2,430

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State and other political
   subdivision loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass - RR 1 through RR 6

 

$

52,497

 

 

$

136,932

 

 

$

78,121

 

 

$

208,961

 

 

$

124,068

 

 

$

353,150

 

 

$

7,522

 

 

$

961,251

 

Special Mention - RR 7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard - RR 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful - RR 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

52,497

 

 

 

136,932

 

 

 

78,121

 

 

 

208,961

 

 

 

124,068

 

 

 

353,150

 

 

 

7,522

 

 

 

961,251

 

Current period gross
   charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other commercial loans and
   leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass - RR 1 through RR 6

 

$

98,587

 

 

$

158,850

 

 

$

134,105

 

 

$

5,319

 

 

$

5,778

 

 

$

56,311

 

 

$

242,443

 

 

$

701,393

 

Special Mention - RR 7

 

 

 

 

 

438

 

 

 

394

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

832

 

Substandard - RR 8

 

 

18

 

 

 

1,979

 

 

 

2,128

 

 

 

362

 

 

 

515

 

 

 

296

 

 

 

928

 

 

 

6,226

 

Doubtful - RR 9

 

 

 

 

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

Total

 

 

98,605

 

 

 

161,271

 

 

 

136,627

 

 

 

5,681

 

 

 

6,293

 

 

 

56,607

 

 

 

243,371

 

 

 

708,455

 

Current period gross
   charge-offs

 

 

 

 

 

(54

)

 

 

 

 

 

(30

)

 

 

 

 

 

 

 

 

 

 

 

(84

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial
   LHFI

 

$

1,274,489

 

 

$

1,688,788

 

 

$

1,743,007

 

 

$

2,305,198

 

 

$

935,108

 

 

$

1,368,629

 

 

$

1,015,454

 

 

$

10,330,673

 

Total commercial LHFI
   gross charge-offs

 

$

 

 

$

(384

)

 

$

(610

)

 

$

(588

)

 

$

(214

)

 

$

(2,460

)

 

$

(263

)

 

$

(4,519

)

 

 

 

Term Loans by Origination Year

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

Revolving Loans

 

 

Total

 

As of June 30, 2025

 

Consumer LHFI

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land
   development and other
   land:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

13,451

 

 

$

26,547

 

 

$

12,853

 

 

$

3,117

 

 

$

1,361

 

 

$

2,109

 

 

$

 

 

$

59,438

 

Past due 30-89 days

 

 

 

 

 

 

 

 

50

 

 

 

 

 

 

 

 

 

42

 

 

 

 

 

 

92

 

Past due 90 days or more

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

 

 

 

30

 

 

 

19

 

 

 

62

 

 

 

19

 

 

 

 

 

 

130

 

Total

 

 

13,451

 

 

 

26,547

 

 

 

12,933

 

 

 

3,136

 

 

 

1,423

 

 

 

2,170

 

 

 

 

 

 

59,660

 

Current period gross
   charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other secured by 1-4 family
   residential properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

13,757

 

 

$

21,103

 

 

$

16,158

 

 

$

5,892

 

 

$

4,896

 

 

$

10,517

 

 

$

467,922

 

 

$

540,245

 

Past due 30-89 days

 

 

 

 

 

193

 

 

 

8

 

 

 

33

 

 

 

2

 

 

 

611

 

 

 

4,284

 

 

 

5,131

 

Past due 90 days or more

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

303

 

 

 

303

 

Nonaccrual

 

 

22

 

 

 

39

 

 

 

11

 

 

 

62

 

 

 

91

 

 

 

715

 

 

 

5,989

 

 

 

6,929

 

Total

 

 

13,779

 

 

 

21,335

 

 

 

16,177

 

 

 

5,987

 

 

 

4,989

 

 

 

11,843

 

 

 

478,498

 

 

 

552,608

 

Current period gross
   charge-offs

 

 

 

 

 

(5

)

 

 

 

 

 

(41

)

 

 

 

 

 

(2

)

 

 

(259

)

 

 

(307

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate secured:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

338

 

 

$

223

 

 

$

 

 

$

 

 

$

 

 

$

84

 

 

$

 

 

$

645

 

Past due 30-89 days

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Past due 90 days or more

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

338

 

 

 

223

 

 

 

 

 

 

 

 

 

 

 

 

84

 

 

 

 

 

 

645

 

Current period gross
   charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other loans secured by real
   estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by 1-4 family
   residential properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

176,599

 

 

$

280,549

 

 

$

209,477

 

 

$

764,662

 

 

$

434,865

 

 

$

431,490

 

 

$

 

 

$

2,297,642

 

Past due 30-89 days

 

 

7

 

 

 

589

 

 

 

5,559

 

 

 

7,958

 

 

 

3,873

 

 

 

3,520

 

 

 

 

 

 

21,506

 

Past due 90 days or more

 

 

 

 

 

7

 

 

 

992

 

 

 

1,074

 

 

 

650

 

 

 

458

 

 

 

 

 

 

3,181

 

Nonaccrual

 

 

 

 

 

291

 

 

 

6,544

 

 

 

24,905

 

 

 

7,758

 

 

 

6,446

 

 

 

 

 

 

45,944

 

Total

 

 

176,606

 

 

 

281,436

 

 

 

222,572

 

 

 

798,599

 

 

 

447,146

 

 

 

441,914

 

 

 

 

 

 

2,368,273

 

Current period gross
   charge-offs

 

 

 

 

 

 

 

 

(297

)

 

 

(564

)

 

 

(53

)

 

 

(16

)

 

 

 

 

 

(930

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

31,111

 

 

$

37,860

 

 

$

14,745

 

 

$

10,059

 

 

$

3,373

 

 

$

512

 

 

$

52,860

 

 

$

150,520

 

Past due 30-89 days

 

 

426

 

 

 

126

 

 

 

150

 

 

 

30

 

 

 

 

 

 

 

 

 

949

 

 

 

1,681

 

Past due 90 days or more

 

 

48

 

 

 

29

 

 

 

14

 

 

 

2

 

 

 

 

 

 

 

 

 

277

 

 

 

370

 

Nonaccrual

 

 

 

 

 

47

 

 

 

175

 

 

 

50

 

 

 

53

 

 

 

5

 

 

 

20

 

 

 

350

 

Total

 

 

31,585

 

 

 

38,062

 

 

 

15,084

 

 

 

10,141

 

 

 

3,426

 

 

 

517

 

 

 

54,106

 

 

 

152,921

 

Current period gross
   charge-offs

 

 

(2,132

)

 

 

(310

)

 

 

(325

)

 

 

(93

)

 

 

(5

)

 

 

(26

)

 

 

(1,434

)

 

 

(4,325

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer LHFI

 

$

235,759

 

 

$

367,603

 

 

$

266,766

 

 

$

817,863

 

 

$

456,984

 

 

$

456,528

 

 

$

532,604

 

 

$

3,134,107

 

Total consumer LHFI
   gross charge-offs

 

$

(2,132

)

 

$

(315

)

 

$

(622

)

 

$

(698

)

 

$

(58

)

 

$

(44

)

 

$

(1,693

)

 

$

(5,562

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total LHFI

 

$

1,510,248

 

 

$

2,056,391

 

 

$

2,009,773

 

 

$

3,123,061

 

 

$

1,392,092

 

 

$

1,825,157

 

 

$

1,548,058

 

 

$

13,464,780

 

Total current period
   gross charge-offs

 

$

(2,132

)

 

$

(699

)

 

$

(1,232

)

 

$

(1,286

)

 

$

(272

)

 

$

(2,504

)

 

$

(1,956

)

 

$

(10,081

)

 

 

 

Term Loans by Origination Year

 

 

 

 

 

 

 

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans

 

 

Total

 

As of December 31, 2024

 

Commercial LHFI

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land
   development and other
   land:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass - RR 1 through RR 6

 

$

324,775

 

 

$

83,503

 

 

$

33,580

 

 

$

23,124

 

 

$

8,145

 

 

$

1,587

 

 

$

42,469

 

 

$

517,183

 

Special Mention - RR 7

 

 

2,165

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,002

 

 

 

4,167

 

Substandard - RR 8

 

 

17

 

 

 

62

 

 

 

226

 

 

 

983

 

 

 

 

 

 

 

 

 

176

 

 

 

1,464

 

Doubtful - RR 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

326,957

 

 

 

83,565

 

 

 

33,806

 

 

 

24,107

 

 

 

8,145

 

 

 

1,587

 

 

 

44,647

 

 

 

522,814

 

Current period gross
   charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(24

)

 

 

 

 

 

(24

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other secured by 1-4 family
   residential properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass - RR 1 through RR 6

 

$

31,013

 

 

$

24,339

 

 

$

22,693

 

 

$

24,090

 

 

$

11,635

 

 

$

2,106

 

 

$

7,742

 

 

$

123,618

 

Special Mention - RR 7

 

 

27

 

 

 

 

 

 

 

 

 

32

 

 

 

 

 

 

 

 

 

 

 

 

59

 

Substandard - RR 8

 

 

125

 

 

 

375

 

 

 

555

 

 

 

328

 

 

 

 

 

 

191

 

 

 

27

 

 

 

1,601

 

Doubtful - RR 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

31,165

 

 

 

24,714

 

 

 

23,248

 

 

 

24,450

 

 

 

11,635

 

 

 

2,297

 

 

 

7,769

 

 

 

125,278

 

Current period gross
   charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(16

)

 

 

 

 

 

(16

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by nonfarm,
   nonresidential properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass - RR 1 through RR 6

 

$

542,747

 

 

$

441,159

 

 

$

880,511

 

 

$

429,929

 

 

$

464,504

 

 

$

392,802

 

 

$

127,812

 

 

$

3,279,464

 

Special Mention - RR 7

 

 

16,266

 

 

 

 

 

 

52,093

 

 

 

 

 

 

17,978

 

 

 

3,335

 

 

 

 

 

 

89,672

 

Substandard - RR 8

 

 

10,007

 

 

 

7,321

 

 

 

41,686

 

 

 

37,915

 

 

 

25,601

 

 

 

41,598

 

 

 

 

 

 

164,128

 

Doubtful - RR 9

 

 

11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7

 

 

 

 

 

 

18

 

Total

 

 

569,031

 

 

 

448,480

 

 

 

974,290

 

 

 

467,844

 

 

 

508,083

 

 

 

437,742

 

 

 

127,812

 

 

 

3,533,282

 

Current period gross
   charge-offs

 

 

 

 

 

 

 

 

 

 

 

(2,529

)

 

 

 

 

 

(16

)

 

 

 

 

 

(2,545

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate secured:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass - RR 1 through RR 6

 

$

152,314

 

 

$

157,827

 

 

$

726,814

 

 

$

233,861

 

 

$

137,786

 

 

$

43,478

 

 

$

7,434

 

 

$

1,459,514

 

Special Mention - RR 7

 

 

 

 

 

7,450

 

 

 

15,481

 

 

 

41,019

 

 

 

 

 

 

 

 

 

263

 

 

 

64,213

 

Substandard - RR 8

 

 

14,610

 

 

 

 

 

 

26,685

 

 

 

42,636

 

 

 

252

 

 

 

25,419

 

 

 

244

 

 

 

109,846

 

Doubtful - RR 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

166,924

 

 

 

165,277

 

 

 

768,980

 

 

 

317,516

 

 

 

138,038

 

 

 

68,897

 

 

 

7,941

 

 

 

1,633,573

 

Current period gross
   charge-offs

 

 

 

 

 

 

 

 

(89

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(89

)

 

 

 

Term Loans by Origination Year

 

 

 

 

 

 

 

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans

 

 

Total

 

As of December 31, 2024

 

Commercial LHFI

 

Other loans secured by real
   estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass - RR 1 through RR 6

 

$

115,221

 

 

$

410,064

 

 

$

201,526

 

 

$

20,647

 

 

$

 

 

$

 

 

$

18,400

 

 

$

765,858

 

Special Mention - RR 7

 

 

 

 

 

2,250

 

 

 

24,557

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26,807

 

Substandard - RR 8

 

 

 

 

 

 

 

 

17,820

 

 

 

 

 

 

19,419

 

 

 

 

 

 

 

 

 

37,239

 

Doubtful - RR 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

115,221

 

 

 

412,314

 

 

 

243,903

 

 

 

20,647

 

 

 

19,419

 

 

 

 

 

 

18,400

 

 

 

829,904

 

Current period gross
   charge-offs

 

 

 

 

 

(14

)

 

 

(2,493

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,507

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial
   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass - RR 1 through RR 6

 

$

505,557

 

 

$

365,724

 

 

$

231,875

 

 

$

98,318

 

 

$

45,551

 

 

$

27,456

 

 

$

462,740

 

 

$

1,737,221

 

Special Mention - RR 7

 

 

 

 

 

564

 

 

 

14,066

 

 

 

15

 

 

 

 

 

 

 

 

 

13,836

 

 

 

28,481

 

Substandard - RR 8

 

 

7,204

 

 

 

1,113

 

 

 

39,698

 

 

 

5,091

 

 

 

891

 

 

 

12,905

 

 

 

7,598

 

 

 

74,500

 

Doubtful - RR 9

 

 

227

 

 

 

 

 

 

35

 

 

 

145

 

 

 

1

 

 

 

2

 

 

 

110

 

 

 

520

 

Total

 

 

512,988

 

 

 

367,401

 

 

 

285,674

 

 

 

103,569

 

 

 

46,443

 

 

 

40,363

 

 

 

484,284

 

 

 

1,840,722

 

Current period gross
   charge-offs

 

 

(341

)

 

 

(1,211

)

 

 

(640

)

 

 

(3,251

)

 

 

(158

)

 

 

(3,132

)

 

 

(315

)

 

 

(9,048

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State and other political
   subdivision loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass - RR 1 through RR 6

 

$

156,130

 

 

$

82,532

 

 

$

212,528

 

 

$

135,251

 

 

$

78,543

 

 

$

302,709

 

 

$

2,143

 

 

$

969,836

 

Special Mention - RR 7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard - RR 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful - RR 9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

156,130

 

 

 

82,532

 

 

 

212,528

 

 

 

135,251

 

 

 

78,543

 

 

 

302,709

 

 

 

2,143

 

 

 

969,836

 

Current period gross
   charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other commercial loans and
   leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass - RR 1 through RR 6

 

$

157,619

 

 

$

148,099

 

 

$

7,371

 

 

$

9,800

 

 

$

15,606

 

 

$

45,227

 

 

$

203,345

 

 

$

587,067

 

Special Mention - RR 7

 

 

 

 

 

 

 

 

116

 

 

 

48

 

 

 

 

 

 

 

 

 

 

 

 

164

 

Substandard - RR 8

 

 

55

 

 

 

682

 

 

 

116

 

 

 

12

 

 

 

 

 

 

 

 

 

901

 

 

 

1,766

 

Doubtful - RR 9

 

 

9

 

 

 

 

 

 

6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15

 

Total

 

 

157,683

 

 

 

148,781

 

 

 

7,609

 

 

 

9,860

 

 

 

15,606

 

 

 

45,227

 

 

 

204,246

 

 

 

589,012

 

Current period gross
   charge-offs

 

 

(25

)

 

 

 

 

 

(38

)

 

 

 

 

 

 

 

 

(32

)

 

 

 

 

 

(95

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial
   LHFI

 

$

2,036,099

 

 

$

1,733,064

 

 

$

2,550,038

 

 

$

1,103,244

 

 

$

825,912

 

 

$

898,822

 

 

$

897,242

 

 

$

10,044,421

 

Total commercial LHFI
   gross charge-offs

 

$

(366

)

 

$

(1,225

)

 

$

(3,260

)

 

$

(5,780

)

 

$

(158

)

 

$

(3,220

)

 

$

(315

)

 

$

(14,324

)

 

 

 

Term Loans by Origination Year

 

 

 

 

 

 

 

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans

 

 

Total

 

As of December 31, 2024

 

Consumer LHFI

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land
   development and other
   land:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

31,478

 

 

$

22,752

 

 

$

4,302

 

 

$

2,762

 

 

$

930

 

 

$

1,804

 

 

$

 

 

$

64,028

 

Past due 30-89 days

 

 

 

 

 

47

 

 

 

11

 

 

 

 

 

 

 

 

 

106

 

 

 

 

 

 

164

 

Past due 90 days or more

 

 

91

 

 

 

 

 

 

 

 

 

68

 

 

 

 

 

 

 

 

 

 

 

 

159

 

Nonaccrual

 

 

 

 

 

31

 

 

 

21

 

 

 

4

 

 

 

 

 

 

23

 

 

 

 

 

 

79

 

Total

 

 

31,569

 

 

 

22,830

 

 

 

4,334

 

 

 

2,834

 

 

 

930

 

 

 

1,933

 

 

 

 

 

 

64,430

 

Current period gross
   charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8

)

 

 

 

 

 

(8

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other secured by 1-4 family
   residential properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

24,756

 

 

$

17,202

 

 

$

6,733

 

 

$

5,260

 

 

$

3,651

 

 

$

9,563

 

 

$

445,598

 

 

$

512,763

 

Past due 30-89 days

 

 

569

 

 

 

38

 

 

 

67

 

 

 

66

 

 

 

3

 

 

 

579

 

 

 

4,524

 

 

 

5,846

 

Past due 90 days or more

 

 

21

 

 

 

 

 

 

8

 

 

 

 

 

 

 

 

 

17

 

 

 

219

 

 

 

265

 

Nonaccrual

 

 

71

 

 

 

5

 

 

 

69

 

 

 

44

 

 

 

103

 

 

 

593

 

 

 

5,513

 

 

 

6,398

 

Total

 

 

25,417

 

 

 

17,245

 

 

 

6,877

 

 

 

5,370

 

 

 

3,757

 

 

 

10,752

 

 

 

455,854

 

 

 

525,272

 

Current period gross
   charge-offs

 

 

(29

)

 

 

(87

)

 

 

(233

)

 

 

(40

)

 

 

(31

)

 

 

(76

)

 

 

 

 

 

(496

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate secured:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

161

 

 

$

 

 

$

 

 

$

 

 

$

68

 

 

$

28

 

 

$

 

 

$

257

 

Past due 30-89 days

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Past due 90 days or more

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

161

 

 

 

 

 

 

 

 

 

 

 

 

68

 

 

 

28

 

 

 

 

 

 

257

 

Current period gross
   charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other loans secured by real
   estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by 1-4 family
   residential properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

274,500

 

 

$

224,266

 

 

$

808,527

 

 

$

459,191

 

 

$

161,856

 

 

$

314,906

 

 

$

 

 

$

2,243,246

 

Past due 30-89 days

 

 

169

 

 

 

4,405

 

 

 

9,883

 

 

 

4,082

 

 

 

814

 

 

 

1,558

 

 

 

 

 

 

20,911

 

Past due 90 days or more

 

 

4

 

 

 

1,263

 

 

 

1,098

 

 

 

461

 

 

 

170

 

 

 

257

 

 

 

 

 

 

3,253

 

Nonaccrual

 

 

568

 

 

 

3,744

 

 

 

17,306

 

 

 

5,009

 

 

 

1,394

 

 

 

3,562

 

 

 

 

 

 

31,583

 

Total

 

 

275,241

 

 

 

233,678

 

 

 

836,814

 

 

 

468,743

 

 

 

164,234

 

 

 

320,283

 

 

 

 

 

 

2,298,993

 

Current period gross
   charge-offs

 

 

 

 

 

(228

)

 

 

(9,910

)

 

 

(143

)

 

 

(6

)

 

 

(17

)

 

 

 

 

 

(10,304

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

55,908

 

 

$

22,226

 

 

$

12,922

 

 

$

4,654

 

 

$

1,188

 

 

$

105

 

 

$

56,423

 

 

$

153,426

 

Past due 30-89 days

 

 

844

 

 

 

396

 

 

 

323

 

 

 

4

 

 

 

 

 

 

13

 

 

 

913

 

 

 

2,493

 

Past due 90 days or more

 

 

38

 

 

 

67

 

 

 

17

 

 

 

4

 

 

 

 

 

 

 

 

 

288

 

 

 

414

 

Nonaccrual

 

 

25

 

 

 

49

 

 

 

63

 

 

 

61

 

 

 

19

 

 

 

 

 

 

19

 

 

 

236

 

Total

 

 

56,815

 

 

 

22,738

 

 

 

13,325

 

 

 

4,723

 

 

 

1,207

 

 

 

118

 

 

 

57,643

 

 

 

156,569

 

Current period gross
   charge-offs

 

 

(5,929

)

 

 

(785

)

 

 

(470

)

 

 

(131

)

 

 

(100

)

 

 

(337

)

 

 

(2,065

)

 

 

(9,817

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer LHFI

 

$

389,203

 

 

$

296,491

 

 

$

861,350

 

 

$

481,670

 

 

$

170,196

 

 

$

333,114

 

 

$

513,497

 

 

$

3,045,521

 

Total consumer LHFI
   gross charge-offs

 

$

(5,958

)

 

$

(1,100

)

 

$

(10,613

)

 

$

(314

)

 

$

(137

)

 

$

(438

)

 

$

(2,065

)

 

$

(20,625

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total LHFI

 

$

2,425,302

 

 

$

2,029,555

 

 

$

3,411,388

 

 

$

1,584,914

 

 

$

996,108

 

 

$

1,231,936

 

 

$

1,410,739

 

 

$

13,089,942

 

Total current period
   gross charge-offs

 

$

(6,324

)

 

$

(2,325

)

 

$

(13,873

)

 

$

(6,094

)

 

$

(295

)

 

$

(3,658

)

 

$

(2,380

)

 

$

(34,949

)

 

Past Due LHFS

LHFS past due 90 days or more totaled $75.6 million and $71.3 million at June 30, 2025 and December 31, 2024, respectively. LHFS past due 90 days or more are serviced loans eligible for repurchase, which are fully guaranteed by the Government National Mortgage Association (GNMA). GNMA optional repurchase programs allow financial institutions to buy back individual delinquent mortgage loans that meet certain criteria from the securitized loan pool for which the institution provides servicing. At the servicer’s option and without GNMA’s prior authorization, the servicer may repurchase such a delinquent loan for an amount equal to 100% of the remaining principal balance of the loan. This buy-back option is considered a conditional option until the delinquency criteria are met, at which time the option becomes unconditional. When Trustmark is deemed to have regained effective control over these loans under the unconditional buy-back option, the loans can no longer be reported as sold and must be brought back onto the balance sheet as loans held for sale, regardless of whether Trustmark intends to exercise the buy-back option. These loans are reported as held for sale with the offsetting liability being reported as short-term borrowings.

Trustmark did not exercise its buy-back option on any delinquent loans serviced for GNMA during the first six months of 2025 or 2024.

ACL on LHFI

Trustmark’s ACL methodology for LHFI is based upon guidance within the Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) Subtopic 326-20, “Financial Instruments-Credit Losses-Measured at Amortized Cost,” as well as applicable regulatory guidance. The ACL is a valuation account that is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on the loans. Credit quality within the LHFI portfolio is continuously monitored by Management and is reflected within the ACL for LHFI. The ACL is an estimate of expected losses inherent within Trustmark’s existing LHFI portfolio. The ACL for LHFI is adjusted through the PCL, LHFI and reduced by the charge off of loan amounts, net of recoveries.

The methodology for estimating the amount of expected credit losses reported in the ACL has two basic components: a collective, or pooled, component for estimated expected credit losses for pools of loans that share similar risk characteristics, and an asset-specific component involving individual loans that do not share risk characteristics with other loans and the measurement of expected credit losses for such individual loans. In estimating the ACL for the collective component, loans are segregated into loan pools based on loan product types and similar risk characteristics.

The loans secured by real estate and other loans secured by real estate portfolio segments include loans for both commercial and residential properties. The underwriting process for these loans includes analysis of the financial position and strength of both the borrower and guarantor, experience with similar projects in the past, market demand and prospects for successful completion of the proposed project within the established budget and schedule, values of underlying collateral, availability of permanent financing, maximum loan-to-value ratios, minimum equity requirements, acceptable amortization periods and minimum debt service coverage requirements, based on property type. The borrower’s financial strength and capacity to repay their obligations remain the primary focus of underwriting. Financial strength is evaluated based upon analytical tools that consider historical and projected cash flows and performance in addition to analysis of the proposed project for income-producing properties. Additional support offered by guarantors is also considered. Ultimate repayment of these loans is sensitive to interest rate changes, general economic conditions, liquidity and availability of long-term financing.

 

The commercial and industrial loans portfolio segment includes loans made to many types of businesses for various purposes, such as short-term working capital loans that are usually secured by accounts receivable and inventory and term financing for equipment and fixed asset purchases that are secured by those assets. Trustmark’s credit underwriting process for commercial and industrial loans includes analysis of historical and projected cash flows and performance, evaluation of financial strength of both borrowers and guarantors as reflected in current and detailed financial information and evaluation of underlying collateral to support the credit.

 

The consumer loans portfolio segment is comprised of loans that are centrally underwritten based on the borrower's credit bureau score as well as an evaluation of the borrower’s repayment capacity, credit, and collateral. Property appraisals are obtained to assist in evaluating collateral. Loan-to-value and debt-to-income ratios, loan amount, and lien position are also considered in assessing whether to originate a loan. These borrowers are particularly susceptible to downturns in economic trends such as conditions that negatively affect housing prices and demand and levels of unemployment.

 

The state and other political subdivision loans and the other commercial loans and leases portfolio segments primarily consist of loans to non-depository financial institutions, such as mortgage companies, finance companies and other financial intermediaries, loans to state and political subdivisions, and loans to non-profit and charitable organizations. These loans are underwritten based on the specific nature or purpose of the loan and underlying collateral with special consideration given to the specific source of repayment for the loan. The lease segment primarily consists of commercial equipment finance leases. Trustmark’s credit underwriting process for equipment finance leases includes analysis of historical and projected cash flows and performance, evaluation of financial strength of both

borrowers and guarantors as reflected in current and detailed financial information and evaluation of underlying collateral to support the credit.

During the first quarter of 2025, as part of Trustmark's ongoing model monitoring procedures, the annual loss driver analysis was performed. The analysis resulted in changes in the loss drivers for four discounted cash-flow models. These changes were a result of incorporating data through 2024 which led to more intuitive loss drivers. All models were validated by a third party before implementation.

During the first quarter of 2024, as part of Trustmark's ongoing model monitoring procedures, the annual loss driver analysis was performed. The analysis resulted in changes in the loss drivers for all discounted cash-flow models along with changes in the loss drivers for the equipment and finance loans and leases model. These changes were a result of updating Trustmark's peer group and incorporating data through 2022 which led to more intuitive loss drivers. All models were validated by a third party before implementation.

The following table provides a description of each of Trustmark’s portfolio segments, loan classes, loan pools and the ACL methodology and loss drivers at June 30, 2025 and December 31, 2024:

Portfolio Segment

 

Loan Class

 

Loan Pool

 

Methodology

 

Loss Drivers

Loans secured by real estate

 

Construction, land
   development and other land

 

1-4 family residential
   construction

 

DCF

 

BBB 7-10 US CBI (1), National Unemployment

 

 

 

 

Lots and development

 

DCF

 

National HPI, National Unemployment

 

 

 

 

Unimproved land

 

DCF

 

National HPI, National Unemployment

 

 

 

 

All other consumer

 

DCF

 

National HPI, National Unemployment

 

 

Other secured by 1-4
   family residential properties

 

Consumer 1-4 family - 1st liens

 

DCF

 

National HPI, Southern Unemployment (2)

 

 

 

 

All other consumer

 

DCF

 

National HPI, National Unemployment

 

 

 

 

Nonresidential owner-occupied

 

DCF

 

Southern Unemployment, National CRE Price Index

 

 

Secured by nonfarm,
   nonresidential properties

 

Nonowner-occupied -
   hotel/motel

 

DCF

 

National CRE Price Index, Southern Unemployment

 

 

 

 

Nonowner-occupied - office

 

DCF

 

National CRE Price Index, Southern Unemployment

 

 

 

 

Nonowner-occupied- Retail

 

DCF

 

National CRE Price Index, Southern Unemployment

 

 

 

 

Nonowner-occupied - senior
   living/nursing homes

 

DCF

 

National CRE Price Index, Southern Unemployment

 

 

 

 

Nonowner-occupied -
   all other

 

DCF

 

National CRE Price Index, Southern Unemployment

 

 

 

 

Nonresidential owner-occupied

 

DCF

 

Southern Unemployment, National CRE Price Index

 

 

Other real estate secured

 

Nonresidential nonowner
   -occupied - apartments

 

DCF

 

National CRE Price Index, Southern Unemployment

 

 

 

 

Nonresidential owner-occupied

 

DCF

 

Southern Unemployment, National CRE Price Index

 

 

 

 

Nonowner-occupied -
   all other

 

DCF

 

National CRE Price Index, Southern Unemployment

Other loans secured by
   real estate

 

Other construction

 

Other construction

 

DCF

 

National CRE Price Index, National Unemployment, BBB 7-10 US CBI

 

 

Secured by 1-4 family
   residential properties

 

Trustmark mortgage

 

WARM

 

Southern Unemployment

Commercial and
   industrial loans

 

Commercial and
   industrial loans

 

Commercial and industrial -
   non-working capital

 

DCF

 

Trustmark historical data

 

 

 

 

Commercial and industrial -
   working capital

 

DCF

 

Trustmark historical data

 

 

 

 

Equipment finance loans

 

WARM

 

Southern Unemployment, National GDP

 

 

 

 

Credit cards

 

WARM

 

Trustmark call report data

Consumer loans

 

Consumer loans

 

Credit cards

 

WARM

 

Trustmark call report data

 

 

 

 

Overdrafts

 

Loss Rate

 

Trustmark historical data

 

 

 

 

All other consumer

 

DCF

 

National HPI, National Unemployment

State and other political
   subdivision loans

 

State and other political
   subdivision loans

 

Obligations of state and
   political subdivisions

 

DCF

 

Moody's Bond Default Study

Other commercial loans and leases

 

Other commercial loans and leases

 

Other loans

 

DCF

 

BBB 7-10 US CBI, Southern Unemployment

 

 

 

 

Commercial and industrial -
   non-working capital

 

DCF

 

Trustmark historical data

 

 

 

 

Commercial and industrial -
   working capital

 

DCF

 

Trustmark historical data

 

 

 

 

Equipment finance leases

 

WARM

 

Southern Unemployment, National GDP

 

(1) Loss driver was National HPI at December 31, 2024.

(2) Loss driver was National Unemployement at December 31, 2024.

 

In general, Trustmark utilizes a DCF method to estimate the quantitative portion of the ACL for loan pools. The DCF model consists of two key components, a loss driver analysis (LDA) and a cash flow analysis. For loan pools utilizing the DCF methodology, multiple assumptions are in place, depending on the loan pool. A reasonable and supportable forecast is utilized for each loan pool by developing

a LDA for each loan class. The LDA uses charge off data from Federal Financial Institutions Examination Council (FFIEC) reports to construct a periodic default rate (PDR). The PDR is decomposed into a PD. Regressions are run using the data for various macroeconomic variables in order to determine which ones correlate to Trustmark’s losses. These variables are then incorporated into the application to calculate a quarterly PD using a third-party baseline forecast. In addition to the PD, a LGD is derived using a method referred to as Frye-Jacobs. The Frye-Jacobs method is a mathematical formula that traces the relationship between LGD and PD over time and projects the LGD based on the levels of PD forecasts. This model approach is applicable to all pools within the construction, land development and other land, other secured by 1-4 family residential properties, secured by nonfarm, nonresidential properties and other real estate secured loan classes as well as consumer loans and other commercial loans.

An alternative LDA is utilized to support the PD and LGD assumptions necessary to apply a DCF methodology to the other construction pool. Fundamentally, this approach utilizes publicly reported default balances and leverages a generalized linear model (GLM) framework to estimate PD. Taken together, these differences allow for results to be scaled to be specific and directly applicable to the other construction segment. LGD is assumed to be a through-the-cycle constant based on the actual performance of Trustmark’s other construction segment. These assumptions are then input into the DCF model and used in conjunction with prepayment data to calculate the cash flows at the individual loan level. Management believes this methodology is commensurate with the level of risk in the pool.

For the commercial and industrial loans related pools, Trustmark uses its own PD and LGD data, instead of the macroeconomic variables and the Frye-Jacobs method described above, to calculate the PD and LGD as there were no defensible macroeconomic variables that correlated to Trustmark’s losses. Trustmark utilizes a third-party Bond Default Study to derive the PD and LGD for the obligations of state and political subdivisions pool. Due to the lack of losses within this pool, no defensible macroeconomic factors were identified to correlate.

The PD and LGD measures are used in conjunction with prepayment data as inputs into the DCF model to calculate the cash flows at the individual loan level. Contractual cash flows based on loan terms are adjusted for PD, LGD and prepayments to derive loss cash flows. These loss cash flows are discounted by the loan’s coupon rate to arrive at the discounted cash flow based quantitative loss. The prepayment studies are updated quarterly by a third-party for each applicable pool.

An alternate method of estimating the ACL is used for certain loan pools due to specific characteristics of these loans. For the non-DCF pools, specifically, those using the weighted average remaining maturity (WARM) method, the remaining life is incorporated into the ACL quantitative calculation.

 

During the second quarter of 2024, Trustmark executed a sale on a portfolio of 1-4 family mortgage loans that were at least three payments delinquent and/or nonaccrual at the time of selection. As a result of this sale, a credit mark was established for a sub-pool of the loans in the sale. Due to the lack of historical experience and the use of industry data for this sub-pool, management elected to use the credit mark for reserving purposes on a go forward basis for this sub-pool that meets the same credit criteria of being three payments delinquent and/or nonaccrual. All loans of the sub-pool that meet the above credit criteria will be removed from the 1-4 family residential properties pool and placed into a separate pool with the credit mark reserve applied to the total balance.

 

Trustmark determined that reasonable and supportable forecasts could be made for a twelve-month period for all of its loan pools. To the extent the lives of the loans in the LHFI portfolio extend beyond this forecast period, Trustmark uses a reversion period of four quarters and reverts to the historical mean on a straight-line basis over the remaining life of the loans. The econometric models currently in production reflect segment or pool level sensitivities of PD to changes in macroeconomic variables. By measuring the relationship between defaults and changes in the economy, the quantitative reserve incorporates reasonable and supportable forecasts of future conditions that will affect the value of Trustmark’s assets, as required by FASB ASC Topic 326. Under stable forecasts, these linear regressions will reasonably predict a pool’s PD. However, upon the occurrence of events that generate significant economic instability (such as the COVID-19 pandemic), the macroeconomic variables used for reasonable and supportable forecasting can change rapidly. At the macroeconomic levels experienced during the COVID-19 pandemic, it was not clear that the models in production at that time would produce reasonably representative results since the models at that time were originally estimated using data beginning in 2004 through 2019. During this period, a traditional, albeit severe, economic recession occurred. Thus, econometric models are sensitive to similar future levels of PD.

 

In order to prevent the econometric models from extrapolating beyond reasonable boundaries of their input variables, Trustmark chose to establish an upper and lower limit process when applying the periodic forecasts. In this way, Management will not rely upon unobserved and untested relationships in the setting of the quantitative reserve. This approach applies to all input variables, including: Southern Unemployment, National Unemployment, National Gross Domestic Product (GDP), National Home Price Index (HPI), National Commercial Real Estate (CRE) Price Index and the BBB 7-10 Year US Corporate Bond Index (CBI). The upper and lower limits are based on the distribution of the macroeconomic variable by selecting extreme percentiles at the upper and lower limits of the distribution, the 1st and 99th percentiles, respectively. These upper and lower limits are then used to calculate the PD for the forecast time period in which the forecasted values are outside of the upper and lower limit range. Additionally, when periods have a PD or

LGD at or near zero as a result of the improving macroeconomic forecasts, Management implemented PD and LGD floors to account for the risk associated with each portfolio. The PD and LGD floors are based on Trustmark’s historical loss experience and applied at a portfolio level.

Qualitative factors used in the ACL methodology include the following:

Lending policies and procedures
Economic conditions and concentrations of credit
Nature and volume of the portfolio
Performance trends
External factors

 

While all these factors are incorporated into the overall methodology, only four are currently considered active at June 30, 2025: (i) economic conditions and concentrations of credit, (ii) nature and volume of the portfolio, (iii) performance trends and (iv) external factors.

Two of Trustmark’s largest loan classes are the loans secured by nonfarm, nonresidential properties and the loans secured by other real estate. Trustmark elected to create a qualitative factor specifically for these loan classes which addresses changes in the economic conditions of metropolitan areas and applies additional pool level reserves. This qualitative factor is based on third-party market data and forecast trends and is updated quarterly as information is available, by market and by loan pool.

 

Trustmark's current quantitative methodologies do not completely incorporate changes in credit quality. As a result, Trustmark utilizes the performance trends qualitative factor. This factor is based on migration analyses, that allocates additional ACL to non-pass/delinquent loans within each pool. In this way, Management believes the ACL will directly reflect changes in risk, based on the performance of the loans within a pool, whether declining or improving.

 

The performance trends qualitative factor is estimated by properly segmenting loan pools into risk levels by risk rating for commercial credits and delinquency status for consumer credits. A migration analysis is then performed quarterly using a third-party software and the results for each risk level are compiled to calculate the historical PD average for each loan portfolio based on risk levels. This average historical PD rate is updated annually. For the mortgage portfolio, Trustmark uses an internal report to incorporate a roll rate method for the calculation of the PD rate. In addition to the PD rate for each portfolio, Management incorporates the quantitative rate and the k value derived from the Frye-Jacobs method to calculate a loss estimate that includes both PD and LGD. The quantitative rate is used to eliminate any additional reserve that the quantitative reserve already includes. Finally, the loss estimate rate is then applied to the total balances for each risk level for each portfolio to calculate a qualitative reserve.

 

Management elected to activate the nature and volume of the portfolio qualitative factor for a sub-pool of the secured by 1-4 family residential properties due to its significant size as well as the underlying nature being different. The nature and volume of the portfolio qualitative factor utilizes a WARM methodology that uses industry data for the assumptions to support the qualitative adjustment. The industry data is used to compile a PD based on credit score ranges along with using the industry data to compile an LGD. The sub-pool of credits is then aggregated into the appropriate credit score bands in which a weighted average loss rate is calculated based on the PD and LGD for each credit score range. This weighted average loss rate is then applied to the expected balance for the sub-segment of credits. This total is then used as the qualitative reserve adjustment. During the first quarter of 2025, Management elected to utilize Trustmark’s historical data to develop a PD based on the credit score ranges initially established. Additionally, Management elected to use the same LGD value from the mortgage sale that occurred in the second quarter of 2024 along with the same weighted average life assumption utilized to determine the credit mark on this portfolio.

 

The external factors qualitative factor is Management’s best judgment on the loan or pool level impact of all factors that affect the portfolio that are not accounted for using any other part of the ACL methodology (e.g., natural disasters, changes in legislation, impacts due to technology and pandemics). During the third quarter of 2024, Trustmark activated the External Factor – Credit Quality Review qualitative factor. This qualitative factor ensures reserve adequacy for collectively evaluated commercial loans that may not have been identified and downgraded timely for various reasons. This qualitative factor population is all commercial loans risk rated 1-5. These loans are then applied to the historical average of the Watch/Special Mention rated percentage. Then the balance of these loans are applied additional reserves based on the same reserve rates utilized in the performance trends qualitative factor for Watch/Special Mention rated loans. Then the Watch/Special Mention population is applied the historical Substandard rated percentage and then subsequently applied the Substandard reserve rate utilized in the performance trends qualitative factor as well. The historical Watch/Special Mention and Substandard rated percentage averages captures the weighted average life of the commercial loan portfolio.

Thus, Trustmark will allocate additional reserves to capture the proportion of potential Watch/Special Mention and Substandard rated credits that may not have been categorized as such at any given point in time through the life of the commercial loan portfolio.

The following tables disaggregate the ACL and the amortized cost basis of the loans by the measurement methodology used at June 30, 2025 and December 31, 2024 ($ in thousands):

 

 

 

June 30, 2025

 

 

 

ACL

 

 

LHFI

 

 

 

Individually Evaluated for Credit Loss

 

 

Collectively Evaluated for Credit Loss

 

 

Total

 

 

Individually Evaluated for Credit Loss

 

 

Collectively Evaluated for Credit Loss

 

 

Total

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and
   other land

 

$

 

 

$

7,349

 

 

$

7,349

 

 

$

 

 

 

560,913

 

 

$

560,913

 

Other secured by 1-4 family residential
   properties

 

 

 

 

 

12,665

 

 

 

12,665

 

 

 

481

 

 

 

688,608

 

 

 

689,089

 

Secured by nonfarm, nonresidential
   properties

 

 

141

 

 

 

34,876

 

 

 

35,017

 

 

 

426

 

 

 

3,478,506

 

 

 

3,478,932

 

Other real estate secured

 

 

 

 

 

23,505

 

 

 

23,505

 

 

 

14,978

 

 

 

1,903,363

 

 

 

1,918,341

 

Other loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other construction

 

 

 

 

 

8,142

 

 

 

8,142

 

 

 

 

 

 

794,310

 

 

 

794,310

 

Secured by 1-4 family residential
   properties

 

 

 

 

 

38,985

 

 

 

38,985

 

 

 

1,503

 

 

 

2,366,770

 

 

 

2,368,273

 

Commercial and industrial loans

 

 

12,685

 

 

 

15,780

 

 

 

28,465

 

 

 

21,348

 

 

 

1,810,947

 

 

 

1,832,295

 

Consumer loans

 

 

 

 

 

5,111

 

 

 

5,111

 

 

 

 

 

 

152,921

 

 

 

152,921

 

State and other political subdivision loans

 

 

 

 

 

1,547

 

 

 

1,547

 

 

 

 

 

 

961,251

 

 

 

961,251

 

Other commercial loans and leases

 

 

764

 

 

 

6,687

 

 

 

7,451

 

 

 

764

 

 

 

707,691

 

 

 

708,455

 

Total

 

$

13,590

 

 

$

154,647

 

 

$

168,237

 

 

$

39,500

 

 

$

13,425,280

 

 

$

13,464,780

 

 

 

 

December 31, 2024

 

 

 

ACL

 

 

LHFI

 

 

 

Individually Evaluated for Credit Loss

 

 

Collectively Evaluated for Credit Loss

 

 

Total

 

 

Individually Evaluated for Credit Loss

 

 

Collectively Evaluated for Credit Loss

 

 

Total

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and
   other land

 

$

 

 

$

6,452

 

 

$

6,452

 

 

$

 

 

$

587,244

 

 

$

587,244

 

Other secured by 1-4 family residential
   properties

 

 

 

 

 

11,347

 

 

 

11,347

 

 

 

521

 

 

 

650,029

 

 

 

650,550

 

Secured by nonfarm, nonresidential
   properties

 

 

2,251

 

 

 

35,645

 

 

 

37,896

 

 

 

9,783

 

 

 

3,523,499

 

 

 

3,533,282

 

Other real estate secured

 

 

 

 

 

19,491

 

 

 

19,491

 

 

 

1,904

 

 

 

1,631,926

 

 

 

1,633,830

 

Other loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other construction

 

 

 

 

 

13,297

 

 

 

13,297

 

 

 

 

 

 

829,904

 

 

 

829,904

 

Secured by 1-4 family residential
   properties

 

 

 

 

 

32,129

 

 

 

32,129

 

 

 

1,533

 

 

 

2,297,460

 

 

 

2,298,993

 

Commercial and industrial loans

 

 

10,518

 

 

 

16,502

 

 

 

27,020

 

 

 

22,503

 

 

 

1,818,219

 

 

 

1,840,722

 

Consumer loans

 

 

 

 

 

5,141

 

 

 

5,141

 

 

 

 

 

 

156,569

 

 

 

156,569

 

State and other political subdivision loans

 

 

 

 

 

1,250

 

 

 

1,250

 

 

 

 

 

 

969,836

 

 

 

969,836

 

Other commercial loans and leases

 

 

892

 

 

 

5,355

 

 

 

6,247

 

 

 

896

 

 

 

588,116

 

 

 

589,012

 

Total

 

$

13,661

 

 

$

146,609

 

 

$

160,270

 

 

$

37,140

 

 

$

13,052,802

 

 

$

13,089,942

 

 

Changes in the ACL, LHFI were as follows for the periods presented ($ in thousands):

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Balance at beginning of period

 

$

167,010

 

 

$

142,998

 

 

$

160,270

 

 

$

139,367

 

Loans charged-off, sale of 1-4 family mortgage loans

 

 

 

 

 

(8,633

)

 

 

 

 

 

(8,633

)

Loans charged-off

 

 

(6,380

)

 

 

(5,120

)

 

 

(10,081

)

 

 

(11,444

)

Recoveries

 

 

2,261

 

 

 

2,111

 

 

 

4,577

 

 

 

4,358

 

Net (charge-offs) recoveries

 

 

(4,119

)

 

 

(11,642

)

 

 

(5,504

)

 

 

(15,719

)

PCL, LHFI

 

 

5,346

 

 

 

14,696

 

 

 

13,471

 

 

 

22,404

 

PCL, LHFI sale of 1-4 family mortgage loans

 

 

 

 

 

8,633

 

 

 

 

 

 

8,633

 

Balance at end of period

 

$

168,237

 

 

$

154,685

 

 

$

168,237

 

 

$

154,685

 

The following tables detail changes in the ACL, LHFI by loan class for the periods presented ($ in thousands):

 

 

 

Three Months Ended June 30, 2025

 

 

 

Balance at Beginning of Period

 

 

Charge-offs

 

 

Recoveries

 

 

PCL

 

 

Balance at
End of
Period

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land

 

$

6,982

 

 

$

 

 

$

194

 

 

$

173

 

 

$

7,349

 

Other secured by 1-4 family residential properties

 

 

12,476

 

 

 

(139

)

 

 

123

 

 

 

205

 

 

 

12,665

 

Secured by nonfarm, nonresidential properties

 

 

39,973

 

 

 

(2,005

)

 

 

 

 

 

(2,951

)

 

 

35,017

 

Other real estate secured

 

 

23,348

 

 

 

 

 

 

 

 

 

157

 

 

 

23,505

 

Other loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other construction

 

 

9,860

 

 

 

 

 

 

1

 

 

 

(1,719

)

 

 

8,142

 

Secured by 1-4 family residential properties

 

 

35,602

 

 

 

(550

)

 

 

160

 

 

 

3,773

 

 

 

38,985

 

Commercial and industrial loans

 

 

25,396

 

 

 

(1,549

)

 

 

264

 

 

 

4,354

 

 

 

28,465

 

Consumer loans

 

 

5,238

 

 

 

(2,121

)

 

 

1,458

 

 

 

536

 

 

 

5,111

 

State and other political subdivision loans

 

 

1,605

 

 

 

 

 

 

 

 

 

(58

)

 

 

1,547

 

Other commercial loans and leases

 

 

6,530

 

 

 

(16

)

 

 

61

 

 

 

876

 

 

 

7,451

 

Total

 

$

167,010

 

 

$

(6,380

)

 

$

2,261

 

 

$

5,346

 

 

$

168,237

 

The PCL, LHFI for the three months ended June 30, 2025 was primarily due to loan growth and changes in the macroeconomic forecast.

The negative PCL, LHFI for the secured by nonfarm, nonresidential properties and other construction loans portfolios for the three months ended June 30, 2025 was primarily due to positive credit migration.

 

 

 

 

Three Months Ended June 30, 2024

 

 

 

Balance at Beginning of Period

 

 

Charge-offs

 

 

Recoveries

 

 

PCL

 

 

Balance at
End of
Period

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land

 

$

5,743

 

 

$

 

 

$

7

 

 

$

(649

)

 

$

5,101

 

Other secured by 1-4 family residential properties

 

 

10,554

 

 

 

(104

)

 

 

63

 

 

 

(140

)

 

 

10,373

 

Secured by nonfarm, nonresidential properties

 

 

33,292

 

 

 

 

 

 

17

 

 

 

7,827

 

 

 

41,136

 

Other real estate secured

 

 

9,251

 

 

 

 

 

 

 

 

 

2,786

 

 

 

12,037

 

Other loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other construction

 

 

12,065

 

 

 

(2,494

)

 

 

255

 

 

 

4,071

 

 

 

13,897

 

Secured by 1-4 family residential properties

 

 

31,946

 

 

 

(8,780

)

 

 

27

 

 

 

7,454

 

 

 

30,647

 

Commercial and industrial loans

 

 

27,930

 

 

 

(191

)

 

 

272

 

 

 

724

 

 

 

28,735

 

Consumer loans

 

 

5,523

 

 

 

(2,184

)

 

 

1,447

 

 

 

859

 

 

 

5,645

 

State and other political subdivision loans

 

 

638

 

 

 

 

 

 

 

 

 

(13

)

 

 

625

 

Other commercial loans and leases

 

 

6,056

 

 

 

 

 

 

23

 

 

 

410

 

 

 

6,489

 

Total

 

$

142,998

 

 

$

(13,753

)

 

$

2,111

 

 

$

23,329

 

 

$

154,685

 

 

The PCL, LHFI for the secured by nonfarm, nonresidential properties, the secured by 1-4 family residential properties, other construction, and other real estate secured portfolios for the three months ended June 30, 2024 was primarily due to net adjustments to the qualitative factors due to credit migration coupled with loan growth.

The negative PCL, LHFI for the construction, land development and other land and the other secured by 1-4 family residential properties portfolios for the three months ended June 30, 2024 was primarily due to changes in the macroeconomic forecast.

 

 

 

Six Months Ended June 30, 2025

 

 

 

Balance at Beginning of Period

 

 

Charge-offs

 

 

Recoveries

 

 

PCL

 

 

Balance at
End of
Period

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land

 

$

6,452

 

 

$

 

 

$

196

 

 

$

701

 

 

$

7,349

 

Other secured by 1-4 family residential properties

 

 

11,347

 

 

 

(307

)

 

 

222

 

 

 

1,403

 

 

 

12,665

 

Secured by nonfarm, nonresidential properties

 

 

37,896

 

 

 

(2,005

)

 

 

 

 

 

(874

)

 

 

35,017

 

Other real estate secured

 

 

19,491

 

 

 

 

 

 

77

 

 

 

3,937

 

 

 

23,505

 

Other loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other construction

 

 

13,297

 

 

 

 

 

 

3

 

 

 

(5,158

)

 

 

8,142

 

Secured by 1-4 family residential properties

 

 

32,129

 

 

 

(930

)

 

 

441

 

 

 

7,345

 

 

 

38,985

 

Commercial and industrial loans

 

 

27,020

 

 

 

(2,430

)

 

 

499

 

 

 

3,376

 

 

 

28,465

 

Consumer loans

 

 

5,141

 

 

 

(4,325

)

 

 

3,046

 

 

 

1,249

 

 

 

5,111

 

State and other political subdivision loans

 

 

1,250

 

 

 

 

 

 

 

 

 

297

 

 

 

1,547

 

Other commercial loans and leases

 

 

6,247

 

 

 

(84

)

 

 

93

 

 

 

1,195

 

 

 

7,451

 

Total

 

$

160,270

 

 

$

(10,081

)

 

$

4,577

 

 

$

13,471

 

 

$

168,237

 

The PCL, LHFI for the six months ended June 30, 2025 was primarily due to loan growth, changes in the macroeconomic forecast, coupled with net adjustments to the qualitative factors due to credit migration and modeling assumption updates to utilize bank historical data.

The negative PCL, LHFI for the other construction and secured by nonfarm, nonresidential properties portfolios for the six months ended June 30, 2025 was primarily due to segmentation migration, positive credit migration and a decline in loan balances.

 

 

 

 

Six Months Ended June 30, 2024

 

 

 

Balance at Beginning of Period

 

 

Charge-offs

 

 

Recoveries

 

 

PCL

 

 

Balance at
End of
Period

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land

 

$

17,192

 

 

$

(24

)

 

$

8

 

 

$

(12,075

)

 

$

5,101

 

Other secured by 1-4 family residential properties

 

 

12,942

 

 

 

(180

)

 

 

513

 

 

 

(2,902

)

 

 

10,373

 

Secured by nonfarm, nonresidential properties

 

 

24,043

 

 

 

(2,428

)

 

 

26

 

 

 

19,495

 

 

 

41,136

 

Other real estate secured

 

 

4,488

 

 

 

 

 

 

 

 

 

7,549

 

 

 

12,037

 

Other loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other construction

 

 

5,758

 

 

 

(2,494

)

 

 

272

 

 

 

10,361

 

 

 

13,897

 

Secured by 1-4 family residential properties

 

 

34,794

 

 

 

(9,191

)

 

 

65

 

 

 

4,979

 

 

 

30,647

 

Commercial and industrial loans

 

 

26,638

 

 

 

(775

)

 

 

470

 

 

 

2,402

 

 

 

28,735

 

Consumer loans

 

 

5,794

 

 

 

(4,932

)

 

 

2,952

 

 

 

1,831

 

 

 

5,645

 

State and other political subdivision loans

 

 

646

 

 

 

 

 

 

 

 

 

(21

)

 

 

625

 

Other commercial loans and leases

 

 

7,072

 

 

 

(53

)

 

 

52

 

 

 

(582

)

 

 

6,489

 

Total

 

$

139,367

 

 

$

(20,077

)

 

$

4,358

 

 

$

31,037

 

 

$

154,685

 

The PCL, LHFI for the secured by nonfarm, nonresidential properties, other construction and other real estate secured portfolios for the six months ended June 30, 2024 was primarily due to changes in the macroeconomic forecast associated with these specific loss driver models as a result of the loss driver update, coupled with net adjustments to the qualitative factors due to credit migration and loan growth. The PCL, LHFI for the secured by 1-4 family residential properties portfolio for the six months ended June 30, 2024 was primarily due to adjustments to the Nature and Volume of Portfolio qualitative factor, coupled with implementing the credit mark reserve as a result of the mortgage loan sale. The PCL, LHFI for the commercial and industrial portfolio for the six months ended June 30, 2024 was primarily due to net adjustments to the qualitative factors due to credit migration.

The negative PCL, LHFI for the construction, land development and other land, other secured by 1-4 family residential properties, and other commercial loans and leases portfolios for the six months ended June 30, 2024 was primarily due to changes in the macroeconomic forecast associated with these specific loss driver models as a result of the loss driver update for these loan portfolios.