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, 2004

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) 208-5111

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 by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act). Yes X No ____

Indicate the number of shares outstanding of each of the registrant's classes of
common stock, as of April 30, 2004.

Title Outstanding
Common stock, no par value 58,219,033
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS

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

(Unaudited)
March 31, December 31,
2004 2003
----------- -----------
Assets
Cash and due from banks (noninterest-bearing) $ 340,114 $ 333,096
Federal funds sold and securities purchased
under reverse repurchase agreements 19,209 37,712
Securities available for sale (at fair value) 1,958,767 1,933,993
Securities held to maturity (fair value:
$182,996-2004; $191,146-2003) 169,708 178,450
Loans held for sale 127,933 112,560
Loans 5,070,363 4,920,052
Less allowance for loan losses 74,179 74,276
----------- -----------
Net loans 4,996,184 4,845,776
Premises and equipment 113,701 108,374
Intangible assets (including goodwill of
$110,271-2004; $95,877-2003) 179,811 167,505
Other assets 185,036 196,855
----------- -----------
Total Assets $ 8,090,463 $ 7,914,321
=========== ===========

Liabilities
Deposits:
Noninterest-bearing $ 1,316,817 $ 1,329,444
Interest-bearing 4,258,071 3,760,015
----------- -----------
Total deposits 5,574,888 5,089,459
Federal funds purchased 216,421 253,419
Securities sold under repurchase agreements 497,381 674,716
Short-term borrowings 541,716 621,532
Long-term FHLB advances 481,004 531,035
Other liabilities 60,428 54,587
----------- -----------
Total Liabilities 7,371,838 7,224,748

Commitments and Contingencies

Shareholders' Equity
Common stock, no par value:
Authorized: 250,000,000 shares
Issued and outstanding: 58,280,233 shares -
2004; 58,246,733 shares - 2003 12,143 12,136
Capital surplus 133,147 132,383
Retained earnings 564,199 548,521
Accumulated other comprehensive income (loss),
net of tax 9,136 (3,467)
----------- -----------
Total Shareholders' Equity 718,625 689,573
----------- -----------
Total Liabilities and Shareholders' Equity $ 8,090,463 $ 7,914,321
=========== ===========

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,
-------------------
2004 2003
-------- --------
Interest Income
Interest and fees on loans $ 70,360 $ 70,699
Interest on securities:
Taxable 16,196 20,155
Tax exempt 1,996 2,069
Interest on federal funds sold and securities
purchased under reverse repurchase agreements 43 82
Other interest income 12 12
-------- --------
Total Interest Income 88,607 93,017

Interest Expense
Interest on deposits 13,386 16,062
Interest on federal funds purchased and securities
sold under repurchase agreements 2,104 2,726
Other interest expense 4,758 5,032
-------- --------

Total Interest Expense 20,248 23,820
-------- --------
Net Interest Income 68,359 69,197
Provision for loan losses 1,052 3,000
-------- --------

Net Interest Income After Provision
for Loan Losses 67,307 66,197

Noninterest Income
Service charges on deposit accounts 13,326 12,680
Other account charges and fees 6,827 6,625
Insurance commissions 3,746 3,787
Mortgage servicing fees 4,228 4,326
Trust service income 2,596 2,311
Gains on sales of loans 1,730 3,893
Securities gains 13 8,148
Other income 58 (587)
-------- --------
Total Noninterest Income 32,524 41,183

Noninterest Expense
Salaries and employee benefits 30,443 35,924
Net occupancy - premises 3,213 2,986
Equipment expense 3,542 3,710
Services and fees 8,379 7,879
Amortization/impairment of intangible assets 6,317 11,655
Other expense 7,588 7,572
-------- --------
Total Noninterest Expense 59,482 69,726
-------- --------
Income Before Income Taxes 40,349 37,654
Income taxes 13,598 13,170
-------- --------

Net Income $ 26,751 $ 24,484
======== ========

Earnings Per Share
Basic $ 0.46 $ 0.41
======== ========
Diluted $ 0.46 $ 0.41
======== ========

Dividends Per Share $ 0.1900 $ 0.1650
========= =========

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

2004 2003
--------- ---------
Balance, January 1, $ 689,573 $ 679,534
Comprehensive income:
Net income per consolidated statements of income 26,751 24,484
Net change in fair value of securities available
for sale, net of tax 12,603 (5,550)
Net change in fair value of cash flow hedges,
net of tax - 2,966
--------- ---------
Comprehensive income 39,354 21,900
Cash dividends paid (11,073) (9,821)
Common stock issued, long-term incentive plan 994 563
Compensation expense, long-term incentive plan 143 -
Repurchase and retirement of common stock (366) (31,533)
--------- ---------
Balance, March 31, $ 718,625 $ 660,643
========= =========

See notes to consolidated financial statements.
Trustmark Corporation and Subsidiaries
Consolidated Statements of Cash Flows
($ in thousands)
(Unaudited)
Three Months Ended
March 31,
---------------------
2004 2003
--------- ---------
Operating Activities
Net income $ 26,751 $ 24,484
Adjustments to reconcile net income to net cash
provided by operating activities:
Provision for loan losses 1,052 3,000
Depreciation and amortization/impairment 9,449 14,632
Net amortization of securities 5,131 1,932
Securities gains (13) (8,148)
Gains on sales of loans (1,730) (3,893)
Deferred income tax provision (benefit) 3,203 (1,462)
Proceeds from sales of loans held for sale 216,129 963,965
Purchases and originations of loans held
for sale (231,502) (838,235)
Net increase in intangible assets (2,903) (1,620)
Net decrease in other assets 3,406 1,882
Net increase in other liabilities 5,324 9,066
Other operating activities, net 205 (155)
--------- ---------
Net cash provided by operating activities 34,502 165,448

Investing Activities
Proceeds from calls and maturities of securities
held to maturity 8,718 180,810
Proceeds from calls and maturities of securities
available for sale 81,227 85,375
Proceeds from sales of securities available for sale - 76,922
Purchases of securities available for sale (90,636) (500,728)
Net decrease (increase) in federal funds sold
and securities purchased under reverse
repurchase agreements 18,503 (3,058)
Net increase in loans (10,225) (138,455)
Purchases of premises and equipment (7,160) (2,194)
Proceeds from sales of premises and equipment - 480
Proceeds from sales of other real estate 565 715
Cash received in business combination 4,622 -
--------- ---------
Net cash provided by (used in) investing activities 5,614 (300,133)

Financing Activities
Net increase in deposits 321,527 291,703
Net decrease in federal funds purchased and securities
sold under repurchase agreements (214,333) (138,503)
Net (decrease) increase in other borrowings (129,847) 28,587
Cash dividends (11,073) (9,821)
Proceeds from exercise of stock options 994 563
Repurchase and retirement of common stock (366) (31,533)
--------- ---------
Net cash (used in) provided by financing activities (33,098) 140,996
--------- ---------
Increase in cash and cash equivalents 7,018 6,311
Cash and cash equivalents at beginning of period 333,096 357,427
--------- ---------
Cash and cash equivalents at end of period $ 340,114 $ 363,738
========= =========

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 accounting principles generally accepted in the
United States of America 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 of America 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) 2003 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 (Somerville). All intercompany accounts and transactions have been
eliminated in consolidation. Certain reclassifications have been made to prior
period amounts to conform with the current period presentation.

NOTE 2 - BUSINESS COMBINATIONS

On March 12, 2004, Trustmark acquired five branches of Allied Houston Bank in a
business combination accounted for by the purchase method of accounting. In
connection with the transaction, Trustmark acquired approximately $148.1 million
in assets and assumed $161.7 million in deposits and other liabilities for a $10
million deposit premium. Assets consisted of $145.9 million of selected loans,
$585 thousand in premises and equipment and $1.6 million in other assets. The
assets and liabilities have been recorded at fair value based on market
conditions and risk characteristics at the acquisition date. Loans were recorded
at a $6.4 million discount, consisting of a discount for general credit risk of
$7.3 million offset by a market valuation premium of $862 thousand. Included in
the credit risk discount of $7.3 million was a specific amount for nonaccrual
loans of $1.7 million. Subsequent to the purchase date, the unpaid principal for
these nonaccrual loans were written down to their net realizable value against
the recorded discount. Excess cost over tangible net assets acquired totaled
$15.7 million, of which $426 thousand and $15.3 million have been allocated to
core deposits and goodwill, respectively. Trustmark's financial statements
include the results of operations for this acquisition from the merger date. The
pro forma impact of this acquisition on Trustmark's results of operations is
insignificant.

On August 29, 2003, Trustmark acquired seven Florida branches of The Banc
Corporation of Birmingham, Alabama, in a business combination accounted for by
the purchase method of accounting. These branches, known as the Emerald Coast
Division, serve the markets from Destin to Panama City. In connection with the
transaction, Trustmark paid a $46.8 million deposit premium in exchange for
$232.8 million in assets and $209.2 million in deposits and other liabilities.
Assets consisted of $224.3 million in selected loans, $6.8 million in premises
and equipment and $1.7 million in other assets. These assets and liabilities
have been recorded at fair value based on market conditions and risk
characteristics at the acquisition date. Loans were recorded at a $1.9 million
discount, consisting of a discount for general credit risk of $3.5 million
offset by a market premium of $1.6 million. This net discount will be recognized
as interest income over the estimated life of the loans. Excess costs over
tangible net assets acquired totaled $49.5 million, of which $1.7 million and
$47.8 million have been allocated to core deposits and goodwill, respectively.
Trustmark's financial statements include the results of operations for this
acquisition from the merger date. The pro forma impact of this acquisition on
Trustmark's results of operations is insignificant.
NOTE 3 - LOANS AND ALLOWANCE FOR LOAN LOSSES

For the periods presented, loans consisted of the following:

March 31, December 31,
2004 2003
----------- -----------
Real estate loans:
Construction and land development $ 473,737 $ 406,257
Secured by 1-4 family residential properties 1,667,432 1,663,915
Secured by nonfarm, nonresidential properties 897,053 858,708
Other 158,843 156,524
Loans to finance agricultural production 29,444 30,815
Commercial and industrial 838,950 787,094
Consumer 756,597 787,316
Obligations of states and political subdivisions 173,494 173,296
Other loans 74,813 56,127
----------- -----------
Loans 5,070,363 4,920,052
Less allowance for loan losses 74,179 74,276
----------- -----------
Net loans $ 4,996,184 $ 4,845,776
=========== ===========

The following table summarizes the activity in the allowance for loan losses for
the periods presented ($ in thousands):

Three Months Ended
March 31,
--------------------
2004 2003
--------- ---------
Balance at beginning of year $ 74,276 $ 74,771
Provision charged to expense 1,052 3,000
Loans charged off (3,828) (5,191)
Recoveries 2,679 2,287
--------- ---------
Net charge-offs (1,149) (2,904)
--------- ---------
Balance at end of period $ 74,179 $ 74,867
========= =========

At March 31, 2004 and 2003, the carrying amounts of nonaccrual loans were $27.5
million and $31.8 million, respectively. Included in these nonaccrual loans at
March 31, 2004 and 2003, are loans that are considered to be impaired, which
totaled $19.5 million and $24.7 million, respectively. At March 31, 2004, the
total allowance for loan losses related to impaired loans was $5.0 million
compared with $6.5 million at March 31, 2003. The average carrying amounts of
impaired loans during the first quarter of 2004 and 2003 were $17.4 million and
$25.5 million, respectively. No material amounts of interest income were
recognized on impaired loans or nonaccrual loans for the first quarter of 2004
or 2003.

NOTE 4 - INTANGIBLE ASSETS

At March 31, 2004 and December 31, 2003, intangible assets, net of any
applicable amortization or impairment, consisted of the following ($ in
thousands):

March 31, December 31,
2004 2003
------------ ------------
Mortgage servicing rights $ 47,476 $ 49,707
Goodwill 110,271 95,877
Other identifiable intangible assets:
Core deposit intangibles 18,556 18,560
Other 3,508 3,361
------------ ------------
Total intangible assets $ 179,811 $ 167,505
============ ============
NOTE 5 - DEPOSITS

At March 31, 2004 and December 31, 2003, deposits consisted of the following ($
in thousands):

March 31, December 31,
2004 2003
----------- -----------
DDA, NOW, MMDA $ 2,835,488 $ 2,543,694
Savings 978,877 828,256
Time 1,760,523 1,717,509
----------- -----------
Total deposits $ 5,574,888 $ 5,089,459
=========== ===========

NOTE 6 - STOCK-BASED COMPENSATION

Effective January 1, 2003, Trustmark adopted the fair value recognition
provisions of SFAS No. 123, "Accounting for Stock-Based Compensation," as
amended by SFAS No. 148, "Accounting for Stock-Based Compensation - Transition
and Disclosure" prospectively for all awards granted, modified or settled after
January 1, 2003. Under the provisions of this statement, compensation expense is
recognized by the straight line method for grants issued after January 1, 2003,
utilizing the fair value of the grants over the vesting period. Trustmark
estimates the fair value of each option granted using the Black-Scholes
option-pricing model. Prior to January 1, 2003, Trustmark accounted for
incentive stock options under the recognition and measurement provisions of
Accounting Principles Board (APB) Opinion No. 25, "Accounting for Stock Issued
to Employees." Under APB No. 25, because the exercise price of Trustmark's stock
options equaled the market price for the underlying stock on the date of grant,
no compensation expense was recognized. The following table reflects pro forma
net income and earnings per share for the periods presented, had Trustmark
elected to adopt the fair value approach for all outstanding options prior to
January 1, 2003 ($ in thousands except per share data):

Three Months Ended
March 31,
-------------------
2004 2003
-------- --------
Net income, as reported $ 26,751 $ 24,484
Add: Total stock-based employee compensation
expense reported in net income, net of taxes 143 -
Deduct: Total stock-based employee compensation
expense determined under fair value based
method for all awards, net of related tax
effects (340) (336)
-------- --------
Pro forma net income $ 26,554 $ 24,148
======== ========
Earnings per share:
As reported
Basic $ 0.46 $ 0.41
Diluted 0.46 0.41

Pro forma
Basic $ 0.46 $ 0.40
Diluted 0.45 0.40
NOTE 7 - CONTINGENCIES

Standby Letters of Credit
Trustmark issues financial and performance standby letters of credit in the
normal course of business in order to fulfill the financing needs of its
customers. Standby letters of credit are conditional commitments issued by
Trustmark to insure the performance of a customer to a third party. A financial
standby letter of credit is a commitment by Trustmark to guarantee a customer's
repayment of an outstanding loan or debt instrument. Trustmark guarantees a
customer's performance to a third party under a contractual nonfinancial
obligation through the use of a performance standby letter of credit. When
issuing letters of credit, Trustmark uses essentially the same policies
regarding credit risk and collateral which are followed in the lending process.

At March 31, 2004, the maximum potential amount of future payments Trustmark
could be required to make under its standby letters of credit was $74.8 million,
which also represented the maximum credit risk associated with these
commitments. This amount consisted primarily of commitments with maturities of
less than three years. These standby letters of credit have an immaterial
carrying value. Trustmark holds collateral to support standby letters of credit
when deemed necessary. As of March 31, 2004, the fair value of collateral held
was $21.6 million.

Legal Proceedings
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 and Management's
evaluation, that the final resolution of pending legal proceedings will not have
a material impact on Trustmark's consolidated financial position or results of
operations; however, Management is unable to estimate a range of potential loss
on these matters because of the nature of the legal environment in states where
Trustmark conducts business.

NOTE 8 - ASSOCIATE PENSION PLAN

Trustmark maintains a noncontributory defined benefit pension plan which covers
substantially all associates with more than one year of service. The plan
provides pension benefits that are based on credited service, final average
compensation and the benefit formula as defined in the plan. Trustmark's policy
is to fund amounts allowable for federal income tax purposes, making sufficient
contributions to satisfy the minumum funding requirement for each plan year and
making additional contributions, as needed, based on the plan's funded status as
of the October 31 measurement date.

The following table presents information regarding net periodic pension costs as
of March 31, ($ in thousands):

2004 2003
------- -------
Service cost $ 410 $ 643
Interest cost 1,056 1,142
Expected return on plan assets (1,251) (1,379)
Amortization of prior service cost (22) 61
Recognized net loss due to early retirement - 2,378
Recognized net actuarial loss 297 -
------- -------
Net Periodic Benefit Cost $ 490 $ 2,845
======= =======

The table above shows the recognized net loss due to early retirement of $2.378
million, resulting from a voluntary early retirement program announced by
Trustmark in February 2003. This program was offered to associates age 58 and
above with ten years or more of service and was accepted by 116 associates, or
4.75% of Trustmark's workforce.
NOTE 9 - EARNINGS PER SHARE

Basic earnings per share (EPS) is 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 dilutive 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,
-----------------------
2004 2003
---------- ----------
Basic 58,267,684 59,912,276
Dilutive shares (related to stock options) 319,927 143,475
---------- ----------
Diluted 58,587,611 60,055,751
========== ==========

NOTE 10 - STATEMENTS OF CASH FLOWS

Trustmark paid income taxes of $60 thousand and $1.1 million during the three
months ended March 31, 2004 and 2003, respectively. Interest paid on deposit
liabilities and other borrowings totaled $20.6 million in the first three months
of 2004 and $23.8 million in the first three months of 2003. For the three
months ended March 31, 2004 and 2003, noncash transfers from loans to foreclosed
properties were $1.9 million and $864 thousand, respectively. Assets acquired
during the first quarter of 2004 as a result of the Allied Houston business
combination totaled $148.1 million, while liabilities assumed totaled $161.7
million. During the first quarter of 2004, $50.0 million of long-term FHLB
advances were transferred to short-term borrowings compared with net transfers
of $17.3 million in the first quarter of 2003.

NOTE 11 - RECENT PRONOUNCEMENTS

On March 9, 2004, the Securities and Exchange Commission (SEC) issued Staff
Accounting Bulletin No. 105, "Application of Accounting Principles to Loan
Commitments". This bulletin summarizes the views of the SEC staff regarding the
application of generally accepted accounting principles to loan commitments
accounted for as derivative instruments. The adoption of this bulletin did not
impact Trustmark's consolidated financial statements.

In December 2003, the Financial Accounting Standards Board (FASB) issued FASB
Interpretation No. 46, "Consolidation of Variable Interest Entities" (as
revised). This interpretation addresses consolidation by business enterprises of
variable interest entities, which have one or more of the following
characteristics: 1) the equity investment at risk is not sufficient to permit
the entity to finance its activities without additional subordinated financial
support provided by any parties including the equity holders; 2) the equity
investors lack one or more of the essential characteristics of a controlling
financial interest and 3) the equity investors have voting rights that are not
proportionate to their economic interests, and the activities of the entity
involve or are conducted on behalf of an investor with a disproportionately
small voting interest. Application of this interpretation is required in
financial statements of public entities that have interests in variable interest
entities or potential variable interest entities for periods ending after
December 15, 2003. Currently, Trustmark does not have any interests in variable
interest entities as defined by this interpretation; therefore, the adoption of
this Statement had no impact on Trustmark's financial statements.
NOTE 12 - SEGMENT INFORMATION

During the first quarter of 2004, Trustmark realigned its management reporting
structure to include four segments that include general banking, wealth
management, insurance and administration. The general banking segment realigns
Trustmark's former consumer and commercial segment into a single group that
delivers a full range of banking services to consumers, corporate, small and
middle market businesses through its extensive branch network. In an effort to
strengthen existing relationships and gain the trust of new clients, Trustmark
realigned its former investment segment into the wealth management segment
incorporating trust, brokerage, investment advisory, and private banking service
under one umbrella. The insurance segment, formerly included in the consumer
segment, represents Trustmark's retail insurance agency that offers a diverse
mix of insurance products and services. The administrative segment incorporates
Trustmark's treasury function with various non-allocated corporate operation
units.

The accounting policies of each reportable segment are the same as those of the
Corporation except for its internal allocations. Trustmark uses a match-funded
transfer pricing process to assess operating segment performance. Non-interest
expenses for back-office operations support are allocated to segments based on
estimated uses of those services. Income tax expense for segments is calculated
at the marginal statutory rate.

The following table discloses financial information by reportable segment for
the quarters ended March 31, 2004 and 2003. The prior period has been restated
to conform with the current period presentation.

Trustmark Corporation
Segment Information
($ in thousands)
<TABLE>
<CAPTION>

General Wealth
Banking Management Insurance Administration Total
For the three months ended ----------- ----------- ------------ -------------- -----------
March 31, 2004
- ----------------------------------
<S> <C> <C> <C> <C> <C>
Net interest income from
external customers $ 55,507 $ 1,108 $ - $ 11,744 $ 68,359
Internal funding 186 (73) - (113) -
----------- ----------- ----------- -------------- -----------
Net interest income 55,693 1,035 - 11,631 68,359
Provision for loan losses 1,386 (21) - (313) 1,052
----------- ----------- ----------- -------------- -----------
Net interest income after
provision for loan losses 54,307 1,056 - 11,944 67,307
Noninterest income 24,821 5,108 3,169 (574) 32,524
Noninterest expense 46,362 4,311 2,428 6,381 59,482
----------- ----------- ----------- -------------- -----------
Income before income taxes 32,766 1,853 741 4,989 40,349
Income taxes 11,375 679 245 1,299 13,598
----------- ----------- ----------- -------------- -----------
Segment net income $ 21,391 $ 1,174 $ 496 $ 3,690 $ 26,751
=========== =========== =========== ============== ===========

Selected Financial Information
Average assets $ 5,507,086 $ 97,138 $ 24,430 $ 2,300,755 $ 7,929,409
Depreciation and amortization $ 8,383 $ 105 $ 172 $ 789 $ 9,449


For the three months ended
March 31, 2003
- ----------------------------------
Net interest income from
external customers $ 52,966 $ 1,225 $ - $ 15,006 $ 69,197
Internal funding 5,446 (32) - (5,414) -
----------- ----------- ----------- -------------- -----------
Net interest income 58,412 1,193 - 9,592 69,197
Provision for loan losses 2,645 (15) - 370 3,000
----------- ----------- ------------ -------------- -----------
Net interest income after
provision for loan losses 55,767 1,208 - 9,222 66,197
Noninterest income 26,007 4,794 2,995 7,387 41,183
Noninterest expense 55,312 4,323 2,439 7,652 69,726
----------- ----------- ------------ -------------- -----------
Income before income taxes 26,462 1,679 556 8,957 37,654
Income taxes 9,288 623 247 3,012 13,170
----------- ----------- ------------ -------------- -----------
Segment net income $ 17,174 $ 1,056 $ 309 $ 5,945 $ 24,484
=========== =========== =========== ============== ===========

Selected Financial Information
Average assets $ 5,041,521 $ 91,579 $ 24,834 $ 1,931,180 $ 7,089,114
Depreciation and amortization $ 13,302 $ 105 $ 157 $ 1,068 $ 14,632
</TABLE>
ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

The following provides a narrative discussion and analysis of Trustmark
Corporation's (Trustmark) 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

Certain statements contained in Management's Discussion and Analysis are not
statements of historical fact and constitute forward-looking statements within
the meaning of the Private Securities Litigation Reform Act of 1995. These
forward-looking statements relate to anticipated future operating and financial
performance measures, including net interest margin, credit quality, business
initiatives, growth opportunities and growth rates, among other things. Words
such as "expects," "anticipates," "believes," "estimates" and other similar
expressions are intended to identify these forward-looking statements. 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.
These risks could cause actual results to differ materially from current
expectations of Management and include the following:

o The level of nonperforming assets, charge-offs and provision expense can be
affected by local, state and national economic and market conditions as
well as Management's judgments regarding collectability of loans.
o Material changes in market interest rates can materially affect many
aspects of Trustmark's financial condition and results of operations.
Trustmark is exposed to the potential of losses arising from adverse
changes in market interest rates and prices which can adversely impact the
value of financial products, including securities, loans, deposits, debt
and derivative financial instruments. Factors that may affect the market
interest rates include local, regional and national economic conditions;
utilization and effectiveness of market interest rate contracts; and the
availability of wholesale and retail funding sources to Trustmark. Many of
these factors are outside Trustmark's control.
o Increases in prepayment speeds of mortgage loans resulting from a
historically low interest rate environment would have an impact on the fair
value of the mortgage servicing portfolio. In addition, premium
amortization on mortgage related securities included in Trustmark's
securities portfolio would also be accelerated as prepayment of the
mortgage loans securing these securities occur. The combination of these
events could materially affect Trustmark's results of operations.
o The costs and effects of litigation and of unexpected or adverse outcomes
in such litigation can materially affect Trustmark's results of operations.
o Competition in loan and deposit pricing, as well as the entry of new
competitors into our markets through de novo expansion and acquisitions,
among other means, could have an effect on Trustmark's operations in our
existing markets.
o Trustmark is subject to regulation by federal banking agencies and
authorities and the Securities and Exchange Commission. Changes in existing
regulations or the adoption of new regulations could make it more costly
for Trustmark to do business or could force changes in the manner Trustmark
does business, which could have an impact on Trustmark's financial
condition or results of operations.

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. These statements are representative only
as of the date hereof, and Trustmark does not assume any obligation to update
these forward-looking statements or to update the reasons why actual results
could differ from those projected in the forward-looking statements.
Business

Trustmark is a multi-bank holding company headquartered in Jackson, Mississippi,
incorporated under the Mississippi Business Corporation Act in 1968. Through its
subsidiaries, Trustmark operates as a financial services organization providing
banking and financial solutions to corporate, institutional and individual
customers predominantly within the states of Mississippi, Florida, Tennessee and
Texas.

Trustmark National Bank (TNB), Trustmark's wholly-owned subsidiary, accounts for
substantially all of the assets and revenues of Trustmark. In addition to
banking activities, TNB provides investment and insurance products and services
to its customers through three wholly-owned subsidiaries, Trustmark Securities,
Inc., Trustmark Investment Advisors, Inc. and The Bottrell Insurance Agency,
Inc. Trustmark also engages in banking activities through its wholly-owned
subsidiary, Somerville Bank & Trust Company (Somerville), which serves the
Fayette County, Tennessee market.

Critical Accounting Policies and Estimates

Trustmark's consolidated financial statements are prepared in accordance with
accounting principles generally accepted in the United States of America, which
require the use of estimates and assumptions that affect the amounts reported in
those consolidated financial statements. Critical accounting policies and
estimates are defined as policies that are important to the portrayal of
Trustmark's financial condition and results of operations and that require
Management's most difficult, subjective or complex judgments. Actual financial
results could differ significantly if different judgments are applied to these
policies and estimates.

Fair Value Accounting Estimates
Generally accepted accounting principles require the use of fair values in
determining the carrying values of assets and liabilities, as well as, for
specific disclosures. The most significant include securities, derivative
instruments, loans held for sale, mortgage servicing rights and net assets
acquired in a business combination. Certain of these assets do not have a
readily available market to determine fair value and require an estimate based
on specific parameters. When market prices are unavailable, Trustmark determines
fair values utilizing parameters, which are constantly changing, including
interest rates, duration, prepayment speeds and other specific conditions. In
most cases, these specific parameters require a significant amount of judgment
by Management.

Allowance for Loan Losses
The allowance for loan losses is maintained at a level Management and the Board
of Directors believe is adequate to absorb estimated probable losses within the
loan portfolio. 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 quarterly 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 and
the effectiveness of Trustmark's collection function as well as economic
conditions and trends referred to above.
Mortgage Servicing Rights
Mortgage servicing rights are rights to service mortgage loans for others,
whether the loans were acquired through purchase or loan origination. Purchased
mortgage servicing rights are capitalized at cost. For loans originated and sold
where the servicing rights are retained, Trustmark allocated the cost of the
loan and the servicing right based on their relative fair values. Mortgage
servicing rights are amortized over the estimated period of the related new
servicing income. At March 31, 2004 Trustmark serviced $3.4 billion in mortgage
loans for others.

Impairment for mortgage servicing rights occurs when the estimated fair value
falls below the underlying carrying value. Fair value is determined utilizing
specific risk characteristics of the mortgage loan, current interest rates and
current prepayment speeds. Trustmark would expect to recover a significant
portion of the valuation allowance when mortgage rates increase and stabilize
and prepayment speeds decrease. Since March 31, 2004, mortgage rates have
increased to December 2003 levels which should eliminate the impairment recorded
through other expenses for the quarter ended March 31, 2004.

Contingent Liabilities
Trustmark estimates its contingent liabilities based on Management's evaluation
of the probability of outcomes and their ability to estimate the range of
exposure. As stated by Statement of Financial Accounting Standards (SFAS) No. 5,
"Accounting for Contingencies," a liability is contingent if the amount is not
presently known, but may become known in the future as a result of the
occurrence of some uncertain future event. Accounting standards require that a
liability be recorded if Management determines that it is probable that a loss
has occurred and the loss can be reasonably estimated. In addition, it must be
probable that the loss will be confirmed by some future event. As part of the
estimation process, Management is required to make assumptions about matters
that are, by their nature, highly uncertain. The assessment of contingent
liabilities, including legal contingencies and income tax liabilities, involves
the use of critical estimates, assumptions and judgments. Management's estimates
are based on their belief that future events will validate the current
assumptions regarding the ultimate outcome of these exposures. However, there
can be no assurance that future events, such as court decisions or Internal
Revenue Service positions, will not differ from Management's assessments.
Whenever practicable, Management consults with outside experts (attorneys,
independent accountants, claims administrators, etc.) to assist with the
gathering and evaluation of information related to contingent liabilities.

Executive Summary

Trustmark is an integrated provider of banking, wealth management and insurance
solutions with over 145 branches and 185 ATMs in Mississippi, Florida, Tennessee
and Texas. Net income for the three months ended March 31, 2004, totaled $26.8
million compared with $24.5 million for the same period in 2003. Basic and
diluted earnings per share were $0.46 for the first quarter of 2004, an increase
of 12.2% when compared with $0.41 for the first quarter of 2003. Earnings during
2003 included an after-tax charge of $4.1 million, or $0.07 per share,
associated with Trustmark's Voluntary Early Retirement Program.

Management utilizes certain financial ratios to gauge Trustmark's performance.
Trustmark achieved a return on average assets of 1.36% and a return on average
equity of 15.27% for the three months ended March 31, 2004. These compared with
ratios of 1.40% for return on average assets and 14.88% for return on average
equity for the three months ended March 31, 2003.

Business Combinations

During March 2004, Trustmark completed its entry into the dynamic Houston,
Texas, market with the purchase of five branches of Allied Houston Bank. These
offices, with loans and deposits of $145.9 million and $161.7 million,
respectively, are located in one of Houston's most attractive areas. In August
2003, Trustmark completed its expansion into Florida's vibrant Emerald Coast
market with the purchase of seven branches of The Banc Corporation. The Emerald
Coast branches, with $224.3 million in loans and $209.2 million in deposits and
other liabilities, are located in thriving areas and well positioned for
additional growth. Strategic acquisitions, which enhance internal growth, will
continue to be an important component of Trustmark's strategic plan. Trustmark's
financial statements include the results of operations for the above purchase
business combinations from the respective merger dates. The pro forma impact of
these acquisitions on Trustmark's results of operations is immaterial. Please
see the notes to the consolidated financial statements for further details
concerning these acquisitions.
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 17 shows the average balances for all assets and liabilities of
Trustmark and the interest income or expense associated with earning assets and
interest-bearing 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. Nonaccruing loans
have been included in the average loan balances and interest collected prior to
these loans having been placed on nonaccrual has been included in interest
income. Loan fees included in interest associated with the average loan balances
are immaterial.

As interest rates remain at historically low levels, Management has been
challenged to position the balance sheet to mitigate the compression of net
interest income. Funds provided from maturities, pay downs and sales of
securities have been used to fund loan growth and purchases of additional
securities to maintain sufficient levels of earning assets. Trustmark has also
reduced interest expense on FHLB advances by engaging in various swap
agreements. Trustmark will continue to manage the overall risk exposure present
during significant movements in interest rates and reduce the impact of interest
rate movement on net interest income. For additional discussion, see
Market/Interest Rate Risk Management beginning on page 26.

Net interest income-FTE for the first quarter of 2004 decreased $887 thousand,
or 1.2% when compared to the first quarter of 2003. Excluding the business
combinations with Emerald Coast and Allied Houston, this decrease was $4.4
million, or 6.1%. The continuing decline in interest rates experienced during
2004 and 2003 has impacted both assets and liabilities; however, since
Trustmark's cost of funds are driven primarily by its core deposit base, rates
on interest-bearing liabilities have not seen the same magnitude of decline as
earning asset yields. The result of the continuing decline in interest rates is
a decrease in net interest margin for the first quarter of 2004 of 55 basis
points when compared to the same quarter of 2003.

Average interest-earning assets for the first quarter of 2004 were $7.201
billion, compared with $6.452 billion for the first quarter of 2003, an increase
of $749.3 million, or 11.6%. Without the Emerald Coast and Allied Houston branch
purchases, the increase in average interest-earning assets for the first quarter
of 2004 is $483.2 million, or 7.5%. This growth is primarily seen in average
loans, which increased 9.7% (3.9% without business combinations) during the
first quarter of 2004 when compared with the first quarter of 2003, and average
securities, which increased 17.5% when the first quarter of 2004 is compared
with the same period of 2003. However, the declining interest rate environment
has negatively impacted yields as the yield on average earning assets dropped
from 5.99% during the three months ended March 31, 2003 to 5.07% for the same
period of 2004, a decrease of 92 basis points. As a result, interest income-FTE
decreased by $4.5 million, or 4.7%, during the first quarter of 2004 when
compared with the first quarter of 2003.

Average interest-bearing liabilities for the first quarter of 2004 totaled
$5.912 billion, compared with $5.194 billion for the first quarter of 2003, an
increase of $718.1 million, or 13.8%. Without the Emerald Coast and Allied
Houston branch purchases, the increase in average interest-bearing liabilities
for the first quarter of 2004 is $501.2 million, or 9.6%. Although
interest-bearing liabilities increased during the first quarter of 2004,
interest expense continued to decrease due to the declining interest rate
environment. The average rates on interest-bearing liabilities for the first
quarters of 2004 and 2003, were 1.38% and 1.86%, respectively, a decrease of 48
basis points. As a result of these factors, total interest expense for the first
quarter 2004 decreased $3.6 million, or 15.0%, when compared with the first
quarter of 2003.
Trustmark Corporation
Yield/Rate Analysis Table
($ in thousands)
<TABLE>
<CAPTION>

For the Three Months Ended March 31,
----------------------------------------------------------
2004 2003
---------------------------- ----------------------------
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 $ 17,238 $ 43 1.00% $ 29,700 $ 82 1.12%
Securities - taxable 1,959,518 16,196 3.32% 1,644,002 20,155 4.97%
Securities - nontaxable 160,905 3,071 7.68% 160,966 3,183 8.02%
Loans, including loans held for sale 5,063,411 71,454 5.67% 4,617,076 71,803 6.31%
---------- -------- ---------- --------
Total interest-earning assets 7,201,072 90,764 5.07% 6,451,744 95,223 5.99%
Cash and due from banks 336,755 302,372
Other assets 465,950 410,141
Allowance for loan losses (74,368) (75,143)
---------- ----------
Total Assets $7,929,409 $7,089,114
========== ==========

Liabilities and Shareholders' Equity
Interest-bearing liabilities:
Interest-bearing deposits $3,994,704 13,386 1.35% $3,550,934 16,062 1.83%
Federal funds purchased and
securities sold under
repurchase agreements 892,204 2,104 0.95% 926,205 2,726 1.19%
Borrowings 1,024,947 4,758 1.87% 716,569 5,032 2.85%
---------- -------- ---------- --------
Total interest-bearing liabilities 5,911,855 20,248 1.38% 5,193,708 23,820 1.86%
-------- --------
Noninterest-bearing demand deposits 1,258,065 1,158,944
Other liabilities 54,928 69,053
Shareholders' equity 704,561 667,409
---------- ----------
Total Liabilities and
Shareholders' Equity $7,929,409 $7,089,114
========== ==========

Net Interest Margin 70,516 3.94% 71,403 4.49%

Less tax equivalent adjustment 2,157 2,206
-------- --------
Net Interest Margin per Consolidated
Statements of Income $ 68,359 $ 69,197
======== ========
</TABLE>
Provision for Loan Losses
Trustmark's provision for loan losses totaled $1.1 million for the three months
ended March 31, 2004, compared with $3.0 million for the same period in 2003.
During the first quarter of 2004, the provision for loan losses equaled 92% of
net charge-offs compared with 103% in the prior year period. As a percentage of
average loans, the provision was 0.08% for the first quarter of 2004 compared
with 0.26% for the first quarter of 2003. The decrease is a direct result of
consistent asset quality along with a significant decrease in net charge-offs
for the quarter ended March 31, 2004. The provision for loan losses reflects
Management's assessment of the adequacy of the allowance for loan losses to
absorb probable losses inherent 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. See further discussion of the Allowance for Loan
Losses in Critical Accounting Policies beginning on page 14, as well as the
discussion of Loans beginning on page 24.

Noninterest Income
Noninterest income (NII) consists of revenues generated from a broad range of
banking and financial services. NII totaled $32.5 million in the first quarter
of 2004 compared with $41.2 million in the first quarter of 2003. NII
represented 26.9% of total revenues in the first quarter of 2004 versus 30.7% in
the first quarter of 2003. The comparative components of noninterest income for
the three month periods ended March 31, 2004 and 2003, are shown in the
accompanying table. Noninterest income contributed by the Emerald Coast and
Allied Houston branch purchases during 2004 is considered immaterial.
- --------------------------------------------------------------------------------
Noninterest Income
($ in thousands)
Quarter Ended
March 31,
------------------
2004 2003 $ Change % Change
-------- -------- -------- --------
Service charges on deposit accounts $ 13,326 $ 12,680 $ 646 5.1%
Other account charges and fees 6,827 6,625 202 3.0%
Insurance commissions 3,746 3,787 (41) -1.1%
Mortgage servicing fees 4,228 4,326 (98) -2.3%
Trust service income 2,596 2,311 285 12.3%
Gains on sale of loans 1,730 3,893 (2,163) -55.6%
Securities gains 13 8,148 (8,135) -99.8%
Other income 58 (587) 645 -109.9%
-------- -------- --------
Total Noninterest Income $ 32,524 $ 41,183 $ (8,659) -21.0%
======== ======== ========
- --------------------------------------------------------------------------------
The single largest component of noninterest income continues to be service
charges for deposit products and services, which increased 5.1% in the first
quarter of 2004 over the same period in 2003. Increases in services charges for
2004 are primarily attributed to an increase in fees charged for NSF and
overdrafts combined with increased transaction volumes when compared with the
same time period in 2003.

Other account charges and fees totaled $6.8 million in the first quarter of
2004, an increase of $202 thousand, or 3.0%, when compared with the same period
in 2003. Increasing revenues from market driven products was the primary factor
in the growth as increases were seen in cash management and brokerage and
advisory services. Offsetting this increase were bankcard fees, which decreased
primarily from changes in the pricing of merchant discount rates.

During the three months ended March 31, 2004, mortgage servicing fees totaled
$4.2 million, compared to $4.3 million in the first quarter of 2003. Increased
prepayments during the quarter resulting from historical low interest rates on
mortgage loans contributed to the decline in the mortgage servicing portfolio
when compared to the first quarter of 2003. Trustmark serviced mortgage loans
with average balances of $3.4 billion in the first quarter of 2004 and $3.5
billion in the first quarter of 2003.

Trust service income was $2.6 million for the first quarter of 2004, an increase
of $285 thousand when compared with the same period of 2003. Recent improvements
in the performance of the capital markets positively impacted growth in this
area. In addition, further integration of the Wealth Management Division into
Trustmark's Florida and Tennessee markets has begun to impact trust services
income as well. Trustmark, which continues to be one of the largest providers of
asset management services in Mississippi, held assets under administration of
$6.9 billion at March 31, 2004.
Gains on sales of loans  were $1.7  million  in the  first  quarter  of 2004,  a
decrease of $2.2 million or 55.6% when compared with the same period of 2003.
During the first quarter of 2004, Trustmark sold $39.6 million of its student
loan portfolio for a gain of $1.1 million. This gain was offset by a decline in
secondary marketing gains from $3.6 million in the first quarter of 2003 to $549
thousand during the first quarter of 2004. The overall total of loan sales from
secondary marketing activities declined from $369.8 million in the first quarter
of 2003 to $215.6 million in the first quarter of 2004 as a sporadic rate
environment affected both the pricing of loans as well as the consumer demand.

Other income during the three months ended March 31, 2004 was $58 thousand
compared to a loss of $587 thousand for the same period of 2003. During these
periods, valuation adjustments on fair value hedges used in conjunction with
Trustmark's mortgage servicing portfolio had the greatest impact on other
income, with a loss of $53 thousand for the first quarter of 2004 compared with
a loss of $698 thousand for the first quarter of 2003.

Securities gains totaled $13 thousand during the first quarter of 2004 compared
with $8.1 million during the first quarter of 2003. During 2003, significant
price changes in certain available for sale (AFS) securities enabled Trustmark
to sell securities with a fair value of $99.1 million, which provided the
opportunity to restructure a portion of the portfolio to reduce price volatility
in an extremely low interest rate cycle. Management considers the investment
portfolio as an integral tool in the management of interest rate risk.

Noninterest Expense

Trustmark's noninterest expense decreased $10.2 million, or 14.7%, in the first
quarter of 2004 to $59.5 million, compared with $69.7 million in the first
quarter of 2003. The decrease is primarily seen in two categories, salaries and
employee benefits and amortization/impairment of intangible assets. Noninterest
expense contributed by the Emerald Coast and Allied Houston branch purchases is
considered immaterial. The comparative components of noninterest expense for the
three months ended March 31, 2004 and 2003, are shown in the accompanying table.
- --------------------------------------------------------------------------------
Noninterest Expense
($ in thousands)
Quarter Ended
March 31,
------------------
2004 2003 $ Change % Change
-------- -------- -------- --------
Salaries and employee benefits $ 30,443 $ 35,924 $ (5,481) -15.3%
Net-occupany - premises 3,213 2,986 227 7.6%
Equipment expense 3,542 3,710 (168) -4.5%
Services and fees 8,379 7,879 500 6.3%
Amortization/impairment of intangible
assets 6,317 11,655 (5,338) -45.8%
Other expense 7,588 7,572 16 0.2%
-------- -------- --------
Total Noninterest Expense $ 59,482 $ 69,726 $(10,244) -14.7%
======== ======== ========
- --------------------------------------------------------------------------------
Salaries and employee benefits, the largest category of noninterest expense,
were $30.4 million in the first quarter of 2004 and $35.9 million in the first
quarter of 2003, a decrease of $5.5 million. In February 2003, Trustmark
announced a voluntary early retirement program, which was accepted by 116
employees, or 4.75% of the workforce, and resulted in $6.3 million of expense
recognized in the first quarter of 2003. The decrease associated with the early
retirement program was offset by an increase in employees primarily resulting
from the Emerald Coast and Allied Houston branch acquisitions. Salaries and
employee benefits attributed to Emerald Coast and Allied Houston totaled $749
thousand during the first quarter of 2004. Trustmark's full-time equivalent
employees were 2,425 and 2,283 at March 31, 2004 and 2003, respectively.
Net  occupancy-premises  expense  increased  $227 thousand,  or 7.6%,  from $3.0
million in the first quarter of 2003 to $3.2 million in the first quarter of
2004. The increase is attributable to occupancy costs associated with facilities
acquired in the Emerald Coast and Allied Houston business combinations. Business
combinations accounted for approximately 60% of the increase.

Equipment expense totaled $3.5 million in the first quarter of 2004, a decrease
of 4.5% over the same period of 2003. The decrease is primarily a result of
decreased data processing related expenses. Trustmark has been able to control
expenses in this category by integrating new technology into various aspects of
its operations, which allows for improved productivity and efficiency while
increasing customer satisfaction.

Services and fees for the first quarter of 2004 totaled $8.4 million compared to
$7.9 million for the first quarter of 2003. Higher costs for software-related
expense and advertising expense contributed to the increase in 2004.

Amortization/impairment expense associated with intangible assets totaled $6.3
million in the first quarter of 2004 compared with $11.7 million in the first
quarter of 2003. Amortization/impairment expense of mortgage servicing rights is
the primary component of this category. During the first quarter of 2004, total
amortization/impairment expense for mortgage servicing rights was $5.7 million,
or $3.6 million in amortization expense and $2.1 million in impairment. For the
same time period in 2003, total amortization/impairment expense for mortgage
servicing rights was $10.8 million but was broken down into $4.1 million in
amortization expense and $6.7 million in impairment. Though mortgage rates
reached historical lows during the first quarter of 2004, they have increased to
December 2003 levels during April 2004. As a result, refinances have slowed and
the expected life of the mortgage servicing portfolio has lengthened in response
to slower prepayment speeds. Future changes in the amortization and impairment
of mortgage servicing rights will continue to be closely tied to fluctuations in
long-term mortgage rates.

Income Taxes
For the quarter ended March 31, 2004, Trustmark's combined effective tax rate
was 33.7%, compared to 35.0% for the first quarter of 2003. This decrease is the
result of permanent deductions received for Trustmark's ESOP feature implemented
in its 401(k) plan effective January 1, 2004, permanent deductions for
Trustmark's Long Term Incentive Plan and the utilization of available tax
credits.

Liquidity

The liquidity position of Trustmark is monitored on a daily basis by Trustmark's
Treasury Department. 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 anticipated balance sheet or cash flow changes. Also,
on a monthly basis, Management compares Trustmark's liquidity position to
established corporate policies. Trustmark was able to improve overall liquidity
capacity over the last year, 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. With mortgage rates at historical lows,
increased prepayments on mortgage loans have also provided an additional source
of liquidity for Trustmark. Liquidity on the liability side of the balance sheet
is generated primarily through growth in core deposits. To provide additional
liquidity, Trustmark utilizes economical short-term wholesale funding
arrangements for federal funds purchased and securities sold under repurchase
agreements in both regional and national markets. At March 31, 2004, these
arrangements gave Trustmark approximately $1.668 billion in borrowing capacity,
which approximated the level at the end of 2003. In addition, Trustmark
maintains a borrowing relationship with the FHLB, which provided $300.0 million
in short-term advances and $481.0 million in long-term advances at March 31,
2004, compared with $300.0 million in short-term advances and $531.0 million in
long-term advances at December 31, 2003. These advances are collateralized by a
blanket lien on Trustmark's single-family, multi-family, home equity and
commercial mortgage loans. Under the existing borrowing agreement, Trustmark has
$443.7 million available in unused FHLB advances. Another borrowing source is
the Federal Reserve Discount Window (Discount Window). At March 31, 2004,
Trustmark had approximately $557.4 million available in borrowing capacity at
the Discount Window from pledges of auto loans and securities, compared with
$539.9 million available at December 31, 2003. In June 2002, Trustmark entered
into a two-year line of credit arrangement enabling borrowings up to $50
million, subject to certain financial covenants. As of March 31, 2004, Trustmark
had not drawn upon this line of credit.
During  2003,  Trustmark  filed a  registration  statement  on Form S-3 with the
Securities and Exchange Commission (SEC) utilizing a "shelf" registration
process. Under this shelf process, Trustmark may offer from time to time any
combination of securities described in the prospectus in one or more offerings
up to a total amount of $200 million. The securities described in the prospectus
include common and preferred stock, depositary shares, debt securities, junior
subordinated debt securities and trust preferred securities. Net proceeds from
the sale of the offered securities may be used to redeem or repurchase
outstanding securities, repay outstanding debt, finance acquisitions of
companies and other assets and provide working capital.

During 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 with no par value. 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. As of
March 31, 2004, no such shares have been issued.

Capital Resources

At March 31, 2004, Trustmark's shareholders' equity was $718.6 million, an
increase of $29.1 million, or 4.2%, from its level at December 31, 2003. This
increase is primarily related to net income for the first quarter of 2004, which
totaled $26.8 million, and net increases in accumulated other comprehensive
income of $12.6 million, being offset by dividends of $11.1 million.

Common Stock Repurchase Program
Trustmark currently has authorization for the repurchase of up to 3.5 million
shares of its common stock subject to market conditions and management
discretion. Collectively, the capital management plans adopted by Trustmark
since 1998 have authorized the repurchase of 21.5 million shares of common
stock. Pursuant to these plans, Trustmark has repurchased approximately 18.0
million shares for $385.4 million, including 12 thousand shares during the first
quarter of 2004. See further discussion of the Common Stock Repurchase Program
on page 29 in Part II, Item 2, "Changes in Securities and Use of Proceeds".

Dividends
Another strategy designed to enhance shareholder value has been to maintain a
consistent dividend payout ratio, which is dividends per share divided by
earnings per share. Dividends for the first three months of 2004 were $0.19 per
share, increasing 15.2% when compared with dividends of $0.165 per share in the
same period in 2003. Trustmark's dividend payout ratio was 41.3% for the first
quarter of 2004, compared with 40.2% for the same period in 2003.

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.
Trustmark aims not only to exceed the minimum capital standards, but also the
well-capitalized guidelines for regulatory capital. Management believes, as of
March 31, 2004, 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. At March 31, 2004, the most recent
notification from the Office of the Comptroller of the Currency (OCC), TNB's
primary federal banking regulator, 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, 2004
-----------------------------------------------------------
Minimum Regulatory
Actual Regulatory Minimum Regulatory Provision to be
Capital Capital Required Well Capitalized
----------------- ------------------ ------------------
Amount Ratio Amount Ratio Amount Ratio
-------- ------ -------- ------ -------- ------
<S> <C> <C> <C> <C> <C> <C>
Total Capital (to Risk Weighted Assets)
Trustmark Corporation $639,341 11.96% $427,809 8.00% - -
Trustmark National Bank 605,007 11.54% 419,426 8.00% $524,282 10.00%
Tier 1 Capital (to Risk Weighted Assets)
Trustmark Corporation $572,406 10.70% $213,904 4.00% - -
Trustmark National Bank 539,396 10.29% 209,713 4.00% $314,569 6.00%
Tier 1 Capital (to Average Assets)
Trustmark Corporation $572,406 7.35% $233,770 3.00% - -
Trustmark National Bank 539,396 7.06% 229,160 3.00% $381,933 5.00%
</TABLE>
- --------------------------------------------------------------------------------
Earning Assets

Earning assets serve as the primary revenue streams for Trustmark and are
comprised of securities, loans, federal funds sold and securities purchased
under resale agreements. At March 31, 2004, earning assets were $7.346 billion,
or 90.8% of total assets, compared with $7.183 billion, or 90.8% of total assets
at December 31, 2003, an increase of $163.2 million, or 2.3%. Excluding the
Allied Houston branch purchase, earning assets totaled $7.202 billion, an
increase of $19.7 million when compared with December 31, 2003.

Securities
The securities portfolio consists primarily of debt securities, which are
utilized to provide Trustmark with a quality investment alternative and 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, to support profitability
and to offset risks incurred by business units. When evaluating the performance
of the securities portfolio, Management considers not only interest income but
also the flexibility and liquidity provided by changes in fair value. At March
31, 2004, Trustmark's securities portfolio totaled $2.128 billion, compared to
$2.112 billion at December 31, 2003, an increase of $16.0 million, or 0.8%.

The securities portfolio is a powerful risk management tool that enables
Management to control both the invested balance and the duration of securities.
Trustmark has utilized a strategy of reducing price volatility in the investment
portfolio as indicated by duration, which has remained relatively stable
throughout 2004 and 2003. The estimated duration of the portfolio was measured
to be 2.17 years at March 31, 2004, 2.30 years at December 31, 2003, and 1.73
years at March 31, 2003. By stabilizing the duration of the portfolio, Trustmark
has reduced exposure to volatile interest rates while increasing liquidity and
flexibility. Management intends to keep the portfolio near historically low
duration levels while the interest rate cycle is in a stage of lower yields.

AFS securities are carried at their estimated fair value with unrealized gains
or losses recognized, net of taxes, in accumulated other comprehensive income
(loss), a separate component of shareholders' equity. At March 31, 2004, AFS
securities totaled $1.959 billion, which represented 92.0% of the securities
portfolio, compared to $1.934 billion, or 91.6%, at December 31, 2003. At March
31, 2004, unrealized gains on AFS securities of $14.8 million, net of $5.7
million of deferred income taxes, were included in accumulated other
comprehensive income (loss), compared with losses of $5.6 million, net of $2.1
million in deferred income taxes, at December 31, 2003. At March 31, 2004, AFS
securities consisted of U.S. Treasury and Agency securities, obligations of
states and political subdivisions, mortgage related securities, corporate
securities and other securities, primarily Federal Reserve Bank and FHLB stock.
During 2003, an allocation of corporate securities was added to AFS securities
as an investment alternative that produces an attractive return and, at the same
time, reduces exposure to mortgage related securities while also reducing
reliance on issues of the various government agencies. This group currently
consists of well-diversified investment grade corporate securities with a book
value of $118.8 million and a noncallable average maturity of 4.2 years.
Management expects to continue this strategy as an ongoing part of a diversified
investment approach in the securities portfolio.
Held to maturity  (HTM)  securities  are carried at amortized cost and represent
those securities that Trustmark both intends and has the ability to hold to
maturity. At March 31, 2004, HTM securities totaled $169.7 million and
represented 8.0% of the total portfolio, compared with $178.4 million, or 8.4%,
at the end of 2003. This decline in HTM securities as a percentage of the
securities portfolio should continue as Management utilizes the increased
flexibility in AFS securities to manage its investment strategy.

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 89% of
the portfolio in U.S. Treasury, U.S. Government agencies obligations and other
AAA rated securities.

Loans and Allowance for Loan Losses
Loans, including loans held for sale, represented 70.8% of earning assets at
March 31, 2004, compared with 70.1% at year-end 2003. At March 31, 2004, loans
totaled $5.198 billion, a 3.3% increase from its level of $5.033 billion at
December 31, 2003. Adjusted loan growth was $61.8 million, or 1.2%, for the
first quarter of 2004, if both the Allied Houston branch purchase and the sale
of $39.6 million in student loans are excluded. Real estate lending, primarily
construction and land development as well as loans secured by 1-4 family
properties, continued to be positively impacted by record low interest rates. In
addition, commercial and industrial loans have also increased when compared to
December 31, 2003, as a result of growth centered in the Emerald Coast area of
Florida.

Trustmark makes loans in the normal course of business to certain directors,
including their immediate families and companies in which they are principal
owners. Such loans are made on substantially the same terms, including interest
rates and collateral, as those prevailing at the time for comparable
transactions with unrelated persons and do not involve more than the normal risk
of collectibility at the time of the transaction.

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, 2004 and December 31, 2003, are shown in the accompanying table.
- --------------------------------------------------------------------------------
Nonperforming Assets
($ in thousands)
March 31, December 31,
2004 2003
------------ ------------
Nonaccrual and restructured loans $ 27,482 $ 23,921
Other real estate (ORE) 7,149 5,929
------------ ------------
Total nonperforming assets $ 34,631 $ 29,850
============ ============

Accruing loans past due 90 days or more $ 5,443 $ 2,606
============ ============

Nonperforming assets/total loans and ORE 0.67% 0.59%
============ ============
- --------------------------------------------------------------------------------
Total nonperforming assets increased $4.8 million, or 16.0%, during the first
quarter of 2004. Excluding the Allied Houston branch purchases, nonperforming
assets decreased $5 thousand. Management will continue to make a concerted
effort to address problem loans. The allowance coverage of nonperforming loans
remains strong at 269.9% at March 31, 2004, compared with 310.5% at December 31,
2003.
At March 31, 2004, the allowance for loan losses was $74.2 million compared with
$74.3 million at December 31, 2003. The allowance for loan losses represented
1.43% of total loans outstanding at March 31, 2004, compared to 1.48% at
December 31, 2003. This decline in the allowance for loan losses to loans is
directly related to the accounting treatment for the acquired loans of Allied
Houston Bank. Generally accepted accounting principles provide that the purchase
of selected loans be recorded at fair value net of any credit or market
discounts; therefore, no specific allowance for loan losses has been recorded
for the Allied Houston loans purchased. Loans purchased totaled $145.9 million,
which included a $6.4 million discount; consisting of a discount for general
credit risk of $7.3 million offset by a market premium of $862 thousand. As of
March 31, 2004, Management believes that the allowance for loan losses provides
adequate protection in regards to charge-off experience and the current level of
nonperforming assets.

Net charge-offs were $1.1 million, or 0.09% of average loans, for the first
quarter of 2004, compared with $2.9 million, or 0.26% of average loans, for the
same period of 2003. This improvement can primarily be attributed to the 26.3%
decline in charge-offs recorded during the first quarter of 2004 resulting from
the improvement in credit quality experienced during 2003.

Other Earning Assets
Federal funds sold and securities purchased under reverse repurchase agreements
were $19.2 million at March 31, 2004, an decrease of $18.5 million when compared
with year-end 2003. 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. Deposits include
interest-bearing and noninterest-bearing demand accounts, savings, money market,
certificates of deposit, individual retirement accounts and brokered CD's. Total
deposits were $5.575 billion at March 31, 2004, compared with $5.089 billion at
December 31, 2003, an increase of $485.4 million, or 9.5%. Excluding the Allied
Houston branch purchase, deposits increased $324.5 million, or 6.4%, when
compared with December 31, 2003. The primary area of growth in deposits during
the first quarter of 2004 was accounts that were transactional in nature such as
demand deposit, NOW and MMDA. When compared to year-end 2003, transaction
accounts increased $291.8 million, or 11.5%, primarily from public deposits
resulting from seasonal tax collections. In addition, historically low rates for
certificates of deposit, as well as uncertain market conditions, have resulted
in more growth in traditional deposit products. During 2003, Trustmark began a
brokered CD program to provide additional low cost deposit funding. At March 31,
2004, brokered CD's totaled $117.2 million. 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 $1.256 billion at March 31, 2004, a
decrease of $294.1 million, compared with $1.550 billion at year-end 2003. The
growth in Trustmark's core deposits allowed Management to reduce the reliance on
wholesale funding products such as these. Management expects this effect to be
seasonal in nature.

Long-term FHLB advances totaled $481.0 million at March 31, 2004, a decrease of
$50.0 million from December 31, 2003. These totals include $350.0 million in
advances with interest rates adjusting quarterly, while the remaining advances
are fixed rate, primarily maturing in 2005 and 2006. Beginning in 2003,
Trustmark implemented the use of swap agreements and has effectively converted
$125.0 million of the fixed rate advances to variable rates. For further
discussion, see Market/Interest Rate Risk Management beginning on page 26.
Legal Environment

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. In recent years, the
legal environment in Mississippi has been considered by many to be adverse to
business interests in regards to the overall treatment of tort and contract
litigation as well as the award of punitive damages. However, tort reform
legislation that became effective during 2003 may reduce the likelihood of
unexpected sizable awards. 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; however, Management is unable to
estimate a range of potential loss on these matters because of the nature of the
legal environment in states where Trustmark conducts business.

Off-Balance Sheet Arrangements

Trustmark makes commitments to extend credit and issues standby and commercial
letters of credit in the normal course of business in order to fulfill the
financing needs of its customers. These loan commitments and letters of credit
are off-balance sheet arrangements.

Commitments to extend credit are agreements to lend money to customers pursuant
to certain specified conditions. Commitments generally have fixed expiration
dates or other termination clauses. Since many of these commitments are expected
to expire without being drawn upon, the total commitment amounts do not
necessarily represent future cash requirements. Trustmark applies the same
credit policies and standards as it does in the lending process when making
these commitments. The collateral obtained is based upon the assessed
creditworthiness of the borrower. At March 31, 2004 and 2003, Trustmark had
commitments to extend credit of $537.3 million and $487.6 million, respectively.

Standby and commercial letters of credit are conditional commitments issued by
Trustmark to insure the performance of a customer to a third party. When issuing
letters of credit, Trustmark uses essentially the same policies regarding credit
risk and collateral which are followed in the lending process. At March 31, 2004
and 2003, Trustmark's maximum exposure to credit loss in the event of
nonperformance by the other party for letters of credit was $76.1 million and
$70.1 million, respectively. These amounts consist primarily of commitments with
maturities of less than three years. Trustmark holds collateral to support
certain letters of credit when deemed necessary.

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 invest capital
effectively 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.
The primary tool  utilized by the  Asset/Liability  Committee  is a  third-party
modeling system, which is widely accepted in the financial institutions
industry. This system 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.

Based on the results of the simulation models using static balances at March 31,
2004, it is estimated that net interest income may increase, possibly as much as
3.68%, in a one-year, shocked, up 200 basis point rate shift scenario, compared
to a base case, flat rate scenario for the same time period. In the event of a
100 basis point decrease in interest rates (utilized in place of a 200 basis
point drop scenario due to the historically low interest rate environment), it
is estimated net interest income may decrease by 3.30%. Management cannot
provide any assurance about the actual effect of changes in interest rates on
net interest income. The estimates provided do not include the effects of
possible strategic changes in the balances of various assets and liabilities
throughout 2004. Management will continue to monitor the balance sheet as
balances change and maintain a proactive stance to manage interest rate risk.

A static gap analysis is a tool used mainly for interest rate risk measurement,
in which the balance sheet amounts as of a certain date are stratified based on
repricing frequency. The assets and liabilities repricing in a certain time
frame are then compared to determine the gap between assets and liabilities for
that period. If assets are greater than liabilities for the specified time
period, then the balance sheet is said to be in an asset gap, or asset
sensitive, position. Management feels that this method for analyzing interest
rate sensitivity does not provide a complete picture of Trustmark's exposure to
interest rate changes since it illustrates a point-in-time measurement and,
therefore, does not incorporate the effects of future balance sheet trends,
repricing behavior of certain deposit products or varying interest rate
scenarios. This analysis is a relatively straightforward tool that is helpful in
highlighting 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,
2004, reflected a liability gap of $270 million compared with a liability gap of
$691 million at December 31, 2003. One-year gap analysis projected at March 31,
2004, reflected an asset gap of $69 million compared with a liability gap of
$352 million at December 31, 2003. Management has continued to maintain a
balance sheet position that mitigates adverse effects of rising interest rates.
Asset sensitivity has been positively impacted with increases in floating rate
commercial loans, by controlling the duration of the securities portfolio and
growth in core deposits with the result being a lower, albeit slightly positive,
sensitivity to rising rates.

As part of Trustmark's risk management strategy in the mortgage banking area,
various derivative instruments such as interest rate lock commitments and
forward sales contracts are utilized. Forward contracts 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. Effective January 1,
2003, Trustmark redesignated these derivative instruments as fair value hedges
as permitted by Statement of Financial Accounting Standards (SFAS) No. 133,
"Accounting for Derivatives Instruments and Hedging Activities," as amended.
Under SFAS No. 133, changes in the values of derivatives designated as fair
value hedges are recognized in earnings. In this case, Trustmark recognizes
changes in the values of the designated derivatives in earnings simultaneously
with changes in the values of the designated hedged loans. To the extent changes
in the values of the derivatives are 100% effective in offsetting changes in the
values of hedged loans, the fair value adjustments on the derivatives and hedged
loans would offset one another. In contrast, Trustmark's previous designation of
these derivatives as cash flow hedges resulted in changes in value being
recognized in accumulated other comprehensive income, net of taxes, a component
of Shareholders' Equity, and in earnings. Management anticipates that this
change will help mitigate the potential for earnings volatility related to the
valuation of these hedging instruments in the future.
Trustmark continued a risk controlling strategy utilizing caps and floors, which
may be further implemented over time. As of March 31, 2004, Trustmark was not
utilizing interest rate floors but had interest rate cap contracts with notional
amounts totaling $300 million, which mature in 2006. 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 for accounting purposes, are options 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.

Another tool used for interest rate risk management is interest rate swaps.
Interest rate swaps are derivative contracts under which two parties agree to
make interest payments on a notional principal amount. In a generic swap, one
party pays a fixed interest rate and receives a floating interest rate while the
other party receives a fixed interest rate and pays a floating interest rate.
During April 2003, Trustmark initiated four separate interest rate swaps with a
total notional principal amount of $100 million. During July 2003, Trustmark
added another interest rate swap with a notional principal amount of $25
million. These swaps are designated as fair value hedges. Trustmark initiated
these swaps to mitigate the effects of further changes in the fair value of
specific noncallable, nonprepayable, fixed rate advances from the FHLB by
agreeing to pay a floating interest rate tied to LIBOR. Although this strategy
exposes Trustmark somewhat to a rising rate environment, Management felt this
was more economical in light of the significant prepayment charges associated
with these advances. The swap contracts are tied to the maturity of five
separate FHLB advances maturing between 2005 and 2006.

Recent Pronouncements

Please see Note 11 of the Notes to Consolidated Financial Statements for more
information on recent pronouncements.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The information required by this item is included in "Market/Interest Rate Risk
Management" (pages 26-28) of "Item 2. Management's Discussion and Analysis of
Financial Condition and Results of Operations."

ITEM 4. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures
For the period ended March 31, 2004, Trustmark evaluated the effectiveness of
the design and operation of its disclosure controls and procedures pursuant to
Rules 13a-14 and 15d-14 under the Securities Exchange Act of 1934, as amended
(Exchange Act), under the supervision and with the participation of its
management, including the Chief Executive Officer and the Treasurer (the
Principal Financial Officer). Based upon this evaluation, the Chief Executive
Officer and the Treasurer concluded that, as of March 31, 2004, Trustmark's
disclosure controls and procedures were adequate to ensure that information
required to be disclosed by Trustmark in the reports filed or submitted by it
under the Exchange Act is recorded, processed, summarized and reported within
the time periods specified in the rules and forms of the Securities and Exchange
Commission. Subsequent to this review, there have been no significant changes in
Trustmark's internal controls or in other factors that could significantly
affect these controls.

Internal Control over Financial Reporting
During the period covered by this report, there have been no changes in
Trustmark's internal control over financial reporting that have materially
affected or are reasonably likely to materially affect Trustmark's internal
control over financial reporting.
PART II.  OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

There were no material developments for the quarter ended March 31, 2004, other
than those disclosed in the Notes to Consolidated Financial Statements and
Management's Discussion and Analysis of this Form 10-Q.

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

The following table shows information relating to the repurchase of common
shares by Trustmark Corporation during the three months ended March 31, 2004:

<TABLE>
<CAPTION>
Total Number of Maximum Number
Shares Purchased of Shares that May
Total Number Average as Part of Publicly Yet be Purchased
of Shares Price Paid Announced Plans Under the Plans
Period Purchased Per Share or Programs or Programs
- ------------------------- ------------ ---------- ------------------- ------------------
<S> <C> <C> <C> <C>
January 1, 2004 through
January 31, 2004 - $ - - 3,493,465

February 1, 2004 through
February 29, 2004 7,000 $ 30.45 7,000 3,486,465

March 1, 2004 through
March 31, 2004 5,000 $ 30.11 5,000 3,481,465
------------ -------------------
Total 12,000 12,000
============ ===================
</TABLE>

On October 15, 2002, the Board of Directors of Trustmark authorized a plan to
repurchase 5% of current outstanding shares, or 3,083,020 shares. An additional
plan was approved by the Board of Directors on July 15, 2003, also allowing for
a 5% repurchase of current outstanding shares, or 2,936,571 shares. Both of
these plans are subject to market conditions and management discretion and will
continue to be implemented through open market purchases or privately negotiated
transactions. No expiration date has been given to either of these plans.

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

1. On January 20, 2004, Trustmark filed a report on Form 8-K announcing
its financial results for the period ended December 31, 2003.
2. On January 27, 2004, Trustmark filed a report on Form 8-K announcing
that Chairman and Chief Executive Officer Richard G. Hickson was
making a presentation to analysts attending the 2004 Citigroup Smith
Barney Financial Services Conference. The report included the
financial data that was presented at the conference.
3. On February 12, 2004, Trustmark filed a report on Form 8-K announcing
that Trustmark's wholly-owned subsidiary, Trustmark National Bank
filed applications to be become a Fed-member, state-chartered banking
institution.
4. On March 15, 2004, Trustmark filed a report on Form 8-K announcing the
completion of the Allied Houston Bank branch purchase.
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, 2004 DATE: May 7, 2004
EXHIBIT INDEX


31-a Certification by Chief Executive Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.

31-b Certification by Chief Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.

32-a Certification by Chief Executive Officer pursuant to 18 U.S.C. ss. 1350.

32-b Certification by Chief Financial Officer pursuant to 18 U.S.C. ss. 1350.


All other exhibits are omitted, as they are inapplicable or not required by the
related instructions.