附件99.1
新闻发布 |
Trustmark公司宣布2021财年第四季度财务业绩
稳健的资产负债表增长,保险和财富管理业绩创纪录
杰克逊,密西西比州。-2022年1月25日-Trustmark Corporation(NASDAQGS:TRMK)公布2021年第四季度净收入为2620万美元,稀释后每股收益为0.42美元。全年,Trustmark公司的净收入总计1.474亿美元,稀释后每股收益为2.34美元。Trustmark在2021年的净收入产生了10.81%的平均有形权益回报率和0.86%的平均资产回报率。Trustmark董事会宣布向2022年3月1日登记在册的股东支付2022年3月15日每股0.23美元的季度现金股息。
2021年亮点
• |
投资贷款(HFI)增加4.233亿美元,增幅4.3% |
• |
不良资产下降10.1%,占HFI和持有待售贷款(HFS)的0.64% |
• |
回收比冲销多370万美元 |
• |
存款总额增加10亿美元,增幅为7.4% |
• |
回购6180万美元,约合190万股普通股 |
• |
保险和财富管理业务创纪录的一年营收分别增长7.4%和11.3% |
• |
抵押贷款银行收入总计6380万美元,贷款产出超过28亿美元 |
• |
非利息收入总计2.219亿美元,占总收入的34.7% |
• |
完成自愿提前退休计划,减少了3.6%的劳动力 |
• |
扩大市场优化工作,年内净减少10个办事处 |
• |
持续的技术投资以提高效率和生产率 |
总裁兼首席执行官杜安·A·杜威(Duane A.Dewey)评论说:“我们的银行和抵押银行业务表现良好,而我们的保险和财富管理业务取得了创纪录的业绩。贷款和存款大幅增长,信贷质量保持较高水平。在我们继续驾驭充满挑战的低利率环境的同时,我们仍然致力于为公司的长期成功定位。我们的资产负债表已经为利率上升做好了充分的准备。我们将继续投资于技术,以提高效率,并通过数字营销和产品交付扩大我们的覆盖范围。Trustmark处于有利地位,能够服务和扩大其客户基础,并为其股东创造长期价值。“
资产负债表管理
• |
HFI贷款在本季度增加了7290万美元,增幅为0.7% |
• |
投资证券增加1.289亿美元,或3.7%,因为超额流动性被部署在挂钩季度 |
• |
第二季度存款总额增加1.643亿美元,增幅1.1% |
• |
保持强劲的资本状况,CET1比率为11.29%,总风险资本比率为13.55% |
截至2021年12月31日,HFI的贷款总额为102亿美元,与去年同期相比增加了7290万美元,增幅为0.7%,同比增长4.233亿美元,增幅为4.3%。相关季度的增长主要反映了商业和工业贷款、1-4个家庭按揭贷款、其他贷款以及由非农、非住宅物业担保的贷款的增长,但这些增长部分被其他房地产担保贷款的下降所抵消。Trustmark的贷款组合仍然按贷款类型和地域进行了很好的多元化。
截至2021年12月31日,存款总额为151亿美元,较前一季度增加1.643亿美元,增幅为1.1%,同比增长10亿美元,增幅为7.4%。Trustmark继续保持强劲的流动性状况,因为截至2021年底,HFI贷款占总存款的67.9%。截至2021年12月31日,无息存款占存款总额的31.6%。第四季有息存款成本总计0.13%,环比下降1个基点。2021年第四季度的有息负债总成本为0.19%,比上一季度减少了2个基点。
在第四季度,Trustmark回购了2710万美元,约占其普通股的81.6万股。在截至2021年12月31日的12个月中,Trustmark回购了6180万美元,约占其普通股的190万股。正如之前宣布的那样,Trustmark董事会批准了一项股票回购计划,从2022年1月1日起生效,根据该计划,Trustmark的1亿美元流通股可能会被收购到2022年12月31日。回购计划将继续通过公开市场回购或私下协商的交易实施,该计划取决于市场状况和管理层的裁量权。截至2021年12月31日,Trustmark的有形权益与有形资产比率为7.86%,而基于风险的总资本比率为13.55%。
信用质量
• |
信贷损失拨备占贷款的0.97%,占不良贷款的500.85%,不包括年末单独评估的贷款。 |
• |
第四季度净冲销总额为10.1万美元。 |
• |
截至2021年12月31日,新冠肺炎相关特许权下剩余的贷款约占HFI贷款的1个基点。 |
截至2021年12月31日,非权责发生贷款总额为6270万美元,比上一季度减少350万美元,同比减少43万美元。其他房地产总额为460万美元,比上一季度减少了170万美元,比去年同期减少了710万美元。不良资产总额为6730万美元,环比下降7.2%,同比下降10.1%。
第四季度,HFI贷款的信贷损失拨备为负450万美元。负拨备主要是由于信贷质量和经济预测的改善。第四季度表外信贷敞口的信贷损失拨备为290万美元,主要是由于无资金来源的金额增加。总体而言,第四季度信贷损失拨备总额为负160万美元,而上一季度为负350万美元,2020年第四季度为负550万美元。
Trustmark在贷款上分配的9950万美元的ACL HFI占商业贷款的1.00%,占消费者和住房抵押贷款的0.87%,因此截至2021年12月31日,ACL对总贷款HFI的比率为0.97%。管理层认为,ACL的水平与目前预计的贷款组合中的信贷损失是相称的。
创收
• |
不包括Paycheck Protection Program(PPP)利息和费用,净利息收入(FTE)增加了120万美元,或1.2%,与季度挂钩 |
• |
第四季净息差(FTE)总计为2.53%;扣除购买力平价贷款和联邦储备银行余额的利息和手续费,净息差(FTE)为2.82%。 |
• |
第四季度非利息收入总计5080万美元,占总收入的34.1% |
第四季度营收总计1.491亿美元,较前一季度减少2.2%,较上年同期减少16.0%。相关季度的下降主要反映了抵押贷款银行收入的下降,而同比下降则归因于净利息收入下降和抵押贷款银行收入减少。2021年,收入总额为6.403亿美元,同比下降8.7%。
第四季净利息收入(FTE)总计1.012亿美元,净息差为2.53%。不包括购买力平价贷款和联邦储备银行余额的净息差为2.82%,较前一季度下降8个基点,明显受到投资证券组合增长的影响。持续的低利率降低了持有的投资和待售贷款组合以及证券组合的收益率,并因计息存款成本下降而部分抵消了这一影响。
第四季度的非利息收入总计5080万美元,比上一季度减少了340万美元,比去年同期减少了1540万美元。按季变动反映存款户口服务费上升,但有关增幅已被按揭银行收入下跌、保险收入季节性下跌及其他收入减少所抵销有余。非利息收入同比下降的主要原因是抵押贷款银行收入下降。
第四季度抵押贷款总额为5.907亿美元,环比下降16.7%,同比下降25.1%。第四季度抵押贷款银行收入总计1160万美元,比上一季度减少240万美元,同比减少1650万美元。按季下跌的原因是息差收窄,导致二手市场按揭贷款销售的净收益减少,部分被净对冲失效增加所抵销。2021年,抵押贷款总额为28亿美元,比前一年创下的纪录水平下降了6.1%。2021年抵押贷款银行收入总计6380万美元,而前一年为1.258亿美元。
第四季度保险收入总计1170万美元,比上一季度季节性下降41.7万美元,比去年同期增加150万美元。2021年保险收入总计4850万美元,同比增长330万美元,增幅7.4%。年内的稳健表现反映了生产者劳动力的扩大,以及通过对技术和改进工艺的投资实现了运营效率。
第四季财富管理营收总计880万美元,较前季下滑3.5%,较上年同期增长11.7%。2021年,财富管理收入总计3520万美元,比上年增长11.3%。2021年期间,Trustmark继续提升其财富管理业务的竞争地位和效率,并扩大其在关键市场的私人银行能力。
非利息支出
• |
调整后的非利息支出(不包括矿石支出、无形资产摊销、产生州税收抵免的慈善捐款、与自愿提前退休计划相关的成本和监管费用)比上一季度增加了160万美元,增幅为1.3%。请参阅综合财务信息,脚注10-非公认会计准则财务衡量标准。 |
第四季度调整后的非利息支出为1.182亿美元,比前一季度增加了160万美元,增幅为1.3%。第四季度的工资和员工福利支出总计6830万美元。不包括第三季度与自愿提前退休计划相关的560万美元费用,工资和员工福利支出在第二季度下降了75.4万美元,降幅为1.1%。
由于对技术的持续投资和更高的专业费用,第四季度总服务和费用增加了59万8千美元。其他房地产支出净额在第四季度下降了100万美元,降至33.6万美元。第四季度其他支出总计1,460万美元。不包括上一季度500万美元的监管和解费用,与上一季度相关的其他支出增加了110万美元,主要是由于运营亏损增加。
2021年期间,Trustmark整合了15个办事处,扩大了myTeller交互式柜员机技术的部署,并开设了5个办事处,旨在有效地服务和扩大客户关系。
展望未来,Trustmark将继续关注效率、增长和创新机会。我们继续寻求重新设计工作流程和重组组织的机会,以进一步利用对技术的投资来扩大我们的覆盖范围、改善客户体验和提高效率。我们仍然专注于提供我们的客户所期待的金融服务和建议,同时为我们的股东创造长期价值。“
附加信息
正如之前宣布的那样,Trustmark将于2022年1月26日(星期三)上午8:30与分析师举行电话会议。中部时间讨论该公司的财务业绩。感兴趣的各方可以拨打(877)317-3051或点击我们网站(www.trustmark.com)投资者关系部分提供的链接,收听电话会议。电话会议的重播将持续到2022年2月9日(星期三),也可以在同一网址以存档格式收看,或拨打密码为4362420的电话(8773447529)。
Trustmark是一家金融服务公司,通过在阿拉巴马州、佛罗里达州、密西西比州、田纳西州和德克萨斯州的180个办事处提供银行和金融解决方案。
前瞻性陈述
本文件中包含的某些陈述属于“1995年私人证券诉讼改革法”所指的前瞻性陈述。你可以通过诸如“可能”、“希望”、“将会”、“应该”、“预期”、“计划”、“预期”、“打算”、“相信”、“估计”、“预测”、“项目”、“潜在”、“寻求”、“继续”、“可能”、“将”、“未来”或这些术语的否定或其他类似含义的词语来识别前瞻性陈述。你应该仔细阅读包含这些词语的声明,因为它们讨论了我们未来的期望或陈述了其他“前瞻性”信息。这些前瞻性表述包括但不限于与预期未来经营和财务表现衡量标准有关的表述,包括净利差、信贷质量、业务计划、增长机会和增长率等,包含其中包含的任何估计、预测、预期、预测、意见、预期、展望或信念表述,以及这些前瞻性表述所依据的管理假设。您应该意识到,在Trustmark提交给美国证券交易委员会(美国证券交易委员会)的文件中,在“风险因素”一栏中描述的事件的发生可能会对我们的业务、运营结果和财务状况产生不利影响。如果这些风险中的一个或多个成为现实,或者任何这样的基本假设被证明是显著不同的,实际结果可能与预期、估计、预测或预期的结果大不相同。此外,许多这些风险和不确定性目前被新型冠状病毒(新冠肺炎)大流行放大,并可能继续被放大,或在未来可能被放大。, 还取决于政府采取不同应对措施的有效性,以改善大流行对我们的客户和他们经营的经济体的影响。
可能导致实际结果与管理层当前预期大不相同的风险包括但不限于不良资产水平和减记水平的变化,失业率的上升和经济增长的放缓,我们管理新冠肺炎疫情对我们的市场和客户的影响的能力,以及联邦、州和地方政府和机构(包括联邦储备系统理事会)为减轻其蔓延和经济影响、地方、州和国家经济和市场状况而采取的行动的有效性。Trustmark所在地区的住房和房地产市场状况,以及当前信贷和金融市场波动的程度和持续时间,原油价格的水平和波动,我们衡量投资组合中资产公允价值的能力的变化,市场利率水平和/或波动性的重大变化,对我们提供的产品和服务的表现和需求,包括从我们的存款账户取款的水平和时间,诉讼的成本和影响,以及此类诉讼中意外或不利结果的影响,我们吸引无息的能力贷款和存款定价方面的竞争,以及新的竞争对手通过从头扩张和收购进入我们的市场;经济状况,包括与欧洲金融体系有关的问题以及旨在解决信贷、证券和/或商品市场的货币和其他政府行动的潜在影响;立法和改变现有法规或执法做法或采用新法规;会计准则和惯例的变化,包括改变对现有准则的解释。, 这些风险和不确定性因素包括但不局限于我们的合并财务报表,消费支出、借款和储蓄习惯的变化,技术变化,借款人财务状况或条件的变化,我们控制开支能力的变化,与收购或新产品与业务线整合相关的成本或困难,网络攻击和其他可能影响我们信息系统安全的漏洞,自然灾害,环境灾难,流行病或其他健康危机,战争或恐怖主义行为,以及我们在提交给美国证券交易委员会的文件中描述的其他风险。
虽然我们认为这些前瞻性陈述中反映的预期是合理的,但我们不能保证这些预期将被证明是正确的。除非法律另有要求,否则我们不承担更新或修改任何此类信息的义务,无论是由于新信息、未来事件或发展或其他原因。
Trustmark投资者联系人: |
Trustmark媒体联系人: |
托马斯·C·欧文斯 |
梅勒妮·A·摩根 |
司库和 |
高级副总裁 |
首席财务官 |
601-208-2979 |
601-208-7853 |
|
小约瑟夫·雷小山(F.Joseph Rein,Jr.)
高级副总裁
601-208-6898
|
Trustmark公司及其子公司 |
|
|
合并财务信息 |
|
|
2021年12月31日 |
|
|
(千美元) |
|
|
(未经审计) |
|
|
|
|
|
|
|
|
|
|
|
|
|
链接的季度 |
|
|
年复一年 |
|
||||||||||
季度平均余额 |
12/31/2021 |
|
|
9/30/2021 |
|
|
12/31/2020 |
|
|
$CHANGE |
|
|
%变化 |
|
|
$CHANGE |
|
|
%变化 |
|
|||||||
证券AFS-应税 |
$ |
3,156,740 |
|
|
$ |
2,686,765 |
|
|
$ |
1,902,162 |
|
|
$ |
469,975 |
|
|
|
17.5 |
% |
|
$ |
1,254,578 |
|
|
|
66.0 |
% |
证券AFS-免税 |
|
5,143 |
|
|
|
5,159 |
|
|
|
5,206 |
|
|
|
(16 |
) |
|
|
-0.3 |
% |
|
|
(63 |
) |
|
|
-1.2 |
% |
证券HTM-应税 |
|
364,038 |
|
|
|
401,685 |
|
|
|
550,563 |
|
|
|
(37,647 |
) |
|
|
-9.4 |
% |
|
|
(186,525 |
) |
|
|
-33.9 |
% |
证券HTM-免税 |
|
7,618 |
|
|
|
8,641 |
|
|
|
24,752 |
|
|
|
(1,023 |
) |
|
|
-11.8 |
% |
|
|
(17,134 |
) |
|
|
-69.2 |
% |
总证券 |
|
3,533,539 |
|
|
|
3,102,250 |
|
|
|
2,482,683 |
|
|
|
431,289 |
|
|
|
13.9 |
% |
|
|
1,050,856 |
|
|
|
42.3 |
% |
工资保障计划贷款(PPP) |
|
42,749 |
|
|
|
122,176 |
|
|
|
875,098 |
|
|
|
(79,427 |
) |
|
|
-65.0 |
% |
|
|
(832,349 |
) |
|
|
-95.1 |
% |
贷款(包括持有以供出售的贷款) |
|
10,487,679 |
|
|
|
10,389,826 |
|
|
|
10,231,671 |
|
|
|
97,853 |
|
|
|
0.9 |
% |
|
|
256,008 |
|
|
|
2.5 |
% |
联邦基金抛售和逆回购 |
|
58 |
|
|
|
69 |
|
|
|
303 |
|
|
|
(11 |
) |
|
|
-15.9 |
% |
|
|
(245 |
) |
|
|
-80.9 |
% |
其他盈利资产 |
|
1,839,498 |
|
|
|
2,038,515 |
|
|
|
860,540 |
|
|
|
(199,017 |
) |
|
|
-9.8 |
% |
|
|
978,958 |
|
|
N/m |
|
|
盈利资产总额 |
|
15,903,523 |
|
|
|
15,652,836 |
|
|
|
14,450,295 |
|
|
|
250,687 |
|
|
|
1.6 |
% |
|
|
1,453,228 |
|
|
|
10.1 |
% |
信贷损失准备金(ACL),持有的贷款 用于投资(LHFI) |
|
(104,148 |
) |
|
|
(104,857 |
) |
|
|
(124,088 |
) |
|
|
709 |
|
|
|
0.7 |
% |
|
|
19,940 |
|
|
|
16.1 |
% |
其他资产 |
|
1,570,501 |
|
|
|
1,602,611 |
|
|
|
1,620,694 |
|
|
|
(32,110 |
) |
|
|
-2.0 |
% |
|
|
(50,193 |
) |
|
|
-3.1 |
% |
总资产 |
$ |
17,369,876 |
|
|
$ |
17,150,590 |
|
|
$ |
15,946,901 |
|
|
$ |
219,286 |
|
|
|
1.3 |
% |
|
$ |
1,422,975 |
|
|
|
8.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
有息活期存款 |
$ |
4,353,599 |
|
|
$ |
4,224,717 |
|
|
$ |
3,649,590 |
|
|
$ |
128,882 |
|
|
|
3.1 |
% |
|
$ |
704,009 |
|
|
|
19.3 |
% |
储蓄存款 |
|
4,585,624 |
|
|
|
4,617,683 |
|
|
|
4,350,783 |
|
|
|
(32,059 |
) |
|
|
-0.7 |
% |
|
|
234,841 |
|
|
|
5.4 |
% |
定期存款 |
|
1,220,083 |
|
|
|
1,258,829 |
|
|
|
1,436,677 |
|
|
|
(38,746 |
) |
|
|
-3.1 |
% |
|
|
(216,594 |
) |
|
|
-15.1 |
% |
有息存款总额 |
|
10,159,306 |
|
|
|
10,101,229 |
|
|
|
9,437,050 |
|
|
|
58,077 |
|
|
|
0.6 |
% |
|
|
722,256 |
|
|
|
7.7 |
% |
联邦基金购买和回购 |
|
201,856 |
|
|
|
147,635 |
|
|
|
170,474 |
|
|
|
54,221 |
|
|
|
36.7 |
% |
|
|
31,382 |
|
|
|
18.4 |
% |
其他借款 |
|
94,328 |
|
|
|
109,735 |
|
|
|
173,525 |
|
|
|
(15,407 |
) |
|
|
-14.0 |
% |
|
|
(79,197 |
) |
|
|
-45.6 |
% |
附属票据 |
|
123,007 |
|
|
|
122,951 |
|
|
|
42,828 |
|
|
|
56 |
|
|
|
0.0 |
% |
|
|
80,179 |
|
|
N/m |
|
|
次级债务证券 |
|
61,856 |
|
|
|
61,856 |
|
|
|
61,856 |
|
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
有息负债总额 |
|
10,640,353 |
|
|
|
10,543,406 |
|
|
|
9,885,733 |
|
|
|
96,947 |
|
|
|
0.9 |
% |
|
|
754,620 |
|
|
|
7.6 |
% |
无息存款 |
|
4,679,951 |
|
|
|
4,566,924 |
|
|
|
4,100,849 |
|
|
|
113,027 |
|
|
|
2.5 |
% |
|
|
579,102 |
|
|
|
14.1 |
% |
其他负债 |
|
291,449 |
|
|
|
257,956 |
|
|
|
235,284 |
|
|
|
33,493 |
|
|
|
13.0 |
% |
|
|
56,165 |
|
|
|
23.9 |
% |
总负债 |
|
15,611,753 |
|
|
|
15,368,286 |
|
|
|
14,221,866 |
|
|
|
243,467 |
|
|
|
1.6 |
% |
|
|
1,389,887 |
|
|
|
9.8 |
% |
股东权益 |
|
1,758,123 |
|
|
|
1,782,304 |
|
|
|
1,725,035 |
|
|
|
(24,181 |
) |
|
|
-1.4 |
% |
|
|
33,088 |
|
|
|
1.9 |
% |
负债和权益总额 |
$ |
17,369,876 |
|
|
$ |
17,150,590 |
|
|
$ |
15,946,901 |
|
|
$ |
219,286 |
|
|
|
1.3 |
% |
|
$ |
1,422,975 |
|
|
|
8.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N/m-大于+/-100%的百分比变化被认为没有意义 |
|
|
|
请参阅综合财务附注
|
Trustmark公司及其子公司 |
|
|
合并财务信息 |
|
|
2021年12月31日 |
|
|
(千美元) |
|
|
(未经审计) |
|
|
|
|
|
|
|
|
|
|
|
|
|
链接的季度 |
|
|
年复一年 |
|
||||||||||
期末余额 |
12/31/2021 |
|
|
9/30/2021 |
|
|
12/31/2020 |
|
|
$CHANGE |
|
|
%变化 |
|
|
$CHANGE |
|
|
%变化 |
|
|||||||
现金和银行到期款项 |
$ |
2,266,829 |
|
|
$ |
2,175,058 |
|
|
$ |
1,952,504 |
|
|
$ |
91,771 |
|
|
|
4.2 |
% |
|
$ |
314,325 |
|
|
|
16.1 |
% |
联邦基金抛售和逆回购 |
|
— |
|
|
|
— |
|
|
|
50 |
|
|
|
— |
|
|
N/m |
|
|
|
(50 |
) |
|
|
-100.0 |
% |
|
可供出售的证券 |
|
3,238,877 |
|
|
|
3,057,605 |
|
|
|
1,991,815 |
|
|
|
181,272 |
|
|
|
5.9 |
% |
|
|
1,247,062 |
|
|
|
62.6 |
% |
持有至到期的证券 |
|
342,537 |
|
|
|
394,905 |
|
|
|
538,072 |
|
|
|
(52,368 |
) |
|
|
-13.3 |
% |
|
|
(195,535 |
) |
|
|
-36.3 |
% |
购买力平价贷款 |
|
33,336 |
|
|
|
46,486 |
|
|
|
610,134 |
|
|
|
(13,150 |
) |
|
|
-28.3 |
% |
|
|
(576,798 |
) |
|
|
-94.5 |
% |
持有待售贷款(LHFS) |
|
275,706 |
|
|
|
335,339 |
|
|
|
446,951 |
|
|
|
(59,633 |
) |
|
|
-17.8 |
% |
|
|
(171,245 |
) |
|
|
-38.3 |
% |
持有用于投资的贷款(LHFI) |
|
10,247,829 |
|
|
|
10,174,899 |
|
|
|
9,824,524 |
|
|
|
72,930 |
|
|
|
0.7 |
% |
|
|
423,305 |
|
|
|
4.3 |
% |
ACL LHFI |
|
(99,457 |
) |
|
|
(104,073 |
) |
|
|
(117,306 |
) |
|
|
4,616 |
|
|
|
4.4 |
% |
|
|
17,849 |
|
|
|
15.2 |
% |
净LHFI |
|
10,148,372 |
|
|
|
10,070,826 |
|
|
|
9,707,218 |
|
|
|
77,546 |
|
|
|
0.8 |
% |
|
|
441,154 |
|
|
|
4.5 |
% |
房舍和设备,净值 |
|
205,644 |
|
|
|
201,937 |
|
|
|
194,278 |
|
|
|
3,707 |
|
|
|
1.8 |
% |
|
|
11,366 |
|
|
|
5.9 |
% |
抵押贷款偿还权 |
|
87,687 |
|
|
|
84,101 |
|
|
|
66,464 |
|
|
|
3,586 |
|
|
|
4.3 |
% |
|
|
21,223 |
|
|
|
31.9 |
% |
商誉 |
|
384,237 |
|
|
|
384,237 |
|
|
|
385,270 |
|
|
|
— |
|
|
|
0.0 |
% |
|
|
(1,033 |
) |
|
|
-0.3 |
% |
可识别无形资产 |
|
5,074 |
|
|
|
5,621 |
|
|
|
7,390 |
|
|
|
(547 |
) |
|
|
-9.7 |
% |
|
|
(2,316 |
) |
|
|
-31.3 |
% |
其他房地产 |
|
4,557 |
|
|
|
6,213 |
|
|
|
11,651 |
|
|
|
(1,656 |
) |
|
|
-26.7 |
% |
|
|
(7,094 |
) |
|
|
-60.9 |
% |
经营性租赁使用权资产 |
|
34,603 |
|
|
|
34,689 |
|
|
|
30,901 |
|
|
|
(86 |
) |
|
|
-0.2 |
% |
|
|
3,702 |
|
|
|
12.0 |
% |
其他资产 |
|
568,177 |
|
|
|
567,627 |
|
|
|
609,142 |
|
|
|
550 |
|
|
|
0.1 |
% |
|
|
(40,965 |
) |
|
|
-6.7 |
% |
总资产 |
$ |
17,595,636 |
|
|
$ |
17,364,644 |
|
|
$ |
16,551,840 |
|
|
$ |
230,992 |
|
|
|
1.3 |
% |
|
$ |
1,043,796 |
|
|
|
6.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
存款: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
不计息 |
$ |
4,771,065 |
|
|
$ |
4,987,885 |
|
|
$ |
4,349,010 |
|
|
$ |
(216,820 |
) |
|
|
-4.3 |
% |
|
$ |
422,055 |
|
|
|
9.7 |
% |
计息 |
|
10,316,095 |
|
|
|
9,934,954 |
|
|
|
9,699,754 |
|
|
|
381,141 |
|
|
|
3.8 |
% |
|
|
616,341 |
|
|
|
6.4 |
% |
总存款 |
|
15,087,160 |
|
|
|
14,922,839 |
|
|
|
14,048,764 |
|
|
|
164,321 |
|
|
|
1.1 |
% |
|
|
1,038,396 |
|
|
|
7.4 |
% |
联邦基金购买和回购 |
|
238,577 |
|
|
|
146,417 |
|
|
|
164,519 |
|
|
|
92,160 |
|
|
|
62.9 |
% |
|
|
74,058 |
|
|
|
45.0 |
% |
其他借款 |
|
91,025 |
|
|
|
94,889 |
|
|
|
168,252 |
|
|
|
(3,864 |
) |
|
|
-4.1 |
% |
|
|
(77,227 |
) |
|
|
-45.9 |
% |
附属票据 |
|
123,042 |
|
|
|
122,987 |
|
|
|
122,921 |
|
|
|
55 |
|
|
|
0.0 |
% |
|
|
121 |
|
|
|
0.1 |
% |
次级债务证券 |
|
61,856 |
|
|
|
61,856 |
|
|
|
61,856 |
|
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
表外信贷敞口ACL |
|
35,623 |
|
|
|
32,684 |
|
|
|
38,572 |
|
|
|
2,939 |
|
|
|
9.0 |
% |
|
|
(2,949 |
) |
|
|
-7.6 |
% |
经营租赁负债 |
|
36,468 |
|
|
|
36,531 |
|
|
|
32,290 |
|
|
|
(63 |
) |
|
|
-0.2 |
% |
|
|
4,178 |
|
|
|
12.9 |
% |
其他负债 |
|
180,574 |
|
|
|
177,494 |
|
|
|
173,549 |
|
|
|
3,080 |
|
|
|
1.7 |
% |
|
|
7,025 |
|
|
|
4.0 |
% |
总负债 |
|
15,854,325 |
|
|
|
15,595,697 |
|
|
|
14,810,723 |
|
|
|
258,628 |
|
|
|
1.7 |
% |
|
|
1,043,602 |
|
|
|
7.0 |
% |
普通股 |
|
12,845 |
|
|
|
13,014 |
|
|
|
13,215 |
|
|
|
(169 |
) |
|
|
-1.3 |
% |
|
|
(370 |
) |
|
|
-2.8 |
% |
资本盈余 |
|
175,913 |
|
|
|
201,837 |
|
|
|
233,120 |
|
|
|
(25,924 |
) |
|
|
-12.8 |
% |
|
|
(57,207 |
) |
|
|
-24.5 |
% |
留存收益 |
|
1,585,113 |
|
|
|
1,573,176 |
|
|
|
1,495,833 |
|
|
|
11,937 |
|
|
|
0.8 |
% |
|
|
89,280 |
|
|
|
6.0 |
% |
累计其他综合收益(亏损), 税后净额 |
|
(32,560 |
) |
|
|
(19,080 |
) |
|
|
(1,051 |
) |
|
|
(13,480 |
) |
|
|
-70.6 |
% |
|
|
(31,509 |
) |
|
N/m |
|
|
股东权益总额 |
|
1,741,311 |
|
|
|
1,768,947 |
|
|
|
1,741,117 |
|
|
|
(27,636 |
) |
|
|
-1.6 |
% |
|
|
194 |
|
|
|
0.0 |
% |
负债和权益总额 |
$ |
17,595,636 |
|
|
$ |
17,364,644 |
|
|
$ |
16,551,840 |
|
|
$ |
230,992 |
|
|
|
1.3 |
% |
|
$ |
1,043,796 |
|
|
|
6.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N/m-大于+/-100%的百分比变化被认为没有意义 |
|
|
|
请参阅综合财务附注
|
Trustmark公司及其子公司 |
|
|
合并财务信息 |
|
|
2021年12月31日 |
|
|
($(千美元,每股数据除外) |
|
|
(未经审计) |
|
截至的季度 |
|
|
链接的季度 |
|
|
年复一年 |
|
|||||||||||||||||||
损益表 |
12/31/2021 |
|
|
9/30/2021 |
|
|
12/31/2020 |
|
|
$CHANGE |
|
|
%变化 |
|
|
$CHANGE |
|
|
%变化 |
|
|||||||
LHFS和LHFI-FTE的利息和费用 |
$ |
94,137 |
|
|
$ |
94,101 |
|
|
$ |
96,453 |
|
|
$ |
36 |
|
|
|
0.0 |
% |
|
$ |
(2,316 |
) |
|
|
-2.4 |
% |
购买力平价贷款的利息和费用 |
|
397 |
|
|
|
1,533 |
|
|
|
14,870 |
|
|
|
(1,136 |
) |
|
|
-74.1 |
% |
|
|
(14,473 |
) |
|
|
-97.3 |
% |
证券利息--应纳税 |
|
10,796 |
|
|
|
9,973 |
|
|
|
9,998 |
|
|
|
823 |
|
|
|
8.3 |
% |
|
|
798 |
|
|
|
8.0 |
% |
证券利息-免税-FTE |
|
123 |
|
|
|
132 |
|
|
|
293 |
|
|
|
(9 |
) |
|
|
-6.8 |
% |
|
|
(170 |
) |
|
|
-58.0 |
% |
联邦基金出售和逆回购的利息 |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
N/m |
|
|
|
— |
|
|
N/m |
|
||
其他利息收入 |
|
826 |
|
|
|
949 |
|
|
|
249 |
|
|
|
(123 |
) |
|
|
-13.0 |
% |
|
|
577 |
|
|
N/m |
|
|
总利息收入(简写为FTE) |
|
106,279 |
|
|
|
106,688 |
|
|
|
121,863 |
|
|
|
(409 |
) |
|
|
-0.4 |
% |
|
|
(15,584 |
) |
|
|
-12.8 |
% |
存款利息 |
|
3,401 |
|
|
|
3,691 |
|
|
|
6,363 |
|
|
|
(290 |
) |
|
|
-7.9 |
% |
|
|
(2,962 |
) |
|
|
-46.6 |
% |
购买和回购联邦基金的利息 |
|
66 |
|
|
|
51 |
|
|
|
56 |
|
|
|
15 |
|
|
|
29.4 |
% |
|
|
10 |
|
|
|
17.9 |
% |
其他利息支出 |
|
1,580 |
|
|
|
1,733 |
|
|
|
1,127 |
|
|
|
(153 |
) |
|
|
-8.8 |
% |
|
|
453 |
|
|
|
40.2 |
% |
利息支出总额 |
|
5,047 |
|
|
|
5,475 |
|
|
|
7,546 |
|
|
|
(428 |
) |
|
|
-7.8 |
% |
|
|
(2,499 |
) |
|
|
-33.1 |
% |
净利息收入(简写为FTE) |
|
101,232 |
|
|
|
101,213 |
|
|
|
114,317 |
|
|
|
19 |
|
|
|
0.0 |
% |
|
|
(13,085 |
) |
|
|
-11.4 |
% |
信贷损失准备金 |
|
(4,515 |
) |
|
|
(2,492 |
) |
|
|
(4,413 |
) |
|
|
(2,023 |
) |
|
|
81.2 |
% |
|
|
(102 |
) |
|
|
-2.3 |
% |
信贷损失准备金、表外信贷 曝光(1) |
|
2,939 |
|
|
|
(1,049 |
) |
|
|
(1,087 |
) |
|
|
3,988 |
|
|
N/m |
|
|
|
4,026 |
|
|
N/m |
|
||
拨备后净利息收入(FTE) |
|
102,808 |
|
|
|
104,754 |
|
|
|
119,817 |
|
|
|
(1,946 |
) |
|
|
-1.9 |
% |
|
|
(17,009 |
) |
|
|
-14.2 |
% |
存款账户手续费 |
|
9,366 |
|
|
|
8,911 |
|
|
|
8,283 |
|
|
|
455 |
|
|
|
5.1 |
% |
|
|
1,083 |
|
|
|
13.1 |
% |
银行卡及其他手续费 |
|
8,340 |
|
|
|
8,549 |
|
|
|
9,107 |
|
|
|
(209 |
) |
|
|
-2.4 |
% |
|
|
(767 |
) |
|
|
-8.4 |
% |
抵押贷款银行业务,净值 |
|
11,609 |
|
|
|
14,004 |
|
|
|
28,155 |
|
|
|
(2,395 |
) |
|
|
-17.1 |
% |
|
|
(16,546 |
) |
|
|
-58.8 |
% |
保险佣金 |
|
11,716 |
|
|
|
12,133 |
|
|
|
10,196 |
|
|
|
(417 |
) |
|
|
-3.4 |
% |
|
|
1,520 |
|
|
|
14.9 |
% |
财富管理 |
|
8,757 |
|
|
|
9,071 |
|
|
|
7,838 |
|
|
|
(314 |
) |
|
|
-3.5 |
% |
|
|
919 |
|
|
|
11.7 |
% |
其他,净额 |
|
979 |
|
|
|
1,481 |
|
|
|
2,538 |
|
|
|
(502 |
) |
|
|
-33.9 |
% |
|
|
(1,559 |
) |
|
|
-61.4 |
% |
非利息收入总额 |
|
50,767 |
|
|
|
54,149 |
|
|
|
66,117 |
|
|
|
(3,382 |
) |
|
|
-6.2 |
% |
|
|
(15,350 |
) |
|
|
-23.2 |
% |
薪金和员工福利 |
|
68,258 |
|
|
|
74,623 |
|
|
|
69,660 |
|
|
|
(6,365 |
) |
|
|
-8.5 |
% |
|
|
(1,402 |
) |
|
|
-2.0 |
% |
服务和费用 |
|
22,904 |
|
|
|
22,306 |
|
|
|
22,327 |
|
|
|
598 |
|
|
|
2.7 |
% |
|
|
577 |
|
|
|
2.6 |
% |
净入住率--房地 |
|
6,816 |
|
|
|
6,854 |
|
|
|
6,616 |
|
|
|
(38 |
) |
|
|
-0.6 |
% |
|
|
200 |
|
|
|
3.0 |
% |
设备费用 |
|
6,585 |
|
|
|
5,941 |
|
|
|
6,213 |
|
|
|
644 |
|
|
|
10.8 |
% |
|
|
372 |
|
|
|
6.0 |
% |
其他房地产费用,净额 |
|
336 |
|
|
|
1,357 |
|
|
|
(812 |
) |
|
|
(1,021 |
) |
|
|
-75.2 |
% |
|
|
1,148 |
|
|
N/m |
|
|
其他费用 |
|
14,570 |
|
|
|
18,519 |
|
|
|
15,890 |
|
|
|
(3,949 |
) |
|
|
-21.3 |
% |
|
|
(1,320 |
) |
|
|
-8.3 |
% |
总非利息费用 |
|
119,469 |
|
|
|
129,600 |
|
|
|
119,894 |
|
|
|
(10,131 |
) |
|
|
-7.8 |
% |
|
|
(425 |
) |
|
|
-0.4 |
% |
所得税和税前收入等式调整 |
|
34,106 |
|
|
|
29,303 |
|
|
|
66,040 |
|
|
|
4,803 |
|
|
|
16.4 |
% |
|
|
(31,934 |
) |
|
|
-48.4 |
% |
税额调整 |
|
2,906 |
|
|
|
2,947 |
|
|
|
2,939 |
|
|
|
(41 |
) |
|
|
-1.4 |
% |
|
|
(33 |
) |
|
|
-1.1 |
% |
所得税前收入 |
|
31,200 |
|
|
|
26,356 |
|
|
|
63,101 |
|
|
|
4,844 |
|
|
|
18.4 |
% |
|
|
(31,901 |
) |
|
|
-50.6 |
% |
所得税 |
|
4,978 |
|
|
|
5,156 |
|
|
|
11,884 |
|
|
|
(178 |
) |
|
|
-3.5 |
% |
|
|
(6,906 |
) |
|
|
-58.1 |
% |
净收入 |
$ |
26,222 |
|
|
$ |
21,200 |
|
|
$ |
51,217 |
|
|
$ |
5,022 |
|
|
|
23.7 |
% |
|
$ |
(24,995 |
) |
|
|
-48.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
每股数据 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
每股收益-基本 |
$ |
0.42 |
|
|
$ |
0.34 |
|
|
$ |
0.81 |
|
|
$ |
0.08 |
|
|
|
23.5 |
% |
|
$ |
(0.39 |
) |
|
|
-48.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
每股收益-稀释后 |
$ |
0.42 |
|
|
$ |
0.34 |
|
|
$ |
0.81 |
|
|
$ |
0.08 |
|
|
|
23.5 |
% |
|
$ |
(0.39 |
) |
|
|
-48.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
每股股息 |
$ |
0.23 |
|
|
$ |
0.23 |
|
|
$ |
0.23 |
|
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
加权平均流通股 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基本信息 |
|
62,037,884 |
|
|
|
62,521,684 |
|
|
|
63,424,219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
稀释 |
|
62,264,983 |
|
|
|
62,730,157 |
|
|
|
63,616,767 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
期末已发行股份 |
|
61,648,679 |
|
|
|
62,461,832 |
|
|
|
63,424,526 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)2021年第二季度,Trustmark将其与表外信用敞口相关的信用损失费用从非利息费用重新分类为信贷损失拨备、表外信用敞口。以前的期间已相应地重新分类。 |
|
|
|
|
|
||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N/m-大于+/-100%的百分比变化被认为没有意义 |
|
请参阅综合财务附注
|
Trustmark公司及其子公司 |
|
|
合并财务信息 |
|
|
2021年12月31日 |
|
|
(千美元) |
|
|
(未经审计) |
|
截至的季度 |
|
|
链接的季度 |
|
|
年复一年 |
|
|||||||||||||||||||
不良资产(1) |
12/31/2021 |
|
|
9/30/2021 |
|
|
12/31/2020 |
|
|
$CHANGE |
|
|
%变化 |
|
|
$CHANGE |
|
|
%变化 |
|
|||||||
非应计项目LHFI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
阿拉巴马州 |
$ |
8,182 |
|
|
$ |
9,223 |
|
|
$ |
9,221 |
|
|
$ |
(1,041 |
) |
|
|
-11.3 |
% |
|
$ |
(1,039 |
) |
|
|
-11.3 |
% |
弗罗里达 |
|
313 |
|
|
|
381 |
|
|
|
572 |
|
|
|
(68 |
) |
|
|
-17.8 |
% |
|
|
(259 |
) |
|
|
-45.3 |
% |
密西西比州(2) |
|
21,636 |
|
|
|
22,898 |
|
|
|
35,015 |
|
|
|
(1,262 |
) |
|
|
-5.5 |
% |
|
|
(13,379 |
) |
|
|
-38.2 |
% |
田纳西州(3) |
|
10,501 |
|
|
|
10,356 |
|
|
|
12,572 |
|
|
|
145 |
|
|
|
1.4 |
% |
|
|
(2,071 |
) |
|
|
-16.5 |
% |
德克萨斯州 |
|
22,066 |
|
|
|
23,382 |
|
|
|
5,748 |
|
|
|
(1,316 |
) |
|
|
-5.6 |
% |
|
|
16,318 |
|
|
N/m |
|
|
非应计LHFI总额 |
|
62,698 |
|
|
|
66,240 |
|
|
|
63,128 |
|
|
|
(3,542 |
) |
|
|
-5.3 |
% |
|
|
(430 |
) |
|
|
-0.7 |
% |
其他房地产 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
阿拉巴马州 |
|
— |
|
|
|
613 |
|
|
|
3,271 |
|
|
|
(613 |
) |
|
|
-100.0 |
% |
|
|
(3,271 |
) |
|
|
-100.0 |
% |
弗罗里达 |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
N/m |
|
|
|
— |
|
|
N/m |
|
||
密西西比州(2) |
|
4,557 |
|
|
|
5,600 |
|
|
|
8,330 |
|
|
|
(1,043 |
) |
|
|
-18.6 |
% |
|
|
(3,773 |
) |
|
|
-45.3 |
% |
田纳西州(3) |
|
— |
|
|
|
— |
|
|
|
50 |
|
|
|
— |
|
|
N/m |
|
|
|
(50 |
) |
|
|
-100.0 |
% |
|
德克萨斯州 |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
N/m |
|
|
|
— |
|
|
N/m |
|
||
其他房地产合计 |
|
4,557 |
|
|
|
6,213 |
|
|
|
11,651 |
|
|
|
(1,656 |
) |
|
|
-26.7 |
% |
|
|
(7,094 |
) |
|
|
-60.9 |
% |
不良资产总额 |
$ |
67,255 |
|
|
$ |
72,453 |
|
|
$ |
74,779 |
|
|
$ |
(5,198 |
) |
|
|
-7.2 |
% |
|
$ |
(7,524 |
) |
|
|
-10.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
逾期90天以上的贷款(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LHFI |
$ |
2,114 |
|
|
$ |
625 |
|
|
$ |
1,576 |
|
|
$ |
1,489 |
|
|
N/m |
|
|
$ |
538 |
|
|
|
34.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LHFS担保的GNMA服务贷款 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(无回购义务) |
$ |
69,894 |
|
|
$ |
75,091 |
|
|
$ |
119,409 |
|
|
$ |
(5,197 |
) |
|
|
-6.9 |
% |
|
$ |
(49,515 |
) |
|
|
-41.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
截至的季度 |
|
|
链接的季度 |
|
|
年复一年 |
|
|||||||||||||||||||
ACL LHFI(1) |
12/31/2021 |
|
|
9/30/2021 |
|
|
12/31/2020 |
|
|
$CHANGE |
|
|
%变化 |
|
|
$CHANGE |
|
|
%变化 |
|
|||||||
期初余额 |
$ |
104,073 |
|
|
$ |
104,032 |
|
|
$ |
122,010 |
|
|
$ |
41 |
|
|
|
0.0 |
% |
|
$ |
(17,937 |
) |
|
|
-14.7 |
% |
CECL采用调整: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LHFI |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
N/m |
|
|
|
— |
|
|
N/m |
|
||
获得的贷款转账 |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
N/m |
|
|
|
— |
|
|
N/m |
|
||
信贷损失准备金 |
|
(4,515 |
) |
|
|
(2,492 |
) |
|
|
(4,413 |
) |
|
|
(2,023 |
) |
|
|
-81.2 |
% |
|
|
(102 |
) |
|
|
-2.3 |
% |
冲销 |
|
(2,616 |
) |
|
|
(1,586 |
) |
|
|
(2,797 |
) |
|
|
(1,030 |
) |
|
|
-64.9 |
% |
|
|
181 |
|
|
|
6.5 |
% |
恢复 |
|
2,515 |
|
|
|
4,119 |
|
|
|
2,506 |
|
|
|
(1,604 |
) |
|
|
-38.9 |
% |
|
|
9 |
|
|
|
0.4 |
% |
净(冲销)回收 |
|
(101 |
) |
|
|
2,533 |
|
|
|
(291 |
) |
|
|
(2,634 |
) |
|
N/m |
|
|
|
190 |
|
|
|
-65.3 |
% |
|
期末余额 |
$ |
99,457 |
|
|
$ |
104,073 |
|
|
$ |
117,306 |
|
|
$ |
(4,616 |
) |
|
|
-4.4 |
% |
|
$ |
(17,849 |
) |
|
|
-15.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
净(冲销)回收(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
阿拉巴马州 |
$ |
747 |
|
|
$ |
247 |
|
|
$ |
(1,011 |
) |
|
$ |
500 |
|
|
N/m |
|
|
$ |
1,758 |
|
|
N/m |
|
||
弗罗里达 |
|
(32 |
) |
|
|
356 |
|
|
|
66 |
|
|
|
(388 |
) |
|
N/m |
|
|
|
(98 |
) |
|
N/m |
|
||
密西西比州(2) |
|
(683 |
) |
|
|
1,436 |
|
|
|
332 |
|
|
|
(2,119 |
) |
|
N/m |
|
|
|
(1,015 |
) |
|
N/m |
|
||
田纳西州(3) |
|
(130 |
) |
|
|
(8 |
) |
|
|
303 |
|
|
|
(122 |
) |
|
N/m |
|
|
|
(433 |
) |
|
N/m |
|
||
德克萨斯州 |
|
(3 |
) |
|
|
502 |
|
|
|
19 |
|
|
|
(505 |
) |
|
N/m |
|
|
|
(22 |
) |
|
N/m |
|
||
净(冲销)回收总额 |
$ |
(101 |
) |
|
$ |
2,533 |
|
|
$ |
(291 |
) |
|
$ |
(2,634 |
) |
|
N/m |
|
|
$ |
190 |
|
|
|
65.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)不包括购买力平价贷款。 |
|
|
|
|
|
||||||||||||||||||||||
(2)密西西比州包括密西西比州中部和南部地区。 |
|
|
|
|
|
||||||||||||||||||||||
(3)田纳西州包括孟菲斯、田纳西州和密西西比州北部地区。 |
|
|
|
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N/m-大于+/-100%的百分比变化被认为没有意义 |
|
|
|
|
|
请参阅综合财务附注
|
Trustmark公司及其子公司 |
|
|
合并财务信息 |
|
|
2021年12月31日 |
|
|
(千美元) |
|
|
(未经审计) |
|
|
截至的季度 |
|
|
年终 |
|
||||||||||||||||||||||
平均余额 |
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
12/31/2021 |
|
|
12/31/2020 |
|
|||||||
证券AFS-应税 |
|
$ |
3,156,740 |
|
|
$ |
2,686,765 |
|
|
$ |
2,339,662 |
|
|
$ |
2,098,089 |
|
|
$ |
1,902,162 |
|
|
$ |
2,573,533 |
|
|
$ |
1,776,555 |
|
证券AFS-免税 |
|
|
5,143 |
|
|
|
5,159 |
|
|
|
5,174 |
|
|
|
5,190 |
|
|
|
5,206 |
|
|
|
5,166 |
|
|
|
10,737 |
|
证券HTM-应税 |
|
|
364,038 |
|
|
|
401,685 |
|
|
|
441,688 |
|
|
|
489,260 |
|
|
|
550,563 |
|
|
|
423,763 |
|
|
|
626,983 |
|
证券HTM-免税 |
|
|
7,618 |
|
|
|
8,641 |
|
|
|
10,958 |
|
|
|
24,070 |
|
|
|
24,752 |
|
|
|
12,765 |
|
|
|
25,366 |
|
总证券 |
|
|
3,533,539 |
|
|
|
3,102,250 |
|
|
|
2,797,482 |
|
|
|
2,616,609 |
|
|
|
2,482,683 |
|
|
|
3,015,227 |
|
|
|
2,439,641 |
|
购买力平价贷款 |
|
|
42,749 |
|
|
|
122,176 |
|
|
|
648,222 |
|
|
|
598,139 |
|
|
|
875,098 |
|
|
|
350,668 |
|
|
|
646,680 |
|
贷款(包括持有以供出售的贷款) |
|
|
10,487,679 |
|
|
|
10,389,826 |
|
|
|
10,315,927 |
|
|
|
10,316,319 |
|
|
|
10,231,671 |
|
|
|
10,377,941 |
|
|
|
9,996,192 |
|
联邦基金抛售和逆回购 |
|
|
58 |
|
|
|
69 |
|
|
|
55 |
|
|
|
136 |
|
|
|
303 |
|
|
|
79 |
|
|
|
221 |
|
其他盈利资产 |
|
|
1,839,498 |
|
|
|
2,038,515 |
|
|
|
1,750,385 |
|
|
|
1,667,906 |
|
|
|
860,540 |
|
|
|
1,825,134 |
|
|
|
657,096 |
|
盈利资产总额 |
|
|
15,903,523 |
|
|
|
15,652,836 |
|
|
|
15,512,071 |
|
|
|
15,199,109 |
|
|
|
14,450,295 |
|
|
|
15,569,049 |
|
|
|
13,739,830 |
|
ACL LHFI |
|
|
(104,148 |
) |
|
|
(104,857 |
) |
|
|
(112,346 |
) |
|
|
(119,557 |
) |
|
|
(124,088 |
) |
|
|
(110,170 |
) |
|
|
(108,567 |
) |
其他资产 |
|
|
1,570,501 |
|
|
|
1,602,611 |
|
|
|
1,622,388 |
|
|
|
1,601,250 |
|
|
|
1,620,694 |
|
|
|
1,599,114 |
|
|
|
1,592,393 |
|
总资产 |
|
$ |
17,369,876 |
|
|
$ |
17,150,590 |
|
|
$ |
17,022,113 |
|
|
$ |
16,680,802 |
|
|
$ |
15,946,901 |
|
|
$ |
17,057,993 |
|
|
$ |
15,223,656 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
有息活期存款 |
|
$ |
4,353,599 |
|
|
$ |
4,224,717 |
|
|
$ |
4,056,910 |
|
|
$ |
3,743,651 |
|
|
$ |
3,649,590 |
|
|
$ |
4,096,746 |
|
|
$ |
3,584,249 |
|
储蓄存款 |
|
|
4,585,624 |
|
|
|
4,617,683 |
|
|
|
4,627,180 |
|
|
|
4,659,037 |
|
|
|
4,350,783 |
|
|
|
4,622,167 |
|
|
|
4,149,860 |
|
定期存款 |
|
|
1,220,083 |
|
|
|
1,258,829 |
|
|
|
1,301,896 |
|
|
|
1,371,830 |
|
|
|
1,436,677 |
|
|
|
1,287,663 |
|
|
|
1,534,673 |
|
有息存款总额 |
|
|
10,159,306 |
|
|
|
10,101,229 |
|
|
|
9,985,986 |
|
|
|
9,774,518 |
|
|
|
9,437,050 |
|
|
|
10,006,576 |
|
|
|
9,268,782 |
|
联邦基金购买和回购 |
|
|
201,856 |
|
|
|
147,635 |
|
|
|
174,620 |
|
|
|
166,909 |
|
|
|
170,474 |
|
|
|
172,782 |
|
|
|
151,805 |
|
其他借款 |
|
|
94,328 |
|
|
|
109,735 |
|
|
|
132,199 |
|
|
|
166,926 |
|
|
|
173,525 |
|
|
|
125,554 |
|
|
|
133,602 |
|
附属票据 |
|
|
123,007 |
|
|
|
122,951 |
|
|
|
122,897 |
|
|
|
122,875 |
|
|
|
42,828 |
|
|
|
122,933 |
|
|
|
10,766 |
|
次级债务证券 |
|
|
61,856 |
|
|
|
61,856 |
|
|
|
61,856 |
|
|
|
61,856 |
|
|
|
61,856 |
|
|
|
61,856 |
|
|
|
61,856 |
|
有息负债总额 |
|
|
10,640,353 |
|
|
|
10,543,406 |
|
|
|
10,477,558 |
|
|
|
10,293,084 |
|
|
|
9,885,733 |
|
|
|
10,489,701 |
|
|
|
9,626,811 |
|
无息存款 |
|
|
4,679,951 |
|
|
|
4,566,924 |
|
|
|
4,512,268 |
|
|
|
4,363,559 |
|
|
|
4,100,849 |
|
|
|
4,531,642 |
|
|
|
3,646,860 |
|
其他负债 |
|
|
291,449 |
|
|
|
257,956 |
|
|
|
251,582 |
|
|
|
264,808 |
|
|
|
235,284 |
|
|
|
266,499 |
|
|
|
268,398 |
|
总负债 |
|
|
15,611,753 |
|
|
|
15,368,286 |
|
|
|
15,241,408 |
|
|
|
14,921,451 |
|
|
|
14,221,866 |
|
|
|
15,287,842 |
|
|
|
13,542,069 |
|
股东权益 |
|
|
1,758,123 |
|
|
|
1,782,304 |
|
|
|
1,780,705 |
|
|
|
1,759,351 |
|
|
|
1,725,035 |
|
|
|
1,770,151 |
|
|
|
1,681,587 |
|
负债和权益总额 |
|
$ |
17,369,876 |
|
|
$ |
17,150,590 |
|
|
$ |
17,022,113 |
|
|
$ |
16,680,802 |
|
|
$ |
15,946,901 |
|
|
$ |
17,057,993 |
|
|
$ |
15,223,656 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
请参阅综合财务附注
|
Trustmark公司及其子公司 |
|
|
合并财务信息 |
|
|
2021年12月31日 |
|
|
(千美元) |
|
|
(未经审计) |
期末余额 |
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
|
|
|
|||||
现金和银行到期款项 |
|
$ |
2,266,829 |
|
|
$ |
2,175,058 |
|
|
$ |
2,267,224 |
|
|
$ |
1,774,541 |
|
|
$ |
1,952,504 |
|
|
|
|
|
联邦基金抛售和逆回购 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
50 |
|
|
|
|
|
可供出售的证券 |
|
|
3,238,877 |
|
|
|
3,057,605 |
|
|
|
2,548,739 |
|
|
|
2,337,676 |
|
|
|
1,991,815 |
|
|
|
|
|
持有至到期的证券 |
|
|
342,537 |
|
|
|
394,905 |
|
|
|
433,012 |
|
|
|
493,738 |
|
|
|
538,072 |
|
|
|
|
|
购买力平价贷款 |
|
|
33,336 |
|
|
|
46,486 |
|
|
|
166,119 |
|
|
|
679,725 |
|
|
|
610,134 |
|
|
|
|
|
LHFS |
|
|
275,706 |
|
|
|
335,339 |
|
|
|
332,132 |
|
|
|
412,999 |
|
|
|
446,951 |
|
|
|
|
|
LHFI |
|
|
10,247,829 |
|
|
|
10,174,899 |
|
|
|
10,152,869 |
|
|
|
9,983,704 |
|
|
|
9,824,524 |
|
|
|
|
|
ACL LHFI |
|
|
(99,457 |
) |
|
|
(104,073 |
) |
|
|
(104,032 |
) |
|
|
(109,191 |
) |
|
|
(117,306 |
) |
|
|
|
|
净LHFI |
|
|
10,148,372 |
|
|
|
10,070,826 |
|
|
|
10,048,837 |
|
|
|
9,874,513 |
|
|
|
9,707,218 |
|
|
|
|
|
房舍和设备,净值 |
|
|
205,644 |
|
|
|
201,937 |
|
|
|
200,970 |
|
|
|
199,098 |
|
|
|
194,278 |
|
|
|
|
|
抵押贷款偿还权 |
|
|
87,687 |
|
|
|
84,101 |
|
|
|
80,764 |
|
|
|
83,035 |
|
|
|
66,464 |
|
|
|
|
|
商誉 |
|
|
384,237 |
|
|
|
384,237 |
|
|
|
384,237 |
|
|
|
384,237 |
|
|
|
385,270 |
|
|
|
|
|
可识别无形资产 |
|
|
5,074 |
|
|
|
5,621 |
|
|
|
6,170 |
|
|
|
6,724 |
|
|
|
7,390 |
|
|
|
|
|
其他房地产 |
|
|
4,557 |
|
|
|
6,213 |
|
|
|
9,439 |
|
|
|
10,651 |
|
|
|
11,651 |
|
|
|
|
|
经营性租赁使用权资产 |
|
|
34,603 |
|
|
|
34,689 |
|
|
|
33,201 |
|
|
|
33,704 |
|
|
|
30,901 |
|
|
|
|
|
其他资产 |
|
|
568,177 |
|
|
|
567,627 |
|
|
|
587,288 |
|
|
|
587,672 |
|
|
|
609,142 |
|
|
|
|
|
总资产 |
|
$ |
17,595,636 |
|
|
$ |
17,364,644 |
|
|
$ |
17,098,132 |
|
|
$ |
16,878,313 |
|
|
$ |
16,551,840 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
存款: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
不计息 |
|
$ |
4,771,065 |
|
|
$ |
4,987,885 |
|
|
$ |
4,446,991 |
|
|
$ |
4,705,991 |
|
|
$ |
4,349,010 |
|
|
|
|
|
计息 |
|
|
10,316,095 |
|
|
|
9,934,954 |
|
|
|
10,185,093 |
|
|
|
9,677,449 |
|
|
|
9,699,754 |
|
|
|
|
|
总存款 |
|
|
15,087,160 |
|
|
|
14,922,839 |
|
|
|
14,632,084 |
|
|
|
14,383,440 |
|
|
|
14,048,764 |
|
|
|
|
|
联邦基金购买和回购 |
|
|
238,577 |
|
|
|
146,417 |
|
|
|
157,176 |
|
|
|
160,991 |
|
|
|
164,519 |
|
|
|
|
|
其他借款 |
|
|
91,025 |
|
|
|
94,889 |
|
|
|
117,223 |
|
|
|
145,994 |
|
|
|
168,252 |
|
|
|
|
|
附属票据 |
|
|
123,042 |
|
|
|
122,987 |
|
|
|
122,932 |
|
|
|
122,877 |
|
|
|
122,921 |
|
|
|
|
|
次级债务证券 |
|
|
61,856 |
|
|
|
61,856 |
|
|
|
61,856 |
|
|
|
61,856 |
|
|
|
61,856 |
|
|
|
|
|
表外信贷敞口ACL |
|
|
35,623 |
|
|
|
32,684 |
|
|
|
33,733 |
|
|
|
29,205 |
|
|
|
38,572 |
|
|
|
|
|
经营租赁负债 |
|
|
36,468 |
|
|
|
36,531 |
|
|
|
34,959 |
|
|
|
35,389 |
|
|
|
32,290 |
|
|
|
|
|
其他负债 |
|
|
180,574 |
|
|
|
177,494 |
|
|
|
158,860 |
|
|
|
178,856 |
|
|
|
173,549 |
|
|
|
|
|
总负债 |
|
|
15,854,325 |
|
|
|
15,595,697 |
|
|
|
15,318,823 |
|
|
|
15,118,608 |
|
|
|
14,810,723 |
|
|
|
|
|
普通股 |
|
|
12,845 |
|
|
|
13,014 |
|
|
|
13,079 |
|
|
|
13,209 |
|
|
|
13,215 |
|
|
|
|
|
资本盈余 |
|
|
175,913 |
|
|
|
201,837 |
|
|
|
210,420 |
|
|
|
229,892 |
|
|
|
233,120 |
|
|
|
|
|
留存收益 |
|
|
1,585,113 |
|
|
|
1,573,176 |
|
|
|
1,566,451 |
|
|
|
1,533,110 |
|
|
|
1,495,833 |
|
|
|
|
|
累计其他综合收益(亏损), 税后净额 |
|
|
(32,560 |
) |
|
|
(19,080 |
) |
|
|
(10,641 |
) |
|
|
(16,506 |
) |
|
|
(1,051 |
) |
|
|
|
|
股东权益总额 |
|
|
1,741,311 |
|
|
|
1,768,947 |
|
|
|
1,779,309 |
|
|
|
1,759,705 |
|
|
|
1,741,117 |
|
|
|
|
|
负债和权益总额 |
|
$ |
17,595,636 |
|
|
$ |
17,364,644 |
|
|
$ |
17,098,132 |
|
|
$ |
16,878,313 |
|
|
$ |
16,551,840 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
请参阅综合财务附注
|
Trustmark公司及其子公司 |
|
|
合并财务信息 |
|
|
2021年12月31日 |
|
|
($(千美元,每股数据除外) |
|
|
(未经审计) |
|
|
截至的季度 |
|
|
年终 |
|
||||||||||||||||||||||
损益表 |
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
12/31/2021 |
|
|
12/31/2020 |
|
|||||||
LHFS和LHFI-FTE的利息和费用 |
|
$ |
94,137 |
|
|
$ |
94,101 |
|
|
$ |
93,698 |
|
|
$ |
93,394 |
|
|
$ |
96,453 |
|
|
$ |
375,330 |
|
|
$ |
402,539 |
|
购买力平价贷款的利息和费用 |
|
|
397 |
|
|
|
1,533 |
|
|
|
25,555 |
|
|
|
9,241 |
|
|
|
14,870 |
|
|
|
36,726 |
|
|
|
26,643 |
|
证券利息--应纳税 |
|
|
10,796 |
|
|
|
9,973 |
|
|
|
8,991 |
|
|
|
8,938 |
|
|
|
9,998 |
|
|
|
38,698 |
|
|
|
48,250 |
|
证券利息-免税-FTE |
|
|
123 |
|
|
|
132 |
|
|
|
149 |
|
|
|
290 |
|
|
|
293 |
|
|
|
694 |
|
|
|
1,366 |
|
联邦基金出售和逆回购的利息 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
其他利息收入 |
|
|
826 |
|
|
|
949 |
|
|
|
489 |
|
|
|
503 |
|
|
|
249 |
|
|
|
2,767 |
|
|
|
1,559 |
|
总利息收入(简写为FTE) |
|
|
106,279 |
|
|
|
106,688 |
|
|
|
128,882 |
|
|
|
112,366 |
|
|
|
121,863 |
|
|
|
454,215 |
|
|
|
480,358 |
|
存款利息 |
|
|
3,401 |
|
|
|
3,691 |
|
|
|
4,630 |
|
|
|
5,223 |
|
|
|
6,363 |
|
|
|
16,945 |
|
|
|
37,487 |
|
购买和回购联邦基金的利息 |
|
|
66 |
|
|
|
51 |
|
|
|
59 |
|
|
|
56 |
|
|
|
56 |
|
|
|
232 |
|
|
|
755 |
|
其他利息支出 |
|
|
1,580 |
|
|
|
1,733 |
|
|
|
1,813 |
|
|
|
1,857 |
|
|
|
1,127 |
|
|
|
6,983 |
|
|
|
3,556 |
|
利息支出总额 |
|
|
5,047 |
|
|
|
5,475 |
|
|
|
6,502 |
|
|
|
7,136 |
|
|
|
7,546 |
|
|
|
24,160 |
|
|
|
41,798 |
|
净利息收入(简写为FTE) |
|
|
101,232 |
|
|
|
101,213 |
|
|
|
122,380 |
|
|
|
105,230 |
|
|
|
114,317 |
|
|
|
430,055 |
|
|
|
438,560 |
|
信贷损失准备金 |
|
|
(4,515 |
) |
|
|
(2,492 |
) |
|
|
(3,991 |
) |
|
|
(10,501 |
) |
|
|
(4,413 |
) |
|
|
(21,499 |
) |
|
|
36,113 |
|
信贷损失准备金、表外信贷 曝光(1) |
|
|
2,939 |
|
|
|
(1,049 |
) |
|
|
4,528 |
|
|
|
(9,367 |
) |
|
|
(1,087 |
) |
|
|
(2,949 |
) |
|
|
8,934 |
|
拨备后净利息收入(FTE) |
|
|
102,808 |
|
|
|
104,754 |
|
|
|
121,843 |
|
|
|
125,098 |
|
|
|
119,817 |
|
|
|
454,503 |
|
|
|
393,513 |
|
存款账户手续费 |
|
|
9,366 |
|
|
|
8,911 |
|
|
|
7,613 |
|
|
|
7,356 |
|
|
|
8,283 |
|
|
|
33,246 |
|
|
|
32,289 |
|
银行卡及其他手续费 |
|
|
8,340 |
|
|
|
8,549 |
|
|
|
8,301 |
|
|
|
9,472 |
|
|
|
9,107 |
|
|
|
34,662 |
|
|
|
31,022 |
|
抵押贷款银行业务,净值 |
|
|
11,609 |
|
|
|
14,004 |
|
|
|
17,333 |
|
|
|
20,804 |
|
|
|
28,155 |
|
|
|
63,750 |
|
|
|
125,822 |
|
保险佣金 |
|
|
11,716 |
|
|
|
12,133 |
|
|
|
12,217 |
|
|
|
12,445 |
|
|
|
10,196 |
|
|
|
48,511 |
|
|
|
45,176 |
|
财富管理 |
|
|
8,757 |
|
|
|
9,071 |
|
|
|
8,946 |
|
|
|
8,416 |
|
|
|
7,838 |
|
|
|
35,190 |
|
|
|
31,625 |
|
其他,净额 |
|
|
979 |
|
|
|
1,481 |
|
|
|
2,001 |
|
|
|
2,090 |
|
|
|
2,538 |
|
|
|
6,551 |
|
|
|
8,659 |
|
非利息收入总额 |
|
|
50,767 |
|
|
|
54,149 |
|
|
|
56,411 |
|
|
|
60,583 |
|
|
|
66,117 |
|
|
|
221,910 |
|
|
|
274,593 |
|
薪金和员工福利 |
|
|
68,258 |
|
|
|
74,623 |
|
|
|
70,115 |
|
|
|
71,162 |
|
|
|
69,660 |
|
|
|
284,158 |
|
|
|
272,257 |
|
服务和费用 |
|
|
22,904 |
|
|
|
22,306 |
|
|
|
21,769 |
|
|
|
22,484 |
|
|
|
22,327 |
|
|
|
89,463 |
|
|
|
83,816 |
|
净入住率--房地 |
|
|
6,816 |
|
|
|
6,854 |
|
|
|
6,578 |
|
|
|
6,795 |
|
|
|
6,616 |
|
|
|
27,043 |
|
|
|
26,489 |
|
设备费用 |
|
|
6,585 |
|
|
|
5,941 |
|
|
|
5,567 |
|
|
|
6,244 |
|
|
|
6,213 |
|
|
|
24,337 |
|
|
|
23,277 |
|
其他房地产费用,净额 |
|
|
336 |
|
|
|
1,357 |
|
|
|
1,511 |
|
|
|
324 |
|
|
|
(812 |
) |
|
|
3,528 |
|
|
|
1,956 |
|
其他费用 |
|
|
14,570 |
|
|
|
18,519 |
|
|
|
13,139 |
|
|
|
14,539 |
|
|
|
15,890 |
|
|
|
60,767 |
|
|
|
58,506 |
|
总非利息费用 |
|
|
119,469 |
|
|
|
129,600 |
|
|
|
118,679 |
|
|
|
121,548 |
|
|
|
119,894 |
|
|
|
489,296 |
|
|
|
466,301 |
|
所得税和税前收入等式调整 |
|
|
34,106 |
|
|
|
29,303 |
|
|
|
59,575 |
|
|
|
64,133 |
|
|
|
66,040 |
|
|
|
187,117 |
|
|
|
201,805 |
|
税额调整 |
|
|
2,906 |
|
|
|
2,947 |
|
|
|
2,957 |
|
|
|
2,894 |
|
|
|
2,939 |
|
|
|
11,704 |
|
|
|
12,023 |
|
所得税前收入 |
|
|
31,200 |
|
|
|
26,356 |
|
|
|
56,618 |
|
|
|
61,239 |
|
|
|
63,101 |
|
|
|
175,413 |
|
|
|
189,782 |
|
所得税 |
|
|
4,978 |
|
|
|
5,156 |
|
|
|
8,637 |
|
|
|
9,277 |
|
|
|
11,884 |
|
|
|
28,048 |
|
|
|
29,757 |
|
净收入 |
|
$ |
26,222 |
|
|
$ |
21,200 |
|
|
$ |
47,981 |
|
|
$ |
51,962 |
|
|
$ |
51,217 |
|
|
$ |
147,365 |
|
|
$ |
160,025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
每股数据 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
每股收益-基本 |
|
$ |
0.42 |
|
|
$ |
0.34 |
|
|
$ |
0.76 |
|
|
$ |
0.82 |
|
|
$ |
0.81 |
|
|
$ |
2.35 |
|
|
$ |
2.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
每股收益-稀释后 |
|
$ |
0.42 |
|
|
$ |
0.34 |
|
|
$ |
0.76 |
|
|
$ |
0.82 |
|
|
$ |
0.81 |
|
|
$ |
2.34 |
|
|
$ |
2.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
每股股息 |
|
$ |
0.23 |
|
|
$ |
0.23 |
|
|
$ |
0.23 |
|
|
$ |
0.23 |
|
|
$ |
0.23 |
|
|
$ |
0.92 |
|
|
$ |
0.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
加权平均流通股 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基本信息 |
|
|
62,037,884 |
|
|
|
62,521,684 |
|
|
|
63,214,593 |
|
|
|
63,395,911 |
|
|
|
63,424,219 |
|
|
|
62,788,055 |
|
|
|
63,504,516 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
稀释 |
|
|
62,264,983 |
|
|
|
62,730,157 |
|
|
|
63,409,683 |
|
|
|
63,562,503 |
|
|
|
63,616,767 |
|
|
|
62,973,464 |
|
|
|
63,645,599 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
期末已发行股份 |
|
|
61,648,679 |
|
|
|
62,461,832 |
|
|
|
62,773,226 |
|
|
|
63,394,522 |
|
|
|
63,424,526 |
|
|
|
61,648,679 |
|
|
|
63,424,526 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)2021年第二季度,Trustmark将其与表外信用敞口相关的信用损失费用从非利息费用重新分类为信贷损失拨备、表外信用敞口。以前的期间已相应地重新分类。 |
|
请参阅综合财务附注
|
Trustmark公司及其子公司 |
|
|
合并财务信息 |
|
|
2021年12月31日 |
|
|
(千美元) |
|
|
(未经审计) |
|
|
截至的季度 |
|
|
|
|
|
|
|
|
|
|||||||||||||||||
不良资产(1) |
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
|
|
|
|
|
|
|
|||||
非应计项目LHFI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
阿拉巴马州 |
|
$ |
8,182 |
|
|
$ |
9,223 |
|
|
$ |
8,952 |
|
|
$ |
9,161 |
|
|
$ |
9,221 |
|
|
|
|
|
|
|
|
|
弗罗里达 |
|
|
313 |
|
|
|
381 |
|
|
|
467 |
|
|
|
607 |
|
|
|
572 |
|
|
|
|
|
|
|
|
|
密西西比州(2) |
|
|
21,636 |
|
|
|
22,898 |
|
|
|
23,422 |
|
|
|
35,534 |
|
|
|
35,015 |
|
|
|
|
|
|
|
|
|
田纳西州(3) |
|
|
10,501 |
|
|
|
10,356 |
|
|
|
10,751 |
|
|
|
12,451 |
|
|
|
12,572 |
|
|
|
|
|
|
|
|
|
德克萨斯州 |
|
|
22,066 |
|
|
|
23,382 |
|
|
|
7,856 |
|
|
|
5,761 |
|
|
|
5,748 |
|
|
|
|
|
|
|
|
|
非应计LHFI总额 |
|
|
62,698 |
|
|
|
66,240 |
|
|
|
51,448 |
|
|
|
63,514 |
|
|
|
63,128 |
|
|
|
|
|
|
|
|
|
其他房地产 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
阿拉巴马州 |
|
|
— |
|
|
|
613 |
|
|
|
2,830 |
|
|
|
3,085 |
|
|
|
3,271 |
|
|
|
|
|
|
|
|
|
弗罗里达 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
密西西比州(2) |
|
|
4,557 |
|
|
|
5,600 |
|
|
|
6,550 |
|
|
|
7,566 |
|
|
|
8,330 |
|
|
|
|
|
|
|
|
|
田纳西州(3) |
|
|
— |
|
|
|
— |
|
|
|
59 |
|
|
|
— |
|
|
|
50 |
|
|
|
|
|
|
|
|
|
德克萨斯州 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
其他房地产合计 |
|
|
4,557 |
|
|
|
6,213 |
|
|
|
9,439 |
|
|
|
10,651 |
|
|
|
11,651 |
|
|
|
|
|
|
|
|
|
不良资产总额 |
|
$ |
67,255 |
|
|
$ |
72,453 |
|
|
$ |
60,887 |
|
|
$ |
74,165 |
|
|
$ |
74,779 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
逾期90天以上的贷款(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LHFI |
|
$ |
2,114 |
|
|
$ |
625 |
|
|
$ |
423 |
|
|
$ |
2,593 |
|
|
$ |
1,576 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LHFS担保的GNMA服务贷款 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(无回购义务) |
|
$ |
69,894 |
|
|
$ |
75,091 |
|
|
$ |
81,538 |
|
|
$ |
109,566 |
|
|
$ |
119,409 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
截至的季度 |
|
|
年终 |
|
||||||||||||||||||||||
ACL LHFI(1) |
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
12/31/2021 |
|
|
12/31/2020 |
|
|||||||
期初余额 |
|
$ |
104,073 |
|
|
$ |
104,032 |
|
|
$ |
109,191 |
|
|
$ |
117,306 |
|
|
$ |
122,010 |
|
|
$ |
117,306 |
|
|
$ |
84,277 |
|
CECL采用调整: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LHFI |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,039 |
) |
获得的贷款转账 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,822 |
|
信贷损失准备金 |
|
|
(4,515 |
) |
|
|
(2,492 |
) |
|
|
(3,991 |
) |
|
|
(10,501 |
) |
|
|
(4,413 |
) |
|
|
(21,499 |
) |
|
|
36,113 |
|
冲销 |
|
|
(2,616 |
) |
|
|
(1,586 |
) |
|
|
(4,828 |
) |
|
|
(1,245 |
) |
|
|
(2,797 |
) |
|
|
(10,275 |
) |
|
|
(11,475 |
) |
恢复 |
|
|
2,515 |
|
|
|
4,119 |
|
|
|
3,660 |
|
|
|
3,631 |
|
|
|
2,506 |
|
|
|
13,925 |
|
|
|
9,608 |
|
净(冲销)回收 |
|
|
(101 |
) |
|
|
2,533 |
|
|
|
(1,168 |
) |
|
|
2,386 |
|
|
|
(291 |
) |
|
|
3,650 |
|
|
|
(1,867 |
) |
期末余额 |
|
$ |
99,457 |
|
|
$ |
104,073 |
|
|
$ |
104,032 |
|
|
$ |
109,191 |
|
|
$ |
117,306 |
|
|
$ |
99,457 |
|
|
$ |
117,306 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
净(冲销)回收(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
阿拉巴马州 |
|
$ |
747 |
|
|
$ |
247 |
|
|
$ |
203 |
|
|
$ |
102 |
|
|
$ |
(1,011 |
) |
|
$ |
1,299 |
|
|
$ |
(1,448 |
) |
弗罗里达 |
|
|
(32 |
) |
|
|
356 |
|
|
|
167 |
|
|
|
30 |
|
|
|
66 |
|
|
|
521 |
|
|
|
390 |
|
密西西比州(2) |
|
|
(683 |
) |
|
|
1,436 |
|
|
|
(3,071 |
) |
|
|
2,207 |
|
|
|
332 |
|
|
|
(111 |
) |
|
|
814 |
|
田纳西州(3) |
|
|
(130 |
) |
|
|
(8 |
) |
|
|
1,031 |
|
|
|
47 |
|
|
|
303 |
|
|
|
940 |
|
|
|
(1,775 |
) |
德克萨斯州 |
|
|
(3 |
) |
|
|
502 |
|
|
|
502 |
|
|
|
— |
|
|
|
19 |
|
|
|
1,001 |
|
|
|
152 |
|
净(冲销)回收总额 |
|
$ |
(101 |
) |
|
$ |
2,533 |
|
|
$ |
(1,168 |
) |
|
$ |
2,386 |
|
|
$ |
(291 |
) |
|
$ |
3,650 |
|
|
$ |
(1,867 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)不包括购买力平价贷款。 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
(2)密西西比州包括密西西比州中部和南部地区。 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
(3)田纳西州包括孟菲斯、田纳西州和密西西比州北部地区。 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
请参阅综合财务附注
|
Trustmark公司及其子公司 |
|
|
合并财务信息 |
|
|
2021年12月31日 |
|
|
(未经审计) |
|
|
|
|
|
截至的季度 |
|
|
年终 |
|
||||||||||||||||||||||
财务比率和其他数据 |
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
12/31/2021 |
|
|
12/31/2020 |
|
|||||||
平均股本回报率 |
|
|
5.92 |
% |
|
|
4.72 |
% |
|
|
10.81 |
% |
|
|
11.98 |
% |
|
|
11.81 |
% |
|
|
8.32 |
% |
|
|
9.52 |
% |
平均有形权益回报率 |
|
|
7.72 |
% |
|
|
6.16 |
% |
|
|
13.96 |
% |
|
|
15.56 |
% |
|
|
15.47 |
% |
|
|
10.81 |
% |
|
|
12.58 |
% |
平均资产回报率 |
|
|
0.60 |
% |
|
|
0.49 |
% |
|
|
1.13 |
% |
|
|
1.26 |
% |
|
|
1.28 |
% |
|
|
0.86 |
% |
|
|
1.05 |
% |
利差-收益率-FTE |
|
|
2.65 |
% |
|
|
2.70 |
% |
|
|
3.33 |
% |
|
|
3.00 |
% |
|
|
3.35 |
% |
|
|
2.92 |
% |
|
|
3.50 |
% |
利差-成本 |
|
|
0.13 |
% |
|
|
0.14 |
% |
|
|
0.17 |
% |
|
|
0.19 |
% |
|
|
0.21 |
% |
|
|
0.16 |
% |
|
|
0.30 |
% |
净息差(简写为FTE) |
|
|
2.53 |
% |
|
|
2.57 |
% |
|
|
3.16 |
% |
|
|
2.81 |
% |
|
|
3.15 |
% |
|
|
2.76 |
% |
|
|
3.19 |
% |
效率比(1) |
|
|
76.52 |
% |
|
|
74.10 |
% |
|
|
64.31 |
% |
|
|
71.84 |
% |
|
|
65.59 |
% |
|
|
71.41 |
% |
|
|
63.35 |
% |
相当于全职雇员 |
|
|
2,692 |
|
|
|
2,680 |
|
|
|
2,772 |
|
|
|
2,793 |
|
|
|
2,797 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
信用质量比率(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
净(回收)冲销/平均贷款 |
|
|
0.00 |
% |
|
|
-0.10 |
% |
|
|
0.05 |
% |
|
|
-0.09 |
% |
|
|
0.01 |
% |
|
|
-0.04 |
% |
|
|
0.02 |
% |
信贷损失准备金,LHFI/平均贷款 |
|
|
-0.17 |
% |
|
|
-0.10 |
% |
|
|
-0.16 |
% |
|
|
-0.41 |
% |
|
|
-0.17 |
% |
|
|
-0.21 |
% |
|
|
0.36 |
% |
非权责发生制LHFI/(LHFI+LHFS) |
|
|
0.60 |
% |
|
|
0.63 |
% |
|
|
0.49 |
% |
|
|
0.61 |
% |
|
|
0.61 |
% |
|
|
|
|
|
|
|
|
不良资产/(LHFI+LHFS) |
|
|
0.64 |
% |
|
|
0.69 |
% |
|
|
0.58 |
% |
|
|
0.71 |
% |
|
|
0.73 |
% |
|
|
|
|
|
|
|
|
不良资产/(LHFI+LHFS+其他房地产) |
|
|
0.64 |
% |
|
|
0.69 |
% |
|
|
0.58 |
% |
|
|
0.71 |
% |
|
|
0.73 |
% |
|
|
|
|
|
|
|
|
ACL LHFI/LHFI |
|
|
0.97 |
% |
|
|
1.02 |
% |
|
|
1.02 |
% |
|
|
1.09 |
% |
|
|
1.19 |
% |
|
|
|
|
|
|
|
|
ACL LHFI-商业/商业LHFI |
|
|
1.00 |
% |
|
|
1.05 |
% |
|
|
1.04 |
% |
|
|
1.13 |
% |
|
|
1.20 |
% |
|
|
|
|
|
|
|
|
ACL LHFI-消费者/消费者和住房抵押贷款LHFI |
|
|
0.87 |
% |
|
|
0.91 |
% |
|
|
0.98 |
% |
|
|
0.95 |
% |
|
|
1.16 |
% |
|
|
|
|
|
|
|
|
ACL LHFI/非应计LHFI |
|
|
158.63 |
% |
|
|
157.11 |
% |
|
|
202.21 |
% |
|
|
171.92 |
% |
|
|
185.82 |
% |
|
|
|
|
|
|
|
|
ACL LHFI/非应计LHFI(不包括单独评估的贷款) |
|
|
500.85 |
% |
|
|
520.77 |
% |
|
|
537.35 |
% |
|
|
437.08 |
% |
|
|
572.69 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
资本比率 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
总股本/总资产 |
|
|
9.90 |
% |
|
|
10.19 |
% |
|
|
10.41 |
% |
|
|
10.43 |
% |
|
|
10.52 |
% |
|
|
|
|
|
|
|
|
有形权益/有形资产 |
|
|
7.86 |
% |
|
|
8.12 |
% |
|
|
8.31 |
% |
|
|
8.30 |
% |
|
|
8.34 |
% |
|
|
|
|
|
|
|
|
有形权益/风险加权资产 |
|
|
10.71 |
% |
|
|
11.19 |
% |
|
|
11.33 |
% |
|
|
11.23 |
% |
|
|
11.22 |
% |
|
|
|
|
|
|
|
|
第1级杠杆率 |
|
|
8.73 |
% |
|
|
8.92 |
% |
|
|
9.00 |
% |
|
|
9.11 |
% |
|
|
9.33 |
% |
|
|
|
|
|
|
|
|
普通股一级资本比率 |
|
|
11.29 |
% |
|
|
11.68 |
% |
|
|
11.76 |
% |
|
|
11.71 |
% |
|
|
11.62 |
% |
|
|
|
|
|
|
|
|
一级风险资本比率 |
|
|
11.77 |
% |
|
|
12.17 |
% |
|
|
12.25 |
% |
|
|
12.20 |
% |
|
|
12.11 |
% |
|
|
|
|
|
|
|
|
总风险资本比率 |
|
|
13.55 |
% |
|
|
14.01 |
% |
|
|
14.10 |
% |
|
|
14.07 |
% |
|
|
14.12 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
股票表现 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
市值-收盘价 |
|
$ |
32.46 |
|
|
$ |
32.22 |
|
|
$ |
30.80 |
|
|
$ |
33.66 |
|
|
$ |
27.31 |
|
|
|
|
|
|
|
|
|
账面价值 |
|
$ |
28.25 |
|
|
$ |
28.32 |
|
|
$ |
28.35 |
|
|
$ |
27.76 |
|
|
$ |
27.45 |
|
|
|
|
|
|
|
|
|
有形账面价值 |
|
$ |
21.93 |
|
|
$ |
22.08 |
|
|
$ |
22.13 |
|
|
$ |
21.59 |
|
|
$ |
21.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)关于Trustmark效率比率的计算,请参阅合并财务附注中的注释10-非GAAP财务计量。 |
|
|
|
|||||||||||||||||||||||||
(2)不包括购买力平价贷款。 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
请参阅综合财务附注
|
Trustmark公司及其子公司 |
|
|
综合财务报表附注 |
|
|
2021年12月31日 |
|
|
(千美元) |
|
|
(未经审计) |
注1-规管事宜
2021年10月22日,Trustmark Corporation的子公司Trustmark National Bank(TNB)发布了一份新闻稿,宣布它与货币监理署(OCC)签订了同意令,并与美国司法部(DoJ)和消费者金融保护局(CFPB)共同签署了单独的同意令,以解决TNB之前违反公平住房法(FHA)、平等信贷机会法(ECOA)的指控。
根据司法部和CFPB的联合同意令,TNB支付了总计500万美元的民事罚款,其中400万美元满足了OCC在OCC同意令中规定的民事罚款;其余100万美元支付给CFPB。联合同意令还要求TNB实施双方商定的公平贷款计划,在五年内向贷款补贴基金投资385万美元,以增加黑人和西班牙裔社区居民的信贷机会,并在五年内至少投入40万美元用于社区发展伙伴关系捐款,并在五年内每年投入20万美元用于TNB的孟菲斯贷款区(同意令中定义为田纳西州谢尔比县和费耶特县)的广告、社区推广以及信用修复和教育TNB还将开设一个新的抵押贷款制作办公室,以满足TNB孟菲斯贷款区黑人和西班牙裔占多数的社区居民的信贷需求。此外,TNB将继续保留其全职社区贷款经理职位和全职社区发展经理职位,这两个职位都专注于孟菲斯MSA。
田纳西州西区的美国地区法院已经批准了这项联合同意令。
注2-Paycheck保护计划
2021年6月30日,Trustmark宣布将其全资子公司TNB于2021年发放的几乎所有PPP贷款出售给在PPP贷款方面拥有丰富专业知识的Loan Source,Inc.(Loan Source)公司。作为这项交易的结果,Loan Source将负责它从Trustmark获得的贷款的服务和免除过程。这笔交易将使Trustmark能够专注于更传统的贷款努力,并在经济环境不断改善的情况下提高向客户提供金融服务的能力。
由于出售了约3.542亿美元的PPP贷款,Trustmark在2021年第二季度加快了对扣除成本的未摊销PPP贷款发放费的确认,净额约为1860万美元。这一收入与Trustmark预计在此次交易中出售的购买力平价贷款到期或免除后将确认的收入基本相同,因此这笔交易有助于加快第二季度未来预期的收入。
截至2021年12月31日,根据CARE法案,Trustmark的PPP未偿还贷款总额为3330万美元(扣除递延费用和成本后的净额为50万美元)。由于购买力平价贷款的金额和性质,这些贷款没有包括在LHFI投资组合中,并在随附的综合资产负债表中单独列示。购买力平价贷款由小企业管理局提供全额担保;因此,没有估算这些贷款的ACL。
附注3-可供出售并持有至到期的证券
下表为可供出售证券的估计公允价值和持有至到期证券的摊余成本摘要:
|
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|||||
可供出售的证券 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
美国国债 |
|
$ |
344,640 |
|
|
$ |
278,615 |
|
|
$ |
30,025 |
|
|
$ |
— |
|
|
$ |
— |
|
美国政府机构的义务 |
|
|
13,727 |
|
|
|
14,979 |
|
|
|
16,023 |
|
|
|
17,349 |
|
|
|
18,041 |
|
国家和政治分区的义务 |
|
|
5,714 |
|
|
|
5,734 |
|
|
|
5,807 |
|
|
|
5,798 |
|
|
|
5,835 |
|
抵押贷款支持证券 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
住宅按揭传递证券 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
由GNMA担保 |
|
|
39,573 |
|
|
|
43,860 |
|
|
|
48,445 |
|
|
|
52,406 |
|
|
|
56,862 |
|
由FNMA和FHLMC发布 |
|
|
2,218,429 |
|
|
|
2,187,412 |
|
|
|
1,983,783 |
|
|
|
1,749,144 |
|
|
|
1,441,321 |
|
其他住房抵押贷款支持证券 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
由FNMA、FHLMC或GNMA发行或担保 |
|
|
196,690 |
|
|
|
236,885 |
|
|
|
283,988 |
|
|
|
345,869 |
|
|
|
419,437 |
|
商业抵押贷款支持证券 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
由FNMA、FHLMC或GNMA发行或担保 |
|
|
420,104 |
|
|
|
290,120 |
|
|
|
180,668 |
|
|
|
167,110 |
|
|
|
50,319 |
|
可供出售的证券总额 |
|
$ |
3,238,877 |
|
|
$ |
3,057,605 |
|
|
$ |
2,548,739 |
|
|
$ |
2,337,676 |
|
|
$ |
1,991,815 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
持有至到期的证券 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
国家和政治分区的义务 |
|
$ |
7,328 |
|
|
$ |
10,683 |
|
|
$ |
12,994 |
|
|
$ |
26,554 |
|
|
$ |
26,584 |
|
抵押贷款支持证券 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
住宅按揭传递证券 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
由GNMA担保 |
|
|
5,005 |
|
|
|
5,912 |
|
|
|
6,249 |
|
|
|
7,268 |
|
|
|
7,598 |
|
由FNMA和FHLMC发布 |
|
|
43,444 |
|
|
|
48,554 |
|
|
|
53,406 |
|
|
|
61,855 |
|
|
|
67,944 |
|
其他住房抵押贷款支持证券 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
由FNMA、FHLMC或GNMA发行或担保 |
|
|
241,934 |
|
|
|
264,638 |
|
|
|
291,477 |
|
|
|
324,360 |
|
|
|
360,361 |
|
商业抵押贷款支持证券 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
由FNMA、FHLMC或GNMA发行或担保 |
|
|
44,826 |
|
|
|
65,118 |
|
|
|
68,886 |
|
|
|
73,701 |
|
|
|
75,585 |
|
持有至到期的证券总额 |
|
$ |
342,537 |
|
|
$ |
394,905 |
|
|
$ |
433,012 |
|
|
$ |
493,738 |
|
|
$ |
538,072 |
|
截至2021年12月31日,包括在相应资产负债表中先前从可供出售证券转移到到期的证券的累计其他全面收益(亏损)中的未摊销未实现亏损净额约为630万美元(税后净额为470万美元)。
|
Trustmark公司及其子公司 |
|
|
综合财务报表附注 |
|
|
2021年12月31日 |
|
|
(千美元) |
|
|
(未经审计) |
附注3-可供出售并持有至到期的证券(续)
管理层继续将资产质量作为证券投资组合的战略目标之一,这一点从投资组合中99.7%的投资于GSE支持债券和穆迪确定的其他AAA评级证券就是明证,Trustmark拥有的证券都不是以被认为是次贷的资产作为抵押。此外,除了持有达拉斯联邦住房贷款银行、亚特兰大联邦住房贷款银行和联邦储备银行的股份外,Trustmark并不持有GSE的任何其他股权投资。
附注4-贷款组合
在本报告所述期间,LHFI包括以下内容:
按类型划分的LHFI |
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|||||
以房地产为抵押的贷款: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
建设、土地开发和其他土地贷款 |
|
$ |
1,308,781 |
|
|
$ |
1,286,613 |
|
|
$ |
1,360,302 |
|
|
$ |
1,342,088 |
|
|
$ |
1,309,039 |
|
由1-4个家庭住宅物业担保 |
|
|
1,977,993 |
|
|
|
1,891,292 |
|
|
|
1,810,396 |
|
|
|
1,742,782 |
|
|
|
1,741,132 |
|
由非农业、非住宅物业保护 |
|
|
2,977,084 |
|
|
|
2,924,953 |
|
|
|
2,819,662 |
|
|
|
2,799,195 |
|
|
|
2,709,026 |
|
其他有担保的房地产 |
|
|
726,043 |
|
|
|
986,163 |
|
|
|
1,078,622 |
|
|
|
1,135,005 |
|
|
|
1,065,964 |
|
商业和工业贷款 |
|
|
1,414,279 |
|
|
|
1,327,211 |
|
|
|
1,326,605 |
|
|
|
1,323,277 |
|
|
|
1,309,078 |
|
消费贷款 |
|
|
159,472 |
|
|
|
157,963 |
|
|
|
153,519 |
|
|
|
153,267 |
|
|
|
161,174 |
|
国家和其他政治分区贷款 |
|
|
1,146,251 |
|
|
|
1,125,186 |
|
|
|
1,136,764 |
|
|
|
1,036,694 |
|
|
|
1,000,776 |
|
其他贷款 |
|
|
537,926 |
|
|
|
475,518 |
|
|
|
466,999 |
|
|
|
451,396 |
|
|
|
528,335 |
|
LHFI |
|
|
10,247,829 |
|
|
|
10,174,899 |
|
|
|
10,152,869 |
|
|
|
9,983,704 |
|
|
|
9,824,524 |
|
ACL LHFI |
|
|
(99,457 |
) |
|
|
(104,073 |
) |
|
|
(104,032 |
) |
|
|
(109,191 |
) |
|
|
(117,306 |
) |
净LHFI |
|
$ |
10,148,372 |
|
|
$ |
10,070,826 |
|
|
$ |
10,048,837 |
|
|
$ |
9,874,513 |
|
|
$ |
9,707,218 |
|
下表列出了截至2021年12月31日按地区划分的LHFI构成,并反映了每个地区多样化的贷款组合:
|
|
2021年12月31日 |
|
|||||||||||||||||||||
LHFI-按区域划分的组成 |
|
总计 |
|
|
阿拉巴马州 |
|
|
弗罗里达 |
|
|
密西西比州 (中环及 南方 地区) |
|
|
田纳西州 (孟菲斯,田纳西州和 北部MS 地区) |
|
|
德克萨斯州 |
|
||||||
以房地产为抵押的贷款: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
建设、土地开发和其他土地贷款 |
|
$ |
1,308,781 |
|
|
$ |
522,231 |
|
|
$ |
49,383 |
|
|
$ |
411,607 |
|
|
$ |
48,328 |
|
|
$ |
277,232 |
|
由1-4个家庭住宅物业担保 |
|
|
1,977,993 |
|
|
|
114,068 |
|
|
|
41,473 |
|
|
|
1,738,583 |
|
|
|
67,601 |
|
|
|
16,268 |
|
由非农业、非住宅物业保护 |
|
|
2,977,084 |
|
|
|
890,055 |
|
|
|
252,656 |
|
|
|
1,137,039 |
|
|
|
170,318 |
|
|
|
527,016 |
|
其他有担保的房地产 |
|
|
726,043 |
|
|
|
147,430 |
|
|
|
6,765 |
|
|
|
280,122 |
|
|
|
19,887 |
|
|
|
271,839 |
|
商业和工业贷款 |
|
|
1,414,279 |
|
|
|
279,151 |
|
|
|
24,099 |
|
|
|
516,122 |
|
|
|
349,385 |
|
|
|
245,522 |
|
消费贷款 |
|
|
159,472 |
|
|
|
23,850 |
|
|
|
8,176 |
|
|
|
101,701 |
|
|
|
18,129 |
|
|
|
7,616 |
|
国家和其他政治分区贷款 |
|
|
1,146,251 |
|
|
|
98,215 |
|
|
|
72,146 |
|
|
|
728,509 |
|
|
|
34,542 |
|
|
|
212,839 |
|
其他贷款 |
|
|
537,926 |
|
|
|
76,612 |
|
|
|
11,697 |
|
|
|
355,863 |
|
|
|
43,004 |
|
|
|
50,750 |
|
贷款 |
|
$ |
10,247,829 |
|
|
$ |
2,151,612 |
|
|
$ |
466,395 |
|
|
$ |
5,269,546 |
|
|
$ |
751,194 |
|
|
$ |
1,609,082 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
按地区分列的建设、土地开发和其他土地贷款 |
|
|
|
|
|
|
|
|
|
|||||||||||||||
地段 |
|
$ |
62,841 |
|
|
$ |
25,827 |
|
|
$ |
8,399 |
|
|
$ |
17,845 |
|
|
$ |
3,210 |
|
|
$ |
7,560 |
|
发展 |
|
|
139,708 |
|
|
|
59,615 |
|
|
|
584 |
|
|
|
44,593 |
|
|
|
11,862 |
|
|
|
23,054 |
|
未改良的土地 |
|
|
101,591 |
|
|
|
26,016 |
|
|
|
12,495 |
|
|
|
31,167 |
|
|
|
10,976 |
|
|
|
20,937 |
|
1-4个家庭建设 |
|
|
292,828 |
|
|
|
140,905 |
|
|
|
20,388 |
|
|
|
78,164 |
|
|
|
21,123 |
|
|
|
32,248 |
|
其他建筑 |
|
|
711,813 |
|
|
|
269,868 |
|
|
|
7,517 |
|
|
|
239,838 |
|
|
|
1,157 |
|
|
|
193,433 |
|
建设、土地开发和其他土地贷款 |
|
$ |
1,308,781 |
|
|
$ |
522,231 |
|
|
$ |
49,383 |
|
|
$ |
411,607 |
|
|
$ |
48,328 |
|
|
$ |
277,232 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trustmark公司及其子公司 |
|
|
综合财务报表附注 |
|
|
2021年12月31日 |
|
|
(千美元) |
|
|
(未经审计) |
注4--贷款构成(续)
|
|
2021年12月31日 |
|
|||||||||||||||||||||
|
|
总计 |
|
|
阿拉巴马州 |
|
|
弗罗里达 |
|
|
密西西比州 (中环及 南方 地区) |
|
|
田纳西州 (孟菲斯,田纳西州和 北部MS 地区) |
|
|
德克萨斯州 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
按地区划分的非农、非住宅物业抵押贷款 |
|
|
|
|
|
|
|
|
|
|||||||||||||||
非所有者占用: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
零售 |
|
$ |
351,822 |
|
|
$ |
140,054 |
|
|
$ |
29,586 |
|
|
$ |
97,103 |
|
|
$ |
18,777 |
|
|
$ |
66,302 |
|
办公室 |
|
|
208,835 |
|
|
|
68,067 |
|
|
|
22,626 |
|
|
|
66,799 |
|
|
|
12,786 |
|
|
|
38,557 |
|
酒店/汽车旅馆 |
|
|
348,090 |
|
|
|
176,327 |
|
|
|
78,408 |
|
|
|
46,886 |
|
|
|
32,204 |
|
|
|
14,265 |
|
微型存储 |
|
|
153,938 |
|
|
|
22,414 |
|
|
|
2,144 |
|
|
|
100,029 |
|
|
|
697 |
|
|
|
28,654 |
|
工业 |
|
|
346,096 |
|
|
|
134,279 |
|
|
|
20,581 |
|
|
|
86,613 |
|
|
|
135 |
|
|
|
104,488 |
|
医疗保健 |
|
|
63,746 |
|
|
|
32,230 |
|
|
|
1,101 |
|
|
|
27,766 |
|
|
|
364 |
|
|
|
2,285 |
|
便利店 |
|
|
22,634 |
|
|
|
8,114 |
|
|
|
677 |
|
|
|
3,748 |
|
|
|
1,167 |
|
|
|
8,928 |
|
养老院/老年生活 |
|
|
197,677 |
|
|
|
86,868 |
|
|
|
— |
|
|
|
84,540 |
|
|
|
6,269 |
|
|
|
20,000 |
|
其他 |
|
|
78,940 |
|
|
|
17,509 |
|
|
|
7,239 |
|
|
|
32,015 |
|
|
|
11,729 |
|
|
|
10,448 |
|
非业主自用贷款总额 |
|
|
1,771,778 |
|
|
|
685,862 |
|
|
|
162,362 |
|
|
|
545,499 |
|
|
|
84,128 |
|
|
|
293,927 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
业主自住: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
办公室 |
|
|
170,438 |
|
|
|
37,572 |
|
|
|
42,913 |
|
|
|
48,923 |
|
|
|
13,091 |
|
|
|
27,939 |
|
教堂 |
|
|
83,375 |
|
|
|
18,657 |
|
|
|
5,937 |
|
|
|
47,019 |
|
|
|
9,172 |
|
|
|
2,590 |
|
工业仓库 |
|
|
182,126 |
|
|
|
21,647 |
|
|
|
2,678 |
|
|
|
48,118 |
|
|
|
18,562 |
|
|
|
91,121 |
|
医疗保健 |
|
|
141,427 |
|
|
|
11,854 |
|
|
|
6,809 |
|
|
|
105,842 |
|
|
|
2,276 |
|
|
|
14,646 |
|
便利店 |
|
|
130,948 |
|
|
|
15,255 |
|
|
|
13,244 |
|
|
|
68,673 |
|
|
|
466 |
|
|
|
33,310 |
|
零售 |
|
|
65,269 |
|
|
|
12,420 |
|
|
|
10,992 |
|
|
|
20,476 |
|
|
|
8,818 |
|
|
|
12,563 |
|
餐饮业 |
|
|
54,978 |
|
|
|
2,877 |
|
|
|
4,484 |
|
|
|
30,894 |
|
|
|
12,735 |
|
|
|
3,988 |
|
汽车经销商 |
|
|
53,710 |
|
|
|
6,090 |
|
|
|
256 |
|
|
|
27,489 |
|
|
|
19,875 |
|
|
|
— |
|
养老院/老年生活 |
|
|
197,232 |
|
|
|
71,639 |
|
|
|
— |
|
|
|
125,593 |
|
|
|
— |
|
|
|
— |
|
其他 |
|
|
125,803 |
|
|
|
6,182 |
|
|
|
2,981 |
|
|
|
68,513 |
|
|
|
1,195 |
|
|
|
46,932 |
|
业主自住贷款总额 |
|
|
1,205,306 |
|
|
|
204,193 |
|
|
|
90,294 |
|
|
|
591,540 |
|
|
|
86,190 |
|
|
|
233,089 |
|
以非农业、非住宅物业为抵押的贷款 |
|
$ |
2,977,084 |
|
|
$ |
890,055 |
|
|
$ |
252,656 |
|
|
$ |
1,137,039 |
|
|
$ |
170,318 |
|
|
$ |
527,016 |
|
附注5-附属票据
在2020年第四季度,Trustmark同意发行和出售2030年12月1日到期的3.625%固定利率至浮动利率次级债券(以下简称债券),本金总额为1.25亿美元。截至二零二一年十二月三十一日,该批债券的账面金额为1.23亿元。票据为无抵押债务,在偿付权上从属于Trustmark现有和未来的所有优先债务,无论是有担保的还是无担保的。票据仅是Trustmark的义务,不是其任何子公司(包括TNB)的义务,也不受其担保。由发行日期起至二零二五年十一月三十日止,该批债券的固定息率为年息3.625厘,每半年派息一次,分别於每年的六月一日及十二月一日派息一次。由二零二五年十二月一日开始,该批债券将以相等於基准利率的浮动利率计算利息,基准利率为三个月期有抵押隔夜融资利率加338.7个基点,每季派息一次,分别於每年3月1日、6月1日、9月1日及12月1日派息。这些票据有资格成为Trustmark的二级资本。在某些情况下,这些票据可由Trustmark选择赎回。Trustmark打算将净收益用于一般公司用途。
|
Trustmark公司及其子公司 |
|
|
综合财务报表附注 |
|
|
2021年12月31日 |
|
|
(千美元) |
|
|
(未经审计) |
附注6-盈利资产及有息负债的收益率
下表说明了按类别划分的收益资产收益率,以及在税额等值基础上支付的有息负债的税率:
|
|
截至的季度 |
|
|
年终 |
|
||||||||||||||||||||||
|
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
12/31/2021 |
|
|
12/31/2020 |
|
|||||||
证券--应纳税 |
|
|
1.22 |
% |
|
|
1.28 |
% |
|
|
1.30 |
% |
|
|
1.40 |
% |
|
|
1.62 |
% |
|
|
1.29 |
% |
|
|
2.01 |
% |
证券--免税 |
|
|
3.82 |
% |
|
|
3.79 |
% |
|
|
3.70 |
% |
|
|
4.02 |
% |
|
|
3.89 |
% |
|
|
3.87 |
% |
|
|
3.78 |
% |
证券-合计 |
|
|
1.23 |
% |
|
|
1.29 |
% |
|
|
1.31 |
% |
|
|
1.43 |
% |
|
|
1.65 |
% |
|
|
1.31 |
% |
|
|
2.03 |
% |
购买力平价贷款 |
|
|
3.68 |
% |
|
|
4.98 |
% |
|
|
15.81 |
% |
|
|
6.27 |
% |
|
|
6.76 |
% |
|
|
10.47 |
% |
|
|
4.12 |
% |
贷款-LHFI和LHFS |
|
|
3.56 |
% |
|
|
3.59 |
% |
|
|
3.64 |
% |
|
|
3.67 |
% |
|
|
3.75 |
% |
|
|
3.62 |
% |
|
|
4.03 |
% |
贷款-合计 |
|
|
3.56 |
% |
|
|
3.61 |
% |
|
|
4.36 |
% |
|
|
3.81 |
% |
|
|
3.99 |
% |
|
|
3.84 |
% |
|
|
4.03 |
% |
联邦基金抛售和逆回购 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.45 |
% |
其他盈利资产 |
|
|
0.18 |
% |
|
|
0.18 |
% |
|
|
0.11 |
% |
|
|
0.12 |
% |
|
|
0.12 |
% |
|
|
0.15 |
% |
|
|
0.24 |
% |
盈利资产总额 |
|
|
2.65 |
% |
|
|
2.70 |
% |
|
|
3.33 |
% |
|
|
3.00 |
% |
|
|
3.35 |
% |
|
|
2.92 |
% |
|
|
3.50 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
有息存款 |
|
|
0.13 |
% |
|
|
0.14 |
% |
|
|
0.19 |
% |
|
|
0.22 |
% |
|
|
0.27 |
% |
|
|
0.17 |
% |
|
|
0.40 |
% |
联邦基金购买和回购 |
|
|
0.13 |
% |
|
|
0.14 |
% |
|
|
0.14 |
% |
|
|
0.14 |
% |
|
|
0.13 |
% |
|
|
0.13 |
% |
|
|
0.50 |
% |
其他借款 |
|
|
2.25 |
% |
|
|
2.33 |
% |
|
|
2.29 |
% |
|
|
2.14 |
% |
|
|
1.61 |
% |
|
|
2.25 |
% |
|
|
1.72 |
% |
有息负债总额 |
|
|
0.19 |
% |
|
|
0.21 |
% |
|
|
0.25 |
% |
|
|
0.28 |
% |
|
|
0.30 |
% |
|
|
0.23 |
% |
|
|
0.43 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
净息差 |
|
|
2.53 |
% |
|
|
2.57 |
% |
|
|
3.16 |
% |
|
|
2.81 |
% |
|
|
3.15 |
% |
|
|
2.76 |
% |
|
|
3.19 |
% |
不包括购买力平价贷款和联邦储备银行余额的净息差 |
2.82 |
% |
|
|
2.90 |
% |
|
|
2.94 |
% |
|
|
2.99 |
% |
|
|
3.09 |
% |
|
|
2.91 |
% |
|
|
3.29 |
% |
上表反映的是盈利资产和负债的收益率,以及净息差,净息差等于报告的净利息收入-FTE,按年率计算,占平均盈利资产的百分比。此外,该表还包括不包括PPP贷款的净利差和亚特兰大联邦储备银行(FRB)持有的余额,这等于报告的净利息收入-不包括PPP贷款利息收入的FTE和FRB余额,按年率计算,占不包括平均PPP贷款和FRB余额的平均收益资产的百分比。
截至2021年12月31日和2021年9月30日,FRB平均余额分别为17.87亿美元和19.96亿美元,并计入随附的平均合并资产负债表中的其他盈利资产。
2021年第四季度,不包括PPP贷款和FRB余额的净息差总计2.82%,与2021年第三季度相比减少了8个基点。持续的低利率降低了持有的投资和待售贷款组合以及证券组合的收益率,并因计息存款成本下降而部分抵消了这一影响。
附注7-按揭银行业务
Trustmark利用一系列交易所交易的衍生工具,如国库券期货合约和期权合约,实现公允价值回报,以抵消可归因于利率的抵押贷款服务权(MSR)公允价值的变化。根据公认会计原则(GAAP),这些交易被认为是独立的衍生品,否则没有资格进行对冲会计。这些交易所交易衍生工具的公允价值变动,包括行政成本,计入抵押贷款银行的非利息收入净额,并被MSR的公允价值变动所抵消。MSR公允价值代表未来现金流的现值,其中包括衰退和利率变化的影响。对冲MSR公允价值的无效是通过比较对冲工具的价值变化与MSR资产的公允价值变化(可归因于利率变化和其他市场驱动的估值投入和假设变化)来衡量的。这一战略的影响导致2021年第四季度净正向无效77.8万美元。
|
Trustmark公司及其子公司 |
|
|
综合财务报表附注 |
|
|
2021年12月31日 |
|
|
(千美元) |
|
|
(未经审计) |
附注7-按揭银行业务(续)
下表说明了随附损益表中包括在非利息收入中的抵押贷款银行收入的组成部分:
|
|
截至的季度 |
|
|
年终 |
|
||||||||||||||||||||||
|
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
12/31/2021 |
|
|
12/31/2020 |
|
|||||||
抵押贷款服务收入净额 |
|
$ |
6,571 |
|
|
$ |
6,406 |
|
|
$ |
6,318 |
|
|
$ |
6,181 |
|
|
$ |
6,227 |
|
|
$ |
25,476 |
|
|
$ |
23,681 |
|
公允价值变动-来自径流的MSR |
|
|
(4,745 |
) |
|
|
(5,283 |
) |
|
|
(5,029 |
) |
|
|
(5,103 |
) |
|
|
(5,177 |
) |
|
|
(20,160 |
) |
|
|
(16,588 |
) |
贷款销售收益,净额 |
|
|
9,005 |
|
|
|
12,737 |
|
|
|
14,778 |
|
|
|
19,456 |
|
|
|
28,014 |
|
|
|
55,976 |
|
|
|
110,903 |
|
套期保值无效前的抵押贷款银行收入 |
|
|
10,831 |
|
|
|
13,860 |
|
|
|
16,067 |
|
|
|
20,534 |
|
|
|
29,064 |
|
|
|
61,292 |
|
|
|
117,996 |
|
公允价值变动-市场变动带来的MSR |
|
|
2,221 |
|
|
|
1,806 |
|
|
|
(4,465 |
) |
|
|
13,696 |
|
|
|
951 |
|
|
|
13,258 |
|
|
|
(26,147 |
) |
衍生工具公允价值变动 |
|
|
(1,443 |
) |
|
|
(1,662 |
) |
|
|
5,731 |
|
|
|
(13,426 |
) |
|
|
(1,860 |
) |
|
|
(10,800 |
) |
|
|
33,973 |
|
净正(负)对冲无效 |
|
|
778 |
|
|
|
144 |
|
|
|
1,266 |
|
|
|
270 |
|
|
|
(909 |
) |
|
|
2,458 |
|
|
|
7,826 |
|
抵押贷款银行业务,净值 |
|
$ |
11,609 |
|
|
$ |
14,004 |
|
|
$ |
17,333 |
|
|
$ |
20,804 |
|
|
$ |
28,155 |
|
|
$ |
63,750 |
|
|
$ |
125,822 |
|
附注8-薪金和雇员福利计划
提前退休计划
2021年6月,Trustmark宣布了一项自愿提前退休计划。一般来说,有资格参加的员工必须年满60岁,并有5年或以上的连续服务年限。这一计划的成本反映在Trustmark公司2021年第三季度收益中约570万美元的一次性费用(560万美元的工资和福利以及8.9万美元的其他杂项开支;或每股稀释后的税后净额0.07美元)。2021年,因实施提前退休计划而节省的工资和员工福利费用约为130万美元(扣除税后每股摊薄0.02美元),预计截至2022年的一年将达到430万美元(扣除税后每股摊薄0.05美元)。
附注9--其他非利息收入和费用
本报告所述期间的其他非利息收入包括:
|
|
截至的季度 |
|
|
年终 |
|
||||||||||||||||||||||
|
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
12/31/2021 |
|
|
12/31/2020 |
|
|||||||
合伙企业为抵税目的摊销 |
|
$ |
(2,455 |
) |
|
$ |
(2,045 |
) |
|
$ |
(1,989 |
) |
|
$ |
(1,522 |
) |
|
$ |
(1,877 |
) |
|
$ |
(8,011 |
) |
|
$ |
(5,700 |
) |
增加人寿保险现金退保价值 |
|
|
1,675 |
|
|
|
1,663 |
|
|
|
1,653 |
|
|
|
1,639 |
|
|
|
1,708 |
|
|
|
6,630 |
|
|
|
6,881 |
|
其他杂项收入 |
|
|
1,759 |
|
|
|
1,863 |
|
|
|
2,337 |
|
|
|
1,973 |
|
|
|
2,707 |
|
|
|
7,932 |
|
|
|
7,478 |
|
其他合计(净额) |
|
$ |
979 |
|
|
$ |
1,481 |
|
|
$ |
2,001 |
|
|
$ |
2,090 |
|
|
$ |
2,538 |
|
|
$ |
6,551 |
|
|
$ |
8,659 |
|
Trustmark投资于在联邦和/或州基础上提供所得税抵免的合作伙伴关系(即新的市场税收抵免、低收入住房税收抵免和历史税收抵免)。与这些合伙企业相关的所得税抵免按照所得税法明确允许的方式使用,并记录为所得税费用的减少。
所列期间的其他非利息支出包括以下内容:
|
|
截至的季度 |
|
|
年终 |
|
||||||||||||||||||||||
|
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
12/31/2021 |
|
|
12/31/2020 |
|
|||||||
贷款费用 |
|
$ |
3,221 |
|
|
$ |
4,022 |
|
|
$ |
3,738 |
|
|
$ |
4,167 |
|
|
$ |
4,243 |
|
|
$ |
15,148 |
|
|
$ |
15,177 |
|
无形资产摊销 |
|
|
548 |
|
|
|
549 |
|
|
|
553 |
|
|
|
666 |
|
|
|
752 |
|
|
|
2,316 |
|
|
|
3,052 |
|
FDIC评估费用 |
|
|
1,475 |
|
|
|
1,275 |
|
|
|
1,225 |
|
|
|
1,540 |
|
|
|
1,500 |
|
|
|
5,515 |
|
|
|
6,090 |
|
监管结算费 |
|
|
— |
|
|
|
5,000 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,000 |
|
|
|
— |
|
其他杂项费用 |
|
|
9,326 |
|
|
|
7,673 |
|
|
|
7,623 |
|
|
|
8,166 |
|
|
|
9,395 |
|
|
|
32,788 |
|
|
|
34,187 |
|
其他费用合计 |
|
$ |
14,570 |
|
|
$ |
18,519 |
|
|
$ |
13,139 |
|
|
$ |
14,539 |
|
|
$ |
15,890 |
|
|
$ |
60,767 |
|
|
$ |
58,506 |
|
2021年第三季度,其他支出包括500万美元的费用,以解决监管机构对公平贷款事项的指控。有关更多详情,请参阅注1-监管事项。
|
Trustmark公司及其子公司 |
|
|
综合财务报表附注 |
|
|
2021年12月31日 |
|
|
(千美元) |
|
|
(未经审计) |
附注10-非GAAP财务衡量标准
除了由美国公认会计原则(GAAP)和银行业监管机构定义的资本比率外,Trustmark在评估资本利用率和充足性时还利用各种有形普通股权益衡量标准。根据Trustmark的定义,有形普通股权益代表普通股权益减去商誉和可识别的无形资产。
Trustmark认为,这些措施很重要,因为它们反映了抵御意外市场状况的可用资本水平。此外,通过介绍这些措施,读者可以将Trustmark公司资本的某些方面与其他组织进行比较。这些比率与银行业监管机构定义的资本衡量标准的主要不同之处在于,分子不包括与优先证券相关的股东权益,其性质和程度因组织而异。根据管理层的经验,许多股票分析师将有形普通股权益指标与更传统的银行资本比率结合使用,以比较拥有大量商誉或其他有形资产的银行机构的资本充足率,这些资产通常源于在合并和收购会计中使用购买会计方法。
这些计算旨在补充GAAP和银行业监管机构定义的资本比率。由于GAAP不包括这些资本比率指标,Trustmark认为这些有形普通股权益比率没有可比的GAAP财务指标。尽管这些衡量标准对Trustmark很重要,但没有标准化的定义,因此Trustmark的计算结果可能无法与其他组织相比。此外,这些措施对投资者的效用可能也是有限的。因此,Trustmark鼓励读者从整体上考虑其合并财务报表,不要依赖任何单一的财务衡量标准。下表使Trustmark对这些衡量标准的计算与GAAP报告的金额一致。
|
Trustmark公司及其子公司 |
|
|
综合财务报表附注 |
|
|
2021年12月31日 |
|
|
($(千美元,每股数据除外) |
|
|
(未经审计) |
附注10--非GAAP财务衡量标准(续)
|
|
|
|
截至的季度 |
|
|
年终 |
|
||||||||||||||||||||||
|
|
|
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
12/31/2021 |
|
|
12/31/2020 |
|
|||||||
有形权益 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
平均余额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
股东权益总额 |
|
|
|
$ |
1,758,123 |
|
|
$ |
1,782,304 |
|
|
$ |
1,780,705 |
|
|
$ |
1,759,351 |
|
|
$ |
1,725,035 |
|
|
$ |
1,770,151 |
|
|
$ |
1,681,587 |
|
减去:商誉 |
|
|
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(385,155 |
) |
|
|
(385,270 |
) |
|
|
(384,463 |
) |
|
|
(383,582 |
) |
可识别无形资产 |
|
|
|
|
(5,382 |
) |
|
|
(5,899 |
) |
|
|
(6,442 |
) |
|
|
(7,118 |
) |
|
|
(7,803 |
) |
|
|
(6,205 |
) |
|
|
(8,060 |
) |
总平均有形权益 |
|
|
|
$ |
1,368,504 |
|
|
$ |
1,392,168 |
|
|
$ |
1,390,026 |
|
|
$ |
1,367,078 |
|
|
$ |
1,331,962 |
|
|
$ |
1,379,483 |
|
|
$ |
1,289,945 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
期末余额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
股东权益总额 |
|
|
|
$ |
1,741,311 |
|
|
$ |
1,768,947 |
|
|
$ |
1,779,309 |
|
|
$ |
1,759,705 |
|
|
$ |
1,741,117 |
|
|
|
|
|
|
|
|
|
减去:商誉 |
|
|
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(385,270 |
) |
|
|
|
|
|
|
|
|
可识别无形资产 |
|
|
|
|
(5,074 |
) |
|
|
(5,621 |
) |
|
|
(6,170 |
) |
|
|
(6,724 |
) |
|
|
(7,390 |
) |
|
|
|
|
|
|
|
|
有形资产总额 |
|
(a) |
|
$ |
1,352,000 |
|
|
$ |
1,379,089 |
|
|
$ |
1,388,902 |
|
|
$ |
1,368,744 |
|
|
$ |
1,348,457 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
有形资产 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
总资产 |
|
|
|
$ |
17,595,636 |
|
|
$ |
17,364,644 |
|
|
$ |
17,098,132 |
|
|
$ |
16,878,313 |
|
|
$ |
16,551,840 |
|
|
|
|
|
|
|
|
|
减去:商誉 |
|
|
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(384,237 |
) |
|
|
(385,270 |
) |
|
|
|
|
|
|
|
|
可识别无形资产 |
|
|
|
|
(5,074 |
) |
|
|
(5,621 |
) |
|
|
(6,170 |
) |
|
|
(6,724 |
) |
|
|
(7,390 |
) |
|
|
|
|
|
|
|
|
有形资产总额 |
|
(b) |
|
$ |
17,206,325 |
|
|
$ |
16,974,786 |
|
|
$ |
16,707,725 |
|
|
$ |
16,487,352 |
|
|
$ |
16,159,180 |
|
|
|
|
|
|
|
|
|
风险加权资产 |
|
(c) |
|
$ |
12,623,630 |
|
|
$ |
12,324,254 |
|
|
$ |
12,256,492 |
|
|
$ |
12,188,988 |
|
|
$ |
12,017,378 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
经无形摊销调整后的净收入 |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
净收入 |
|
|
|
$ |
26,222 |
|
|
$ |
21,200 |
|
|
$ |
47,981 |
|
|
$ |
51,962 |
|
|
$ |
51,217 |
|
|
$ |
147,365 |
|
|
$ |
160,025 |
|
加上:无形摊销税净额 |
|
|
|
|
411 |
|
|
|
412 |
|
|
|
415 |
|
|
|
500 |
|
|
|
564 |
|
|
|
1,738 |
|
|
|
2,289 |
|
经无形摊销调整后的净收入 |
|
$ |
26,633 |
|
|
$ |
21,612 |
|
|
$ |
48,396 |
|
|
$ |
52,462 |
|
|
$ |
51,781 |
|
|
$ |
149,103 |
|
|
$ |
162,314 |
|
||
期末已发行普通股 |
|
(d) |
|
|
61,648,679 |
|
|
|
62,461,832 |
|
|
|
62,773,226 |
|
|
|
63,394,522 |
|
|
|
63,424,526 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
有形普通股权益计量 |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
平均有形股本回报率(1) |
|
|
|
|
7.72 |
% |
|
|
6.16 |
% |
|
|
13.96 |
% |
|
|
15.56 |
% |
|
|
15.47 |
% |
|
|
10.81 |
% |
|
|
12.58 |
% |
有形权益/有形资产 |
|
(a)/(b) |
|
|
7.86 |
% |
|
|
8.12 |
% |
|
|
8.31 |
% |
|
|
8.30 |
% |
|
|
8.34 |
% |
|
|
|
|
|
|
|
|
有形权益/风险加权资产 |
|
(a)/(c) |
|
|
10.71 |
% |
|
|
11.19 |
% |
|
|
11.33 |
% |
|
|
11.23 |
% |
|
|
11.22 |
% |
|
|
|
|
|
|
|
|
有形账面价值 |
|
(a)/(d)*1,000 |
|
$ |
21.93 |
|
|
$ |
22.08 |
|
|
$ |
22.13 |
|
|
$ |
21.59 |
|
|
$ |
21.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
普通股一级资本(CET1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
股东权益总额 |
|
|
|
$ |
1,741,311 |
|
|
$ |
1,768,947 |
|
|
$ |
1,779,309 |
|
|
$ |
1,759,705 |
|
|
$ |
1,741,117 |
|
|
|
|
|
|
|
|
|
CECL过渡调整 |
|
|
|
|
26,000 |
|
|
|
26,419 |
|
|
|
26,671 |
|
|
|
26,829 |
|
|
|
31,199 |
|
|
|
|
|
|
|
|
|
AOCI相关调整 |
|
|
|
|
32,560 |
|
|
|
19,080 |
|
|
|
10,641 |
|
|
|
16,506 |
|
|
|
1,051 |
|
|
|
|
|
|
|
|
|
CET1调整和扣除: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
商誉净额扣除相关递延税项负债(DTLS) |
|
|
(370,252 |
) |
|
|
(370,264 |
) |
|
|
(370,276 |
) |
|
|
(370,288 |
) |
|
|
(371,333 |
) |
|
|
|
|
|
|
|
|
||
CET1的其他调整和扣除(2) |
|
|
(4,392 |
) |
|
|
(4,817 |
) |
|
|
(5,243 |
) |
|
|
(5,675 |
) |
|
|
(6,190 |
) |
|
|
|
|
|
|
|
|
||
CET1资本 |
|
(e) |
|
|
1,425,227 |
|
|
|
1,439,365 |
|
|
|
1,441,102 |
|
|
|
1,427,077 |
|
|
|
1,395,844 |
|
|
|
|
|
|
|
|
|
额外的一级资本工具加上相关盈余 |
|
|
60,000 |
|
|
|
60,000 |
|
|
|
60,000 |
|
|
|
60,000 |
|
|
|
60,000 |
|
|
|
|
|
|
|
|
|
||
一级资本 |
|
|
|
$ |
1,485,227 |
|
|
$ |
1,499,365 |
|
|
$ |
1,501,102 |
|
|
$ |
1,487,077 |
|
|
$ |
1,455,844 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
普通股一级资本比率 |
|
(e)/(c) |
|
|
11.29 |
% |
|
|
11.68 |
% |
|
|
11.76 |
% |
|
|
11.71 |
% |
|
|
11.62 |
% |
|
|
|
|
|
|
|
|
(1) |
计算=((经无形摊销调整的净收入/期间天数)*一年中的天数)/总平均有形权益。 |
(2) |
包括其他无形资产,如适用,扣除DTL、不允许的递延税项资产(DTA)、门槛扣除和过渡调整。 |
|
Trustmark公司及其子公司 |
|
|
综合财务报表附注 |
|
|
2021年12月31日 |
|
|
($(千美元,每股数据除外) |
|
|
(未经审计) |
附注10--非GAAP财务衡量标准(续)
Trustmark披露了某些非GAAP财务衡量标准,因为管理层将这些衡量标准用于商业规划目的,包括对照内部预计的经营结果来管理Trustmark公司的业务,以及衡量Trustmark公司的业绩。Trustmark认为这些是对我们核心运营业务的衡量,不包括以下详述项目的影响,因为这些项目通常不具有运营性质。这些非公认会计准则财务指标也为比较所附精选财务数据表和经审计的综合财务报表中所列期间业绩提供了另一种基础,剔除了非营业和不寻常或非经常性项目造成的潜在差异。提醒读者,根据公认会计原则,这些调整是不允许的。Trustmark鼓励读者整体考虑其合并财务报表和与之相关的附注,不要依赖任何单一的财务衡量标准。
下表列出了所列期间的拨备前净收入(PPNR):
|
|
|
|
截至的季度 |
|
|
年终 |
|
||||||||||||||||||||||
|
|
|
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
12/31/2021 |
|
|
12/31/2020 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
净利息收入(GAAP) |
|
$ |
98,326 |
|
|
$ |
98,266 |
|
|
$ |
119,423 |
|
|
$ |
102,336 |
|
|
$ |
111,378 |
|
|
$ |
418,351 |
|
|
$ |
426,537 |
|
||
非利息收入(GAAP) |
|
|
50,767 |
|
|
|
54,149 |
|
|
|
56,411 |
|
|
|
60,583 |
|
|
|
66,117 |
|
|
|
221,910 |
|
|
|
274,593 |
|
||
拨备前收入 |
(a) |
$ |
149,093 |
|
|
$ |
152,415 |
|
|
$ |
175,834 |
|
|
$ |
162,919 |
|
|
$ |
177,495 |
|
|
$ |
640,261 |
|
|
$ |
701,130 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
非利息支出(GAAP) |
|
$ |
119,469 |
|
|
$ |
129,600 |
|
|
$ |
118,679 |
|
|
$ |
121,548 |
|
|
$ |
119,894 |
|
|
$ |
489,296 |
|
|
$ |
466,301 |
|
||
更少: |
自愿提前退休计划 |
|
|
— |
|
|
|
(5,700 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,700 |
) |
|
|
(4,375 |
) |
|
|
监管结算费 |
|
|
— |
|
|
|
(5,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,000 |
) |
|
|
— |
|
|
调整后的非利息费用-PPNR(非GAAP) |
(b) |
$ |
119,469 |
|
|
$ |
118,900 |
|
|
$ |
118,679 |
|
|
$ |
121,548 |
|
|
$ |
119,894 |
|
|
$ |
478,596 |
|
|
$ |
461,926 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PPNR(非GAAP) |
(a)-(b) |
$ |
29,624 |
|
|
$ |
33,515 |
|
|
$ |
57,155 |
|
|
$ |
41,371 |
|
|
$ |
57,601 |
|
|
$ |
161,665 |
|
|
$ |
239,204 |
|
下表列出了根据GAAP报告的净收入和部分财务比率的调整,这些调整是由于报告期间发生的重大非常规项目造成的:
|
|
截至的季度 |
|
|
|
年终 |
|
||||||||||||||||||||||||||||
|
|
12/31/2021 |
|
|
|
12/31/2020 |
|
|
|
12/31/2021 |
|
|
|
12/31/2020 |
|
||||||||||||||||||||
|
|
金额 |
|
|
稀释每股收益 |
|
|
|
金额 |
|
|
稀释每股收益 |
|
|
|
金额 |
|
|
稀释每股收益 |
|
|
|
金额 |
|
|
稀释每股收益 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
净收入(GAAP) |
$ |
26,222 |
|
|
$ |
0.42 |
|
|
|
$ |
51,217 |
|
|
$ |
0.81 |
|
|
|
$ |
147,365 |
|
|
$ |
2.34 |
|
|
|
$ |
160,025 |
|
|
$ |
2.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
重大非例行交易(税后净额): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
自愿提前退休计划 |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
|
4,275 |
|
|
|
0.07 |
|
|
|
|
3,281 |
|
|
|
0.05 |
|
监管结算费(不可抵税) |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
|
5,000 |
|
|
|
0.08 |
|
|
|
|
— |
|
|
|
— |
|
经重大非常规调整后的净收入 交易(非GAAP) |
$ |
26,222 |
|
|
$ |
0.42 |
|
|
|
$ |
51,217 |
|
|
$ |
0.81 |
|
|
|
$ |
156,640 |
|
|
$ |
2.49 |
|
|
|
$ |
163,306 |
|
|
$ |
2.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
报告(GAAP) |
|
|
调整后(非GAAP) |
|
|
|
报告(GAAP) |
|
|
调整后(非GAAP) |
|
|
|
报告(GAAP) |
|
|
调整后(非GAAP) |
|
|
|
报告(GAAP) |
|
|
调整后(非GAAP) |
|
||||||||
平均股本回报率 |
|
|
5.92 |
% |
|
不适用 |
|
|
|
|
11.81 |
% |
|
不适用 |
|
|
|
|
8.32 |
% |
|
|
8.83 |
% |
|
|
|
9.52 |
% |
|
|
9.69 |
% |
||
平均有形权益回报率 |
|
|
7.72 |
% |
|
不适用 |
|
|
|
|
15.47 |
% |
|
不适用 |
|
|
|
|
10.81 |
% |
|
|
11.45 |
% |
|
|
|
12.58 |
% |
|
|
12.81 |
% |
||
平均资产回报率 |
|
|
0.60 |
% |
|
不适用 |
|
|
|
|
1.28 |
% |
|
不适用 |
|
|
|
|
0.86 |
% |
|
|
0.92 |
% |
|
|
|
1.05 |
% |
|
|
1.07 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
不适用-不适用 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trustmark公司及其子公司 |
|
|
综合财务报表附注 |
|
|
2021年12月31日 |
|
|
(千美元) |
|
|
(未经审计) |
附注10--非GAAP财务衡量标准(续)
下表列出了Trustmark对所示期间的效率比率的计算:
|
|
|
|
截至的季度 |
|
|
年终 |
|
||||||||||||||||||||||
|
|
|
|
12/31/2021 |
|
|
9/30/2021 |
|
|
6/30/2021 |
|
|
3/31/2021 |
|
|
12/31/2020 |
|
|
12/31/2021 |
|
|
12/31/2020 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
总非利息费用(GAAP) |
|
$ |
119,469 |
|
|
$ |
129,600 |
|
|
$ |
118,679 |
|
|
$ |
121,548 |
|
|
$ |
119,894 |
|
|
|
489,296 |
|
|
$ |
466,301 |
|
||
更少: |
其他房地产费用,净额 |
|
(336 |
) |
|
|
(1,357 |
) |
|
|
(1,511 |
) |
|
|
(324 |
) |
|
|
812 |
|
|
|
(3,528 |
) |
|
|
(1,956 |
) |
||
|
无形资产摊销 |
|
(548 |
) |
|
|
(549 |
) |
|
|
(553 |
) |
|
|
(666 |
) |
|
|
(752 |
) |
|
|
(2,316 |
) |
|
|
(3,052 |
) |
||
|
慈善捐款可获得州税收抵免 |
|
(391 |
) |
|
|
(350 |
) |
|
|
(355 |
) |
|
|
(350 |
) |
|
|
(375 |
) |
|
|
(1,446 |
) |
|
|
(1,500 |
) |
||
|
自愿提前退休计划 |
|
— |
|
|
|
(5,700 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,700 |
) |
|
|
(4,375 |
) |
||
|
监管结算费 |
|
|
— |
|
|
|
(5,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,000 |
) |
|
|
— |
|
|
调整后的非利息费用(非GAAP) |
(c) |
$ |
118,194 |
|
|
$ |
116,644 |
|
|
$ |
116,260 |
|
|
$ |
120,208 |
|
|
$ |
119,579 |
|
|
$ |
471,306 |
|
|
$ |
455,418 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
净利息收入(GAAP) |
|
$ |
98,326 |
|
|
$ |
98,266 |
|
|
$ |
119,423 |
|
|
$ |
102,336 |
|
|
$ |
111,378 |
|
|
$ |
418,351 |
|
|
$ |
426,537 |
|
||
添加: |
税额调整 |
|
|
2,906 |
|
|
|
2,947 |
|
|
|
2,957 |
|
|
|
2,894 |
|
|
|
2,939 |
|
|
|
11,704 |
|
|
|
12,023 |
|
|
净利息收入(FTE)(非GAAP) |
(a) |
$ |
101,232 |
|
|
$ |
101,213 |
|
|
$ |
122,380 |
|
|
$ |
105,230 |
|
|
$ |
114,317 |
|
|
$ |
430,055 |
|
|
$ |
438,560 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
非利息收入(GAAP) |
|
$ |
50,767 |
|
|
$ |
54,149 |
|
|
$ |
56,411 |
|
|
$ |
60,583 |
|
|
$ |
66,117 |
|
|
$ |
221,910 |
|
|
$ |
274,593 |
|
||
添加: |
合伙企业为抵税目的摊销 |
|
2,455 |
|
|
|
2,045 |
|
|
|
1,989 |
|
|
|
1,522 |
|
|
|
1,877 |
|
|
|
8,011 |
|
|
|
5,700 |
|
||
调整后的非利息收入(非GAAP) |
(b) |
$ |
53,222 |
|
|
$ |
56,194 |
|
|
$ |
58,400 |
|
|
$ |
62,105 |
|
|
$ |
67,994 |
|
|
$ |
229,921 |
|
|
$ |
280,293 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
调整后收入(非GAAP) |
(a)+(b) |
$ |
154,454 |
|
|
$ |
157,407 |
|
|
$ |
180,780 |
|
|
$ |
167,335 |
|
|
$ |
182,311 |
|
|
$ |
659,976 |
|
|
$ |
718,853 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
效率比率(非GAAP) |
(c)/((a)+(b)) |
|
76.52 |
% |
|
|
74.10 |
% |
|
|
64.31 |
% |
|
|
71.84 |
% |
|
|
65.59 |
% |
|
|
71.41 |
% |
|
|
63.35 |
% |