Trustmark
TRMK
#4319
Rank
$2.50 B
Marketcap
$42.48
Share price
0.81%
Change (1 day)
24.76%
Change (1 year)

Trustmark - 10-Q quarterly report FY


Text size:
FORM 10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

(Mark One)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2002

OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the transition period from ________ to ___________

Commission file number: 0-3683

TRUSTMARK CORPORATION

State or other jurisdiction of (I.R.S. Employer
incorporation or organization Identification No.)
Mississippi 64-0471500

Trustmark Corporation
248 East Capitol Street
Jackson, MS 39201
(601) 354-5111

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes X No ____

Indicate the number of shares outstanding of each of the registrant's classes of
common stock, as of April 30, 2002.

Title Outstanding
Common stock, no par value 62,709,461

This filing includes unaudited financial statements that have not been reviewed
in accordance with Rule 10-01(d) of Regulation S-X promulgated by the Securities
and Exchange Commission, because Trustmark Corporation elected not to engage
Arthur Andersen LLP to review the financial statements for the quarter ended
March 31, 2002, (see page 2).
PART I.  FINANCIAL INFORMATION

INFORMATION WITH RESPECT TO FINANCIAL STATEMENTS

This filing includes unaudited financial statements that have not been reviewed
in accordance with Rule 10-01(d) of Regulation S-X promulgated by the Securities
and Exchange Commission, because Trustmark Corporation (Trustmark) elected not
to engage Arthur Andersen LLP (Andersen) to review the financial statements for
the quarter ended March 31, 2002.

No independent auditor has reviewed the following financial statements or opined
that such statements present fairly, in all material respects, the financial
position, results of operations, cash flows and changes in shareholders' equity
of Trustmark for the quarterly period ended March 31, 2002.

On April 29, 2002, the Board of Directors of Trustmark, based on the
recommendation of its Audit Committee, engaged KPMG LLP (KPMG) as its
independent public accountants to replace Andersen, who was dismissed on April
9, 2002. Trustmark intends to have KPMG review the financial statements for the
quarterly period ended March 31, 2002, in accordance with Rule 10-01(d).
ITEM 1. FINANCIAL STATEMENTS

Trustmark Corporation and Subsidiaries
Consolidated Balance Sheets
($ in thousands)

(Unaudited)
March 31, December 31,
2002 2001
----------- -----------
Assets
Cash and due from banks (noninterest-bearing) $ 271,619 $ 328,779
Federal funds sold and securities purchased
under reverse repurchase agreements 17,150 137,521
Securities available for sale (at fair value) 996,472 1,061,495
Securities held to maturity (fair value:
$739,660 - 2002; $820,917 - 2001) 712,822 792,052
Loans 4,433,784 4,524,366
Less allowance for loan losses 75,240 75,534
----------- -----------
Net loans 4,358,544 4,448,832
Premises and equipment 103,645 97,158
Intangible assets:
Mortgage servicing rights 57,220 53,470
Goodwill 41,004 41,004
Core deposits 21,481 22,217
----------- -----------
Total intangible assets 119,705 116,691
Other assets 191,478 197,811
----------- -----------
Total Assets $ 6,771,435 $ 7,180,339
=========== ===========
Liabilities
Deposits:
Noninterest-bearing $ 1,035,104 $ 1,167,437
Interest-bearing 3,594,708 3,445,928
----------- -----------
Total deposits 4,629,812 4,613,365
Federal funds purchased 327,443 235,781
Securities sold under repurchase agreements 473,812 801,725
Short-term borrowings 360,925 558,687
Long-term FHLB advances 225,000 225,000
Other liabilities 68,857 60,337
----------- -----------
Total Liabilities 6,085,849 6,494,895

Commitments and Contingencies

Shareholders' Equity
Common stock, no par value:
Authorized: 250,000,000 shares
Issued and outstanding: 62,919,313 - 2002;
63,705,671 shares - 2001 13,110 13,273
Capital surplus 46,857 66,083
Retained earnings 608,196 587,387
Accumulated other comprehensive income, net of tax 17,423 18,701
----------- -----------
Total Shareholders' Equity 685,586 685,444
----------- -----------
Total Liabilities and Shareholders' Equity $ 6,771,435 $ 7,180,339
=========== ===========

See notes to consolidated financial statements.
Trustmark Corporation and Subsidiaries
Consolidated Statements of Income
($ in thousands except per share data)
(Unaudited)

Three Months Ended
March 31,
----------------------
2002 2001
-------- --------
Interest Income
Interest and fees on loans $ 77,463 $ 85,007
Interest on securities:
Taxable 24,169 34,354
Tax exempt 2,336 2,081
Interest on federal funds sold and securities
purchased under reverse repurchase agreements 99 377
Other interest income 770 -
-------- --------
Total Interest Income 104,837 121,819

Interest Expense
Interest on deposits 21,778 34,338
Interest on federal funds purchased and securities
sold under repurchase agreements 3,659 15,375
Other interest expense 5,471 13,907
-------- --------
Total Interest Expense 30,908 63,620
-------- --------
Net Interest Income 73,929 58,199
Provision for loan losses 4,307 2,400
-------- --------
Net Interest Income After Provision
for Loan Losses 69,622 55,799

Noninterest Income
Service charges on deposit accounts 11,424 10,423
Other account charges, fees and commissions 9,661 9,994
Mortgage servicing fees 4,322 4,093
Trust service income 2,519 2,473
Securities gains 140 -
Gains on sales of loans 1,505 4,381
Other income (585) 969
-------- --------
Total Noninterest Income 28,986 32,333

Noninterest Expense
Salaries and employee benefits 29,522 26,189
Net occupancy - premises 2,789 2,596
Equipment expense 3,895 3,791
Services and fees 7,805 6,755
Amortization of intangible assets 986 2,277
Loan expense 2,552 2,138
Other expense 4,441 4,498
-------- --------
Total Noninterest Expense 51,990 48,244
-------- --------
Income Before Income Taxes 46,618 39,888
Income taxes 16,289 14,004
-------- --------
Net Income $ 30,329 $ 25,884
======== ========

Earnings Per Share
Basic and Diluted $ 0.48 $ 0.40
======== ========

See notes to consolidated financial statements.
Trustmark Corporation and Subsidiaries
Consolidated Statements of Changes in Shareholders' Equity
($ in thousands)
(Unaudited)

2002 2001
--------- ---------
Balance, January 1, $ 685,444 $ 629,641
Comprehensive income:
Net income per consolidated statements of income 30,329 25,884
Net change in unrealized gains/losses on
securities available for sale, net of tax (1,047) 5,096
Net change in accumulated net losses on cash
flow hedges, net of tax (231) (90)
--------- ---------
Comprehensive income 29,051 30,890
Cash dividends paid (9,520) (8,695)
Repurchase and retirement of common stock (19,389) (8,372)
--------- ---------
Balance, March 31, $ 685,586 $ 643,464
========= =========

See notes to consolidated financial statements.
Trustmark Corporation and Subsidiaries
Consolidated Statements of Cash Flows
($ in thousands)
(Unaudited)
Three Months Ended
March 31,
-----------------------
2002 2001
---------- ----------
Operating Activities
Net income $ 30,329 $ 25,884
Adjustments to reconcile net income to net cash
provided by operating activities:
Provision for loan losses 4,307 2,400
Depreciation and amortization 4,176 5,218
Net accretion of securities (181) (96)
Securities gains (140) -
Gains on sales of loans (1,505) (4,381)
Deferred income tax provision 3,641 3,430
Proceeds from sales of loans 249,765 357,633
Increase in loans held for sale (203,380) (194,216)
Proceeds from sales of trading securities - 890
Net increase in intangible assets (4,000) (4,587)
Net decrease in other assets 2,075 9,262
Net increase in other liabilities 8,147 5,348
Other operating activities, net (8) (4)
---------- ----------
Net cash provided by operating activities 93,226 206,781

Investing Activities
Proceeds from calls and maturities of securities
held to maturity 79,844 49,121
Proceeds from calls and maturities of securities
available for sale 89,914 102,724
Proceeds from sales of securities available for sale 176 8
Purchases of securities available for sale (27,077) (225,191)
Net decrease in federal funds sold and securities
purchased under reverse repurchase agreements 120,371 46,600
Net decrease (increase) in loans 41,101 (70,789)
Purchases of premises and equipment (9,110) (2,220)
Proceeds from sales of premises and equipment 16 111
Proceeds from sales of other real estate 854 306
---------- ----------
Net cash provided (used) by investing activities 296,089 (99,330)

Financing Activities
Net increase in deposits 16,447 48,198
Net decrease in federal funds purchased and
securities sold under repurchase agreements (236,251) (113,250)
Net decrease in other borrowings (197,762) (217,153)
Proceeds from long-term FHLB advances - 200,000
Cash dividends (9,520) (8,695)
Common stock transactions, net (19,389) (8,372)
---------- ----------
Net cash used by financing activities (446,475) (99,272)
---------- ----------
(Decrease) increase in cash and cash equivalents (57,160) 8,179
Cash and cash equivalents at beginning of year 328,779 298,651
---------- ----------
Cash and cash equivalents at end of period $ 271,619 $ 306,830
========== ==========

See notes to consolidated financial statements.
TRUSTMARK CORPORATION & SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - BASIS OF FINANCIAL STATEMENT PRESENTATION AND PRINCIPLES OF
CONSOLIDATION

The accompanying unaudited condensed consolidated financial statements have been
prepared in conformity with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-Q. Accordingly, they
do not include all of the information and footnotes required by accounting
principles generally accepted in the United States for complete financial
statements. In the opinion of Management, all adjustments (consisting of normal
recurring accruals) considered necessary for the fair presentation of these
consolidated financial statements have been included. The notes included herein
should be read in conjunction with the notes to the consolidated financial
statements included in Trustmark Corporation's (Trustmark) 2001 annual report on
Form 10-K.

The consolidated financial statements include Trustmark and its wholly-owned
bank subsidiaries, Trustmark National Bank (TNB) and Somerville Bank & Trust
Company. All intercompany accounts and transactions have been eliminated in
consolidation. Certain reclassifications have been made to prior period amounts
to conform with the current year presentation.

No auditor has opined that Trustmark's unaudited financial statements present
fairly, in all material respects, the financial position, the results of
operations, cash flows and the changes in shareholders' equity of Trustmark for
each of the periods reported in accordance with generally accepted accounting
principles.

NOTE 2 - BUSINESS COMBINATIONS

During 2001, Trustmark completed two business combinations in the greater
Memphis, Tennessee area: Barret Bancorp, Inc. (Barret) in Barretville,
Tennessee, and Nashoba Bancshares, Inc. (Nashoba) in Germantown, Tennessee. On
April 6, 2001, Trustmark acquired Barret, the holding company for Peoples Bank
in Barretville, Tennessee, and Somerville Bank & Trust Company in Somerville,
Tennessee, which collectively had 13 offices and $508 million in total assets.
The shareholders of Barret received approximately 2.4 million shares of
Trustmark's common stock as well as $51 million in cash. On December 14, 2001,
Trustmark completed its acquisition of Nashoba, paying Nashoba's shareholders
$28 million in cash. Nashoba was the holding company for Nashoba Bank and at the
merger date had three offices and $163 million in total assets. Both business
combinations were accounted for under the purchase method of accounting and
their results of operations, which are not material, have been included in the
financial statements from the merger dates.

NOTE 3 - LOANS

The following table summarizes the activity in the allowance for loan losses for
the three month periods ended March 31, ($ in thousands):

2002 2001
-------- --------
Balance at beginning of year $ 75,534 $ 65,850
Provision charged to expense 4,307 2,400
Loans charged off (6,846) (4,438)
Recoveries 2,245 1,898
-------- --------
Net charge-offs (4,601) (2,540)
-------- --------
Balance at end of period $ 75,240 $ 65,710
======== ========

At March 31, 2002 and 2001, the carrying amounts of nonaccrual loans were $41.0
million and $19.0 million, respectively. Included in these nonaccrual loans at
March 31, 2002 and 2001, are loans that are considered to be impaired, which
totaled $33.4 million and $15.3 million, respectively. As a result of direct
write-downs, the specific allowance related to these impaired loans was not
material. The average carrying amounts of impaired loans during the first
quarter of 2002 and 2001 were $32.4 million and $14.6 million, respectively. No
material amounts of interest income were recognized on impaired loans or
nonaccrual loans for the first quarter of 2002 or 2001.
NOTE 4 - GOODWILL AND CORE DEPOSIT INTANGIBLE ASSETS

Effective January 1, 2002, Trustmark adopted Statement of Financial Accounting
Standards (SFAS) No. 142, "Goodwill and Other Intangible Assets." As of the
adoption date, Trustmark had unamortized goodwill in the amount of $41.0 million
and unamortized core deposit intangible assets in the amount of $22.2 million,
which are subject to the provisions of SFAS No. 142. Trustmark performed a
transitional impairment test on its goodwill assets, which indicated that no
impairment charge was required. Trustmark identified its reporting units as
banking operations and insurance operations for purposes of measuring impairment
of goodwill. As of both January 1 and March 31, 2002, goodwill for banking
operations was $30.1 million, while goodwill for insurance operations was $10.9
million. Additionally, no material reclassifications of finite-lived intangible
assets were made as a result of adoption.

The following table sets forth the reconcilement of net income and earnings per
share, excluding goodwill amortization, for the three months ended March 31,
2002 and 2001 ($ in thousands, except per share data):
Three Months Ended
March 31,
----------------------
2002 2001
-------- --------

Reported net income $ 30,329 $ 25,884
Add back goodwill amortization, net of tax - 146
-------- --------
Adjusted net income $ 30,329 $ 26,030
======== ========
Basic and diluted earnings per share:
Reported net income $ 0.48 $ 0.40
Goodwill amortization, net of tax - -
-------- --------
Adjusted net income $ 0.48 $ 0.40
======== ========

NOTE 5 - CONTINGENCIES

Trustmark and its subsidiaries are parties to lawsuits and other claims that
arise in the ordinary course of business. Some of the lawsuits assert claims
related to the lending, collection, servicing, investment, trust and other
business activities; and some of the lawsuits allege substantial claims for
damages. The cases are being vigorously contested. In the regular course of
business, Management evaluates estimated losses or costs related to litigation,
and provision is made for anticipated losses whenever Management believes that
such losses are probable and can be reasonably estimated. At the present time,
Management believes, based on the advice of legal counsel, that the final
resolution of pending legal proceedings will not have a material impact on
Trustmark's consolidated financial position or results of operations.

NOTE 6 - EARNINGS PER SHARE

Basic earnings per share (EPS) are computed by dividing net income by the
weighted average shares of common stock outstanding. Diluted EPS is computed by
dividing net income by the weighted average shares of common stock outstanding,
adjusted for the effect of stock options outstanding during the period. The
following table reflects weighted average shares used to calculate basic and
diluted EPS for the periods presented:
Three Months Ended
March 31,
-------------------------
2002 2001
---------- ----------
Basic 63,463,798 64,425,662
Dilutive shares (due to stock options) 207,755 89,965
---------- ----------
Diluted 63,671,553 64,515,627
========== ==========

NOTE 7 - STATEMENTS OF CASH FLOWS

Trustmark paid income taxes approximating $2.0 million and $213 thousand during
the three months ended March 31, 2002 and 2001, respectively. Interest paid on
deposit liabilities and other borrowings approximated $33.5 million in the first
three months of 2002 and $65.1 million in the first three months of 2001. For
the three months ended March 31, 2002 and 2001, noncash transfers from loans to
foreclosed properties were $1.8 million and $395 thousand, respectively.
NOTE 8 - RECENT PRONOUNCEMENTS

In June 2001, the Financial Accounting Standards Board (FASB) issued SFAS No.
142, "Goodwill and Other Intangible Assets." This statement addresses financial
accounting and reporting for acquired goodwill and other intangible assets and
supersedes Accounting Principles Board (APB) Opinion No. 17, "Intangible
Assets." This statement requires that goodwill and intangible assets with
indefinite useful lives no longer be amortized, but instead be tested for
impairment at least annually. This statement also requires that intangible
assets with definite useful lives be amortized over their respective estimated
useful lives to their estimated residual values, and also be reviewed for
impairment. Impairment losses resulting from the initial application of this
statement are to be reported as a change in accounting principle. This statement
is effective for fiscal years beginning after December 15, 2001, and must be
applied to all goodwill and other intangible assets recognized in the financial
statements. Trustmark adopted this statement effective January 1, 2002, without
any impairment losses recognized. For additional information, see Note 4.

In August 2001, the FASB issued SFAS No. 144, "Accounting for the Impairment or
Disposal of Long-Lived Assets." This statement supersedes SFAS No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be Disposed Of," and the accounting and reporting provisions of APB Opinion No.
30, "Reporting the Results of Operations - Reporting the Effects of Disposal of
a Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring
Events and Transactions," for the disposal of a segment of a business. This
statement also amends Accounting Research Bulletin No. 51, "Consolidated
Financial Statements." SFAS No. 144 is effective for fiscal years beginning
after December 15, 2001, and interim periods within those fiscal years, with
early application encouraged. The effects of this statement did not have a
material impact on Trustmark's consolidated financial position or results of
operations upon adoption on January 1, 2002.

NOTE 9 - SEGMENT INFORMATION

Trustmark has three reportable segments: Retail Banking Group, Commercial
Banking Group and Investment Services. The Retail Banking Group delivers a full
range of banking, investment and insurance products and services to individuals
and small businesses through Trustmark's extensive branch network. The
Commercial Banking Group provides various financial products and services to
corporate and middle market clients. Included among these products and services
are specialized services for commercial and residential real estate development
lending, indirect automobile financing and other specialized lending services.
Investment Services includes trust and fiduciary services, discount brokerage
services, insurance services, as well as credit card and mortgage services. Also
included in this segment is a selection of investment management services
including Trustmark's proprietary mutual fund family. The Operational/Support
Group consists of asset/liability management activities that include the
investment portfolio and the related gains/losses on sales of securities. The
Operational/Support Group also includes expenses such as corporate overhead and
amortization of intangible assets.

The following table discloses financial information by segment for the quarters
ended March 31, ($ in thousands):
Trustmark Corporation
Segment Information
($ in thousands)
<TABLE>
<CAPTION>

Retail Commercial Investment Operational/
Group Group Services Support Total
---------- ---------- ---------- ---------- ----------
For the three months ended
March 31, 2002
- ----------------------------------
<S> <C> <C> <C> <C> <C>
Net interest income from
external customers $ 11,820 $ 25,923 $ 16,551 $ 19,635 $ 73,929
Internal funding 24,473 (14,867) (6,309) (3,297) -
---------- ---------- ---------- ---------- ----------
Net interest income 36,293 11,056 10,242 16,338 73,929
Provision for loan losses 1,192 2,769 494 (148) 4,307
---------- ---------- ---------- ---------- ----------
Net interest income after
provision for loan losses 35,101 8,287 9,748 16,486 69,622
Noninterest income 13,003 158 15,395 430 28,986
Noninterest expense 31,939 3,857 12,944 3,250 51,990
---------- ---------- ---------- ---------- ----------
Income before income taxes 16,165 4,588 12,199 13,666 46,618
Income taxes 5,610 1,584 4,268 4,827 16,289
---------- ---------- ---------- ---------- ----------
Segment net income $ 10,555 $ 3,004 $ 7,931 $ 8,839 $ 30,329
========== ========== ========== ========== ==========
Selected Financial Information
Average assets $2,371,309 $1,572,858 $ 985,788 $1,953,245 $6,883,200
Depreciation and amortization $ 1,267 $ 46 $ 460 $ 2,403 $ 4,176


For the three months ended
March 31, 2001
- ----------------------------------
Net interest income from
external customers $ 2,493 $ 32,661 $ 10,147 $ 12,898 $ 58,199
Internal funding 28,899 (22,675) (2,824) (3,400) -
---------- ---------- ---------- ---------- ----------
Net interest income 31,392 9,986 7,323 9,498 58,199
Provision for loan losses 1,128 769 643 (140) 2,400
---------- ---------- ---------- ---------- ----------
Net interest income after
provision for loan losses 30,264 9,217 6,680 9,638 55,799
Noninterest income 12,483 132 18,150 1,568 32,333
Noninterest expense 29,145 3,746 12,817 2,536 48,244
---------- ---------- ---------- ---------- ----------
Income before income taxes 13,602 5,603 12,013 8,670 39,888
Income taxes 4,693 1,935 4,182 3,194 14,004
---------- ---------- ---------- ---------- ----------
Segment net income $ 8,909 $ 3,668 $ 7,831 $ 5,476 $ 25,884
========== ========== ========== ========== ==========
Selected Financial Information
Average assets $2,056,616 $1,567,453 $ 838,903 $2,388,548 $6,851,520
Depreciation and amortization $ 1,057 $ 51 $ 1,709 $ 2,401 $ 5,218
</TABLE>
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

The following provides a narrative discussion and analysis of significant
changes in Trustmark's financial condition and results of operations. This
discussion should be read in conjunction with the consolidated financial
statements and the supplemental financial data included elsewhere in this
report.

FORWARD-LOOKING STATEMENTS

The Private Securities Litigation Reform Act evidences Congress' determination
that the disclosure of forward-looking information is desirable for investors
and encourages such disclosure by providing a safe harbor for forward-looking
statements by Management. Management's Discussion and Analysis of Financial
Condition and Results of Operations contains forward-looking statements with
respect to the adequacy of the allowance for loan losses; the effect of legal
proceedings on Trustmark's financial condition, results of operations and
liquidity; and market risk disclosures. Although Management believes that the
expectations reflected in such forward-looking statements are reasonable, it can
give no assurance that such expectations will prove to be correct. Such
forward-looking statements are subject to certain risks, uncertainties and
assumptions. Should one or more of these risks materialize, or should any such
underlying assumptions prove to be significantly different, actual results may
vary significantly from those anticipated, estimated, projected or expected.
Factors that could cause actual results to differ materially from current
expectations by Management include, but are not limited to:

o Legislative or regulatory changes, including changes in accounting
standards;
o General economic conditions, either nationally or regionally;
o Changes in interest rates, yield curves and interest rate spread
relationships;
o Deposit attrition, customer loss or revenue loss in the ordinary
course of business;
o Increases in competitive pressure in the banking industry;
o Changes in the rate of inflation;
o Changes in securities markets;
o Changes in technology.

Forward-looking statements speak only as of the date they are made. Trustmark
does not undertake any obligation to update any forward-looking statement to
reflect subsequent circumstances or events.

FINANCIAL HIGHLIGHTS

Trustmark's basic and diluted EPS were $0.48 for the first quarter of 2002,
compared with $0.40 for the first quarter of 2001, an increase of 20.0%. Net
income totaled $30.3 million for the first three months of 2002, resulting in a
return on average assets of 1.79% and a return on average equity of 18.22%. At
March 31, 2002, Trustmark reported total loans of $4.4 billion, total assets of
$6.8 billion, total deposits of $4.6 billion and shareholders' equity of $685.6
million.

BUSINESS COMBINATIONS

During 2001, Trustmark completed its first two interstate business combinations,
both in the greater Memphis, Tennessee area: Barret Bancorp, Inc. (Barret) in
Barretville, Tennessee, and Nashoba Bancshares, Inc. (Nashoba) in Germantown,
Tennessee. On April 6, 2001, Trustmark acquired Barret, the holding company for
Peoples Bank in Barretville, Tennessee, and Somerville Bank & Trust Company in
Somerville, Tennessee, which collectively had 13 offices and $508 million in
total assets. The shareholders of Barret received approximately 2.4 million
shares of Trustmark's common stock as well as $51 million in cash. On December
14, 2001, Trustmark completed its acquisition of Nashoba, paying Nashoba's
shareholders $28 million in cash. Nashoba was the holding company for Nashoba
Bank and at the merger date had three offices and $163 million in total assets.
Both business combinations were accounted for under the purchase method of
accounting and their results of operations, which are not material, have been
included in the financial statements from the merger dates.

RESULTS OF OPERATIONS

Net Interest Income
Net interest income is the principal component of Trustmark's income stream and
represents the difference or spread between interest and fee income generated
from earning assets and the interest expense paid on deposits and borrowed
funds. Fluctuations in interest rates as well as volume and mix changes in
earning assets and interest-bearing liabilities can materially impact net
interest  income.  The net interest  margin (NIM) is computed by dividing  fully
taxable equivalent net interest income by average interest-earning assets and
measures how effectively Trustmark utilizes its interest-earning assets in
relationship to the interest cost of funding them. The Yield/Rate Analysis Table
on page 14 shows the average balances for all assets and liabilities of
Trustmark and the interest income or expense associated with those assets and
liabilities. The yields and rates have been computed based upon interest income
and expense adjusted to a fully taxable equivalent (FTE) basis using a 35%
federal marginal tax rate for all periods shown.

Net interest income for the quarter ended March 31, 2002, increased $15.7
million, or 27.0%, when compared with the same period in 2001. Interest rates
fell dramatically during 2001, a situation that proved to be beneficial for
Trustmark because of its liability sensitive position. While earning asset
yields were affected, a greater impact was felt in the cost of interest-bearing
liabilities, resulting in an overall positive impact to the NIM of 106 basis
points, when comparing the first quarter 2002 to first quarter 2001.
Additionally, during the first quarter of 2002, Trustmark's use of interest rate
caps and floors provided $770 thousand of additional interest income as the
floor reached its strike price during a volatile interest rate environment.

Average interest-earning assets for first quarter 2002 were $6.256 billion,
compared with $6.322 billion in the same period for 2001, a decrease of $65.5
million, or 1.0%. Growth realized in average loans from business combinations
was offset by decreases in average securities. The yield on average earning
assets dropped from 7.97% in 2001 first quarter to 6.95% in 2002 first quarter,
a decrease of 102 basis points. The combination of a decrease in the earning
asset base and declining yields resulted in a decrease in interest income during
the first three months of 2002 of $17.0 million, or 13.9%, when compared with
the first three months of 2001.

Average interest-bearing liabilities for first quarter 2002 totaled $5.099
billion, compared with $5.261 billion for first quarter 2001, a decrease of
$162.0 million, or 3.1%. Average interest-bearing deposits increased while fed
funds purchased, repurchase agreements and borrowings decreased. The average
rates on interest-bearing liabilities for the three months ended March 31, 2002
and 2001, were 2.46% and 4.90%, respectively, a decrease of 244 basis points. As
a result of these factors, interest expense for first quarter 2002 decreased
$32.7 million, or 51.4%, when compared with first quarter 2001.

Anticipating interest rates to rise in the future, Management has strategically
neutralized Trustmark's exposure by restructuring the balance sheet and through
the use of interest rate caps and floors. Liquidity provided by maturing
investments was utilized to reduce Trustmark's wholesale funding reliance. Also,
Trustmark was able to benefit during this falling interest rate environment by
locking into liabilities at lower, long-term fixed rates. Trustmark will
continue to utilize interest rate caps and floors to limit the overall risk
exposure present during significant movements in interest rates and reduce the
impact on net interest income.
Yield/Rate Analysis Table
($ in thousands)
<TABLE>
<CAPTION>

For the Three Months Ended March 31,
--------------------------------------------------------------
2002 2001
----------------------------- ------------------------------
Average Yield/ Average Yield/
Balance Interest Rate Balance Interest Rate
---------- -------- ------ ---------- -------- ------
<S> <C> <C> <C> <C> <C> <C>
Assets
Interest-earning assets:
Federal funds sold and securities
purchased under reverse
repurchase agreements $ 24,619 $ 99 1.63% $ 25,653 $ 377 5.96%
Securities - taxable 1,580,527 24,169 6.20% 2,061,717 34,354 6.76%
Securities - nontaxable 180,193 3,594 8.09% 157,310 3,202 8.25%
Loans, net of unearned income 4,470,931 79,358 7.20% 4,077,063 86,264 8.58%
---------- -------- ---------- --------
Total interest-earning assets 6,256,270 107,220 6.95% 6,321,743 124,197 7.97%
Cash and due from banks 285,818 251,201
Other assets 416,476 344,390
Allowance for loan losses (75,364) (65,814)
---------- ----------
Total Assets $6,883,200 $6,851,520
========== ==========

Liabilities and Shareholders' Equity
Interest-bearing liabilities:
Interest-bearing deposits $3,519,957 $ 21,778 2.51% $3,181,530 $ 34,338 4.38%
Federal funds purchased and
securities sold under
repurchase agreements 891,677 3,659 1.66% 1,166,741 15,375 5.34%
Borrowings 687,628 5,471 3.23% 912,994 13,907 6.18%
---------- -------- ---------- --------
Total interest-bearing liabilities 5,099,262 30,908 2.46% 5,261,265 63,620 4.90%
-------- --------
Noninterest-bearing demand deposits 1,039,334 899,570
Other liabilities 69,497 65,633
Shareholders' equity 675,107 625,052
---------- ----------
Total Liabilities and
Shareholders' Equity $6,883,200 $6,851,520
========== ==========
Net Interest Margin 76,312 4.95% 60,577 3.89%

Less tax equivalent adjustment 2,383 2,378
-------- --------
Net Interest Margin per Consolidated
Statements of Income $ 73,929 $ 58,199
======== ========
</TABLE>

Provision for Loan Losses
Trustmark's provision for loan losses totaled $4.3 million and $2.4 million for
the three months ended March 31, 2002 and 2001, respectively. The provision to
average loans was 0.39% for first quarter 2002, compared with 0.24% for first
quarter 2001. Trustmark's ratio of the provision for loan losses to average
loans compares favorably with its peer banks. The provision for loan losses
reflects Management's assessment of the adequacy of the allowance for loan
losses to absorb inherent charge-offs in the loan portfolio. The amount of
provision for each period is dependent upon many factors including loan growth,
net charge-offs, changes in the composition of the loan portfolio,
delinquencies, Management's assessment of loan portfolio quality, the value of
collateral and general economic factors.

Noninterest Income
Noninterest income consists of revenues generated from a broad range of banking,
insurance and investment products and services. For the three months ended March
31, 2002, noninterest income totaled $29.0 million, decreasing $3.3 million, or
10.4%, from the prior-year period. The major categories contributing to the
decline were gains on sales of loans and other income. Noninterest income
represented 21.7% of total revenues in the 2002 first quarter versus 21.0% in
the 2001 first quarter.
The single  largest  component  of  noninterest  income  continues to be service
charges for deposit products and services, which increased 9.6% in the first
quarter of 2002 from the same period during 2001. In addition to increases in
service charges for demand deposit accounts, $780 thousand of the $1.0 million
increase is attributable to business combinations completed during the second
and fourth quarters of 2001.

Other account charges, fees and commissions declined $333 thousand, or 3.3%,
during the first three months of 2002, when compared to the levels maintained
for the prior year. Net insurance commissions increased $319 thousand, or 13.6%,
from expanded product lines and distribution channels for commercial and retail
insurance services. Bank card fees increased 9.6% in 2002, due to increases in
debit card usage by individuals and businesses. These increases were offset by
declines in products with market-driven fees, such as brokerage and cash
management activities.

Mortgage servicing fees increased by $229 thousand, or 5.6%, when comparing the
first quarter of 2002 to the same period in 2001. This growth continued the
upward trend seen over the last three years. Reductions in interest rates have
resulted in an increase in mortgages originated, refinanced and purchased,
leading to growth in mortgages serviced. Trustmark serviced $4.3 billion in
mortgage loans at March 31, 2002, up from $3.9 billion at March 31, 2001.

Trust service income and securities gains and losses both had minor increases of
$46 thousand and $140 thousand, respectively, in the 2002 first quarter,
compared with the 2001 first quarter. At March 31, 2002, Trustmark, which
continues to be one of the largest providers of asset management services in
Mississippi, held assets under administration of $7.3 billion.

Gains on sales of loans were $1.5 million and $4.4 million for the quarters
ended March 31, 2002 and 2001, respectively. Trustmark recorded a $3.9 million
gain during the first quarter of 2001 from the sale of $192 million in mortgage
loans with significant prepayment risk. Excluding the impact of this
transaction, gains on sales of loans experienced volume-driven growth of $1.0
million during the first quarter of 2002, compared with the same period in 2001.

Other income during the first three months of 2002 was a loss of $585 thousand
compared with a gain of $969 thousand in the prior-year period. This variance is
primarily due to valuation adjustments on Trustmark's interest rate caps and
floors. Caps and floors are classified as derivative financial instruments and
carried at their current fair value with changes in value recognized currently
in earnings as other income.

Noninterest Expense
Trustmark's noninterest expense increased $3.8 million, or 7.8%, in first
quarter 2002 to $52.0 million, compared with $48.2 million in first quarter
2001. Included in this amount is $2.9 million contributed by business
combinations completed during the second and fourth quarters of 2001. Offsetting
this increase is the 2002 reversal of a $2.0 million impairment allowance for
mortgage servicing rights. Excluding these items, total noninterest expense
increased $2.9 million, or 6.0%, during the 2002 first quarter.

Control of expenses remains a management priority, especially in this time when
revenue growth has slowed. Improvement in expense control is evidenced in
Trustmark's efficiency ratio, which decreased to 50.95% during the first quarter
of 2002 from 54.19% during the first quarter of 2001. The efficiency ratio is
calculated by dividing total noninterest expense by tax-equivalent net interest
income plus noninterest income, excluding nonrecurring items.

Salaries and employee benefits, the largest category of noninterest expense,
were $29.5 million and $26.2 million for the first three months of 2002 and
2001, respectively, increasing 12.7%. Excluding business combinations, the
increase was $1.7 million, or 6.6%. This change represents normal annual merit
increases along with additional incentive-based compensation and benefit costs.

During the first quarter of 2002, net occupancy-premises expense and equipment
expense increased $193 thousand and $104 thousand, respectively, from the same
period in 2001. The increases for both categories were due to the effects of
business combinations.

Services and fees for 2002 first quarter totaled $7.8 million, compared to $6.8
million for the same period a year ago. This increase was attributable to
business combinations as well as increases in the areas of software,
advertising, outside services and communication.
For the three months ended March 31, 2002,  amortization expense associated with
intangible assets, totaled $986 thousand, decreasing $1.3 million from the same
period in 2001. During the first quarter 2002, the valuation of mortgage
servicing rights indicated that Trustmark's mortgage servicing rights were no
longer impaired; therefore, Management reversed the $2.0 million valuation
allowance that had been established during the third quarter of 2001. The
prior-year period included amortization of goodwill in the amount of $225
thousand; however, the current quarter did not include amortization of goodwill
due to Trustmark's adoption of SFAS No. 142 effective January 1, 2002. These
reductions were partially offset by increases in amortization of core deposit
intangibles from business combinations as well as amortization of mortgage
servicing rights.

Loan expense increased $414 thousand during the first quarter of 2002 from the
same period in 2001, primarily from increased mortgage activity in a lower
interest rate environment.

During the first three months of 2002, other expense decreased $57 thousand from
the first quarter of 2001. Excluding expenses related to business combinations,
other expense would have decreased $468 thousand.

SHAREHOLDERS' EQUITY

As of March 31, 2002, Trustmark's shareholders' equity was $685.6 million, with
little change from its level at December 31, 2001. The increase from net income
was offset by common shares repurchased and dividends paid. Trustmark continues
to improve shareholder value by utilizing strategic capital management plans
designed to improve earnings per share and return on equity while maintaining
sufficient regulatory capital levels. As a result of these activities,
Trustmark's return on average equity increased to 18.22% for the first quarter
of 2002 from 16.79% for the first quarter of 2001, while earnings per share have
risen from $0.40 in 2001 first quarter to $0.48 in 2002 first quarter, an
increase of 20.0%.

Common Stock Repurchase Program
During 2001, the Board of Directors of Trustmark authorized the repurchase of an
additional 5% of common stock, or approximately 3.2 million shares, subject to
market conditions and management discretion. As of March 31, 2002, 888 thousand
shares had been purchased under this authorization. Collectively, the capital
management plans adopted by Trustmark since 1998 have authorized the repurchase
of 15.4 million shares of common stock. Pursuant to these plans, Trustmark has
repurchased approximately 13.1 million shares at a cost of $266.3 million,
including 784 thousand shares during 2002 at a cost of $19.4 million. The
current remaining authorization is approximately 2.3 million shares.

Authorization of Preferred Shares
On April 9, 2002, the shareholders approved a proposal by the Board of Directors
to amend the Articles of Incorporation to authorize the issuance of up to 20
million preferred shares. Although Trustmark has no current intention to issue
any preferred shares, the Board of Directors believes that authorizing preferred
shares for potential issuance is advisable and in the best interests of
Trustmark. The ability to issue preferred shares in the future will provide
Trustmark with additional financial and management flexibility for general
corporate and acquisition purposes.

Dividends
Another strategy designed to enhance shareholder value has been to maintain a
consistent dividend payout ratio. Trustmark's dividend payout ratio was 31.3%
for the first quarter of 2002, compared with 33.8% for the same period in 2001.
Dividends for the first three months of 2002 were $0.15 per share, an increase
of 11.1% when compared with dividends of $0.135 per share for the prior-year
period.

Regulatory Capital
Trustmark and TNB are subject to minimum capital requirements, which are
administered by various Federal regulatory agencies. These capital requirements,
as defined by Federal guidelines, involve quantitative and qualitative measures
of assets, liabilities and certain off-balance sheet instruments. Failure to
meet minimum capital requirements can initiate certain mandatory, and possibly
additional discretionary, actions by regulators that, if undertaken, could have
a direct material effect on the financial statements of both Trustmark and TNB.
Management  believes  that  Trustmark  and TNB have met or  exceeded  all of the
minimum capital standards for the parent company and its primary banking
subsidiary as established by regulatory requirements as of March 31, 2002. At
March 31, 2002, the most recent notification from the Office of the Comptroller
of the Currency (OCC) categorized TNB as well capitalized. To be categorized in
this manner, TNB must maintain minimum total risk-based, Tier 1 risk-based and
Tier 1 leverage ratios (defined in applicable regulations) as set forth in the
accompanying table. There are no significant conditions or events that have
occurred since the OCC's notification that Management believes have affected
TNB's present classification.

Regulatory Capital Table
($ in thousands)
<TABLE>
<CAPTION>
March 31, 2002
---------------------------------------------
Actual Minimum Regulatory
Regulatory Capital Capital Required
-------------------- --------------------
Amount Ratio Amount Ratio
-------- ------ -------- ------
<S> <C> <C> <C> <C>
Total Capital (to Risk Weighted Assets)
Trustmark Corporation $658,266 14.93% $352,632 8.00%
Trustmark National Bank 641,928 14.90% 344,617 8.00%
Tier 1 Capital (to Risk Weighted Assets)
Trustmark Corporation $602,808 13.68% $176,316 4.00%
Trustmark National Bank 587,870 13.65% 172,309 4.00%
Tier 1 Capital (to Average Assets)
Trustmark Corporation $602,808 8.84% $204,535 3.00%
Trustmark National Bank 587,870 8.82% 200,034 3.00%
</TABLE>

EARNING ASSETS

Earning assets are comprised of securities, loans, federal funds sold and
securities purchased under resale agreements, which are the primary revenue
streams for Trustmark. At March 31, 2002, earning assets were $6.160 billion, or
90.97% of total assets, compared with $6.515 billion, or 90.74% of total assets
at December 31, 2001, a decrease of $355.2 million, or 5.5%. This decrease is
part of Management's overall strategy to reduce reliance on wholesale funding
and neutralize the balance sheet during a volatile interest rate environment.

Securities
The securities portfolio consists primarily of debt securities, which are
utilized to provide Trustmark with a quality investment alternative, a stable
source of interest income, as well as collateral for pledges on public deposits
and repurchase agreements. Additionally, the securities portfolio is used as a
tool to manage risk from movements in interest rates. At March 31, 2002,
Trustmark's securities portfolio totaled $1.709 billion, compared to $1.854
billion at December 31, 2001, a reduction of $144.3 million, or 7.8%. Management
is continuing to utilize the liquidity provided by maturing securities to reduce
Trustmark's reliance on wholesale funding. This strategy has reduced exposure to
market sensitive assets as well as allowing the duration of the portfolio to
shorten.

Available-for-sale (AFS) securities are carried at their estimated fair value
with unrealized gains or losses recognized, net of taxes, in accumulated other
comprehensive income, a separate component of shareholders' equity. At March 31,
2002, AFS securities totaled $996.5 million, which represented 58.3% of the
securities portfolio, compared to $1.061 billion or 57.3% at December 31, 2001.

Held-to-maturity (HTM) securities are carried at amortized cost and represent
those securities that Trustmark both positively intends and has the ability to
hold to maturity. At March 31, 2002, HTM securities totaled $712.8 million and
represented 41.7% of the total portfolio, compared with $792.1 million or 42.7%
at the end of 2001.

Management continues to focus on asset quality as one of the strategic goals of
the securities portfolio, which is evidenced by the investment of over 80% of
the portfolio in U.S. Treasury and U.S. Government agencies obligations. In
order to avoid excessive yield volatility from unexpected prepayments,
Trustmark's normal practice is to purchase investment securities at or near par
value, which also reduces the risk of premium write-offs.
Loans
Loans, the largest group of earning assets, represented 72.0% of earning assets
at March 31, 2002, compared with 69.4% at year end 2001. At March 31, 2002,
loans totaled $4.434 billion compared to $4.524 billion at December 31, 2001, a
decrease of $90.6 million, or 2.0%. Growth in mortgage lending was more than
offset by declines in consumer and commercial lending resulting primarily from
recession-based anxieties. During first quarter 2002, Trustmark launched its
home equity line of credit (HELOC) program, approving approximately $140 million
in credit lines. HELOC's had a minor impact on total loans during the quarter,
but has great potential for future loan growth with little operational expense
associated with this product.

Trustmark's lending policies have resulted in consistently sound asset quality.
One measure of asset quality in the financial services industry is the level of
nonperforming assets. The details of Trustmark's nonperforming assets at March
31, 2002 and December 31, 2001, are shown in the following table:

Nonperforming Assets
($ in thousands)
March 31, December 31,
2002 2001
------------ ------------
Nonaccrual and restructured loans $ 40,985 $ 36,901
Other real estate (ORE) 5,440 5,110
------------ ------------
Total nonperforming assets $ 46,425 $ 42,011
============ ============

Accruing loans past due 90 days or more $ 2,611 $ 2,740
============ ============

Nonperforming assets/total loans and ORE 1.05% 0.93%
============ ============

Total nonperforming assets increased $4.4 million during the first three months
of 2002. This increase was primarily due to growth in nonaccrual loans. Three
commercial customer relationships in unrelated industries accounted for the
majority of the change and were previously identified as potential problems.
Although nonperforming loans increased 10.5%, when compared with December 31,
2001, the coverage by the allowance for loan losses remains strong at 183.6%.

At March 31, 2002 and December 31, 2001, the allowance for loan losses was $75.2
million and $75.5 million, representing 1.70% and 1.67%, respectively, of total
loans outstanding. The allowance for loan losses is maintained at a level that
Management and the Board of Directors believe is adequate to absorb estimated
probable losses within the loan portfolio, including losses associated with
off-balance sheet credit instruments such as letters of credit and unfunded
lines of credit. A formal analysis is prepared monthly to assess the risk in the
loan portfolio and to determine the adequacy of the allowance for loan losses.
The analysis for loan losses considers any identified impairment and estimates
determined by applying specific allowance factors to the commercial and consumer
loan portfolios.

Commercial loans as well as commercial real estate loans carry an internally
assigned risk grade based on a scale of one to ten. An allowance factor is
assigned to each loan grade based on historical loan losses in addition to other
factors such as the level and trend of delinquencies, classified and criticized
loans and nonperforming loans. Other factors are also taken into consideration
such as local, regional and national economic trends, industry and other types
of concentrations and loan loss trends that run counter to historical averages.
All classified loans greater than $500 thousand are reviewed by the Asset Review
Department to determine if a higher allowance factor should be applied to the
loan based on a greater level of risk and probability of loss.

Consumer loans carry allowance factors applied to pools of homogeneous loans
such as direct and indirect loans, credit cards, home equity loans, other types
of revolving consumer lines of credit and residential mortgage loans. The
allowance factor applied to each pool is based on historical loan loss trends as
well as current and projected trends in loan losses. Also taken into
consideration are trends in consumer delinquencies, consumer bankruptcies, the
effectiveness of the bank's collection function as well as economic conditions
and trends as referred to above.
Net  charge-offs  were $4.6  million or 0.42% of average  loans for the  quarter
ended March 31, 2002, compared with $4.5 million or 0.40% of average loans for
the quarter ended December 31, 2001, which continues to compare favorably to
Trustmark's peer group. First quarter 2002 charge-offs were affected by four
larger commercial loan losses totaling $2.1 million. Credit quality may
deteriorate during the remainder of 2002 if the economy continues to remain in a
weakened state; however, net charge-offs as a percentage of average loans should
remain stable. Actual results could differ because of several factors, including
those presented in the Forward-Looking Statements section of this MD&A
discussion.

Other Earning Assets
Federal funds sold and securities purchased under reverse repurchase agreements
were $17.2 million at March 31, 2002, a decrease of $120.4 million, when
compared with year-end 2001. At December 31, 2001, Trustmark had one reverse
repurchase agreement for $125 million that was used as collateral for pledging
to public deposits. Trustmark utilizes these products as a short-term investment
alternative whenever it has excess liquidity.

DEPOSITS AND OTHER INTEREST-BEARING LIABILITIES

Trustmark's deposit base is its primary source of funding and consists of core
deposits from the communities served by Trustmark. Total deposits were $4.630
billion at March 31, 2002, compared with $4.613 billion at December 31, 2001, an
increase of $16.4 million, or 0.4%. Interest-bearing deposits increased $148.8
million, or 4.3%, during first quarter 2002. For this same period,
noninterest-bearing deposits decreased $132.3 million, a decline of 11.3%,
partially due to payment of property taxes from customers' mortgage escrow
accounts. Trustmark will continue to seek deposits by expanding its presence in
higher growth markets and evaluating additional wholesale deposit funding
sources.

Short-term borrowings consist of federal funds purchased, securities sold under
repurchase agreements, FHLB borrowings and the treasury tax and loan note option
account. Short-term borrowings totaled $1.162 billion at March 31, 2002, a
decrease of $434.0 million, compared with $1.596 billion at year-end 2001. The
liquidity created by maturing securities was utilized to reduce Trustmark's
reliance on wholesale funding.

Long-term FHLB advances totaled $225 million at March 31, 2002 and at December
31, 2001. These are fixed rate, long-term FHLB advances maturing from 2004 until
2006. Trustmark's use of these advances is significant in that it reduces the
volatility of Trustmark's wholesale funding base by using long-term fixed rate
products.

CONTINGENCIES

Trustmark and its subsidiaries are parties to lawsuits and other claims that
arise in the ordinary course of business. Some of the lawsuits assert claims
related to the lending, collection, servicing, investment, trust and other
business activities; and some of the lawsuits allege substantial claims for
damages. The cases are being vigorously contested. In the regular course of
business, Management evaluates estimated losses or costs related to litigation,
and provision is made for anticipated losses whenever Management believes that
such losses are probable and can be reasonably estimated. At the present time,
Management believes, based on the advice of legal counsel, that the final
resolution of pending legal proceedings will not have a material impact on
Trustmark's consolidated financial position or results of operations.

ASSET/LIABILITY MANAGEMENT

Overview
Market risk is the risk of loss arising from adverse changes in market prices
and rates. Trustmark has risk management policies to monitor and limit exposure
to market risk. Trustmark's market risk is comprised primarily of interest rate
risk created by core banking activities. Interest rate risk is the risk to net
interest income represented by the impact of higher or lower interest rates.
Management continually develops and applies cost-effective strategies to manage
these risks. The Asset/Liability Committee sets the day-to-day operating
guidelines, approves strategies affecting net interest income and coordinates
activities within policy limits established by the Board of Directors. A key
objective of the asset/liability management program is to quantify, monitor and
manage interest rate risk and to assist Management in maintaining stability in
the net interest margin under varying interest rate environments.
Market/Interest Rate Risk Management
The primary purpose in managing interest rate risk is to effectively invest
capital and preserve the value created by the core banking business. This is
accomplished through the development and implementation of lending, funding,
pricing, and hedging strategies designed to maximize net interest income
performance under varying interest rate environments subject to specific
liquidity and interest rate risk guidelines.

At the end of 2000, the mix of Trustmark's asset and liability structure created
sensitivity to net interest income from interest rate changes. This sensitivity
was a benefit to net interest income in 2001, as the decline in interest rates
tempered interest cost more than interest income. During 2001, however,
Management made a concerted effort to decrease interest rate sensitivity. This
was accomplished by changing the balance sheet mix and risk characteristics of
assets and liabilities and through purchases of interest rate hedging
instruments. Asset sensitivity was reduced in commercial lending by increasing
holdings of floating rate loans. Also, both the overall size of the securities
portfolio and the maturity structure of securities were lowered. Liability
sensitivity was reduced with growth in core deposits, declines in short-term
wholesale funding and in the use of longer term borrowings. In 2001, Trustmark
continued hedging activities to lessen the adverse effects of large swings in
interest rates, adding $200 million in notional amount of long-term interest
rate caps. As a result of these changes, Trustmark improved its interest rate
sensitivity position during 2001, while experiencing a lower growth in net
interest income. At the end of the first quarter of 2002, Trustmark's balance
sheet is in a more neutral gap position than at year end 2001, and it is
estimated that net interest income may drop less than 2% in a one-year, shocked,
up 200 basis point rate shift scenario, assuming no balance sheet growth. This
represents a substantial decline in rate sensitivity at March 31, 2002, when
compared to March 31, 2001. Management will continue to monitor the balance
sheet to manage risk.

The primary tool utilized by the Asset/Liability Committee is a modeling system
that provides information used to evaluate exposure to interest rate risk,
project earnings and manage balance sheet growth. This modeling system utilizes
the following scenarios in order to give Management a method of evaluating
Trustmark's interest rate, basis and prepayment risk under different conditions:

o Rate shocked scenarios of up-and-down 100, 200 and 300 basis points.
o Yield curve twist of +/- 2 standard deviations of the change in spread
of the three-month Treasury bill and the 10-year Treasury note yields.
o Basis risk scenarios where federal funds/LIBOR spread widens and
tightens to the high and low spread determined by using 2 standard
deviations.
o Prepayment risk scenarios where projected prepayment speeds in up-and-
down 200 basis point rate scenarios are compared to current projected
prepayment speeds.

A static gap analysis is a tool used mainly for interest rate risk measurement,
which highlights significant short-term repricing volume mismatches.
Management's assumptions related to the prepayment of certain loans and
securities, as well as the maturity for rate sensitive assets and liabilities,
are utilized for sensitivity static gap analysis. Three-month gap analysis
projected at March 31, 2002, reflected a liability gap of $234 million, down
from $902 million on March 31, 2001. One-year gap analysis projected at March
31, 2002, reflected a liability gap of $146 million, down from $921 million on
March 31, 2001. This new static gap analysis indicates that, though somewhat
liability sensitive to interest rate movements, Trustmark is more favorably
positioned for a rising interest rate environment, when compared to the prior
year period.

Trustmark uses derivatives to hedge interest rate exposures by mitigating the
interest rate risk of mortgage loans held for sale and mortgage loans in
process. Trustmark regularly enters into derivative financial instruments in the
form of forward contracts, as part of its normal asset/liability management
strategies. Forward contracts, a type of derivative financial instrument, are
agreements to purchase or sell securities or other money market instruments at a
future specified date at a specified price or yield. Trustmark's obligations
under forward contracts consist of commitments to deliver mortgage loans,
originated and/or purchased, in the secondary market at a future date.
Trustmark  continued a risk controlling  strategy that utilizes caps and floors,
which will be further implemented over time. Trustmark sold a previously
purchased 5-year cap contract, and purchased additional 5-year cap contracts
with a total notional amount of $200 million. Trustmark continues to hold a
5-year floor contract in a notional amount of $100 million. The intent of
utilizing these financial instruments is to reduce the risk associated with the
effects of significant movements in interest rates. Caps and floors, which are
not designated as hedging instruments, are options that are linked to a notional
principal amount and an underlying indexed interest rate. Exposure to loss on
these options will increase or decrease as interest rates fluctuate.

Liquidity
Trustmark's goal is to maintain an adequate liquidity position to satisfy the
cash flow requirements of depositors and borrowers while meeting the cash flow
needs which Trustmark requires for growth. The liquidity position of Trustmark
is monitored on a daily basis by Trustmark's Treasury division. In addition, the
Asset/Liability Committee reviews liquidity on a regular basis and approves any
changes in strategy that are necessary as a result of balance sheet or
anticipated cash flow changes. Also, on a monthly basis, Management compares
Trustmark's liquidity position to established corporate policies. At March 31,
2002, Trustmark was within all established guidelines. Trustmark was able to
improve overall liquidity capacity over the last fifteen months, as indicated by
the reduction in the loan to deposit ratio and reliance on wholesale funding.
The ability to maintain consistent cash flows from operations as well as
adequate capital also enhances Trustmark's liquidity.

The primary source of liquidity on the asset side of the balance sheet are
maturities and cash flows from both loans and securities as well as the ability
to sell certain loans and securities. Liquidity on the liability side is
generated primarily through growth in core deposits and the ability to obtain
economical wholesale funding in national and regional markets through a variety
of sources. Sources of wholesale funding are federal funds, repurchase
agreements, brokered CD's and FHLB advances which allow Trustmark to meet
necessary funding requirements as well as provide excess capacity for
contingency funding needs.

RECENT PRONOUNCEMENTS

In June 2001, the FASB issued SFAS No. 142, "Goodwill and Other Intangible
Assets." This statement addresses financial accounting and reporting for
acquired goodwill and other intangible assets and supersedes APB Opinion No. 17,
"Intangible Assets." This statement requires that goodwill and intangible assets
with indefinite useful lives no longer be amortized, but instead be tested for
impairment at least annually. This statement also requires that intangible
assets with definite useful lives be amortized over their respective estimated
useful lives to their estimated residual values, and also be reviewed for
impairment. Impairment losses resulting from the initial application of this
statement are to be reported as a change in accounting principle. This statement
is effective for fiscal years beginning after December 15, 2001, and must be
applied to all goodwill and other intangible assets recognized in the financial
statements. Trustmark adopted this statement effective January 1, 2002, without
any impairment losses recognized. For additional information, see Note 4.

In August 2001, the FASB issued SFAS No. 144, "Accounting for the Impairment or
Disposal of Long-Lived Assets." This statement supersedes SFAS No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be Disposed Of," and the accounting and reporting provisions of APB Opinion No.
30, "Reporting the Results of Operations - Reporting the Effects of Disposal of
a Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring
Events and Transactions" for the disposal of a segment of a business. This
statement also amends Accounting Research Bulletin No. 51, "Consolidated
Financial Statements." SFAS No. 144 is effective for fiscal years beginning
after December 15, 2001, and interim periods within those fiscal years, with
early application encouraged. The effects of this statement did not have a
material impact on Trustmark's consolidated financial position or results of
operations upon adoption on January 1, 2002.
PART II.  OTHER INFORMATION

Item 1. Legal Proceedings

There were no material developments for the quarter ended March 31, 2002, other
than those disclosed in the Notes to Consolidated Financial Statements and
Management's Discussion and Analysis of this Form 10-Q.

Item 6. Exhibits and Reports on Form 8-K

A. Exhibits

The exhibits listed in the Exhibit Index are filed herewith or are
incorporated herein by reference.

B. Reports on Form 8-K

There were no reports on Form 8-K filed during the first quarter of 2002.
SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.

TRUSTMARK CORPORATION


BY: /s/ Richard G. Hickson BY: /s/ Zach L. Wasson
---------------------- ------------------
Richard G. Hickson Zach L. Wasson
Chairman of the Board, President Treasurer (Principal
& Chief Executive Officer Financial Officer)

DATE: May 7, 2002 DATE: May 7, 2002
EXHIBIT INDEX


10-a Deferred Compensation Plan effective January 1, 2002.

10-b Amended and Restated Employment Agreement with Richard G. Hickson dated
March 12, 2002.

10-c Amended and Restated Employment Agreement with Gerard R. Host dated March
12, 2002.

10-d Amended and Restated Employment Agreement with Harry M. Walker dated March
12, 2002.