Edgar Filing: TRUSTMARK CORP

form10q.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

þ	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended June 30, 2011

o	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 000-03683

Trustmark Corporation

(Exact name of registrant as specified in its charter)


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

248 East Capitol Street, Jackson, Mississippi		39201
(Address of principal executive offices)		(Zip Code)

(601) 208-5111

(Registrant’s telephone number, including area code)

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 þ No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b of the Exchange Act.

	Large accelerated filer þ		Accelerated filer o
	Non-accelerated filer o (Do not check if a smaller reporting company)		Smaller reporting company o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No þ

As of July 29, 2011, there were 64,119,235 shares outstanding of the registrant’s common stock (no par value).

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

Trustmark Corporation and Subsidiaries

Consolidated Balance Sheets

($ in thousands)

	(Unaudited)
	June 30,		December 31,
	2011		2010
Assets
Cash and due from banks (noninterest-bearing)	$	221,853	$	161,544
Federal funds sold and securities purchased under reverse repurchase agreements		4,576		11,773
Securities available for sale (at fair value)		2,399,042		2,177,249
Securities held to maturity (fair value: $92,149-2011; $145,143-2010)		87,923		140,847
Loans held for sale (LHFS)		123,244		153,044
Loans held for investment (LHFI), excluding covered loans		5,906,316		6,060,242
Less allowance for loan losses		86,846		93,510
Net LHFI, excluding covered loans		5,819,470		5,966,732
Covered loans		88,558		-
Net LHFI and covered loans		5,908,028		5,966,732
Premises and equipment, net		140,640		142,289
Mortgage servicing rights		50,111		51,151
Goodwill		291,104		291,104
Identifiable intangible assets		15,651		16,306
Other real estate, excluding covered other real estate		89,999		86,704
Covered other real estate		7,485		-
FDIC indemnification asset		33,327		-
Other assets		325,468		355,159
Total Assets	$	9,698,451	$	9,553,902

Liabilities
Deposits:
Noninterest-bearing	$	1,806,908	$	1,636,625
Interest-bearing		5,825,426		5,407,942
Total deposits		7,632,334		7,044,567
Federal funds purchased and securities sold under repurchase agreements		539,693		700,138
Short-term borrowings		90,156		425,343
Long-term FHLB advances		2,794		-
Subordinated notes		49,823		49,806
Junior subordinated debt securities		61,856		61,856
Other liabilities		129,025		122,708
Total Liabilities		8,505,681		8,404,418

Shareholders' Equity
Common stock, no par value:
Authorized: 250,000,000 shares Issued and outstanding: 64,119,235 shares - 2011; 63,917,591 shares - 2010		13,359		13,318
Capital surplus		263,940		256,675
Retained earnings		911,797		890,917
Accumulated other comprehensive income (loss), net of tax		3,674		(11,426	)
Total Shareholders' Equity		1,192,770		1,149,484
Total Liabilities and Shareholders' Equity	$	9,698,451	$	9,553,902

See notes to consolidated financial statements.

Trustmark Corporation and Subsidiaries

Consolidated Statements of Income

($ in thousands except per share data)

(Unaudited)

	Three Months Ended				Six Months Ended
	June 30,				June 30,
	2011		2010		2011		2010
Interest Income
Interest and fees on loans	$	77,313	$	81,731	$	153,583	$	163,328
Interest on securities:
Taxable		20,374		19,626		40,366		39,361
Tax exempt		1,375		1,398		2,758		2,815
Interest on federal funds sold and securities purchased under reverse repurchase agreements		7		7		15		15
Other interest income		333		366		665		749
Total Interest Income		99,402		103,128		197,387		206,268

Interest Expense
Interest on deposits		9,936		12,785		19,655		26,689
Interest on federal funds purchased and securities sold under repurchase agreements		216		260		554		486
Other interest expense		1,420		1,597		2,973		3,189
Total Interest Expense		11,572		14,642		23,182		30,364
Net Interest Income		87,830		88,486		174,205		175,904
Provision for loan losses		8,116		10,398		15,653		25,493

Net Interest Income After Provision for Loan Losses		79,714		78,088		158,552		150,411

Noninterest Income
Service charges on deposit accounts		12,851		14,220		24,758		27,197
Insurance commissions		6,862		6,884		13,374		13,721
Wealth management		5,760		5,558		11,746		10,913
Bank card and other fees		6,854		6,417		13,329		12,297
Mortgage banking, net		6,269		8,910		10,991		14,982
Other, net		7,785		1,103		8,547		1,982
Securities gains, net		51		1,855		58		2,224
Total Noninterest Income		46,432		44,947		82,803		83,316

Noninterest Expense
Salaries and employee benefits		44,203		43,282		88,239		86,136
Services and fees		10,780		10,523		21,050		20,778
Net occupancy - premises		5,050		4,917		10,123		9,951
Equipment expense		4,856		4,247		10,000		8,550
FDIC assessment expense		1,938		3,035		4,688		6,182
ORE/Foreclosure expense		4,704		9,278		7,917		12,339
Other expense		9,817		9,146		19,349		16,853
Total Noninterest Expense		81,348		84,428		161,366		160,789
Income Before Income Taxes		44,798		38,607		79,989		72,938
Income taxes		13,196		12,446		24,374		23,322
Net Income	$	31,602	$	26,161	$	55,615	$	49,616

Earnings Per Common Share
Basic	$	0.49	$	0.41	$	0.87	$	0.78

Diluted	$	0.49	$	0.41	$	0.87	$	0.78

Dividends Per Common Share	$	0.23	$	0.23	$	0.46	$	0.46

See notes to consolidated financial statements.

Trustmark Corporation and Subsidiaries

Consolidated Statements of Changes in Shareholders' Equity

($ in thousands)

(Unaudited)

	2011			2010
Balance, January 1,	$	1,149,484		$	1,110,060
Net income per consolidated statements of income		55,615			49,616
Other comprehensive income:
Net change in fair value of securities available for sale		13,594			5,919
Net change in defined benefit plans		1,506			1,109
Comprehensive income		70,715			56,644
Common stock dividends paid		(29,740	)		(29,642	)
Common stock issued-net, long-term incentive plans:
Stock options		1,507			2,480
Restricted stock		(1,868	)		(1,003	)
Excess tax benefit from stock-based compensation arrangements		630			1,380
Compensation expense, long-term incentive plans		2,042			2,521
Other		-			(60	)
Balance, June 30,	$	1,192,770		$	1,142,380

See notes to consolidated financial statements.

Trustmark Corporation and Subsidiaries

Consolidated Statements of Cash Flows

($ in thousands)

(Unaudited)

	Six Months Ended June 30,
	2011			2010
Operating Activities
Net income	$	55,615		$	49,616
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses		15,653			25,493
Depreciation and amortization		11,912			11,826
Net amortization of securities		3,142			871
Securities gains, net		(58	)		(2,224	)
Gains on sales of loans, net		(4,953	)		(5,652	)
Decrease in FDIC indemnification asset		6			-
Bargain purchase gain on acquisition		(7,456	)		-
Deferred income tax provision (benefit)		4,345			(7,870	)
Proceeds from sales of loans held for sale		440,980			468,040
Purchases and originations of loans held for sale		(396,536	)		(450,766	)
Originations and sales of mortgage servicing rights, net		(6,380	)		(6,773	)
Net decrease in other assets		14,388			36,481
Net decrease in other liabilities		(6,234	)		(10,147	)
Other operating activities, net		11,943			21,384
Net cash provided by operating activities		136,367			130,279

Investing Activities
Proceeds from calls and maturities of securities held to maturity		52,959			40,176
Proceeds from calls and maturities of securities available for sale		268,145			244,376
Proceeds from sales of securities available for sale		22,996			65,074
Purchases of securities available for sale		(471,760	)		(370,865	)
Net decrease in federal funds sold and securities purchased under reverse repurchase agreements		7,197			661
Net decrease in loans		117,587			202,258
Purchases of premises and equipment		(4,477	)		(2,254	)
Proceeds from sales of premises and equipment		395			3
Proceeds from sales of other real estate		23,742			24,246
Net cash received in business combination		78,896			-
Net cash provided by investing activities		95,680			203,675

Financing Activities
Net increase (decrease) in deposits		383,418			(49,071	)
Net decrease in federal funds purchased and securities sold under repurchase agreements		(160,445	)		(160,665	)
Net decrease in short-term borrowings		(365,240	)		(124,587	)
Common stock dividends		(29,740	)		(29,642	)
Common stock issued-net, long-term incentive plans		(361	)		1,477
Excess tax benefit from stock-based compensation arrangements		630			1,380
Net cash used in financing activities		(171,738	)		(361,108	)

Increase (decrease) in cash and cash equivalents		60,309			(27,154	)
Cash and cash equivalents at beginning of period		161,544			213,519
Cash and cash equivalents at end of period	$	221,853		$	186,365

See notes to consolidated financial statements.

Trustmark Corporation and Subsidiaries

Notes to Consolidated Financial Statements

(Unaudited)

Note 1 – Business, Basis of Financial Statement Presentation and Principles of Consolidation

Trustmark Corporation (Trustmark) is a multi-bank holding company headquartered in Jackson, Mississippi. Through its subsidiaries, Trustmark operates as a financial services organization providing banking and financial solutions to corporate institutions and individual customers through over 150 offices in Florida, Mississippi, Tennessee and Texas.

The consolidated financial statements in this quarterly report on Form 10-Q include the accounts of Trustmark and all other entities in which Trustmark has a controlling financial interest. All significant intercompany accounts and transactions have been eliminated in consolidation.

The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with U.S. generally accepted accounting principles (GAAP) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements and should be read in conjunction with the consolidated financial statements, and notes thereto, included in Trustmark’s 2010 annual report on Form 10-K.

Operating results for the interim periods disclosed herein are not necessarily indicative of the results that may be expected for a full year or any future period. Certain reclassifications have been made to prior period amounts to conform to the current period presentation. 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 preparation of financial statements in conformity with these accounting principles requires Management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and income and expense during the reporting period and the related disclosures. Although Management’s estimates contemplate current conditions and how they are expected to change in the future, it is reasonably possible that in 2011 actual conditions could vary from those anticipated, which could affect our results of operations and financial condition. The allowance for loan losses, the amount and timing of expected cash flows from covered assets and the FDIC indemnification asset, the valuation of other real estate, the fair value of mortgage servicing rights, the valuation of goodwill and other identifiable intangibles, the status of contingencies and the fair values of financial instruments are particularly subject to change. Actual results could differ from those estimates.

Note 2 – Business Combinations

On April 15, 2011, the Mississippi Department of Banking and Consumer Finance closed the Heritage Banking Group (Heritage), a 90-year old financial institution headquartered in Carthage, Mississippi, and appointed the Federal Deposit Insurance Corporation (FDIC) as receiver. On the same date, Trustmark National Bank (TNB) entered into a purchase and assumption agreement with the FDIC in which TNB agreed to assume all of the deposits and purchased essentially all of the assets of Heritage. The FDIC and TNB entered into a loss-share transaction on approximately $151.9 million of Heritage assets, which covers substantially all loans and all other real estate. Under the loss share agreement, the FDIC will cover 80% of covered loan and other real estate losses incurred. Because of the loss protection provided by the FDIC, the risk characteristics of the Heritage loans and other real estate are significantly different from those assets not covered by this agreement. As a result, Trustmark will refer to loans and other real estate subject to the loss share agreement as “covered” while loans and other real estate that are not subject to the loss share agreement will be referred to as “excluding covered.” The loss share agreement applicable to single family residential mortgage loans and related foreclosed real estate provides for FDIC loss sharing and TNB’s reimbursement to the FDIC for recoveries of covered losses for ten years from the date on which the loss share agreement was entered. The loss share agreement applicable to commercial loans and related foreclosed real estate provides for FDIC loss sharing for five years from the date on which the loss share agreement was entered and TNB’s reimbursement to the FDIC for recoveries of covered losses for an additional three years thereafter.

Pursuant to the clawback provisions of the Heritage loss share agreement, Trustmark may be required to reimburse the FDIC should actual losses be less than certain thresholds established in the agreement. To the extent that actual losses on covered loans and covered other real estate are less than estimated losses, the applicable clawback payable to the FDIC upon termination of the loss share agreement will increase. To the extent that actual losses on covered loans and covered other real estate are more than estimated losses, the applicable clawback payable to the FDIC upon termination of the loss share agreement will decrease. At June 30, 2011, Trustmark had no clawback payable to the FDIC.

The assets purchased and liabilities assumed for the Heritage acquisition have been accounted for under the acquisition method of accounting (formerly the purchase method). The assets and liabilities, both tangible and intangible, are recorded at their estimated fair values as of the acquisition date. The fair value amounts are subject to change for up to one year after the closing date as additional information relating to closing date fair values becomes available. The amounts are also subject to adjustments based upon final settlement with the FDIC.

The statement of assets purchased and liabilities assumed in the Heritage acquisition are presented below at their estimated fair values as of the acquisition date of April 15, 2011 ($ in thousands):

Assets
Cash and due from banks	$	50,447
Federal funds sold		1,000
Securities available for sale		6,389
LHFI, excluding covered loans		9,644
Covered loans		97,770
Premises and equipment, net		55
Identifiable intangible assets		902
Covered other real estate		7,485
FDIC indemnification asset		33,333
Other assets		218
Total Assets		207,243

Liabilities
Deposits		204,349
Short-term borrowings		23,157
Other liabilities		730
Total Liabilities		228,236

Net assets acquired at fair value		(20,993	)

Cash received on acquisition		28,449

Bargain purchase gain		7,456

Income taxes		2,852

Bargain purchase gain, net of taxes	$	4,604

For financial instruments measured at fair value, Trustmark utilized Level 2 inputs to determine the fair value of securities available for sale, time deposits (included in deposits above) and FHLB advances (shown as short-term borrowings above). Level 3 inputs were used to determine the fair value of both LHFI and covered loans, identifiable intangible assets, covered other real estate and FDIC indemnification asset. The methodology and significant assumptions used in estimating the fair values of these financial assets and liabilities are as follows:

Securities Available for Sale

Estimated fair values for securities available for sale are based on quoted market prices where available. If quoted market prices are not available, estimated fair values are based on quoted market prices of comparable instruments.

LHFI and Covered Loans

Fair value of acquired loans is determined using a discounted cash flow model based on assumptions regarding the amount and timing of principal and interest payments, estimated prepayments, estimated default rates, estimated loss severity in the event of defaults and current market rates.

Identifiable Intangible Assets

The fair value assigned to the identifiable intangible assets, in this case core deposit intangibles, represent the future economic benefit of the potential cost savings from acquiring core deposits in the acquisition compared to the cost of obtaining alternative funding from market sources.

Covered Other Real Estate

Covered other real estate was initially recorded at its estimated fair value on the acquisition date based on similar market comparable valuations less estimated selling costs.

FDIC Indemnification Asset

The FDIC indemnification asset was initially recorded at fair value, based on the discounted value of expected future cash flows under the loss-share agreement.

Time Deposits

Time deposits were valued by projecting expected cash flows into the future based on each account’s contracted rate and then determining the present value of those expected cash flows using current rates for deposits with similar maturities.

FHLB Advances

FHLB advances were valued by projecting expected cash flows into the future based on each account’s contracted rate and then determining the present value of those expected cash flows using current rates for advances with similar maturities.

Please refer to Note 15 – Fair Value for more information on Trustmark’s classification of financial instruments based on valuation inputs within the fair value hierarchy.

The bargain purchase gain represents the net of the estimated fair value of the assets acquired and liabilities assumed and is influenced significantly by the FDIC-assisted transaction process. Under the FDIC-assisted transaction process, only certain assets and liabilities are transferred to the acquirer and, depending on the nature and amount of the acquirer's bid, the FDIC may be required to make a cash payment to the acquirer. The pretax gain of $7.5 million recognized by Trustmark is considered a bargain purchase transaction under FASB ASC Topic 805, “Business Combinations.” The gain was recognized as other noninterest income in Trustmark’s consolidated statements of income for the three and six months ended June 30, 2011.

The operations of Heritage are included in Trustmark’s operating results from April 15, 2011, and added revenue of $9.2 million and net income available to common shareholders of $5.2 million for the second quarter of 2011. Such operating results are not necessarily indicative of future operating results. Trustmark believes that given the nature of the assets and liabilities assumed, the significant amount of fair value adjustments and the FDIC loss sharing agreements now in place, historical results of Heritage are not meaningful to Trustmark’s results of operations and thus no pro forma information is presented.

Note 3 – Securities Available for Sale and Held to Maturity

The following table is a summary of the amortized cost and estimated fair value of securities available for sale and held to maturity ($ in thousands):

	Securities Available for Sale									Securities Held to Maturity
			Gross		Gross			Estimated				Gross		Gross			Estimated
	Amortized		Unrealized		Unrealized			Fair		Amortized		Unrealized		Unrealized			Fair
June 30, 2011	Cost		Gains		(Losses)			Value		Cost		Gains		(Losses)			Value
U.S. Government agency obligations
Issued by U.S. Government agencies	$	7	$	-	$	-		$	7	$	-	$	-	$	-		$	-
Issued by U.S. Government sponsored agencies		103,302		323		(685	)		102,940		-		-		-			-
Obligations of states and political subdivisions		180,413		5,814		(193	)		186,034		46,931		3,325		(3	)		50,253
Mortgage-backed securities
Residential mortgage pass-through securities
Guaranteed by GNMA		14,125		865		-			14,990		5,547		261		-			5,808
Issued by FNMA and FHLMC		413,754		2,851		(3,112	)		413,493		-		-		-			-
Other residential mortgage-backed securities
Issued or guaranteed by FNMA, FHLMC or GNMA		1,509,675		47,127		(126	)		1,556,676		32,456		594		-			33,050
Commercial mortgage-backed securities
Issued or guaranteed by FNMA, FHLMC or GNMA		121,577		3,516		(191	)		124,902		2,989		49		-			3,038
Total	$	2,342,853	$	60,496	$	(4,307	)	$	2,399,042	$	87,923	$	4,229	$	(3	)	$	92,149

December 31, 2010
U.S. Government agency obligations
Issued by U.S. Government agencies	$	12	$	-	$	-		$	12	$	-	$	-	$	-		$	-
Issued by U.S. Government sponsored agencies		124,093		114		(2,184	)		122,023		-		-		-			-
Obligations of states and political subdivisions		159,418		2,259		(2,040	)		159,637		53,246		2,628		(10	)		55,864
Mortgage-backed securities
Residential mortgage pass-through securities
Guaranteed by GNMA		11,719		723		-			12,442		6,058		171		-			6,229
Issued by FNMA and FHLMC		432,162		1,188		(6,846	)		426,504		-		-		-			-
Other residential mortgage-backed securities
Issued or guaranteed by FNMA, FHLMC or GNMA		1,361,339		43,788		(4,311	)		1,400,816		78,526		1,503		-			80,029
Commercial mortgage-backed securities
Issued or guaranteed by FNMA, FHLMC or GNMA		54,331		2,007		(523	)		55,815		3,017		6		(2	)		3,021
Total	$	2,143,074	$	50,079	$	(15,904	)	$	2,177,249	$	140,847	$	4,308	$	(12	)	$	145,143

Temporarily Impaired Securities

The table below includes securities with gross unrealized losses segregated by length of impairment ($ in thousands):

	Less than 12 Months					12 Months or More					Total
			Gross					Gross					Gross
	Estimated		Unrealized			Estimated		Unrealized			Estimated		Unrealized
June 30, 2011	Fair Value		(Losses)			Fair Value		(Losses)			Fair Value		(Losses)
U.S. Government agency obligations
Issued by U.S. Government sponsored agencies	$	64,790	$	(685	)	$	-	$	-		$	64,790	$	(685	)
Obligations of states and political subdivisions		16,616		(188	)		303		(8	)		16,919		(196	)
Mortgage-backed securities
Residential mortgage pass-through securities
Issued by FNMA and FHLMC		282,872		(3,112	)		-		-			282,872		(3,112	)
Other residential mortgage-backed securities
Issued or guaranteed by FNMA, FHLMC or GNMA		19,341		(126	)		-		-			19,341		(126	)
Commercial mortgage-backed securities
Issued by FNMA and FHLMC		16,297		(191	)		-		-			16,297		(191	)
Total	$	399,916	$	(4,302	)	$	303	$	(8	)	$	400,219	$	(4,310	)

December 31, 2010
U.S. Government agency obligations
Issued by U.S. Government sponsored agencies	$	86,917	$	(2,184	)	$	-	$	-		$	86,917	$	(2,184	)
Obligations of states and political subdivisions		65,523		(2,045	)		307		(5	)		65,830		(2,050	)
Mortgage-backed securities
Residential mortgage pass-through securities
Issued by FNMA and FHLMC		312,787		(6,846	)		-		-			312,787		(6,846	)
Other residential mortgage-backed securities
Issued or guaranteed by FNMA, FHLMC or GNMA		232,279		(4,311	)		-		-			232,279		(4,311	)
Commercial mortgage-backed securities
Issued or guaranteed by FNMA, FHLMC or GNMA		21,073		(525	)		-		-			21,073		(525	)
Total	$	718,579	$	(15,911	)	$	307	$	(5	)	$	718,886	$	(15,916	)

Declines in the fair value of held-to-maturity and available-for-sale securities below their cost that are deemed to be other than temporary are reflected in earnings as realized losses to the extent the impairment is related to credit losses. The amount of the impairment related to other factors is recognized in other comprehensive income. In estimating other-than-temporary impairment losses, Management considers, among other things, the length of time and the extent to which the fair value has been less than cost, the financial condition and near-term prospects of the issuer and the intent and ability of Trustmark to hold the security for a period of time sufficient to allow for any anticipated recovery in fair value. The unrealized losses shown above are primarily due to increases in market rates over the yields available at the time of purchase of the underlying securities and not credit quality. Because Trustmark does not intend to sell these securities and it is more likely than not that Trustmark will not be required to sell the investments before recovery of their amortized cost bases, which may be maturity, Trustmark does not consider these investments to be other-than-temporarily impaired at June 30, 2011. There were no other-than-temporary impairments for the six months ended June 30, 2011 and 2010.

Security Gains and Losses

Gains and losses as a result of calls and dispositions of securities were as follows ($ in thousands):

	Three Months Ended June 30,				Six Months Ended June 30,
Available for Sale	2011		2010		2011		2010
Proceeds from sales of securities	$	22,996	$	52,621	$	22,996	$	65,074
Gross realized gains		51		1,852		51		2,216

Held to Maturity
Proceeds from calls of securities	$	-	$	2,045	$	1,290	$	3,750
Gross realized gains		-		3		7		8

Realized gains and losses are determined using the specific identification method and are included in noninterest income as securities gains, net.

Contractual Maturities

The amortized cost and estimated fair value of securities available for sale and held to maturity at June 30, 2011, by contractual maturity, are shown below ($ in thousands). Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

	Securities				Securities
	Available for Sale				Held to Maturity
			Estimated				Estimated
	Amortized		Fair		Amortized		Fair
	Cost		Value		Cost		Value
Due in one year or less	$	35,726	$	35,785	$	3,162	$	3,189
Due after one year through five years		47,562		49,201		15,640		16,211
Due after five years through ten years		188,751		192,264		20,273		22,062
Due after ten years		11,683		11,731		7,856		8,791
		283,722		288,981		46,931		50,253
Mortgage-backed securities		2,059,131		2,110,061		40,992		41,896
Total	$	2,342,853	$	2,399,042	$	87,923	$	92,149

Note 4 –Loans Held for Investment (LHFI) and Allowance for Loan Losses, excluding Covered Loans

For the periods presented, LHFI, excluding covered loans, consisted of the following ($ in thousands):

	June 30, 2011		December 31, 2010
Loans secured by real estate:
Construction, land development and other land loans	$	510,867	$	583,316
Secured by 1-4 family residential properties		1,737,744		1,732,056
Secured by nonfarm, nonresidential properties		1,457,328		1,498,108
Other		208,797		231,963
Commercial and industrial loans		1,082,127		1,068,369
Consumer loans		332,032		402,165
Other loans		577,421		544,265
LHFI, excluding covered loans		5,906,316		6,060,242
Less allowance for loan losses		86,846		93,510
Net LHFI, excluding covered loans	$	5,819,470	$	5,966,732

The following table details LHFI, excluding covered loans, individually and collectively evaluated for impairment at June 30, 2011 and December 31, 2010 ($ in thousands):

	June 30, 2011
	LHFI Evaluated for Impairment
	Individually		Collectively		Total

Loans secured by real estate:
Construction, land development and other land loans	$	46,057	$	464,810	$	510,867
Secured by 1-4 family residential properties		23,604		1,714,140		1,737,744
Secured by nonfarm, nonresidential properties		29,055		1,428,273		1,457,328
Other		5,120		203,677		208,797
Commercial and industrial loans		15,180		1,066,947		1,082,127
Consumer loans		997		331,035		332,032
Other loans		1,005		576,416		577,421
Total	$	121,018	$	5,785,298	$	5,906,316

	December 31, 2010
	LHFI Evaluated for Impairment
	Individually		Collectively		Total

Loans secured by real estate:
Construction, land development and other land loans	$	57,831	$	525,485	$	583,316
Secured by 1-4 family residential properties		30,313		1,701,743		1,732,056
Secured by nonfarm, nonresidential properties		29,013		1,469,095		1,498,108
Other		6,154		225,809		231,963
Commercial and industrial loans		16,107		1,052,262		1,068,369
Consumer loans		2,112		400,053		402,165
Other loans		1,393		542,872		544,265
Total	$	142,923	$	5,917,319	$	6,060,242

Loan Concentrations

Trustmark does not have any loan concentrations other than those reflected in the preceding table, which exceed 10% of total LHFI. At June 30, 2011, Trustmark's geographic loan distribution was concentrated primarily in its Florida, Mississippi, Tennessee and Texas markets. A substantial portion of construction, land development and other land loans are secured by real estate in markets in which Trustmark is located. Accordingly, the ultimate collectability of a substantial portion of these loans and the recovery of a substantial portion of the carrying amount of other real estate owned, are susceptible to changes in market conditions in these areas.

Nonaccrual/Impaired LHFI, Excluding Covered Loans

At June 30, 2011 and December 31, 2010, the carrying amounts of nonaccrual LHFI, excluding covered loans, which are considered for impairment analysis, were $121.0 million and $142.9 million, respectively. For collateral dependent loans, when a loan is deemed impaired, the full difference between the carrying amount of the loan and the most likely estimate of the asset’s fair value less cost to sell, is charged-off. All of Trustmark’s specifically evaluated impaired LHFI are collateral dependent loans. At June 30, 2011 and December 31, 2010, specifically evaluated impaired LHFI totaled $75.1 million and $97.6 million, respectively. In addition, these specifically evaluated impaired LHFI had a related allowance of $3.3 million and $8.3 million at the end of the respective periods. Specific charge-offs related to impaired LHFI totaled $16.1 million and $14.2 million while the provisions charged to net income for these loans totaled $5.4 million and $1.8 million for the first six months of 2011 and 2010, respectively.

All nonaccrual LHFI over $500 thousand are individually assessed for impairment. Impaired LHFI have been determined to be collateral dependent and assessed using a fair value approach. Fair value estimates begin with appraised values, normally from recently received and reviewed appraisals. Appraised values are adjusted down for costs associated with asset disposal. At the time a LHFI is deemed to be impaired, the full difference between book value and the most likely estimate of the asset’s net realizable value is charged off. However, as subsequent events dictate and estimated net realizable values decline, required reserves are established.

At June 30, 2011 and December 31, 2010, nonaccrual LHFI, excluding covered loans, not specifically impaired and written down to fair value less cost to sell, totaled $45.9 million and $45.3 million, respectively. In addition, these nonaccrual LHFI had allocated allowance for loan losses of $4.8 million and $3.5 million at the end of the respective periods. No material interest income was recognized in the income statement on impaired or nonaccrual loans for each of the periods ended June 30, 2011 and 2010.

At June 30, 2011 and December 31, 2010, LHFI, excluding covered loans, classified as troubled debt restructurings (TDRs) totaled $24.1 million and $19.2 million, respectively. For TDRs, Trustmark had a related loan loss allowance of $1.3 million and $1.9 million at the end of each respective period. Specific charge-offs related to TDRs totaled $1.4 million and $102 thousand for the six months ended June 30, 2011 and 2010, respectively. LHFI that are TDRs are charged down to the most likely fair value estimate less a cost to sell estimate for collateral dependent loans, which would approximate net realizable value.

At June 30, 2011 and December 31, 2010, the carrying amount of impaired loans, excluding covered loans, consisted of the following ($ in thousands):

	June 30, 2011
			Total LHFI
	Unpaid		with No Related		Total LHFI		Total				Average
	Principal		Allowance		with an Allowance		Carrying		Related		Recorded
	Balance		Recorded		Recorded		Amount		Allowance		Investment

Loans secured by real estate:
Construction, land development and other land loans	$	71,120	$	29,286	$	16,771	$	46,057	$	4,207	$	51,944
Secured by 1-4 family residential properties		32,472		2,380		21,224		23,604		630		26,958
Secured by nonfarm, nonresidential properties		34,218		19,296		9,759		29,055		1,291		29,034
Other		5,918		4,218		902		5,120		45		5,637
Commercial and industrial loans		16,741		8,945		6,235		15,180		1,812		15,644
Consumer loans		1,309		-		997		997		12		1,555
Other loans		2,525		753		252		1,005		50		1,199
Total	$	164,303	$	64,878	$	56,140	$	121,018	$	8,047	$	131,971

	December 31, 2010
			Total LHFI
	Unpaid		with No Related		Total LHFI		Total				Average
	Principal		Allowance		with an Allowance		Carrying		Related		Recorded
	Balance		Recorded		Recorded		Amount		Allowance		Investment

Loans secured by real estate:
Construction, land development and other land loans	$	81,945	$	33,201	$	24,630	$	57,831	$	6,782	$	69,817
Secured by 1-4 family residential properties		41,475		3,082		27,230		30,312		1,745		30,888
Secured by nonfarm, nonresidential properties		35,679		18,582		10,431		29,013		1,580		23,535
Other		7,009		5,042		1,113		6,155		95		4,126
Commercial and industrial loans		17,413		9,172		6,935		16,107		1,514		11,369
Consumer loans		2,420		-		2,112		2,112		23		1,544
Other loans		2,868		1,107		286		1,393		58		765
Total	$	188,809	$	70,186	$	72,737	$	142,923	$	11,797	$	142,044

Credit Quality Indicators

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

In addition to monitoring portfolio credit quality indictors, Trustmark also measures how effectively the lending process is being managed and risks are being identified. As part of an ongoing monitoring process, Trustmark grades the commercial portfolio as it relates to financial statement exceptions, total policy exceptions, collateral exceptions and violations of law as shown below:

Financial Statement Exceptions – focuses on the officers’ ongoing efforts to obtain, evaluate and/or document sufficient information to determine the quality and status of the credits. This area includes the quality and condition of the files in terms of content, completeness and organization. Included is an evaluation of the systems/procedures used to insure compliance with policy such as financial statements, review memos and loan agreement covenants.

Underwriting/Policy – evaluates whether credits are adequately analyzed, appropriately structured and properly approved within requirements of bank loan policy. A properly approved credit is approved by adequate authority in a timely manner with all conditions of approval fulfilled. Total policy exceptions measure the level of exceptions to loan policy within a loan portfolio.

Collateral Documentation – focuses on the adequacy of documentation to support the obligation, perfect Trustmark’s collateral position and protect collateral value. There are two parts to this measure:

Collateral exceptions where certain collateral documentation is either not present, is not considered current or has expired.

90 days and over collateral exceptions are where certain collateral documentation is either not present, is not considered current or has expired and the exception has been identified in excess of 90 days.

Compliance with Law – focuses on underwriting, documentation, approval and reporting in compliance with banking laws and regulations. Primary emphasis is directed to Financial Institutions Reform, Recovery and Enforcement Act of 1989 (FIRREA) and Regulation O requirements.

Commercial Credits

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

Risk Rate (RR) 1 through RR 6 – Grades one through six represent groups of loans that are not subject to adverse criticism as defined in regulatory guidance. Loans in these groups exhibit characteristics that represent low to moderate risk measured by using a variety of credit risk criteria such as cash flow coverage, debt service coverage, balance sheet leverage, liquidity, management experience, industry position, prevailing economic conditions, support from secondary sources of repayment and other credit factors that may be relevant to a specific loan. In general, these loans are supported by properly margined collateral and guarantees of principal parties.

Other Assets Especially Mentioned (OAEM) - (RR 7) – a loan that has a potential weakness that if not corrected will lead to a more severe rating. This rating is for credits that are currently protected but potentially weak because of an adverse feature or condition that if not corrected will lead to a further downgrade.

Substandard (RR 8) – a loan that has at least one identified weakness that is well defined. This rating is for credits where the primary sources of repayment are not viable at this time or where either the capital or collateral is not adequate to support the loan and the secondary means of repayment do not provide a sufficient level of support to offset the identified weakness but are sufficient to prevent a loss at this time. While these credits do not demonstrate any level of loss at this time, further deterioration would lead to a further downgrade.

Doubtful (RR 9) – a loan with an identified weakness that does not have a valid secondary source of repayment. Generally these credits have an impaired primary source of repayment and secondary sources are not sufficient to prevent a loss in the credit.

Loss (RR 10) – a loan or a portion of a loan that is deemed to be uncollectible.

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

The credit risk grades represent the probability of default (PD) for an individual credit and as such is not a direct indication of loss given default (LGD). The LGD aspect of the subject risk ratings is neither uniform across the nine primary commercial loan groups or constant between the geographic areas. To account for the variance in the LGD aspects of the risk rate system, the loss expectations for each risk rating is integrated into the allowance for loan loss methodology where the calculated LGD is allotted for each individual risk rating with respect to the individual loan group and unique geographic area. The LGD aspect of the reserve methodology is calculated each quarter as a component of the overall reserve factor for each risk grade by loan group and geographic area.

To enhance this process, loans of a certain size that are rated in one of the criticized categories are routinely reviewed to establish an expectation of loss, if any, and if such examination indicates that the level of reserve is not adequate to cover the expectation of loss, a special reserve or impairment is generally applied.

Each loan officer assesses the appropriateness of the internal risk rating assigned to their credits on an ongoing basis. Trustmark’s Asset Review area conducts independent credit quality reviews of the majority of the bank’s commercial loan portfolio concentrations both on the underlying credit quality of each individual loan portfolio as well as the adherence to bank loan policy and the loan administration process. In general, Asset Review conducts reviews of each lending area within a six to eighteen month window depending on the overall credit quality results of the individual area.

The distribution of the losses is accomplished by means of a loss distribution model that assigns a loss factor to each risk rating (1 to 9) in each commercial loan pool. A factor is not applied to risk rate 10 (Loss) as loans classified as Losses are not carried on the bank’s books over quarter ends as they are charged off within the period that the loss is determined.

The expected loss distribution is spread across the various risk ratings by the perceived level of risk for loss. The nine grade scale above ranges from a negligible risk of loss to an identified loss across its breadth. The loss distribution factors are graduated through the scale on a basis proportional to the degree of risk that appears manifest in each individual rating and assumes that migration through the loan grading system will occur.

In addition to the ongoing internal risk rate monitoring described above, Trustmark conducts monthly credit quality reviews (CQR) as well as semi-annual analysis and stress testing on all residential real estate development credits and non-owner occupied commercial real estate (CRE) credits of $1.0 million or more as described below:

Trustmark’s Credit Quality Review Committee meets monthly and performs the following functions: detailed review and evaluation of all loans of $100 thousand or more that are either delinquent thirty days or more or on nonaccrual, including determination of appropriate risk ratings, accrual status, and appropriate servicing officer; review of risk rate changes for relationships of $100 thousand or more; quarterly review of all nonaccruals less than $100 thousand to determine whether the credit should be charged off, returned to accrual, or remain in nonaccrual status; monthly/quarterly review of continuous action plans for all credits rated seven or worse for relationships of $100 thousand or more; monthly review of all commercial charge-offs of $25 thousand or more for the preceding month.

Residential real estate developments - a development project analysis is performed on all projects regardless of size. Performance of the development is assessed through an evaluation of the number of lots remaining, the payout ratios, and the loan-to-value ratios. Results are stress tested as to absorption and price of lots. This information is reviewed by each senior credit officer for that market to determine the need for any risk rate or accrual status changes.

Non-owner occupied commercial real estate – a cash flow analysis is performed on all projects with an outstanding balance of $1.0 million or more. In addition, credits are stress tested for vacancies and rate sensitivity. Confirmation is obtained that guarantor’s financial statements are current, taxes have been paid, and that there are no other issues that need to be addressed. This information is reviewed by each senior credit officer for that market to determine the need for any risk rate or accrual status changes.

Consumer Credits

Loans that do not meet a minimum custom credit score are reviewed quarterly by Management. The Retail Credit Review Committee reviews the volume and percentage of approvals that did not meet the minimum passing custom score by region, individual location, and officer. To assure that Trustmark continues to originate quality loans, this process allows Management to make necessary changes such as changes to underwriting procedures, credit policies, or changes in loan authority to Trustmark personnel.

Trustmark monitors the levels and severity of past due consumer loans on a daily basis through its collection activities. A detailed assessment of consumer loan delinquencies is performed monthly at both a product and market level by delivery channel, which incorporates the perceived level of risk at time of underwriting. Trustmark also monitors its consumer loan delinquency trends by comparing them to quarterly industry averages.

The allowance calculation methodology delineates the consumer loan portfolio into homogeneous pools of loans that contain similar structure, repayment, collateral and risk profile, which include residential mortgage, direct consumer loans, auto finance, credit cards, and overdrafts. For these pools, the historical loss experience is determined by calculating a 20-quarter rolling average and that loss factor is applied to each homogeneous pool to establish the quantitative aspect of the methodology. Where the loss experience does not fully cover the anticipated loss for a pool, an estimate is also applied to each homogeneous pool to establish the qualitative aspect of the methodology. The qualitative portion is the allocation of perceived risks across the loan portfolio to derive the potential losses that exist at the current point in time. This methodology utilizes five separate factors where each factor is made up of unique components that when weighted and combined produce an estimated level of reserve for each of the loan pools. The five factors include economic indicators, performance trends, management experience, lending policy measures, and credit concentrations.

The risk measure for each factor is converted to a scale ranging from 0 (No risk) to 100 (High Risk) to ensure that the combination of such factors is proportional. The determination of the risk measurement for each qualitative factor is done for each market, so that the risk measurements for the qualitative factors are market-specific. The resulting estimated reserve factor is then applied to each pool.

The resulting ratings from the individual factors are weighted and summed to establish the weighted average qualitative factor of a specific loan portfolio. This weighted average qualitative factor is then applied over the five loan pools.

The table below illustrates the carrying amount of loans, excluding covered loans, by credit quality indicator at June 30, 2011 and December 31, 2010 ($ in thousands):

	June 30, 2011
		Commercial Loans
		Pass -		Special Mention -		Substandard -		Doubtful -
		Categories 1-6		Category 7		Category 8		Category 9		Subtotal
Loans secured by real estate:
Construction, land development and other land loans		$	303,186	$	37,323	$	116,918	$	112	$	457,539
Secured by 1-4 family residential properties			115,711		1,348		18,307		172		135,538
Secured by nonfarm, nonresidential properties			1,311,071		20,493		124,568		261		1,456,393
Other			192,286		315		8,379		-		200,980
Commercial and industrial loans			998,915		27,064		51,198		1,472		1,078,649
Consumer loans			1,282		-		-		-		1,282
Other loans			567,213		-		3,858		125		571,196
		$	3,489,664	$	86,543	$	323,228	$	2,142	$	3,901,577

	Consumer Loans
			Past Due		Past Due Greater						Total LHFI, excluding
	Current		30-89 Days		Than 90 days		Nonaccrual		Subtotal		covered loans
Loans secured by real estate:
Construction, land development and other land loans	$	50,290	$	1,107	$	210	$	1,721	$	53,328	$	510,867
Secured by 1-4 family residential properties		1,570,576		10,798		2,770		18,062		1,602,206		1,737,744
Secured by nonfarm, nonresidential properties		935		-		-		-		935		1,457,328
Other		7,779		6		-		32		7,817		208,797
Commercial and industrial loans		2,571		863		-		44		3,478		1,082,127
Consumer loans		317,771		9,427		2,556		996		330,750		332,032
Other loans		6,225		-		-		-		6,225		577,421
	$	1,956,147	$	22,201	$	5,536	$	20,855	$	2,004,739	$	5,906,316

	December 31, 2010
	Commercial Loans
	Pass -		Special Mention -		Substandard -		Doubtful -
	Categories 1-6		Category 7		Category 8		Category 9		Subtotal
Loans secured by real estate:
Construction, land development and other land loans	$	347,287	$	44,459	$	134,503	$	512	$	526,761
Secured by 1-4 family residential properties		113,776		780		25,167		226		139,949
Secured by nonfarm, nonresidential properties		1,353,794		16,858		126,050		431		1,497,133
Other		216,022		180		7,418		-		223,620
Commercial and industrial loans		977,793		25,642		58,307		1,416		1,063,158
Consumer loans		524		-		-		-		524
Other loans		535,110		210		3,633		146		539,099
	$	3,544,306	$	88,129	$	355,078	$	2,731	$	3,990,244

	Consumer Loans
			Past Due		Past Due Greater						Total LHFI, excluding
	Current		30-89 Days		Than 90 days		Nonaccrual		Subtotal		covered loans
Loans secured by real estate:
Construction, land development and other land loans	$	53,797	$	223	$	-	$	2,535	$	56,555	$	583,316
Secured by 1-4 family residential properties		1,559,611		10,302		1,278		20,916		1,592,107		1,732,056
Secured by nonfarm, nonresidential properties		975		-		-		-		975		1,498,108
Other		8,282		26		-		35		8,343		231,963
Commercial and industrial loans		5,075		97		-		39		5,211		1,068,369
Consumer loans		383,529		13,741		2,260		2,111		401,641		402,165
Other loans		5,166		-		-		-		5,166		544,265
	$	2,016,435	$	24,389	$	3,538	$	25,636	$	2,069,998	$	6,060,242

Past Due LHFI, Excluding Covered Loans

LHFI past due 90 days or more totaled $31.7 million and $19.4 million at June 30, 2011 and December 31, 2010, respectively. Included in these amounts are $24.7 million and $15.8 million, respectively, of serviced loans eligible for repurchase, which are fully guaranteed by GNMA. GNMA optional repurchase programs allow financial institutions to buy back individual delinquent mortgage loans that meet certain criteria from the securitized loan pool for which the institution provides servicing. At the servicer's option and without GNMA's prior authorization, the servicer may repurchase such a delinquent loan for an amount equal to 100 percent of the remaining principal balance of the loan. This buy-back option is considered a conditional option until the delinquency criteria are met, at which time the option becomes unconditional. When Trustmark is deemed to have regained effective control over these loans under the unconditional buy-back option, the loans can no longer be reported as sold and must be brought back onto the balance sheet as loans held for sale, regardless of whether Trustmark intends to exercise the buy-back option. These loans are reported as held for sale with the offsetting liability being reported as short-term borrowings. During December of 2010, Trustmark purchased approximately $53.9 million of GNMA serviced loans, which were subsequently sold to a third party. Trustmark will retain the servicing for these loans, which are fully guaranteed by FHA/VA. Trustmark did not exercise its buy-back option on any delinquent loans serviced for GNMA during the first six months of 2011.

The following table provides an aging analysis of past due and nonaccrual LHFI, excluding covered loans, by class at June 30, 2011 and December 31, 2010 ($ in thousands):

	June 30, 2011
	Past Due
			Greater than						Current		Total LHFI, excluding
	30-89 Days		90 Days (1)		Total		Nonaccrual		Loans		covered loans

Loans secured by real estate:
Construction, land development and other land loans	$	7,150	$	1,506	$	8,656	$	46,058	$	456,153	$	510,867
Secured by 1-4 family residential properties		11,847		2,769		14,616		23,604		1,699,524		1,737,744
Secured by nonfarm, nonresidential properties		25,723		28		25,751		29,055		1,402,522		1,457,328
Other		2,033		-		2,033		5,120		201,644		208,797
Commercial and industrial loans		3,974		135		4,109		15,180		1,062,838		1,082,127
Consumer loans		9,403		2,556		11,959		996		319,077		332,032
Other loans		218		-		218		1,005		576,198		577,421
Total past due LHFI	$	60,348	$	6,994	$	67,342	$	121,018	$	5,717,956	$	5,906,316

(1) - Past due greater than 90 days but still accruing interest.

	December 31, 2010
	Past Due
			Greater than						Current		Total LHFI, excluding
	30-89 Days		90 Days (1)		Total		Nonaccrual		Loans		covered loans

Loans secured by real estate:
Construction, land development and other land loans	$	1,651	$	-	$	1,651	$	57,831	$	523,834	$	583,316
Secured by 1-4 family residential properties		11,654		1,278		12,932		30,313		1,688,811		1,732,056
Secured by nonfarm, nonresidential properties		9,149		31		9,180		29,013		1,459,915		1,498,108
Other		441		-		441		6,154		225,368		231,963
Commercial and industrial loans		4,178		39		4,217		16,107		1,048,045		1,068,369
Consumer loans		13,741		2,260		16,001		2,112		384,052		402,165
Other loans		67		-		67		1,393		542,805		544,265
Total past due LHFI	$	40,881	$	3,608	$	44,489	$	142,923	$	5,872,830	$	6,060,242

(1) - Past due greater than 90 days but still accruing interest.

Allowance for Loan Losses

During 2009, Trustmark refined its allowance for loan loss methodology for commercial loans based upon regulatory guidance from its primary regulator. This refined methodology delineated the commercial purpose and commercial construction loan portfolios into 13 separate loan types (or pools), which had similar characteristics, such as, repayment, collateral and risk profiles. During the first quarter of 2010, Trustmark refined the allowance for loan loss methodology for commercial loans by segregating the pools into Trustmark’s four key market regions, Florida, Mississippi, Tennessee and Texas, to take into consideration the uniqueness of each market while continuing to utilize a 10-point risk rating system for each pool. As a result, risk rate factors for commercial loan types increased to 360 while having an immaterial impact to the overall balance of the allowance for loan losses. The nine separate pools are segmented below:

Commercial Purpose Loans

Real Estate – Owner Occupied

Real Estate – Non-Owner Occupied

Working Capital

Non-Working Capital

Land

Lots and Development

Political Subdivisions

Commercial Construction Loans

1 to 4 Family

Non-1 to 4 Family

The quantitative factors utilized in determining the required reserve are intended to reflect a three-year average by loan type within each key market region. Because of the severe economic environment at the time, starting in 2009, Management determined to alter the methodology of calculating historical loss to use data from the single year for 2008 as the historical loss factor for 2009, and use the average historical loss for 2008 and 2009 for 2010. At March 31, 2011, Trustmark began using trailing three-year data for its commercial loan book unless subsequent market factors suggest that a different method is called for.

The qualitative factors utilize eight separate factors made up of unique characteristics that, when weighted and combined, produce an estimated level of reserve for each loan type. The qualitative factors considered are the following:

National and regional economic trends and conditions

Impact of recent performance trends

Experience, ability and effectiveness of management

Adherence to Trustmark’s loan policies, procedures and internal controls

Collateral, financial and underwriting exception trends

Credit concentrations

Acquisitions

Catastrophe

The measure for each qualitative factor is converted to a scale ranging from 0 (No risk) to 100 (High Risk), other than the last two factors, which are applied on a dollar-for-dollar basis, to ensure that the combination of such factors is proportional. The resulting ratings from the individual factors are weighted and summed to establish the weighted average qualitative factor of a specific loan portfolio within each key market region. This weighted average qualitative factor is then distributed over the nine primary loan pools within each key market region based on the ranking by risk of each.

Changes in the allowance for loan losses were as follows ($ in thousands):

	Six Months Ended June 30,
	2011			2010
Balance at January 1,	$	93,510		$	103,662
Loans charged-off		(28,637	)		(34,072	)
Recoveries		6,320			5,573
Net charge-offs		(22,317	)		(28,499	)
Provision for loan losses		15,653			25,493
Balance at June 30,	$	86,846		$	100,656

The following tables detail the balance in the allowance for loan losses by portfolio segment at June 30, 2011 and 2010, respectively ($ in thousands):

	Allowance for Loan Losses
	Balance										Balance
	January 1,							Provision for			June 30,
	2011		Charge-offs			Recoveries		Loan Losses			2011
Loans secured by real estate:
Construction, land development and other land loans	$	35,562	$	(12,286	)	$	-	$	7,925		$	31,201
Secured by 1-4 family residential properties		13,051		(4,819	)		388		3,222			11,842
Secured by nonfarm, nonresidential properties		20,980		(2,818	)		-		2,731			20,893
Other		1,582		(577	)		-		775			1,780
Commercial and industrial loans		14,775		(2,948	)		1,159		1,146			14,132
Consumer loans		5,400		(3,048	)		3,043		(1,018	)		4,377
Other loans		2,160		(2,141	)		1,730		872			2,621
Total	$	93,510	$	(28,637	)	$	6,320	$	15,653		$	86,846

	Allowance for Loan Losses
	Disaggregated by Impairment Method
	Individually		Collectively		Total
Loans secured by real estate:
Construction, land development and other land loans	$	4,207	$	26,994	$	31,201
Secured by 1-4 family residential properties		630		11,212		11,842
Secured by nonfarm, nonresidential properties		1,291		19,602		20,893
Other		45		1,735		1,780
Commercial and industrial loans		1,812		12,320		14,132
Consumer loans		12		4,365		4,377
Other loans		50		2,571		2,621
Total	$	8,047	$	78,799	$	86,846

	Allowance for Loan Losses
	Balance									Balance
	January 1,							Provision for		June 30,
	2010		Charge-offs			Recoveries		Loan Losses		2010
Loans secured by real estate:
Construction, land development and other land loans	$	43,552	$	(16,365	)	$	-	$	13,124	$	40,311
Secured by 1-4 family residential properties		13,151		(5,920	)		205		5,196		12,632
Secured by nonfarm, nonresidential properties		20,110		(1,122	)		-		3,232		22,220
Other		1,631		(6	)		-		13		1,638
Commercial and industrial loans		16,275		(1,379	)		526		21		15,443
Consumer loans		7,246		(5,575	)		3,225		1,412		6,308
Other loans		1,697		(3,705	)		1,617		2,495		2,104
Total	$	103,662	$	(34,072	)	$	5,573	$	25,493	$	100,656

	Allowance for Loan Losses
	Disaggregated by Impairment Method
	Individually		Collectively		Total
Loans secured by real estate:
Construction, land development and other land loans	$	7,150	$	33,161	$	40,311
Secured by 1-4 family residential properties		1,729		10,903		12,632
Secured by nonfarm, nonresidential properties		838		21,382		22,220
Other		458		1,180		1,638
Commercial and industrial loans		1,169		14,274		15,443
Consumer loans		9		6,299		6,308
Other loans		30		2,074		2,104
Total	$	11,383	$	89,273	$	100,656

Note 5 – Covered Loans, Covered Other Real Estate and FDIC Indemnification Asset

Covered Loans

On April 15, 2011, TNB entered into a purchase and assumption agreement with the FDIC in which TNB agreed to assume all of the deposits and essentially all of the assets of Heritage. Loans comprise the majority of the assets acquired and all but $9.6 million are subject to loss share agreements with the FDIC whereby TNB is indemnified against a portion of the losses on covered loans and covered other real estate. The loans acquired from Heritage that are covered by a loss share agreement are presented as covered loans in the accompanying consolidated financial statements.

Trustmark will account for loans under FASB ASC Topic 310-30, “Loans and Debt Securities Acquired with Deteriorated Credit Quality,” when acquired loans are deemed to be impaired. An acquired loan is considered impaired when there is evidence of credit deterioration since the origination and it is probable at the date of acquisition that Trustmark would be unable to collect all contractually required payments. Acquired loans accounted for under FASB ASC Topic 310-30 will be referred to in this section as "acquired impaired loans." Revolving credit agreements such as home equity lines are excluded from acquired impaired loan accounting requirements. Trustmark acquired $3.9 million of revolving credit agreements, at fair value, consisting mainly of home equity loans and commercial asset-based lines of credit, where the borrower had revolving privileges on the acquisition date. As such, Trustmark has accounted for such revolving covered loans in accordance with accounting requirements for purchased nonimpaired loans.

The acquired covered loans were recorded at their estimated fair value at the time of acquisition. Fair value of acquired loans is determined using a discounted cash flow model based on assumptions regarding the amount and timing of principal and interest payments, estimated prepayments, estimated default rates, estimated loss severity in the event of defaults and current market rates. Estimated credit losses are included in the determination of fair value; therefore, an allowance for loan losses is not recorded on the acquisition date.

For acquired impaired loans, Trustmark (a) calculated the contractual amount and timing of undiscounted principal and interest payments (the "undiscounted contractual cash flows") and (b) estimated the amount and timing of undiscounted expected principal and interest payments (the "undiscounted expected cash flows"). Under acquired impaired loan accounting, the difference between the undiscounted contractual cash flows and the undiscounted expected cash flows is the nonaccretable difference. The nonaccretable difference represents an estimate of the loss exposure of principal and interest related to the covered acquired impaired loan portfolio and such amount is subject to change over time based on the performance of such covered loans. The carrying value of covered acquired impaired loans is reduced by payments received, both principal and interest, and increased by the portion of the accretable yield recognized as interest income.

The excess of expected cash flows at acquisition over the initial fair value of acquired impaired loans is referred to as the "accretable yield" and is recorded as interest income over the estimated life of the loans using the effective yield method if the timing and amount of the future cash flows is reasonably estimable. Subsequent to acquisition, Trustmark aggregated certain loans into pools of loans with common credit risk characteristics such as loan type and risk rating. Increases in expected cash flows over those originally estimated increase the accretable yield and are recognized as interest income prospectively. Decreases in the amount and changes in the timing of expected cash flows compared to those originally estimated decrease the accretable yield and usually result in a provision for loan losses and the establishment of an allowance for loan losses.

Under acquired impaired loan accounting, acquired loans are generally considered accruing and performing loans as the loans accrete interest income over the estimated life of the loan when expected cash flows are reasonably estimable. Accordingly, acquired impaired loans that are contractually past due are still considered to be accruing and performing loans as long as the estimated cash flows are received as expected. If the timing and amount of cash flows is not reasonably estimable, the loans may be classified as nonaccrual loans and interest income may be recognized on a cash basis or as a reduction of the principal amount outstanding.

The following table presents covered loans acquired as of the date of the Heritage acquisition and activity within covered loans during the second quarter of 2011 ($ in thousands):

At acquisition date:
Contractually required principal and interest	$	145,864
Nonaccretable difference		(38,345	)
Cash flows expected to be collected		107,519
Accretable yield		(13,579	)
Other revolving loans		3,830
Fair value at acquisition date	$	97,770

Covered loans acquired at fair value	$	97,770
Accretion to interest income		1,515
Payments received		(11,043	)
Other activity, net		316
Carrying value at June 30, 2011	$	88,558

At June 30, 2011, covered loans, which are substantially located in Mississippi, consisted of the following ($ in thousands):

Loans secured by real estate:
Construction, land development and other land loans	$	8,477
Secured by 1-4 family residential properties		32,124
Secured by nonfarm, nonresidential properties		35,846
Other		5,363
Commercial and industrial loans		5,570
Consumer loans		163
Other loans		1,015
Covered loans	$	88,558

The following table presents changes in the accretable yield on covered loans acquired in the Heritage acquisition during the second quarter of 2011 ($ in thousands):

Accretable yield acquired	$	(13,579	)
Accretion to interest income		1,515
Carrying value at June 30, 2011	$	(12,064	)

Covered Other Real Estate

All other real estate acquired in a FDIC-assisted acquisition, such as Heritage, that is subject to a FDIC loss-share agreement is referred to as covered other real estate and reported separately in Trustmark’s consolidated balance sheets. Covered other real estate is reported exclusive of expected reimbursement cash flows from the FDIC. Foreclosed covered loan collateral is transferred into covered other real estate at the collateral’s net realizable value, less estimated selling costs.

Covered other real estate was initially recorded at its estimated fair value on the acquisition date based on similar market comparable valuations less estimated selling costs. Any subsequent valuation adjustments due to declines in fair value will be charged to noninterest expense, and will be mostly offset by noninterest income representing the corresponding increase to the FDIC indemnification asset for the offsetting loss reimbursement amount. Any recoveries of previous valuation adjustments will be credited to noninterest expense with a corresponding charge to noninterest income for the portion of the recovery that is due to the FDIC.

As of the date of the Heritage acquisition, Trustmark acquired $7.5 million in covered other real estate. At June 30, 2011, covered other real estate consisted of the following types of properties ($ in thousands):

Construction, land development and other land properties	$	1,610
1-4 family residential properties		1,119
Nonfarm, nonresidential properties		4,548
Other real estate properties		208
Total covered other real estate	$	7,485

FDIC Indemnification Asset

Trustmark has elected to account for amounts receivable under the loss-share agreement as an indemnification asset in accordance with FASB ASC Topic 805, “Business Combinations.” The FDIC indemnification asset is initially recorded at fair value, based on the discounted value of expected future cash flows under the loss-share agreement. The difference between the present value and the undiscounted cash flows Trustmark expects to collect from the FDIC will be accreted into noninterest income over the life of the FDIC indemnification asset.

The FDIC indemnification asset will be reviewed quarterly and adjusted for any changes in expected cash flows based on recent performance and expectations for future performance of covered loans and covered other real estate. These adjustments are measured on the same basis as the related covered loans and covered other real estate. Any increases in cash flow of the covered loans and covered other real estate over those expected will reduce the FDIC indemnification asset and any decreases in cash flow of the covered loans and covered other real estate under those expected will increase the FDIC indemnification asset. Increases and decreases to the FDIC indemnification asset will be recorded as adjustments to noninterest income.

The following table presents the FDIC indemnification asset acquired as of the date of the Heritage acquisition and activity within the FDIC indemnification asset during the second quarter of 2011 ($ in thousands):

Indemnification asset at acquisition date	$	33,333
Accretion income		(6	)
Carrying value at June 30, 2011	$	33,327

Note 6 – Mortgage Banking

Trustmark recognizes as assets the rights to service mortgage loans based on the estimated fair value of the mortgage servicing rights (MSR) when loans are sold and the associated servicing rights are retained. Trustmark also incorporates a hedging strategy, which utilizes a portfolio of derivative instruments to achieve a return that would substantially offset the changes in fair value of MSR attributable to interest rates. Changes in the fair value of these derivative instruments are recorded in noninterest income in mortgage banking, net and are offset by changes in the fair value of MSR.

The fair value of MSR is determined using discounted cash flow techniques benchmarked against third-party valuations. Estimates of fair value involve several assumptions, including the key valuation assumptions about market expectations of future prepayment rates and discount rates. Prepayment rates are projected using an industry standard prepayment model. The model considers other key factors, such as a wide range of standard industry assumptions tied to specific portfolio characteristics such as remittance cycles, escrow payment requirements, geographic factors, foreclosure loss exposure, VA no-bid exposure, delinquency rates and cost of servicing, including base cost and cost to service delinquent mortgages. Prevailing market conditions at the time of analysis are factored into the accumulation of assumptions and determination of servicing value.

Trustmark utilizes a portfolio of exchange-traded derivative instruments, such as Treasury note futures contracts and exchange-traded option contracts, to achieve a fair value return that offsets the changes in fair value of MSR attributable to interest rates. These transactions are considered freestanding derivatives that do not otherwise qualify for hedge accounting. Changes in the fair value of these exchange-traded derivative instruments, including administrative costs, are recorded in noninterest income in mortgage banking, net and are offset by the changes in the fair value of MSR. The MSR fair value represents the effect of present value decay and the effect of changes in interest rates. Ineffectiveness of hedging the MSR fair value is measured by comparing the total hedge cost to the changes in the fair value of the MSR asset attributable to interest rate changes. The impact of this strategy resulted in a net positive ineffectiveness of $1.7 million and $3.7 million for the three months ended June 30, 2011 and 2010, respectively, as well as a net positive ineffectiveness of $2.0 million and $4.7 million experienced for the six months ended June 30, 2011 and 2010, respectively.

See the section captioned “Noninterest Income” in Management’s Discussion and Analysis for further analysis of mortgage banking revenues, which includes the table for net hedge ineffectiveness.

The activity in MSR is detailed in the table below ($ in thousands):

	Six Months Ended June 30,
	2011			2010
Balance at beginning of period	$	51,151		$	50,513
Origination of servicing assets		6,380			7,930
Disposals of mortgage loans sold serviced released		-			(1,157	)
Change in fair value:
Due to market changes		(4,674	)		(11,698	)
Due to runoff		(2,746	)		(2,544	)
Balance at end of period	$	50,111		$	43,044

During the first quarter of 2010, Trustmark completed the final settlement of the sale of approximately $920.9 million in mortgages serviced for others, which reduced Trustmark’s MSR by approximately $8.5 million. In addition, during December of 2010, Trustmark purchased approximately $53.9 million of GNMA serviced loans, which were subsequently sold to a third party. Trustmark will retain the servicing for these loans, which are fully guaranteed by FHA/VA. The effect of these transactions did not have a material impact on Trustmark's results of operations.

Trustmark is subject to losses in its loan servicing portfolio due to loan foreclosures. For loans sold without recourse, Trustmark has obligations to either repurchase the outstanding principal balance of a loan or make the purchaser whole for the economic benefits of a loan if it is determined that the loans sold were in violation of representations or warranties made by Trustmark at the time of the sale, herein referred to as mortgage loan servicing putback expenses. Such representations and warranties typically include those made regarding loans that had missing or insufficient file documentation and/or loans obtained through fraud by borrowers or other third parties such as appraisers. The total mortgage loan servicing putback expenses incurred by Trustmark during the first six months of 2011 were $1.1 million compared to $620 thousand during the same time period in 2010. At June 30, 2011 and December 31, 2010, accrued mortgage loan servicing putback expenses were $1.0 million and $900 thousand, respectively. There is inherent uncertainty in reasonably estimating the requirement for reserves against future mortgage loan servicing putback expenses. Future putback expenses are dependent on many subjective factors, including the review procedures of the purchasers and the potential refinance activity on loans sold with servicing released and the subsequent consequences under the representations and warranties. Based on Trustmark’s experience to date, and its confidence in its underwriting practices on loans sold to others, Management does not believe that a material loss related to these transactions is either probable or reasonably estimated.

Note 7 –Other Real Estate, excluding Covered Other Real Estate

Other real estate, excluding covered other real estate owned, is recorded at the lower of cost or estimated fair value less the estimated cost of disposition. Fair value is based on independent appraisals and other relevant factors. Valuation adjustments required at foreclosure are charged to the allowance for loan losses. At June 30, 2011, Trustmark's geographic loan distribution was concentrated primarily in its Florida, Mississippi, Tennessee and Texas markets. The ultimate recovery of a substantial portion of the carrying amount of noncovered other real estate owned is susceptible to changes in market conditions in these areas.

For the periods presented, changes and losses, net on noncovered other real estate were as follows ($ in thousands):

	Six Months Ended June 30,
	2011			2010
Balance at beginning of period	$	86,704		$	90,095
Additions		32,878			34,045
Disposals		(23,191	)		(24,799	)
Writedowns		(6,392	)		(7,941	)
Balance at end of period	$	89,999		$	91,400


Gain (Loss), net on the sale of noncovered other real estate included in other expenses	$	552		$	(598	)

Other real estate, excluding covered other real estate, by type of property consisted of the following for the periods presented ($ in thousands):

	June 30,		December 31,
	2011		2010
Construction, land development and other land loans	$	62,697	$	61,963
1-4 family residential properties		13,840		13,509
Nonfarm, nonresidential properties		12,436		9,820
Other real estate loans		1,026		1,412
Total other real estate, excluding covered other real estate	$	89,999	$	86,704

Other real estate, excluding covered other real estate, by geographic location consisted of the following for the periods presented ($ in thousands):

	June 30,		December 31,
	2011		2010
Florida	$	33,823	$	32,370
Mississippi (1)		22,921		24,181
Tennessee (2)		15,760		16,407
Texas		17,495		13,746
Total other real estate, excluding covered other real estate	$	89,999	$	86,704

(1) - Mississippi includes Central and Southern Mississippi Region

(2) - Tennessee includes Memphis, Tennessee and Northern Mississippi Region

Note 8 – Deposits

Deposits consisted of the following for the periods presented ($ in thousands):

	June 30,		December 31,
	2011		2010
Noninterest-bearing demand deposits	$	1,806,908	$	1,636,625
Interest-bearing demand		1,678,057		1,474,045
Savings		2,007,303		1,809,116
Time		2,140,066		2,124,781
Total	$	7,632,334	$	7,044,567

Note 9 – Defined Benefit and Other Postretirement Benefits

Capital Accumulation Plan

Trustmark maintains a noncontributory defined benefit pension plan (Trustmark Capital Accumulation Plan), which covers substantially all associates employed prior to January 1, 2007. The plan provides retirement benefits that are based on the length of credited service and final average compensation, as defined in the plan and vest upon three years of service. In an effort to control expenses, the Board voted to freeze plan benefits effective May 15, 2009, with the exception of certain associates covered through plans obtained by acquisitions. Individuals will not earn additional benefits, except for interest as required by the IRS regulations, after the effective date. Associates will retain their previously earned pension benefits.

The following table presents information regarding the plan's net periodic benefit cost for the periods presented ($ in thousands):

	Three Months Ended June 30,						Six Months Ended June 30,
	2011			2010			2011			2010
Net periodic benefit cost
Service cost	$	137		$	137		$	274		$	274
Interest cost		1,115			1,195			2,230			2,389
Expected return on plan assets		(1,471	)		(1,481	)		(2,942	)		(2,963	)
Recognized net actuarial loss		1,037			849			2,074			1,699
Net periodic benefit cost	$	818		$	700		$	1,636		$	1,399

The acceptable range of contributions to the plan is determined each year by the plan's actuary. Trustmark's policy is to fund amounts allowable for federal income tax purposes. The actual amount of the contribution is determined based on the plan's funded status and return on plan assets as of the measurement date, which is December 31. For 2011, Trustmark’s minimum required contribution is expected to be zero. For 2010, Trustmark made a voluntary contribution of $1.9 million to improve the funded status of the plan.

Supplemental Retirement Plan

Trustmark maintains a nonqualified supplemental retirement plan covering directors who elected to defer fees, key executive officers and senior officers. The plan provides for defined death benefits and/or retirement benefits based on a participant's covered salary.

Trustmark has acquired life insurance contracts on the participants covered under the plan, which may be used to fund future payments under the plan. The measurement date for the plan is December 31. The following table presents information regarding the plan's net periodic benefit cost for the periods presented ($ in thousands):

	Three months ended June 30,				Six months ended June 30,
	2011		2010		2011		2010
Net periodic benefit cost
Service cost	$	147	$	190	$	294	$	377
Interest cost		569		561		1,138		1,121
Amortization of prior service cost		59		39		118		76
Recognized net actuarial loss		124		89		248		178
Net periodic benefit cost	$	899	$	879	$	1,798	$	1,752

Note 10 – Stock and Incentive Compensation Plans

Trustmark has granted, and currently has outstanding, stock and incentive compensation awards subject to the provisions of the 1997 Long Term Incentive Plan (the 1997 Plan) and the 2005 Stock and Incentive Compensation Plan (the 2005 Plan). New awards have not been issued under the 1997 Plan since it was replaced by the 2005 Plan. The 2005 Plan is designed to provide flexibility to Trustmark regarding its ability to motivate, attract and retain the services of key associates and directors. The 2005 Plan allows Trustmark to make grants of nonqualified stock options, incentive stock options, stock appreciation rights, restricted stock, restricted stock units and performance units to key associates and directors.

Stock Option Grants

Stock option awards under the 2005 Plan are granted with an exercise price equal to the market price of Trustmark’s stock on the date of grant. Stock options granted under the 2005 Plan vest 20% per year and have a contractual term of seven years. Stock option awards, which were granted under the 1997 Plan, had an exercise price equal to the market price of Trustmark’s stock on the date of grant, vested equally over four years with a contractual ten-year term. As of May 31, 2011, compensation expense related to stock options had been fully recognized. Compensation expense for stock options granted under these plans was estimated using the fair value of each option granted using the Black-Scholes option-pricing model and was recognized on the straight-line method over the requisite service period. No stock options have been granted since 2006 when Trustmark began granting restricted stock awards exclusively.

Restricted Stock Grants

Performance Awards

Trustmark’s performance awards are granted to Trustmark’s executive and senior management team, as well as Trustmark’s Board of Directors. Performance awards granted vest based on performance goals of return on average tangible equity (ROATE) or return on average equity (ROAE) and total shareholder return (TSR) compared to a defined peer group. Awards based on TSR are valued utilizing a Monte Carlo simulation to estimate fair value of the awards at the grant date, while ROATE and ROAE awards are valued utilizing the fair value of Trustmark’s stock at the grant date based on the estimated number of shares expected to vest. The restriction period for performance awards covers a three-year vesting period. These awards are recognized on the straight-line method over the requisite service period. These awards provide for excess shares, if performance measures exceed 100%. Any excess shares granted are restricted for an additional three-year vesting period. The restricted share agreement provides for voting rights and dividend privileges.

During the first six months of 2011, the following performance awards were granted or vested:

On January 25, 2011, Trustmark awarded 53,863 shares of performance based restricted stock to key members of its executive management team.

The performance-based restricted stock issued on January 22, 2008 vested on December 31, 2010. On February 22, 2011, the stock related to this grant was issued to the participants free of restriction. As a result of achieving 100% of ROATE and 100% of TSR related to the performance goals during the performance period, 75,162 excess time-vested restricted shares were awarded and will vest at December 16, 2013.

A performance-based restricted stock award issued on January 27, 2009 also vested on December 31, 2010. On February 22, 2011, the stock related to this grant was issued to the participant free of restriction. As a result of achieving 100% of ROATE and 100% of TSR related to the performance goals during the performance period, 8,959 excess shares were awarded and vested on May 10, 2011.

Time-Vested Awards

Trustmark’s time-vested awards are granted in both employee recruitment and retention and are restricted for thirty-six months from the award dates. Time-vested awards are valued utilizing the fair value of Trustmark’s stock at the grant date. These awards are recognized on the straight-line method over the requisite service period. During the first six months of 2011, Trustmark awarded 68,739 shares of time-vested restricted stock to key members of its management team and board of directors.

Performance-Based Restricted Stock Unit Award

On January 27, 2009, Trustmark’s previous Chairman and CEO was granted a cash-settled performance-based restricted stock unit award (the RSU award) for 23,123 units, with each unit having the value of one share of Trustmark’s common stock. This award was granted in connection with an employment agreement dated November 20, 2008, that provides for in lieu of receiving an equity compensation award in 2010 or 2011, the 2009 equity compensation award to be twice the amount of a normal award, with one-half of the award being performance-based and one-half service-based. The RSU award was granted outside of the 2005 Plan in lieu of granting shares of performance-based restricted stock that would exceed the annual limit permitted to be granted under the 2005 Plan, in order to satisfy the equity compensation provisions of the employment agreement. The performance period for these RSUs ended on December 31, 2010. Although the award was certified on February 22, 2011, the units did not vest until May 10, 2011. As a result of achieving 100% of ROATE and 100% of TSR related to the performance goals during the performance period, 23,123 excess units were awarded and vested on May 10, 2011. Compensation expense for the RSU award was based on the approximate fair value of Trustmark’s stock at the end of each of the reporting periods and finalized on May 10, 2011, when the fair value of Trustmark’s stock was $23.65.

The following table presents information regarding compensation expense for stock and incentive plans for the periods presented ($ in thousands):

	Three months ended June 30,				Six months ended June 30,
	2011		2010		2011		2010
Compensation expense - Stock and Incentive plans:
Stock option-based awards	$	32	$	114	$	100	$	277
Performance awards		218		250		441		502
Time-vested awards		754		864		1,501		1,742
RSU award (share price: $23.65-2011, $20.82-2010)		47		166		184		324
Total	$	1,051	$	1,394	$	2,226	$	2,845

Note 11 – Contingencies

Lending Related

Letters of credit are conditional commitments issued by Trustmark to insure the performance of a customer to a third party. 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. A financial standby letter of credit irrevocably obligates Trustmark to pay a third-party beneficiary when a customer fails to repay an outstanding loan or debt instrument. A performance standby letter of credit irrevocably obligates Trustmark to pay a third-party beneficiary when a customer fails to perform some contractual, nonfinancial obligation. When issuing letters of credit, Trustmark uses essentially the same policies regarding credit risk and collateral, which are followed in the lending process. At June 30, 2011 and 2010, Trustmark’s maximum exposure to credit loss in the event of nonperformance by the other party for letters of credit was $170.9 million and $189.1 million, respectively. These amounts consist primarily of commitments with maturities of less than three years, which have an immaterial carrying value. Trustmark holds collateral to support standby letters of credit when deemed necessary. As of June 30, 2011, the fair value of collateral held was $56.9 million.

Legal Proceedings

Trustmark’s wholly-owned subsidiary, TNB, has been named as a defendant in two lawsuits related to the collapse of the Stanford Financial Group. The first is a purported class action complaint that was filed on August 23, 2009 in the District Court of Harris County, Texas, by Peggy Roif Rotstain, Guthrie Abbott, Catherine Burnell, Steven Queyrouze, Jaime Alexis Arroyo Bornstein and Juan C. Olano, on behalf of themselves and all others similarly situated, naming TNB and four other financial institutions unaffiliated with the Company as defendants. The complaint seeks to recover (i) alleged fraudulent transfers from each of the defendants in the amount of fees received by each defendant from entities controlled by R. Allen Stanford (collectively, the “Stanford Financial Group”) and (ii) damages allegedly attributable to alleged conspiracies by one or more of the defendants with the Stanford Financial Group to commit fraud and/or aid and abet fraud arising from the facts set forth in pending federal criminal indictments and civil complaints against Mr. Stanford, other individuals and the Stanford Financial Group. Plaintiffs have demanded a jury trial. Plaintiffs did not quantify damages. In November 2009, the lawsuit was removed to federal court by certain defendants and then transferred by the United States Panel on Multidistrict Litigation to federal court in the Northern District of Texas (Dallas) where multiple Stanford related matters are being consolidated for pre-trial proceedings. In May 2010, all defendants (including TNB) filed motions to dismiss the lawsuit, which remain pending, although the plaintiffs have yet to file any responsive briefing. Instead, the plaintiffs have sought to stay the lawsuit pending the conclusion of the federal criminal trial of R. Allen Stanford in Houston, Texas. The court has not ruled on the plaintiff’s motion to stay at this time.

The second Stanford-related lawsuit was filed on December 14, 2009 in the District Court of Ascension Parish, Louisiana, individually by Harold Jackson, Paul Blaine, Carolyn Bass Smith, Christine Nichols, and Ronald and Ramona Hebert naming TNB (misnamed as Trust National Bank) and other individuals and entities not affiliated with TNB as defendants. The complaint seeks to recover the money lost by these individual plaintiffs as a result of the collapse of the Stanford Financial Group (in addition to other damages) under various theories and causes of action, including negligence, breach of contract, breach of fiduciary duty, negligent misrepresentation, detrimental reliance, conspiracy, and violation of Louisiana’s uniform fiduciary, securities, and racketeering laws. The complaint does not quantify the amount of money the plaintiffs seek to recover. In January 2010, the lawsuit was removed to federal court by certain defendants and then transferred by the United States Panel on Multidistrict Litigation to federal court in the Northern District of Texas (Dallas) where multiple Stanford related matters are being consolidated for pre-trial proceedings. On March 29, 2010, the court stayed the case. TNB filed a motion to lift the stay, which remains pending.

TNB’s relationship with the Stanford Financial Group began as a result of Trustmark’s acquisition of a Houston-based bank in August 2006, and consisted of correspondent banking and other traditional banking services in the ordinary course of business. Both Stanford-related lawsuits are in their preliminary stages and have been previously reported in the press and disclosed by Trustmark.

Trustmark and its subsidiaries are also parties to other 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 (i) the final resolution of pending legal proceedings described above will not, individually or in the aggregate, have a material impact on Trustmark’s consolidated financial position or results of operations and (ii) a material adverse outcome in any such case is not reasonably possible.

Note 12 – 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 potentially dilutive stock awards outstanding during the period. Weighted-average antidilutive stock awards for the six months ended June 30, 2011 and 2010 totaled 1.25 million and 1.27 million, respectively, and accordingly, were excluded in determining diluted earnings per share. The following table reflects weighted-average shares used to calculate basic and diluted EPS for the periods presented (in thousands):

	Three Months Ended June 30,				Six Months Ended June 30,
	2011		2010		2011		2010
Basic shares		64,072		63,873		64,012		63,808
Dilutive shares		209		181		218		185
Diluted shares		64,281		64,054		64,230		63,993

Note 13 – Statements of Cash Flows

For purposes of reporting cash flows, cash and cash equivalents include cash on hand and amounts due from banks. The following table reflects specific transaction amounts for the periods presented ($ in thousands):

	Six Months Ended June 30,
	2011		2010
Income taxes paid	$	22,144	$	24,215
Interest expense paid on deposits and borrowings		23,858		32,654
Noncash transfers from loans to foreclosed properties		32,878		34,045
Transfer of long-term FHLB advance to short-term		-		75,000
Assets acquired in business combination		207,243		-
Liabilities assumed in business combination		228,236		-

Note 14 – Shareholders' Equity

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 Trustmark and TNB. As of June 30, 2011, Trustmark and TNB have exceeded all of the minimum capital standards for the parent company and its primary banking subsidiary as established by regulatory requirements. In addition, TNB has met applicable regulatory guidelines to be considered well-capitalized at June 30, 2011. To be categorized in this manner, TNB must maintain minimum total risk-based, Tier 1 risk-based and Tier 1 leverage ratios as set forth in the accompanying table. There are no significant conditions or events that have occurred since June 30, 2011, which Management believes have affected TNB's present classification.

Trustmark's and TNB's actual regulatory capital amounts and ratios are presented in the table below ($ in thousands):

	Actual					Minimum Regulatory					Provision to be
	Regulatory Capital					Capital Required					Well-Capitalized
	Amount		Ratio			Amount		Ratio			Amount		Ratio
At June 30, 2011:
Total Capital (to Risk Weighted Assets)
Trustmark Corporation	$	1,080,092		16.47	%	$	524,535		8.00	%		n/a		n/a
Trustmark National Bank		1,042,010		16.09	%		518,140		8.00	%	$	647,675		10.00	%

Tier 1 Capital (to Risk Weighted Assets)
Trustmark Corporation	$	948,250		14.46	%	$	262,268		4.00	%		n/a		n/a
Trustmark National Bank		912,559		14.09	%		259,070		4.00	%	$	388,605		6.00	%

Tier 1 Capital (to Average Assets)
Trustmark Corporation	$	948,250		10.18	%	$	279,398		3.00	%		n/a		n/a
Trustmark National Bank		912,559		9.92	%		275,914		3.00	%	$	459,857		5.00	%

At December 31, 2010:
Total Capital (to Risk Weighted Assets)
Trustmark Corporation	$	1,051,933		15.77	%	$	533,774		8.00	%		n/a		n/a
Trustmark National Bank		1,014,219		15.40	%		526,894		8.00	%	$	658,617		10.00	%

Tier 1 Capital (to Risk Weighted Assets)
Trustmark Corporation	$	918,600		13.77	%	$	266,887		4.00	%		n/a		n/a
Trustmark National Bank		883,549		13.42	%		263,447		4.00	%	$	395,170		6.00	%

Tier 1 Capital (to Average Assets)
Trustmark Corporation	$	918,600		10.14	%	$	271,867		3.00	%		n/a		n/a
Trustmark National Bank		883,549		9.89	%		267,967		3.00	%	$	446,612		5.00	%

Accumulated Other Comprehensive Income (Loss)

The following table presents the components of accumulated other comprehensive income (loss) and the related tax effects allocated to each component for the periods ended June 30, 2011 and 2010 ($ in thousands):

							Accumulated
							Other
	Before-Tax			Tax			Comprehensive
	Amount			Effect			Income (Loss)
Balance, January 1, 2011	$	(18,469	)	$	7,043		$	(11,426	)
Unrealized holding gains on AFS arising during period		22,073			(8,443	)		13,630
Adjustment for net gains realized in net income		(58	)		22			(36	)
Pension and other postretirement benefit plans		2,439			(933	)		1,506
Balance, June 30, 2011	$	5,985		$	(2,311	)	$	3,674


Balance, January 1, 2010	$	(2,596	)	$	972		$	(1,624	)
Unrealized holding gains on AFS arising during period		11,809			(4,517	)		7,292
Adjustment for net gains realized in net income		(2,224	)		851			(1,373	)
Pension and other postretirement benefit plans		1,796			(687	)		1,109
Balance, June 30, 2010	$	8,785		$	(3,381	)	$	5,404

Note 15 – Fair Value

Fair Value Measurements

FASB ASC Topic 820, “Fair Value Measurements and Disclosures,” defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and requires certain disclosures about fair value measurements. The fair value of an asset or liability is the price that would be received to sell that asset or paid to transfer that liability in an orderly transaction occurring in the principal market (or most advantageous market in the absence of a principal market) for such asset or liability. Depending on the nature of the asset or liability, Trustmark uses various valuation techniques and assumptions when estimating fair value. Inputs to valuation techniques include the assumptions that market participants would use in pricing an asset or liability. FASB ASC Topic 820 establishes a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:

Level 1 Inputs – Valuation is based upon quoted prices (unadjusted) in active markets for identical assets or liabilities that Trustmark has the ability to access at the measurement date.

Level 2 Inputs – Valuation is based upon quoted prices in active markets for similar assets or liabilities, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability such as interest rates, yield curves, volatilities and default rates and inputs that are derived principally from or corroborated by observable market data.

Level 3 Inputs – Unobservable inputs reflecting the reporting entity’s own determination about the assumptions that market participants would use in pricing the asset or liability based on the best information available.

In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the fair value measurement in its entirety is classified is based on the lowest level input that is significant to the fair value measurement in its entirety. Trustmark’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.

Financial Instruments Measured at Fair Value

The methodologies Trustmark uses in determining the fair values are based primarily on the use of independent, market-based data to reflect a value that would be reasonably expected upon exchange of the position in an orderly transaction between market participants at the measurement date. The large majority of assets that are stated at fair value are of a nature that can be valued using prices or inputs that are readily observable through a variety of independent data providers. The providers selected by Trustmark for fair valuation data are widely recognized and accepted vendors whose evaluations support the pricing functions of financial institutions, investment and mutual funds, and portfolio managers. Trustmark has documented and evaluated the pricing methodologies used by the vendors and maintains internal processes that regularly test valuations for anomalies.

Trustmark utilizes an independent pricing service to advise it on the carrying value of the securities available for sale portfolio. As part of Trustmark’s procedures, the price provided from the service is evaluated for reasonableness given market changes. When a questionable price exists, Trustmark investigates further to determine if the price is valid. If needed, other market participants may be utilized to determine the correct fair value. Trustmark has also reviewed and confirmed its determinations in thorough discussions with the pricing source regarding their methods of price discovery.

Mortgage loan commitments are valued based on the securities prices of similar collateral, term, rate and delivery for which the loan is eligible to deliver in place of the particular security. Trustmark acquires a broad array of mortgage security prices that are supplied by a market data vendor, which in turn accumulates prices from a broad list of securities dealers. Prices are processed through a mortgage pipeline management system that accumulates and segregates all loan commitment and forward-sale transactions according to the similarity of various characteristics (maturity, term, rate, and collateral). Prices are matched to those positions that are deemed to be an eligible substitute or offset (i.e., “deliverable”) for a corresponding security observed in the market place.

Trustmark estimates fair value of MSR through the use of prevailing market participant assumptions and market participant valuation processes. This valuation is periodically tested and validated against other third-party firm valuations.

Trustmark obtains the fair value of interest rate swaps from a third-party pricing service that uses an industry standard discounted cash flow methodology. In addition, credit valuation adjustments are incorporated in the fair values to account for potential nonperformance risk. In adjusting the fair value of its interest rate swap contracts for the effect of nonperformance risk, Trustmark has considered any applicable credit enhancements such as collateral postings, thresholds, mutual puts, and guarantees.

Trustmark has determined that the majority of the inputs used to value its interest rate swaps offered to qualified commercial borrowers fall within Level 2 of the fair value hierarchy, while the credit valuation adjustments associated with these derivatives utilize Level 3 inputs, such as estimates of current credit spreads. Trustmark has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its interest rate swaps and has determined that the credit valuation adjustment is not significant to the overall valuation of these derivatives. As a result, Trustmark classifies its interest rate swap valuations in Level 2 of the fair value hierarchy.

Trustmark also utilizes derivative instruments such as Treasury note futures contracts and exchange-traded option contracts to achieve a fair value return that offsets the changes in fair value of MSR attributable to interest rates. These derivative instruments are exchange-traded and provide inputs, which allow them to be classified within Level 1 of the fair value hierarchy. In addition, Trustmark utilizes derivative instruments such as interest rate lock commitments in its mortgage banking area which lack observable inputs for valuation purposes resulting in their inclusion in Level 3 of the fair value hierarchy.

At this time, Trustmark presents no fair values that are derived through internal modeling. Should positions requiring fair valuation arise that are not relevant to existing methodologies, Trustmark will make every reasonable effort to obtain market participant assumptions, or independent evaluation.

Financial Assets and Liabilities

The following table summarizes financial assets and financial liabilities measured at fair value on a recurring basis as of June 30, 2011 and December 31, 2010, segregated by the level of valuation inputs within the fair value hierarchy utilized to measure fair value ($ in thousands):

	June 30, 2011
	Total		Level 1		Level 2		Level 3
U.S. Government agency obligations	$	102,947	$	-	$	102,947	$	-
Obligations of states and political subdivisions		186,034		-		186,034		-
Mortgage-backed securities		2,110,061		-		2,110,061		-
Securities available for sale		2,399,042		-		2,399,042		-
Loans held for sale		123,244		-		123,244		-
Mortgage servicing rights		50,111		-		-		50,111
Other assets - derivatives		781		584		353		(156	)
Other liabilities - derivatives		1,888		1,389		499		-

	December 31, 2010
	Total			Level 1			Level 2			Level 3
U.S. Government agency obligations	$	122,035		$	-		$	122,035		$	-
Obligations of states and political subdivisions		159,637			-			159,637			-
Mortgage-backed securities		1,895,577			-			1,895,577			-
Securities available for sale		2,177,249			-			2,177,249			-
Loans held for sale		153,044			-			153,044			-
Mortgage servicing rights		51,151			-			-			51,151
Other assets - derivatives		(2,247	)		(2,584	)		-			337
Other liabilities - derivatives		(1,581	)		1,562			(3,143	)		-

The changes in Level 3 assets measured at fair value on a recurring basis for the periods ended June 30, 2011 and 2010 are summarized as follows ($ in thousands):

	MSR			Other Assets - Derivatives
Balance, January 1, 2011	$	51,151		$	337
Total net (losses) gains included in net income		(7,420	)		1,060
Additions		6,380			-
Sales		-			(1,553	)
Balance, June 30, 2011	$	50,111		$	(156	)

The amount of total losses for the period included in earnings that are attributable to the change in unrealized gains or losses still held at June 30, 2011	$	(4,674	)	$	(521	)

Balance, January 1, 2010	$	50,513		$	(61	)
Total net (losses) gains included in net income		(14,242	)		1,855
Additions		6,773			-
Sales		-			(501	)
Balance, June 30, 2010	$	43,044		$	1,293

The amount of total (losses) gains for the period included in earnings that are attributable to the change in unrealized gains or losses still held at June 30, 2010	$	(11,698	)	$	194

Trustmark may be required, from time to time, to measure certain assets at fair value on a nonrecurring basis in accordance with U.S. GAAP. Assets at June 30, 2011, which have been measured at fair value on a nonrecurring basis, include impaired loans. Loans for which it is probable Trustmark will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement are considered impaired. Specific allowances for impaired loans are based on comparisons of the recorded carrying values of the loans to the present value of the estimated cash flows of these loans at each loan’s original effective interest rate, the fair value of the collateral or the observable market prices of the loans. At June 30, 2011, Trustmark had outstanding balances of $75.1 million in impaired loans, excluding covered loans, which were specifically identified for evaluation and written down to fair value of the underlying collateral less cost to sell based on the fair value of the collateral or other unobservable input compared with $97.6 million at December 31, 2010. These impaired loans are classified as Level 3 in the fair value hierarchy.

Please refer to Note 2 – Business Combinations, for financial assets and liabilities acquired in the Heritage transaction, which were measured at fair value on a nonrecurring basis in accordance with U.S. GAAP.

Nonfinancial Assets and Liabilities

Certain nonfinancial assets measured at fair value on a nonrecurring basis include foreclosed assets (upon initial recognition or subsequent impairment), nonfinancial assets and nonfinancial liabilities measured at fair value in the second step of a goodwill impairment test, and intangible assets and other nonfinancial long-lived assets measured at fair value for impairment assessment.

Certain foreclosed assets, upon initial recognition, are remeasured and reported at fair value through a charge-off to the allowance for loan losses based upon the fair value of the foreclosed asset. The fair value of a foreclosed asset, upon initial recognition, is estimated using Level 3 inputs based on adjusted observable market data. Foreclosed assets measured at fair value upon initial recognition totaled $32.9 million (utilizing Level 3 valuation inputs) during the six months ended June 30, 2011 compared with $34.0 million for the same period in 2010. In connection with the measurement and initial recognition of the foregoing foreclosed assets, Trustmark recognized charge-offs of the allowance for loan losses totaling $5.2 million and $3.9 million for the first six months of 2011 and 2010, respectively. Other than foreclosed assets measured at fair value upon initial recognition, $42.7 million of foreclosed assets were remeasured during the first six months of 2011, requiring write-downs of $6.4 million to reach their current fair values compared to $24.3 million of foreclosed assets that were remeasured during the first six months of 2010, requiring write-downs of $7.9 million.

Fair Value of Financial Instruments

The carrying amounts and estimated fair values of financial instruments at June 30, 2011 and December 31, 2010, are as follows ($ in thousands):

	June 30, 2011				December 31, 2010
	Carrying		Estimated		Carrying			Estimated
	Value		Fair Value		Value			Fair Value
Financial Assets:
Cash and short-term investments	$	226,429	$	226,429	$	173,317		$	173,317
Securities available for sale		2,399,042		2,399,042		2,177,249			2,177,249
Securities held to maturity		87,923		92,149		140,847			145,143
Loans held for sale		123,244		123,244		153,044			153,044
Net LHFI, excluding covered loans		5,819,470		5,873,407		5,966,732			6,030,219
Covered loans		88,558		88,558		-			-
FDIC indemnification asset		33,327		33,327		-			-
Other assets - derivatives		781		781		(2,247	)		(2,247	)

Financial Liabilities:
Deposits		7,632,334		7,640,533		7,044,567			7,054,611
Short-term liabilities		629,849		629,849		1,125,481			1,125,481
Long-term FHLB advances		2,794		2,794		-			-
Subordinated notes		49,823		50,400		49,806			48,750
Junior subordinated debt securities		61,856		35,876		61,856			30,928
Other liabilities - derivatives		1,888		1,888		(1,581	)		(1,581	)

In cases where quoted market prices are not available, fair values are generally based on estimates using present value techniques. Trustmark’s premise in present value techniques is to represent the fair values on a basis of replacement value of the existing instrument given observed market rates on the measurement date. These techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. In that regard, the derived fair value estimates for those assets or liabilities cannot be necessarily substantiated by comparison to independent markets and, in many cases, may not be realizable in immediate settlement of the instruments. The estimated fair value of financial instruments with immediate and shorter-term maturities (generally 90 days or less) is assumed to be the same as the recorded book value. All nonfinancial instruments, by definition, have been excluded from these disclosure requirements. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of Trustmark.

The fair values of net loans are estimated for portfolios of loans with similar financial characteristics. For variable rate loans that reprice frequently with no significant change in credit risk, fair values are based on carrying values. The fair values of certain mortgage loans, such as 1-4 family residential properties, are based on quoted market prices of similar loans sold in conjunction with securitization transactions, adjusted for differences in loan characteristics. The fair values of other types of loans are estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. The processes for estimating the fair value of net loans described above does not represent an exit price under FASB ASC Topic 820 and such an exit price could potentially produce a significantly different fair value estimate at June 30, 2011 and December 31, 2010.

A detailed description of the valuation methodologies used in estimating the fair value of financial instruments can be found in Note 16 included in Item 8 of Trustmark’s Form 10-K Annual Report for the year ended December 31, 2010 with the following exceptions:

Covered loans

The fair value of covered loans is based on estimates of future loan cash flows and appropriate discount rates, which incorporate Trustmark’s assumptions about market funding cost and liquidity premium. The estimates of future loan cash flows are determined using Trustmark’s assumptions concerning the amount and timing of principal and interest payments, prepayments and credit losses.

FDIC indemnification asset

The fair value of the FDIC indemnification asset is estimated by discounting estimated future cash flows based on estimated current market rates.

Note 16 – Derivative Financial Instruments

Trustmark maintains an overall interest rate risk management strategy that incorporates the use of derivative instruments to minimize significant unplanned fluctuations in earnings and cash flows caused by interest rate volatility. Trustmark’s interest rate risk management strategy involves modifying the repricing characteristics of certain assets and liabilities so that changes in interest rates do not adversely affect the net interest margin and cash flows. Under the guidelines of FASB ASC Topic 815, “Derivatives and Hedging,” all derivative instruments are required to be recognized as either assets or liabilities and be carried at fair value on the balance sheet. The fair value of derivative positions outstanding is included in other assets and/or other liabilities in the accompanying consolidated balance sheets and in the net change in these financial statement line items in the accompanying consolidated statements of cash flows as well as included in noninterest income in the accompanying consolidated statements of income.

Derivatives Designated as Hedging Instruments

As part of Trustmark’s risk management strategy in the mortgage banking area, derivative instruments such as forward sales contracts are utilized. 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. These derivative instruments are designated as fair value hedges under FASB ASC Topic 815. The ineffective portion of changes in the fair value of the forward contracts and changes in the fair value of the loans designated as loans held for sale are recorded in noninterest income in mortgage banking, net. Trustmark’s off-balance sheet obligations under these derivative instruments totaled $135.0 million at June 30, 2011, with a negative valuation adjustment of $132 thousand, compared to $163.0 million, with a positive valuation adjustment of $3.1 million as of December 31, 2010.

Derivatives not Designated as Hedging Instruments

Trustmark utilizes a portfolio of exchange-traded derivative instruments, such as Treasury note futures contracts and option contracts, to achieve a fair value return that offsets the changes in fair value of MSR attributable to interest rates. These transactions are considered freestanding derivatives that do not otherwise qualify for hedge accounting. Changes in the fair value of these exchange-traded derivative instruments are recorded in noninterest income in mortgage banking, net and are offset by the changes in the fair value of MSR. The MSR fair value represents the effect of present value decay and the effect of changes in interest rates. Ineffectiveness of hedging the MSR fair value is measured by comparing the total hedge cost to the changes in the fair value of the MSR asset attributable to interest rate changes. The impact of this strategy resulted in a net positive ineffectiveness of $1.7 million and $3.7 million for the three months ended June 30, 2011 and 2010, respectively, as well as a net positive ineffectiveness of $2.0 million and $4.7 million experienced for the six months ended June 30, 2011 and 2010, respectively. See the section captioned “Noninterest Income” in Management’s Discussion and Analysis for further analysis of mortgage banking revenues, which includes the table for net hedge ineffectiveness.

Trustmark also utilizes derivative instruments such as interest rate lock commitments in its mortgage banking area. Rate lock commitments are residential mortgage loan commitments with customers, which guarantee a specified interest rate for a specified time period. Changes in the fair value of these derivative instruments are recorded in noninterest income in mortgage banking, net and are offset by the changes in the fair value of forward sales contracts. Trustmark’s off-balance sheet obligations under these derivative instruments totaled $100.1 million at June 30, 2011, with a negative valuation adjustment of $156 thousand, compared to $67.9 million, with a positive valuation adjustment of $337 thousand as of December 31, 2010.

Trustmark offers certain derivatives products such as interest rate swaps directly to qualified commercial borrowers seeking to manage their interest rate risk. Trustmark economically hedges interest rate swap transactions executed with commercial borrowers by entering into offsetting interest rate swap transactions with third parties. Derivative transactions executed as part of this program are not designated as qualifying hedging relationships and are, therefore, carried at fair value with the change in fair value recorded in current period earnings. Because these derivatives have mirror-image contractual terms, the changes in fair value substantially offset. As of June 30, 2011, Trustmark had three pair of mirror-image interest rate swaps with an aggregate notional amount of $32.0 million related to this program. The fair value of these derivatives is immaterial at June 30, 2011.

Trustmark has agreements with each of its interest rate swap counterparties that contain a provision where if Trustmark defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then Trustmark could also be declared in default on its derivative obligations.

As of June 30, 2011, the termination value of interest rate swaps in a net liability position, which includes accrued interest but excludes any adjustment for nonperformance risk, related to these agreements was $382 thousand. As of June 30, 2011, Trustmark has not posted collateral against its obligations because of negotiated thresholds and minimum transfer amounts under these agreements. If Trustmark had breached any of these triggering provisions at June 30, 2011, it could have been required to settle its obligations under the agreements at the termination value.

Tabular Disclosures

The following tables disclose the fair value of derivative instruments in Trustmark’s balance sheets as well as the effect of these derivative instruments on Trustmark’s results of operations for the periods presented ($ in thousands):

	June 30,			December 31,
	2011			2010
Derivatives in hedging relationships
Interest rate contracts:
Forward contracts included in other liabilities	$	131		$	(3,143	)

Derivatives not designated as hedging instruments
Interest rate contracts:
Futures contracts included in other assets	$	388		$	(2,897	)
Exchange traded purchased options included in other assets		196			313
OTC written options (rate locks) included in other assets		(156	)		337
Interest rate swaps included in other assets		353			-
Exchange traded written options included in other liabilities		1,389			1,562
Interest rate swaps included in other liabilities		368			-

	Three Months Ended June 30,						Six Months Ended June 30,
	2011			2010			2011			2010
Derivatives in hedging relationships
Amount of loss recognized in mortgage banking, net	$	(22	)	$	(3,612	)	$	(3,275	)	$	(5,457	)

Derivatives not designated as hedging instruments
Amount of gain recognized in mortgage banking, net	$	6,535		$	13,452		$	6,154		$	17,792
Amount of gain recognized in bankcard and other fees		76			-			166			-

Note 17 – Segment Information

Trustmark’s management reporting structure includes three segments: General Banking, Wealth Management and Insurance. General Banking is primarily responsible for all traditional banking products and services, including loans and deposits. General Banking also consists of internal operations such as Human Resources, Executive Administration, Treasury, Funds Management, Public Affairs and Corporate Finance. Wealth Management provides customized solutions for affluent customers by integrating financial services with traditional banking products and services such as private banking, money management, full-service brokerage, financial planning, personal and institutional trust and retirement services. During 2010, Wealth Management provided life insurance and other risk management services through TRMK Risk Management, Inc. (TRMI), a wholly owned subsidiary of Trustmark National Bank who engaged in individual insurance product sales as a broker of life and long-term care insurance for Wealth Management customers. On December 30, 2010, TRMI was merged into Fisher Brown Bottrell Insurance, Inc. (FBBI), another wholly owned subsidiary of TNB. All previous products and services provided to Wealth Management customers are being provided by FBBI in 2011. Through FBBI, Trustmark’s Insurance Division provides a full range of retail insurance products including commercial risk management products, bonding, group benefits and personal lines coverage. As a result of the changes discussed above, certain immaterial reclassifications have been made to the prior year amounts in order to be in conformity with the current year.

The accounting policies of each reportable segment are the same as those of Trustmark except for its internal allocations. Noninterest expenses for back-office operations support are allocated to segments based on estimated uses of those services. Trustmark measures the net interest income of its business segments with a process that assigns cost of funds or earnings credit on a matched-term basis. This process, called "funds transfer pricing", charges an appropriate cost of funds to assets held by a business unit, or credits the business unit for potential earnings for carrying liabilities. The net of these charges and credits flows through to the General Banking segment, which contains the management team responsible for determining the bank's funding and interest rate risk strategies.

The following table discloses financial information by reportable segment for the periods presented ($ in thousands):

	Three Months Ended June 30,					Six Months Ended June 30,
	2011		2010			2011		2010
General Banking
Net interest income	$	86,699	$	87,363		$	171,940	$	173,675
Provision for loan losses		8,100		10,403			15,640		25,491
Noninterest income		33,704		32,377			57,519		58,426
Noninterest expense		70,527		73,906			139,347		139,483
Income before income taxes		41,776		35,431			74,472		67,127
Income taxes		12,134		11,334			22,438		21,281
General banking net income	$	29,642	$	24,097		$	52,034	$	45,846

Selected Financial Information
Average assets	$	9,465,636	$	9,093,036		$	9,414,149	$	9,134,009
Depreciation and amortization	$	5,651	$	5,563		$	11,069	$	10,895

Wealth Management
Net interest income	$	1,067	$	1,054		$	2,140	$	2,105
Provision for loan losses		16		(5	)		13		2
Noninterest income		5,851		5,681			11,922		11,115
Noninterest expense		5,340		5,037			11,127		10,038
Income before income taxes		1,562		1,703			2,922		3,180
Income taxes		520		564			976		1,059
Wealth management net income	$	1,042	$	1,139		$	1,946	$	2,121

Selected Financial Information
Average assets	$	82,986	$	91,454		$	82,727	$	92,042
Depreciation and amortization	$	51	$	67		$	113	$	135

Insurance
Net interest income	$	64	$	69		$	125	$	124
Provision for loan losses		-		-			-		-
Noninterest income		6,877		6,889			13,362		13,775
Noninterest expense		5,481		5,485			10,892		11,268
Income before income taxes		1,460		1,473			2,595		2,631
Income taxes		542		548			960		982
Insurance net income	$	918	$	925		$	1,635	$	1,649

Selected Financial Information
Average assets	$	65,503	$	66,011		$	65,129	$	66,386
Depreciation and amortization	$	357	$	398		$	730	$	796

Consolidated
Net interest income	$	87,830	$	88,486		$	174,205	$	175,904
Provision for loan losses		8,116		10,398			15,653		25,493
Noninterest income		46,432		44,947			82,803		83,316
Noninterest expense		81,348		84,428			161,366		160,789
Income before income taxes		44,798		38,607			79,989		72,938
Income taxes		13,196		12,446			24,374		23,322
Consolidated net income	$	31,602	$	26,161		$	55,615	$	49,616

Selected Financial Information
Average assets	$	9,614,125	$	9,250,501		$	9,562,005	$	9,292,437
Depreciation and amortization	$	6,059	$	6,028		$	11,912	$	11,826

Accounting Policies Recently Adopted and Pending Accounting Pronouncements

ASU 2011-05, “Comprehensive Income (Topic 220): Presentation of Comprehensive Income.” ASU 2011-05 amends the FASB Accounting Standards Codification (Codification) to allow an entity the option to present the total of comprehensive income, the components of net income, and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements. In both choices, an entity is required to present each component of net income along with total net income, each component of other comprehensive income along with a total for other comprehensive income, and a total amount for comprehensive income. ASU 2011-05 eliminates the option to present the components of other comprehensive income as part of the statement of changes in stockholders' equity. The amendments to the Codification in the ASU do not change the items that must be reported in other comprehensive income or when an item of other comprehensive income must be reclassified to net income. ASU 2011-05 should be applied retrospectively. Early adoption is permitted. The ASU is effective for fiscal years, and interim periods within those years, beginning after December 15, 2011 for a public entity. For Trustmark, the impact of the ASU is a change in presentation only and will have no impact on Trustmark’s consolidated financial statements.

ASU 2011-04, “Fair Value Measurement: Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs.” The ASU is the result of joint efforts by the FASB and IASB to develop a single, converged fair value framework on how to measure fair value and on what disclosures to provide about fair value measurements. While the ASU is largely consistent with existing fair value measurement principles in U.S. GAAP, it expands existing disclosure requirements for fair value measurements and makes other amendments. Many of these amendments were made to eliminate unnecessary wording differences between U.S. GAAP and IFRSs. However, some could change how fair value measurement guidance is applied. The ASU is effective for interim and annual periods beginning after December 15, 2011, for public entities and is not expected to have a significant impact on Trustmark’s consolidated financial statements.

ASU 2011-03, “Transfers and Servicing (Topic 860): Reconsideration of Effective Control for Repurchase Agreements.” The ASU eliminates from U.S. GAAP the requirement for entities to consider whether a transferor has the ability to repurchase the financial assets in a repurchase agreement. This requirement was one of the criteria that entities used to determine whether the transferor maintained effective control. Although entities must consider all the effective-control criteria under ASC 860, the elimination of this requirement may lead to more conclusions that a repurchase arrangement should be accounted for as a secured borrowing rather than as a sale. The ASU is effective for the first interim or annual period beginning on or after December 15, 2011. The guidance should be applied prospectively to transactions or modifications of existing transactions that occur on or after the effective date. The adoption of ASU 2011-03 is not expected to have a significant impact on Trustmark’s consolidated financial statements.

ASU 2011-02, “A Creditor’s Determination of Whether a Restructuring Is a Troubled Debt Restructuring.” ASU 2011-02 clarifies when a loan modification or restructuring is considered a troubled debt restructuring (TDR). This ASU amends ASC 310-40 to include the indicators from ASC 470-60 that a lender should consider in determining whether a borrower is experiencing financial difficulties (e.g., debtor default, debtor bankruptcy, or concerns about the future as a going concern are all indicators of financial difficulty). It further clarifies that a borrower could be experiencing financial difficulty even if it is not currently in default but default is probable in the foreseeable future. The guidance in the rest of the ASU addresses whether the lender has granted a concession to the borrower. The ASU also amends ASC 310-40 to clarify that a lender is explicitly precluded from performing the borrower’s effective interest rate test, described in ASC 470, to determine whether a modification is a TDR. For TDR identification and disclosure purposes, the guidance is effective for the first interim or annual period beginning on or after June 15, 2011, and is to be applied retrospectively to modifications occurring on or after the beginning of the annual period of adoption. For newly identified TDRs that have occurred since the beginning of the earliest period presented and that remain outstanding in the period of adoption, the effect, if any, of the change in the method of calculating impairment under the loss contingency guidance of ASC 450-20 to that in ASC 310-10 is to be reflected in the period of adoption (e.g., the third quarter of 2011 for a calendar-year-end public entity). The adoption of ASU 2011-02 is not expected have a significant impact on Trustmark’s consolidated financial statements.

ASU 2010-28, “When to Perform Step 2 of the Goodwill Impairment Test for Reporting Units with Zero or Negative Carrying Amounts.” In December 2010, the FASB issued ASU 2010-28 which modifies Step 1 of the goodwill impairment test under FASB ASC Topic 350, “Intangibles - Goodwill and Other,” for reporting units with zero or negative carrying amounts to require an entity to perform Step 2 of the goodwill impairment test if it is more likely than not that a goodwill impairment exists. In determining whether it is more likely than not that a goodwill impairment exists, an entity should consider whether there are adverse qualitative factors in determining whether an interim goodwill impairment test between annual test dates is necessary. The ASU allows an entity to use either the equity or enterprise valuation premise to determine the carrying amount of a reporting unit. ASU 2010-28 became effective for Trustmark’s financial statements on January 1, 2011 and the adoption did not have a significant impact on Trustmark’s consolidated financial statements.

ASU 2010-20, “Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses.” In July 2010, the FASB issued ASU 2010-20, which requires Trustmark to provide a greater level of disaggregated information about the credit quality of loans and the allowance for loan losses. This ASU also requires Trustmark to disclose additional information related to credit quality indicators, past due information, and information related to loans modified in a troubled debt restructuring. ASU 2011-01, “Deferral of the Effective Date of Disclosures about Troubled Debt Restructurings in ASU 2010-20,” temporarily deferred the effective date for disclosures related to troubled debt restructurings to coincide with the effective date of the then proposed ASU 2011-02, which is discussed above. ASU 2010-20 became effective for Trustmark’s financial statements as of December 31, 2010, as it relates to disclosures required as of the end of a reporting period. Disclosures that relate to activity during a reporting period became effective for Trustmark’s financial statements beginning on January 1, 2011. The required disclosures are reported in Note 4 – Loans Held for Investment and Allowance for Loan Losses, excluding Covered Loans.

ASU 2010-06, “Improving Disclosures about Fair Value Measurements.” In January 2010, the FASB issued ASU 2010-06, which requires additional disclosures related to the transfers in and out of fair value hierarchy and the activity of Level 3 financial instruments. ASU 2010-06 further clarifies that (i) fair value measurement disclosures should be provided for each class of assets and liabilities (rather than major category), which would generally be a subset of assets or liabilities within a line item in the statement of financial position and (ii) companies should provide disclosures about the valuation techniques and inputs used to measure fair value for both recurring and nonrecurring fair value measurements for each class of assets and liabilities included in Levels 2 and 3 of the fair value hierarchy. ASU 2010-06 became effective for Trustmark’s financial statements on January 1, 2011 and is reported in Note 15 – Fair Value.

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 unaudited consolidated financial statements and the supplemental financial data included elsewhere in this report.

Forward-Looking Statements

Certain statements contained in this document constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. You can identify forward-looking statements by words such as “may,” “hope,” “will,” “should,” “expect,” “plan,” “anticipate,” “intend,” “believe,” “estimate,” “predict,” “potential,” “continue,” “could,” “future” or the negative of those terms or other words of similar meaning. You should read statements that contain these words carefully because they discuss our future expectations or state other “forward-looking” information. These forward-looking statements include, but are not limited to, statements relating to anticipated future operating and financial performance measures, including net interest margin, credit quality, business initiatives, growth opportunities and growth rates, among other things, and encompass any estimate, prediction, expectation, projection, opinion, anticipation, outlook or statement of belief included therein as well as the management assumptions underlying these forward-looking statements. You should be aware that the occurrence of the events described under the caption “Risk Factors” in Trustmark’s filings with the Securities and Exchange Commission in this report could have an adverse effect on our business, results of operations and financial condition. Should one or more of these risks materialize, or should any such underlying assumptions prove to be significantly different, actual results may vary significantly from those anticipated, estimated, projected or expected.

Risks that could cause actual results to differ materially from current expectations of Management include, but are not limited to, changes in the level of nonperforming assets and charge-offs, local, state and national economic and market conditions, including the extent and duration of the current volatility in the credit and financial markets, changes in our ability to measure the fair value of assets in our portfolio, material changes in the level and/or volatility of market interest rates, the performance and demand for the products and services we offer, including the level and timing of withdrawals from our deposit accounts, the costs and effects of litigation and of unexpected or adverse outcomes in such litigation, our ability to attract noninterest-bearing deposits and other low-cost funds, competition in loan and deposit pricing, as well as the entry of new competitors into our markets through de novo expansion and acquisitions, economic conditions and monetary and other governmental actions designed to address the level and volatility of interest rates and the volatility of securities, currency and other markets, the enactment of legislation and changes in existing regulations, or enforcement practices, or the adoption of new regulations, changes in accounting standards and practices, including changes in the interpretation of existing standards, that affect our consolidated financial statements, changes in consumer spending, borrowings and savings habits, technological changes, changes in the financial performance or condition of our borrowers, changes in our ability to control expenses, changes in our compensation and benefit plans, greater than expected costs or difficulties related to the integration of acquisitions or new products and lines of business, natural disasters, environmental disasters, acts of war or terrorism and other risks described in our filings with the Securities and Exchange Commission.

Although we believe that the expectations reflected in such forward-looking statements are reasonable, we can give no assurance that such expectations will prove to be correct. Except as required by law, we undertake no obligation to update or revise any of this information, whether as the result of new information, future events or developments or otherwise.

Description of Business

Trustmark Corporation (Trustmark), a Mississippi business corporation incorporated in 1968, is a bank holding company headquartered in Jackson, Mississippi. Trustmark’s principal subsidiary is Trustmark National Bank (TNB), initially chartered by the State of Mississippi in 1889. At June 30, 2011, TNB had total assets of $9.6 billion, which represents over 98% of the consolidated assets of Trustmark.

Through TNB and its other subsidiaries, Trustmark operates as a financial services organization providing banking and other financial solutions through approximately 150 offices and 2,575 full-time equivalent associates located in the states of Mississippi, Tennessee (in Memphis and the Northern Mississippi region, which is collectively referred to herein as Trustmark’s Tennessee market), Florida (primarily in the northwest or “Panhandle” region of that state which is referred to herein as Trustmark’s Florida market) and Texas (primarily in Houston, which is referred to herein as Trustmark’s Texas market). The principal products produced and services rendered by TNB and Trustmark’s other subsidiaries are as follows:

Trustmark National Bank

Commercial Banking – TNB provides a full range of commercial banking services to corporations and other business customers. Loans are provided for a variety of general corporate purposes, including financing for commercial and industrial projects, income producing commercial real estate, owner-occupied real estate and construction and land development. TNB also provides deposit services, including checking, savings and money market accounts and certificates of deposit as well as treasury management services.

Consumer Banking – TNB provides banking services to consumers, including checking, savings, and money market accounts as well as certificates of deposit and individual retirement accounts. In addition, TNB provides consumer customers with installment and real estate loans and lines of credit.

Mortgage Banking – TNB provides mortgage banking services, including construction financing, production of conventional and government insured mortgages, secondary marketing and mortgage servicing. At June 30, 2011, TNB’s mortgage loan portfolio totaled approximately $1.1 billion, while its portfolio of mortgage loans serviced for others, including, FNMA, FHLMC and GNMA, totaled approximately $4.5 billion.

Insurance – TNB provides a competitive array of insurance solutions for business and individual risk management needs. Business insurance offerings include services and specialized products for medical professionals, construction, manufacturing, hospitality, real estate and group life and health plans. Individual customers are also provided life and health insurance, and personal line policies. Prior to July 30, 2010, TNB provided these services through The Bottrell Insurance Agency, Inc. (Bottrell), which is based in Jackson, Mississippi, and Fisher-Brown, Incorporated (Fisher-Brown), headquartered in Pensacola, Florida. Effective July 30, 2010, Fisher-Brown was merged into Bottrell, which was renamed Fisher Brown Bottrell Insurance, Inc. (FBBI), a Mississippi corporation and subsidiary of TNB. FBBI will maintain the trade names of Bottrell and Fisher Brown and will offer services through divisions under these respective names. Financial results of FBBI will be reported as the combined results of the prior subsidiaries.

Wealth Management and Trust Services – TNB offers specialized services and expertise in the areas of wealth management, trust, investment and custodial services for corporate and individual customers. These services include the administration of personal trusts and estates as well as the management of investment accounts for individuals, employee benefit plans and charitable foundations. TNB also provides corporate trust and institutional custody, securities brokerage, financial and estate planning, retirement plan services as well as life insurance and other risk management services provided by TRMK Risk Management, Inc. (TRMI). TRMI engaged in individual insurance product sales as a broker of life and long-term care insurance for wealth management customers. On December 30, 2010, TRMI was merged into FBBI, another wholly-owned subsidiary of TNB. All previous products and services provided to wealth management customers are provided by FBBI beginning in 2011. TNB’s wealth management division is also served by Trustmark Investment Advisors, Inc. (TIA), a Securities and Exchange Commission (SEC)-registered investment adviser. TIA provides customized investment management services for TNB customers and also serves as investment advisor to The Performance Funds, a proprietary family of mutual funds. At June 30, 2011, Trustmark held assets under management and administration of $7.6 billion and brokerage assets of $1.3 billion.

Somerville Bank & Trust Company

Somerville Bank & Trust Company (Somerville), headquartered in Somerville, Tennessee, provides banking services in the eastern Memphis metropolitan statistical area (MSA) through five offices. At June 30, 2011, Somerville had total assets of $189.2 million.

Capital Trusts

Trustmark Preferred Capital Trust I (Trustmark Trust) is a Delaware trust affiliate formed in 2006 to facilitate a private placement of $60.0 million in trust preferred securities. Republic Bancshares Capital Trust I (Republic Trust) is a Delaware trust affiliate acquired as the result of Trustmark’s 2006 acquisition of Republic Bancshares of Texas, Inc. Republic Trust was formed to facilitate the issuance of $8.0 million in trust preferred securities. As defined in applicable accounting standards, both Trustmark Trust and Republic Trust are considered variable interest entities for which Trustmark is not the primary beneficiary. Accordingly, the accounts of both trusts are not included in Trustmark’s consolidated financial statements. As previously reported, on October 7, 2010, upon receipt of approval from the Federal Reserve Bank of Atlanta, the trust preferred securities of the Republic Trust were redeemed at par plus accrued interest and the related junior subordinated debt securities were repaid. This redemption reduced Trustmark’s Tier 1 leverage ratio, Tier 1 risk-based capital ratio and total risk-based capital ratio for December 31, 2010, by 0.09%, 0.12% and 0.12%, respectively.

Executive Overview

Recent economic surveys have indicated that the economic landscape is weakening and the recovery is softening. Expectations of economic growth have been reduced from the first quarter and have continued to be threatened by weak labor markets, household and business uncertainty, tight credit conditions, investor anxiety and global uncertainties. The effects of the faltering economic recovery are expected to persist at least for the remainder of 2011, especially as the magnitude of economic distress facing local markets places continued pressure on asset quality and earnings, with the potential for undermining the stability of the banking organizations that serve these markets. While growth may occur in the second half of 2011, it is expected to be slower than predicted with more uncertainty about future prospects.

Management has continued to carefully monitor the impact of illiquidity in the financial markets, values of securities and other assets, loan performance, default rates and other financial and macro-economic indicators, in order to navigate the challenging economic environment. To reduce exposure to certain loan categories, Management has continued to reduce certain loan classifications, including construction, land development and other land loans and indirect auto loans. During the first six months of 2011, Trustmark and TNB’s capital ratios continued to exceed the minimum levels required to be ranked well-capitalized.

TNB did not make significant changes to its loan underwriting standards during the first six months of 2011. TNB’s willingness to make loans to qualified applicants that meet its traditional, prudent lending standards has not changed. However, TNB has revised its concentration limits of commercial real estate loans, which adhere to the most recent interagency guidelines. As a result, TNB has been cautious in granting credit involving certain categories of real estate, particularly in Florida. Furthermore, in the current economic downturn, TNB makes fewer exceptions to its loan policy as compared to prior periods.

Management has continued its practice of maintaining excess funding capacity to provide Trustmark with adequate liquidity for its ongoing operations. In this regard, Trustmark benefits from its strong deposit base, its highly liquid investment portfolio and its access to funding from a variety of external funding sources such as upstream Federal funds lines, Federal Reserve Discount Window, FHLB advances, and brokered deposits.

Critical Accounting Policies

Trustmark’s consolidated financial statements are prepared in accordance with U.S. generally accepted accounting principles (GAAP) and follow general practices within the financial services industry. Application of these accounting principles requires management to make estimates, assumptions and judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. These estimates, assumptions and judgments are based on information available as of the date of the consolidated financial statements; accordingly, as this information changes, actual financial results could differ from those estimates.

Certain policies inherently have a greater reliance on the use of estimates, assumptions and judgments and, as such, have a greater possibility of producing results that could be materially different than originally reported. There have been no significant changes in Trustmark’s critical accounting estimates during the first six months of 2011.

Recent Legislative and Regulatory Developments

On July 21, 2010, President Obama signed the Dodd-Frank Wall Street Reform and Consumer Protection Act (Dodd-Frank Act) into law. The Dodd-Frank Act represents very broad and complex legislation that enacts sweeping changes to the financial services industry that will have significant regulatory and legal consequences for banks now and for years to come. The more significant provisions of the Dodd-Frank Act include the following:

Created the Financial Stability Oversight Council (FSOC), which will identify, monitor and address systemic risks posed by large and complex banks and nonbank entities as well as certain products and services. To date, the FSOC has been engaged in rulemaking with respect to financial market utilities and nonbank financial companies.

Requires application of the same leverage and risk-based capital requirements that apply to insured depository institutions to most bank holding companies. These rules will be phased in from January 1, 2013 to January 1, 2016.

Changes the assessment base for federal deposit insurance from the amount of insured deposits to average consolidated assets less average tangible equity. The Dodd-Frank Act increases the minimum reserve ratio for the Deposit Insurance Fund from 1.15% to 1.35% of estimated insurable deposits, or the comparable percentage of the assessment base by September 30, 2020. The FDIC must offset the effect of the increase in the minimum reserve ratio on insured depository institutions with total consolidated assets of less than $10 billion. The FDIC issued a final rule changing its assessment formula effective April 1, 2011.

Makes permanent the $250,000 limit for federal deposit insurance and provides unlimited federal deposit insurance until December 31, 2012 for noninterest-bearing demand transaction accounts at all insured depository institutions.

Directs the Federal banking regulatory agencies to make capital requirements countercyclical – meaning that additional capital will be required in times of economic expansion, but less capital will be required during periods of economic downturn.

Requires a bank holding company to be well-capitalized and well-managed in order to be approved for an interstate bank acquisition. In addition, the appropriate federal banking agency must determine that the resulting bank will continue to be well-capitalized and well-managed after the transaction.

Repeals the prohibition on payments of interest by banks on demand deposit accounts held by businesses; this provision became effective, and was implemented through federal rulemakings effective on July 21, 2011.

Imposes comprehensive regulation of the over-the-counter derivatives market, which includes certain provisions that would effectively prohibit insured depository institutions from conducting certain derivatives businesses in the institution itself.

Implements structural changes in the issuance of certain asset-backed securities to require risk retention by securitizers and originators at a default level of up to 5% to promote the credit quality of the assets being securitized. In April 2011, the federal banking agencies jointly proposed rules for notice and comment.

Implements corporate governance revisions intended to enhance shareholder understanding of executive compensation, to impose independence standards upon outside compensation consultants and to increase shareholder involvement in the compensation process. These requirements are being implemented through SEC rulemakings, certain of which have become effective. Also provides that federal bank regulators shall issue enhanced reporting requirements for incentive-based compensation of any “covered financial institution,” and that federal bank regulators shall prescribe regulations prohibiting any incentive-based payment arrangement that encourages inappropriate risk-taking by the covered financial institution by paying any executive officer, employee, director or principal shareholder of the covered financial institution “excessive compensation, fees, or benefits” or that “could lead to material loss to the covered financial institution.” The federal bank regulators have proposed rules to implement these requirements, but they have not yet become effective.

Centralizes responsibility for consumer financial protection by creation of the Consumer Financial Protection Bureau (CFPB), which, effective July 21, 2011, is responsible for issuing rules, orders and guidance implementing federal consumer financial laws. If and when the bank’s consolidated assets exceed $10.0 billion, the CFPB will become the primary federal consumer financial protection regulator of the bank and the exclusive such regulator for all of its affiliates providing covered products and services. Until that time, the CFPB will have limited jurisdiction over the bank and its affiliate’s operations, with the exclusive enforcement authority resting with the bank’s primary federal banking regulator, and the CFPB’s role limited to requiring reports and participating in examinations with the primary federal banking regulator.

Amends the Electronic Fund Transfer Act to authorize the Federal Reserve to issue regulations regarding any interchange fee that an issuer may receive or charge for an electronic debit card transaction. Requires that fees must be reasonable and proportional to the cost incurred by the issuer with respect to the transaction. On June 29, 2011, the Federal Reserve issued a final rule implementing this provision, which begins to take effect starting on October 1, 2011. On July 12, 2011, the Federal Reserve issued a list of banking organizations subject to and exempt from the new restrictions based on their December 31, 2010 asset levels. Trustmark has been classified as “exempt.” The Federal Reserve plans to update this list annually based on year-end asset levels.

Increases the potential for state intervention in the operations of federally chartered depository institutions by narrowing the circumstances in which preemption of state law may apply and by providing statutory recognition of a role for state law enforcement authorities in regard to federally chartered depository institutions. On July 20, 2011, the OCC issued a final rule revising its preemption rules in light of the new law.

Implements mortgage reforms by including provisions, which require mortgage originators to act in the best interests of consumers and to take steps to seek to ensure that consumers will have the capability to repay loans that they obtain. Also creates incentives for lenders to offer loans that better protect the interests of consumers and provide additional protection for borrowers under high cost loans.

As the Dodd-Frank Act continues to turn into specific regulatory requirements, there will be further business impacts across a myriad of industries, not just banking. Some of those impacts are readily anticipated such as the change to interchange fees, which can be found in the Bank Card and Other Fees section of Noninterest Income found later in this document. However, other impacts are subtle and do not stem directly from language in the new law. Many of these more subtle impacts will likely only emerge after months and perhaps years of further analysis and evaluation. In addition, certain provisions that affect deposit insurance assessments, payment of interest on demand deposits and interchange fees could increase the costs associated with deposits as well as place limitations on certain revenues those deposits may generate. Finally, implementation of certain significant provisions of the Dodd-Frank Act will continue to occur over a multi-year period. Because many aspects of the Dodd-Frank Act are subject to further rulemaking and will take effect over several years, it is difficult to anticipate the potential impact on Trustmark and its customers. It is clear, however, that the implementation of the Dodd-Frank Act will require Management to invest significant time and resources to evaluate the potential impact of this Act. Management will continue to evaluate this impact as more details regarding the implementation of these provisions become available.

Financial Highlights

Trustmark reported net income available to common shareholders of $31.6 million in the second quarter of 2011, which represented basic and diluted earnings per common share of $0.49, or an increase of $5.4 million and $0.08 when compared to the quarter ended June 30, 2010, respectively. Trustmark's performance during the quarter ended June 30, 2011, produced a return on average tangible common equity of 14.71% and a return on average assets of 1.32%, an increase of 1.79% and 0.19% when compared to the quarter ended June 30, 2010, respectively. During the six months ended June 30, 2011, Trustmark's net income available to common shareholders totaled $55.6 million or basic and diluted earnings per common share of $0.87, an increase of $6.0 million and $0.09 when compared to the six months ended June 30, 2010, respectively. Trustmark's performance during the six months ended June 30, 2011, produced a return on average tangible common equity of 13.21% and a return on average assets of 1.17%, an increase of 0.76% and 0.09% when compared to the six months ended June 30, 2010, respectively. Earnings during the quarter and six months ended June 30, 2011, included a nonrecurring after-tax bargain purchase gain of $4.6 million, which represented basic and diluted earnings per share of $0.07, resulting from an FDIC-assisted business combination. Trustmark’s Board of Directors declared a quarterly cash dividend of $0.23 per common share. The dividend is payable September 15, 2011, to shareholders of record on September 1, 2011.

At June 30, 2011, nonperforming assets, excluding covered assets (loans and other real estate), totaled $211.0 million, a decrease of $18.6 million, or 8.1%, compared to December 31, 2010, and total nonaccrual loans, excluding covered loans, were $121.0 million, representing a decrease of $21.9 million relative to December 31, 2010. Total net charge-offs for the six months ended June 30, 2011 were $22.3 million compared to total net charge-offs of $28.5 million for the same time period in 2010.

On April 15, 2011, TNB acquired the banking operations of Heritage Banking Group, Carthage, Mississippi, (Heritage) in a FDIC assisted transaction. Substantially all loans and other real estate acquired are covered by a loss share agreement in which the FDIC will reimburse Trustmark for 80% of losses incurred. At June 30, 2011, the carrying value of loans and deposits acquired was $97.2 million and $189.8 million, respectively. Earnings during the quarter reflect $5.2 million contributed by Heritage and include a nonrecurring bargain purchase gain of $4.6 million after-tax, or approximately $0.07 per share and other operating net income of approximately $600 thousand, or approximately $0.01 per share.

Because of the loss protection provided by the FDIC, the risk characteristics of the Heritage loans and other real estate are significantly different from those assets not covered by this agreement. As a result, Trustmark will refer to loans and other real estate subject to the loss share agreements as “covered” while loans and other real estate that are not subject to the loss share agreement will be referred to as “excluding covered.”

An acceleration or significantly extended deterioration in loan performance and default levels, a significant increase in foreclosure activity, a material decline in the value of Trustmark’s assets (including loans and investment securities), or any combination of more than one of these trends could have a material adverse effect on Trustmark’s financial condition or results of operations.

Selected Financial Data

($ in thousands, except per share data)

	Three Months Ended June 30,						Six Months Ended June 30,
	2011			2010			2011			2010
Consolidated Statements of Income
Total interest income	$	99,402		$	103,128		$	197,387		$	206,268
Total interest expense		11,572			14,642			23,182			30,364
Net interest income		87,830			88,486			174,205			175,904
Provision for loan losses		8,116			10,398			15,653			25,493
Noninterest income		46,432			44,947			82,803			83,316
Noninterest expense		81,348			84,428			161,366			160,789
Income before income taxes		44,798			38,607			79,989			72,938
Income taxes		13,196			12,446			24,374			23,322
Net Income	$	31,602		$	26,161		$	55,615		$	49,616

Common Share Data
Basic earnings per share	$	0.49		$	0.41		$	0.87		$	0.78
Diluted earnings per share		0.49			0.41			0.87			0.78
Cash dividends per share		0.23			0.23			0.46			0.46

Performance Ratios
Return on average common equity		10.73	%		9.21	%		9.58	%		8.85	%
Return on average tangible common equity		14.71	%		12.92	%		13.21	%		12.45	%
Return on average total equity		10.73	%		9.21	%		9.58	%		8.85	%
Return on average assets		1.32	%		1.13	%		1.17	%		1.08	%
Net interest margin (fully taxable equivalent)		4.29	%		4.47	%		4.29	%		4.45	%

Credit Quality Ratios (1)
Net charge-offs/average loans		0.97	%		0.72	%		0.74	%		0.90	%
Provision for loan losses/average loans		0.54	%		0.66	%		0.52	%		0.81	%
Nonperforming loans/total loans (incl LHFS*)		2.01	%		2.55	%
Nonperforming assets/total loans (incl LHFS) plus ORE*		3.45	%		3.95	%
Allowance for loan losses/total loans (excl LHFS*)		1.47	%		1.66	%

June 30,	2011			2010
Consolidated Balance Sheets
Total assets	$	9,698,451		$	9,244,545
Securities		2,486,965			1,979,570
Loans held for investment and covered loans (including LHFS*)		6,118,118			6,273,364
Deposits		7,632,334			7,139,394
Common shareholders' equity		1,192,770			1,142,380

Common Stock Performance
Market value - close	$	23.41		$	20.82
Common book value		18.60			17.88
Tangible common book value		13.82			13.04

Capital Ratios
Total equity/total assets		12.30	%		12.36	%
Common equity/total assets		12.30	%		12.36	%
Tangible equity/tangible assets		9.43	%		9.32	%
Tangible common equity/tangible assets		9.43	%		9.32	%
Tangible common equity/risk-weighted assets		13.51	%		12.51	%
Tier 1 leverage ratio		10.18	%		10.07	%
Tier 1 common risk-based capital ratio		13.55	%		12.51	%
Tier 1 risk-based capital ratio		14.46	%		13.53	%
Total risk-based capital ratio		16.47	%		15.53	%

(1) - Excludes Covered Assets (Loans and Other Real Estate)
* - LHFS is Loans Held for Sale.
** - ORE is Other Real Estate.

Non-GAAP Financial Measures

In addition to capital ratios defined by GAAP and banking regulators, Trustmark utilizes various tangible common equity measures when evaluating capital utilization and adequacy. Tangible common equity, as defined by Trustmark, represents common equity less goodwill and identifiable intangible assets.

Trustmark believes these measures are important because they reflect the level of capital available to withstand unexpected market conditions. Additionally, presentation of these measures allows readers to compare certain aspects of Trustmark’s capitalization to other organizations. These ratios differ from capital measures defined by banking regulators principally in that the numerator excludes shareholders’ equity associated with preferred securities, the nature and extent of which varies across organizations.

These calculations are intended to complement the capital ratios defined by GAAP and banking regulators. Because GAAP does not include these capital ratio measures, Trustmark believes there are no comparable GAAP financial measures to these tangible common equity ratios. Despite the importance of these measures to Trustmark, there are no standardized definitions for them and, as a result, Trustmark’s calculations may not be comparable with other organizations. In addition, there may be limits in the usefulness of these measures to investors. As a result, Trustmark encourages readers to consider its consolidated financial statements in their entirety and not to rely on any single financial measure. The following table reconciles Trustmark’s calculation of these measures to amounts reported under GAAP.

Reconciliation of Non-GAAP Financial Measures

($ in thousands)

		Three Months Ended June 30,						Six Months Ended June 30,
		2011			2010			2011			2010
TANGIBLE COMMON EQUITY
AVERAGE BALANCES
Total shareholders' equity		$	1,181,776		$	1,138,935		$	1,170,897		$	1,131,189
Less: Goodwill			(291,104	)		(291,104	)		(291,104	)		(291,104	)
Identifiable intangible assets			(15,976	)		(18,596	)		(15,989	)		(19,038	)
Total average tangible common equity		$	874,696		$	829,235		$	863,804		$	821,047

PERIOD END BALANCES
Total shareholders' equity		$	1,192,770		$	1,142,380
Less: Goodwill			(291,104	)		(291,104	)
Identifiable intangible assets			(15,651	)		(18,062	)
Total tangible common equity	(a)	$	886,015		$	833,214

TANGIBLE ASSETS
Total assets		$	9,698,451		$	9,244,545
Less: Goodwill			(291,104	)		(291,104	)
Identifiable intangible assets			(15,651	)		(18,062	)
Total tangible assets	(b)	$	9,391,696		$	8,935,379

Risk-weighted assets	(c)	$	6,556,690		$	6,658,897

NET INCOME ADJUSTED FOR INTANGIBLE AMORTIZATION
Net income		$	31,602		$	26,161		$	55,615		$	49,616
Plus: Intangible amortization net of tax			483			545			963			1,090
Net income adjusted for intangible amortization		$	32,085		$	26,706		$	56,578		$	50,706

Period end common shares outstanding	(d)		64,119,235			63,885,403

TANGIBLE COMMON EQUITY MEASUREMENTS
Return on average tangible common equity 1			14.71	%		12.92	%		13.21	%		12.45	%
Tangible common equity/tangible assets	(a)/(b)		9.43	%		9.32	%
Tangible common equity/risk-weighted assets	(a)/(c)		13.51	%		12.51	%
Tangible common book value	(a)/(d)*1,000	$	13.82		$	13.04

		June 30,
TIER 1 COMMON RISK-BASED CAPITAL		2011			2010
Total shareholders' equity		$	1,192,770		$	1,142,380
Eliminate qualifying AOCI			(3,674	)		(5,404	)
Qualifying tier 1 capital			60,000			68,000
Disallowed goodwill			(291,104	)		(291,104	)
Adj to goodwill allowed for deferred taxes			10,920			9,510
Other disallowed intangibles			(15,651	)		(18,062	)
Disallowed servicing intangible			(5,011	)		(4,304	)
Total tier 1 capital		$	948,250		$	901,016
Less: Qualifying tier 1 capital			(60,000	)		(68,000	)
Total tier 1 common capital	(e)	$	888,250		$	833,016

Tier 1 common risk-based capital ratio	(e)/(c)		13.55	%		12.51	%

1 Calculation = ((net income adjusted for intangible amortization/number of days in period)*number of days in year)/total average tangible common equity

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 accompanying Yield/Rate Analysis Table 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. Loans on nonaccrual 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 previously discussed, Trustmark (through TNB) acquired Heritage during the second quarter of 2011. This acquisition resulted in additional net interest income of $1.5 million for the three and six months ended June 30, 2011, and year to date growth in both average interest-earning assets and average interest-bearing liabilities of $35.7 million and $62.0 million, respectively, which are also included in the current year balances shown in the following three paragraphs.

Net interest income-FTE for the three and six months ended June 30, 2011, decreased $411 thousand, or 0.4%, and $1.2 million, or 0.6%, respectively, when compared with the same periods in 2010. The growth in average earning asset balances, coupled with lower funding costs, produced a relatively stable net interest income – FTE. The net interest margin decreased 16 basis points to 4.29% for the first six months of 2011, compared with the same time period in 2010. The decrease in net interest margin is primarily a result of a downward repricing of fixed rate assets as well as changes to Trustmark’s asset mix as lower yielding securities supplemented declines in higher yielding loan balances. The impact of this was partially offset by declines in deposit costs, mostly within certificates of deposits.

Average interest-earning assets for the first six months of 2011 were $8.519 billion, compared with $8.281 billion for the same time period in 2010, an increase of $238.0 million. The growth in average earning assets was primarily due to an increase in average total securities of $483.9 million, or 25.8%, during the first six months of 2011. The overall yield on securities decreased 88 basis points when compared with the same time period in 2010 due to the run-off of higher yielding securities replaced at lower yields. The increase in securities was offset by a decrease in average total loans (including covered loans) of $242.0 million, or 3.8%, during the first six months of 2011. This decrease reflects Trustmark’s on-going efforts to reduce exposure to construction and land development lending, the decision in prior years to discontinue indirect auto financing, as well as limited demand for loans. During the first six months of 2011, interest and fees on loans-FTE decreased $9.2 million, or 5.4%, due to lower average loan balances while the yield on loans fell slightly to 5.25% compared to 5.35% during the same time period in 2010. As a result of these factors, interest income-FTE decreased $8.3 million, or 3.9%, when the first six months of 2011 is compared with the same time period in 2010. The impact of these changes is also illustrated by the decline in the yield on total earning assets, which fell from 5.19% for the first six months of 2010 to 4.84% for the same time period in 2011, a decrease of 35 basis points.

Average interest-bearing liabilities for the first six months of 2011 totaled $6.616 billion compared with $6.537 billion for the same time period in 2010, a slight increase of $79.3 million, or 1.2%. During the first six months of 2011, average interest-bearing deposits increased $175.8 million, or 3.1%, while the combination of federal funds purchased, securities sold under repurchase agreements and other borrowings decreased by $96.6 million, or 10.7%. The overall yield on interest-bearing liabilities declined 23 basis points during the first six months of 2011 when compared with the same time period in 2010, primarily due to a reduction in the costs of certificates of deposit. As a result of these factors, total interest expense for the first six months of 2011 decreased $7.2 million, or 23.7%, when compared with the same time period in 2010.

Yield/Rate Analysis Table

($ in thousands)

	Three Months Ended June 30,
	2011								2010

	Average					Yield/			Average					Yield/
	Balance			Interest		Rate			Balance			Interest		Rate
Assets
Interest-earning assets:
Federal funds sold and securities purchased under reverse repurchase agreements	$	6,807		$	7		0.41	%	$	7,478		$	7		0.38	%
Securities - taxable		2,216,717			20,374		3.69	%		1,748,856			19,626		4.50	%
Securities - nontaxable		177,268			2,115		4.79	%		152,597			2,151		5.65	%
Loans (including covered and loans held for sale)		6,122,090			80,202		5.25	%		6,301,201			84,362		5.37	%
Other earning assets		32,028			333		4.17	%		38,764			366		3.79	%
Total interest-earning assets		8,554,910			103,031		4.83	%		8,248,896			106,512		5.18	%
Cash and due from banks		216,483								207,670
Other assets		937,503								898,749
Allowance for loan losses		(94,771	)							(104,814	)
Total Assets	$	9,614,125							$	9,250,501

Liabilities and Shareholders' Equity
Interest-bearing liabilities:
Interest-bearing deposits	$	6,016,716			9,936		0.66	%	$	5,670,403			12,785		0.90	%
Federal funds purchased and securities sold under repurchase agreements		396,618			216		0.22	%		495,904			260		0.21	%
Other borrowings		206,083			1,420		2.76	%		317,391			1,597		2.02	%
Total interest-bearing liabilities		6,619,417			11,572		0.70	%		6,483,698			14,642		0.91	%
Noninterest-bearing demand deposits		1,714,778								1,536,153
Other liabilities		98,154								91,715
Shareholders' equity		1,181,776								1,138,935
Total Liabilities and Shareholders' Equity	$	9,614,125							$	9,250,501

Net Interest Margin					91,459		4.29	%					91,870		4.47	%

Less tax equivalent adjustment					3,629								3,384


Net Interest Margin per Consolidated Statements of Income				$	87,830							$	88,486

Yield/Rate Analysis Table

($ in thousands)

	Six Months Ended June 30,
	2011								2010

	Average					Yield/			Average					Yield/
	Balance			Interest		Rate			Balance			Interest		Rate
Assets
Interest-earning assets:
Federal funds sold and securities purchased under reverse repurchase agreements	$	7,579		$	15		0.40	%	$	8,950		$	15		0.34	%
Securities - taxable		2,182,653			40,366		3.73	%		1,721,134			39,361		4.61	%
Securities - nontaxable		174,658			4,243		4.90	%		152,260			4,331		5.74	%
Loans (including covered and loans held for sale)		6,114,599			159,318		5.25	%		6,356,628			168,489		5.35	%
Other earning assets		39,896			665		3.36	%		42,461			749		3.56	%
Total interest-earning assets		8,519,385			204,607		4.84	%		8,281,433			212,945		5.19	%
Cash and due from banks		219,415								211,964
Other assets		918,620								904,543
Allowance for loan losses		(95,415	)							(105,503	)
Total Assets	$	9,562,005							$	9,292,437

Liabilities and Shareholders' Equity
Interest-bearing liabilities:
Interest-bearing deposits	$	5,808,741			19,655		0.68	%	$	5,632,926			26,689		0.96	%
Federal funds purchased and securities sold under repurchase agreements		521,555			554		0.21	%		548,075			486		0.18	%
Other borrowings		285,657			2,973		2.10	%		355,698			3,189		1.81	%
Total interest-bearing liabilities		6,615,953			23,182		0.71	%		6,536,699			30,364		0.94	%
Noninterest-bearing demand deposits		1,667,926								1,535,683
Other liabilities		107,229								88,866
Shareholders' equity		1,170,897								1,131,189
Total Liabilities and Shareholders' Equity	$	9,562,005							$	9,292,437

Net Interest Margin					181,425		4.29	%					182,581		4.45	%

Less tax equivalent adjustment					7,220								6,677

Net Interest Margin per Consolidated Statements of Income				$	174,205							$	175,904

Provision for Loan Losses

The provision for loan losses is determined by Management as the amount necessary to adjust the allowance for loan losses to a level, which, in Management’s best estimate, is necessary to absorb probable losses within the existing loan portfolio. The provision for loan losses reflects loan quality trends, including the levels of and trends related to nonaccrual loans, past due loans, potential problem loans, criticized loans, net charge-offs or recoveries and growth in the loan portfolio among other factors. Accordingly, the amount of the provision reflects both the necessary increases in the allowance for loan losses related to newly identified criticized loans, as well as the actions taken related to other loans including, among other things, any necessary increases or decreases in required allowances for specific loans or loan pools. As shown in the table below, the provision for loan losses for the six months of 2011 totaled $15.7 million, or 0.52% of average loans, compared with $25.5 million, or 0.81% of average loans, for the same time period in 2010. Reduced loan provisioning during the first six months of 2011 was a result of decreased levels of criticized loans, lower net charge-offs, adequate reserves established in prior years for both new and existing impaired loans and a smaller overall loan portfolio.

Provision for Loan Losses
($ in thousands)	Three Months Ended June 30,				Six Months Ended June 30,
	2011		2010		2011		2010
Florida	$	5,633	$	2,432	$	8,657	$	7,933
Mississippi (1)		1,331		3,430		2,402		7,178
Tennessee (2)		157		3,560		1,776		4,874
Texas		995		976		2,818		5,508
Total provision for loan losses	$	8,116	$	10,398	$	15,653	$	25,493

(1) - Mississippi includes Central and Southern Mississippi Regions

(2) - Tennessee includes Memphis, Tennessee and Northern Mississippi Regions

Trustmark continues to devote significant resources to managing credit risks resulting from the slowdown in commercial developments of residential real estate. Management believes that the construction and land development portfolio is appropriately risk rated and adequately reserved based on current conditions.

See the section captioned “Loans Held for Investment and Allowance for Loan Losses, excluding Covered Loans” elsewhere in this discussion for further analysis of the provision for loan losses, which includes the table of nonperforming assets.

Noninterest Income

Trustmark’s noninterest income continues to play an important role in improving net income and total shareholder value. Total noninterest income before securities gains, net for the first six months of 2011 totaled $82.7 million, an increase of $1.7 million, or 2.0%, when compared to the same period in 2010. The impact of the Heritage acquisition contributed approximately $7.7 million in noninterest income, which includes a bargain purchase gain of $7.5 million. The comparative components of noninterest income for the periods ended June 30, 2011 and 2010 are shown in the accompanying table:

Noninterest Income

($ in thousands)

	Three Months Ended June 30,										Six Months Ended June 30,
	2011		2010		$ Change			% Change			2011		2010		$ Change			% Change
Service charges on deposit accounts	$	12,851	$	14,220	$	(1,369	)		-9.6	%	$	24,758	$	27,197	$	(2,439	)		-9.0	%
Insurance commissions		6,862		6,884		(22	)		-0.3	%		13,374		13,721		(347	)		-2.5	%
Wealth management		5,760		5,558		202			3.6	%		11,746		10,913		833			7.6	%
Bank card and other fees		6,854		6,417		437			6.8	%		13,329		12,297		1,032			8.4	%
Mortgage banking, net		6,269		8,910		(2,641	)		-29.6	%		10,991		14,982		(3,991	)		-26.6	%
Other, net		7,785		1,103		6,682			n/m			8,547		1,982		6,565			n/m

Total Noninterest Income before securities gains, net		46,381		43,092		3,289			7.6	%		82,745		81,092		1,653			2.0	%
Securities gains, net		51		1,855		(1,804	)		-97.3	%		58		2,224		(2,166	)		-97.4	%
Total Noninterest Income	$	46,432	$	44,947	$	1,485			3.3	%	$	82,803	$	83,316	$	(513	)		-0.6	%

n/m - percentage changes greater than +/- 100% are not considered meaningful

Service Charges on Deposit Accounts

Service charges on deposit accounts during the first six months of 2011 totaled $24.8 million, a decline of $2.4 million from the same time period in 2010. This decline was due to a reduction in NSF fees of $2.2 million and reflected the impact of the Federal Reserve Board (FRB) adopted rule (Regulation E - Electronic Fund Transfers) that went into effect during the third quarter of 2010. Regulation E prohibits financial institutions, such as Trustmark, from charging customers for paying overdrafts on ATM and one-time debit card transactions, unless the customer consents to the overdraft service for those products.

Trustmark expects final guidance from the OCC in the third quarter of 2011, which will clarify their regulatory position as it pertains to overdraft programs. Trustmark expects that the impact of this guidance, which addresses several items including posting order and number of occurrences, could reduce noninterest income by an estimated $1.5 to $2.0 million for 2011, depending on when the changes are implemented during 2011. Management is currently evaluating Trustmark’s product structure and services to offset the potential impact of these recent regulatory developments during the second half of 2011.

Insurance Commissions

Insurance commissions were $13.4 million during the first six months of 2011 compared with $13.7 million for the same time period in 2010. The decline in insurance commissions experienced during the first six months of 2011 was primarily due to lower commission volume on commercial property and casualty policies. Insurance commission revenues continue to face pressure from falling premium prices for similar insurable risks. Furthermore, the recessionary economy has greatly suppressed demand for insurance coverage by businesses for their inventories and equipment, workers’ compensation and general liability, and has also forced companies to downsize or close.

Wealth Management

Wealth management income totaled $11.7 million for the first six months of 2011 compared with $10.9 million for the same time period in 2010. Wealth management consists of income related to investment management, trust and brokerage services. The growth in wealth management income during the first six months of 2011 is largely attributed to improved market conditions as well as growth in retirement planning services and brokerage activities. At June 30, 2011 and 2010, Trustmark held assets under management and administration of $7.6 billion and $7.1 billion, respectively, and brokerage assets of $1.3 billion and $1.2 billion, respectively.

Bank Card and Other Fees

Bank card and other fees totaled $13.3 million during the first six months of 2011 compared with $12.3 million for the same time period in 2010. Bank card and other fees consist primarily of fees earned on bank card products as well as fees on various bank products and services and safe deposit box fees. The increase was primarily the result of growth in fees earned on bank card products due to increased consumer utilization.

The Dodd-Frank Act amends the Electronic Fund Transfer Act to authorize the FRB to issue regulations regarding any interchange fee that an issuer may receive or charge for an electronic debit card transaction. On June 29, 2011, the FRB issued a final rule (Regulation II - Debit Card Interchange Fees and Routing) establishing standards for debit card interchange fees. Under the final rule, the maximum permissible interchange fee that an issuer may receive for an electronic debit transaction will be the sum of 21 cents per transaction and five basis points multiplied by the value of the transaction. This provision regarding debit card interchange fees is effective October 1, 2011. In addition, the FRB also approved an interim rule that allows for an upward adjustment of no more than one cent to an issuer's debit card interchange fee if the issuer develops and implements policies and procedures reasonably designed to achieve the fraud-prevention standards set out in the interim rule. Comments on the interim final rule are due by September 30, 2011. The fraud-prevention adjustment is effective on October 1, 2011, concurrent with the debit card interchange fee limits. The FRB will re-evaluate this adjustment in light of feedback received during the comment period.

In accordance with the statute, issuers that, together with their affiliates, have assets of less than $10.0 billion are exempt from the debit card interchange fee standards. Therefore, Trustmark anticipates there would be no impact of the FRB final rule (Regulation II - Debit Card Interchange Fees and Routing) to noninterest income during 2011. However, if and when Trustmark has assets of greater than $10.0 billion, the effect of the FRB final rule could reduce noninterest income from $6.0 million to $8.0 million on an annual basis. Management is currently evaluating Trustmark’s product structure and services to offset any potential impact of the FRB final rule, if and when Trustmark's assets exceed the $10.0 billion threshold.

Mortgage Banking, Net

Net revenues from mortgage banking were $11.0 million during the first six months of 2011 compared with $15.0 million for the same time period in 2010. As shown in the accompanying table, net mortgage servicing income increased to $7.3 million for the first six months of 2011 compared to $6.9 million for the same time period in 2010. Loans serviced for others totaled $4.5 billion at June 30, 2011 compared with $4.3 billion at June 30, 2010.

During the first three months of 2010, Trustmark completed the final settlement of the sale of approximately $920.9 million in mortgages serviced for others, which reduced Trustmark’s MSR by approximately $8.5 million. In addition, during December of 2010, Trustmark purchased approximately $53.9 million of GNMA serviced loans, which were subsequently sold to a third party. Trustmark will retain the servicing for these loans, which are fully guaranteed by FHA/VA. The effect of these transactions did not have a material impact on Trustmark's results of operations.

The following table illustrates the components of mortgage banking revenues included in noninterest income in the accompanying income statements:

Mortgage Banking Income
($ in thousands)
	Three Months Ended June 30,												Six Months Ended June 30,
	2011			2010			$ Change			% Change			2011			2010			$ Change			% Change
Mortgage servicing income, net	$	3,713		$	3,495		$	218			6.2	%	$	7,327		$	6,944		$	383			5.5	%
Change in fair value-MSR from runoff		(1,455	)		(1,374	)		(81	)		-5.9	%		(2,746	)		(2,544	)		(202	)		-7.9	%
Gain on sales of loans, net		1,852			1,897			(45	)		-2.4	%		4,953			5,652			(699	)		-12.4	%
Other, net		448			1,193			(745	)		-62.4	%		(517	)		191			(708	)		n/m

Mortgage banking income before hedge ineffectiveness		4,558			5,211			(653	)		-12.5	%		9,017			10,243			(1,226	)		-12.0	%
Change in fair value-MSR from market changes		(4,931	)		(8,631	)		3,700			-42.9	%		(4,674	)		(11,698	)		7,024			-60.0	%
Change in fair value of derivatives		6,642			12,330			(5,688	)		-46.1	%		6,648			16,437			(9,789	)		-59.6	%
Net positive hedge ineffectiveness		1,711			3,699			(1,988	)		-53.7	%		1,974			4,739			(2,765	)		-58.3	%
Mortgage banking, net	$	6,269		$	8,910		$	(2,641	)		-29.6	%	$	10,991		$	14,982		$	(3,991	)		-26.6	%

n/m - percentage changes greater than +/- 100% are not considered meaningful

As part of Trustmark’s risk management strategy, exchange-traded derivative instruments are utilized to offset changes in the fair value of MSR attributable to changes in interest rates. Changes in the fair value of these exchange-traded derivative instruments are recorded in noninterest income in mortgage banking, net and are offset by the changes in the fair value of MSR. The MSR fair value represents the effect of present value decay and the effect of changes in interest rates. Ineffectiveness of hedging the MSR fair value is measured by comparing the total hedge cost to the changes in the fair value of the MSR asset attributable to interest rate changes. The impact of this strategy resulted in a net positive ineffectiveness of $1.7 million and $3.7 million for the three months ended June 30, 2011 and 2010, respectively, as well as a net positive ineffectiveness of $2.0 million and $4.7 million experienced for the six months ended June 30, 2011 and 2010, respectively.

Representing a significant component of mortgage banking income are gains on the sales of loans, which equaled $5.0 million during the first six months of 2011 compared with $5.7 million for the same time period in 2010. The decline in the gain on sales of loans during the first six months of 2011 resulted from a decrease in loan sales from secondary marketing activities as well as lower profit margins. Loan sales totaled $436.0 million during the first six months of 2011, a decrease of $26.4 million when compared with the same time period in 2010.

Other mortgage banking income, net decreased by approximately $700 thousand when comparing the six months ended June 30, 2011 with the same period in 2010 and resulted primarily from a net valuation decrease in the fair value of loans held for sale, interest rate lock commitments and forward sale contracts.

Other Income, Net

Other income, net for the first six months of 2011 was $8.5 million compared with $2.0 million for the same time period in 2010. The increase of $6.6 million during the first six months of 2011 reflects a nonrecurring bargain purchase gain of $7.5 million resulting from TNB’s acquisition of Heritage during the second quarter of 2011.

Noninterest Expense

Trustmark’s noninterest expense for the first six months of 2011 increased $577 thousand, or 0.4%, when compared with the same time period in 2010. The increase during the first six months of 2011 was primarily attributable to growth in salaries and benefits, equipment expenses and loan expenses. Noninterest expense incurred by Heritage is included in Trustmark’s noninterest expense and totaled $846 thousand for the second quarter of 2011. Management considers disciplined expense management a key area of focus in the support of improving shareholder value. The comparative components of noninterest expense for the periods ended June 30, 2011 and 2010 are shown in the accompanying table:

Noninterest Expense
($ in thousands)
	Three Months Ended June 30,										Six Months Ended June 30,
	2011		2010		$ Change			% Change			2011		2010		$ Change			% Change
Salaries and employee benefits	$	44,203	$	43,282	$	921			2.1	%	$	88,239	$	86,136	$	2,103			2.4	%
Services and fees		10,780		10,523		257			2.4	%		21,050		20,778		272			1.3	%
ORE/Foreclosure expense:
Writedowns		4,389		7,521		(3,132	)		-41.6	%		6,392		7,941		(1,549	)		-19.5	%
Carrying costs		315		1,757		(1,442	)		-82.1	%		1,525		4,398		(2,873	)		-65.3	%
Total ORE/Foreclosure expense		4,704		9,278		(4,574	)		-49.3	%		7,917		12,339		(4,422	)		-35.8	%
Net occupancy-premises		5,050		4,917		133			2.7	%		10,123		9,951		172			1.7	%
Equipment expense		4,856		4,247		609			14.3	%		10,000		8,550		1,450			17.0	%
FDIC assessment expense		1,938		3,035		(1,097	)		-36.1	%		4,688		6,182		(1,494	)		-24.2	%
Other expense		9,817		9,146		671			7.3	%		19,349		16,853		2,496			14.8	%
Total noninterest expense	$	81,348	$	84,428	$	(3,080	)		-3.6	%	$	161,366	$	160,789	$	577			0.4	%

n/m - percentage changes greater than +/- 100% are not considered meaningful

Salaries and Employee Benefits

Salaries and employee benefits, the largest category of noninterest expense, were $88.2 million for the first six months of 2011 compared with $86.1 million for the same time period in 2010. This increase primarily reflects modest general merit increases, higher general incentive costs resulting from improved corporate performance, higher costs for employee retirement programs as well as $513 thousand in additional salaries and employee benefits resulting from the Heritage acquisition.

Equipment Expense

Equipment expense for the first six months of 2011 increased $1.5 million when compared to the same time period in 2010. This was due to enhanced disaster recovery capabilities as well as nonroutine implementation costs related to improvements to Trustmark’s data communications network.

FDIC Assessment Expense

During the first six months of 2011, FDIC insurance expense decreased $1.5 million, or 24.2% when compared with the same time period in 2010 and resulted from the implementation of the FDIC’s revised deposit insurance assessment methodology implemented during the second quarter of 2011. As required by the Dodd-Frank Act, on April 1, 2011, the FDIC revised the deposit insurance assessment system to base assessments on the average total consolidated assets of insured depository institutions less the average tangible equity during the assessment period. In addition, the Dodd-Frank Act increased the minimum reserve ratio for the Deposit Insurance Fund from 1.15% to 1.35% of estimated insurable deposits, or the comparable percentage of the assessment base by September 30, 2020. The FDIC must offset the effect of the increase in the minimum reserve ratio on insured depository institutions with total consolidated assets of less than $10.0 billion. With total assets slightly below $10.0 billion at June 30, 2011, Trustmark benefitted from the change in the assessment methodology as the FDIC assessment expense dropped approximately $812 thousand, or 29.5%, when compared to the first quarter of 2011. Should Trustmark qualify as a large institution, generally, one with at least $10.0 billion in assets, Management estimates the change in the assessment methodology would have an immaterial impact to Trustmark’s results of operations.

Other Expense

During the first six months of 2011, other expenses increased $2.5 million, or 14.8%, compared to the same time period in 2010. The growth in other expenses during the first six months of 2011 was primarily due to an increase in loan expenses that resulted from higher mortgage foreclosure expenses.

During the normal course of business, Trustmark's mortgage banking operations originates and sells certain loans to investors in the secondary market. Trustmark has continued to experience a manageable level of investor repurchase demands. Trustmark is subject to losses in its loan servicing portfolio due to loan foreclosures. For loans sold without recourse, Trustmark has obligations to either repurchase the outstanding principal balance of a loan or make the purchaser whole for the economic benefits of a loan if it is determined that the loans sold were in violation of representations or warranties made by Trustmark at the time of the sale, herein referred to as mortgage loan servicing putback expenses. Such representations and warranties typically include those made regarding loans that had missing or insufficient file documentation and/or loans obtained through fraud by borrowers or other third parties such as appraisers. The total mortgage loan servicing putback expenses incurred by Trustmark during the first six months of 2011 were $1.1 million compared to $620 thousand during the same time period in 2010. Trustmark operates a conservative, full service mortgage banking business and is confident in its mortgage foreclosure processes. Trustmark has not engaged in "robo-signing" and has not participated in private label securitizations, both of which have been a cause of concern in the mortgage industry. Trustmark works diligently to keep borrowers in their homes, resorting to foreclosure only as a last option.

Segment Information

Results of Segment Operations

General Banking

The General Banking Division is responsible for all traditional banking products and services including a full range of commercial and consumer banking services such as checking accounts, savings programs, overdraft facilities, commercial, installment and real estate loans, home equity loans and lines of credit, drive-in and night deposit services and safe deposit facilities offered through over 150 offices in Florida, Mississippi, Tennessee and Texas. The General Banking Division also consists of internal operations that include Human Resources, Executive Administration, Treasury (Funds Management), Public Affairs and Corporate Finance. Included in these operational units are expenses related to mergers, mark-to-market adjustments on loans and deposits, general incentives, stock options, supplemental retirement and amortization of core deposits. Other than Treasury, these business units are support-based in nature and are largely responsible for general overhead expenditures that are not allocated.

TNB’s acquisition of Heritage contributed approximately $1.5 million to net interest income, $7.7 million to noninterest income (primarily from bargain purchase gain of $7.5 million) and $846 thousand to noninterest expense of the General Banking Division during the second quarter of 2011, which are also included in the current year balances shown in the following three paragraphs.

Net interest income for the six months ended June 30, 2011 decreased $1.7 million when compared with the same time period in 2010. The growth in average earning asset balances, coupled with lower funding costs, produced a relatively stable net interest income. The provision for loan losses for the six months ended June 30, 2011 totaled $15.6 million compared to $25.5 million for the same period in 2010, a decrease of $9.9 million, or 38.6%. For more information on this change, please see the analysis of the Provision for Loan Losses located elsewhere in this document.

Noninterest income for the General Banking Division decreased $907 thousand during the first six months of 2011 compared to the same time period in 2010. Noninterest income for the General Banking Division represents 25.1% of total revenues for the first six months of 2011 as opposed to 25.2% for the same time period in 2010 and includes service charges on deposit accounts, bank card and other fees, mortgage banking, net, other, net and securities gains, net. For more information on these noninterest income items, please see the analysis of Noninterest Income located elsewhere in this document.

Noninterest expense for the General Banking Division decreased $136 thousand during the first six months of 2011 when compared with the same time period in 2010. For more information on these noninterest expense items, please see the analysis of Noninterest Expense located elsewhere in this document.

Wealth Management

The Wealth Management Division has been strategically organized to serve Trustmark’s customers as a financial partner providing reliable guidance and sound, practical advice for accumulating, preserving, and transferring wealth. The Investment Services group, along with the Trust group, are the primary service providers in this segment. TIA, a wholly owned subsidiary of TNB that is included in the Wealth Management Division, is a registered investment adviser that provides investment management services to individual and institutional accounts as well as The Performance Fund Family of Mutual Funds. During 2010, TRMK Risk Management, Inc. (TRMI) acted as an agent to provide life, long-term care and disability insurance services for wealth management customers. On December 30, 2010, TRMI was merged into FBBI, another wholly owned subsidiary of TNB. All previous products and services provided to Wealth Management customers are now being provided by FBBI beginning in 2011.

During the first six months of 2011, net income for the Wealth Management Division decreased $175 thousand, or 8.3%, when compared to the same time period in 2010. Noninterest income increased $807 thousand when the first six months of 2011 are compared to the same time period in 2010. The increase was due to a growth in revenue for investment management, trust and brokerage services. The increase in noninterest income was mostly offset by increased litigation expenses of $740 thousand in the first six months of 2011. For more information on the change in wealth management revenue, please see the analysis included in Noninterest Income located elsewhere in this document.

Insurance

Trustmark’s Insurance Division provides a full range of retail insurance products, including commercial risk management products, bonding, group benefits and personal lines coverage. Prior to July 30, 2010, TNB provided these services through The Bottrell Insurance Agency, Inc. (Bottrell), based in Jackson, Mississippi, and Fisher-Brown, Incorporated (Fisher-Brown), headquartered in Pensacola, Florida. Effective July 30, 2010, Fisher-Brown was merged into Bottrell to create a newly formed entity named Fisher Brown Bottrell Insurance, Inc. (FBBI), a Mississippi corporation and subsidiary of Trustmark National Bank. FBBI will maintain the trade names of Bottrell and Fisher-Brown and will offer services through divisions under these respective names. Financial results of FBBI will be reported as the combined results of the prior subsidiaries.

During the first six months of 2011, net income for the Insurance Division remained relatively flat when compared to the same time period in 2010. Noninterest income decreased $413 thousand when the first six months of 2011 are compared to the same time period in 2010. The decrease was primarily due to lower commission volume on commercial property and casualty policies. This decline was mostly offset by a reduction in salaries and benefits of $306 thousand for the first six months of 2011 when compared to the same time period in 2010. For more information on the change in insurance commissions, please see the analysis included in Noninterest Income located elsewhere in this document.

During the first six months of 2011, continued soft business conditions persisted in the markets served by FBBI. Consistent with prior quarters, Trustmark performed an impairment analysis of the book value of capital held in the Insurance Division. Using recent observations of acquisition deal multiples, Trustmark’s latest analysis indicated that current fair value is 104.8% of book value at June 30, 2011, compared to 103.7% at March 31, 2011, 104.9% at December 31, 2010 and 104.6% reported at September 30, 2010. Based on this analysis, Trustmark concluded that no impairment charge was required. A continuing period of falling prices and suppressed demand for the products of the Insurance Division may result in impairment of goodwill in the future. FBBI’s ability in slowing the declining revenue trend is dependent on the success of the subsidiary’s continued initiatives to attract new business through cross referrals between practice units and bank relationships, and seeking new business in other markets. FBBI is actively pursuing new business in the Houston market, utilizing Trustmark branch relationships for sources of referrals.

Income Taxes

For the six months ended June 30, 2011, Trustmark’s combined effective tax rate was 30.5% compared to 32.0% for the same time period in 2010. The decrease in Trustmark's effective tax rate is mainly due to immaterial changes in permanent items as a percentage of pretax income.

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. Earning assets totaled $8.646 billion, or 89.2% of total assets, at June 30, 2011, compared with $8.595 billion, or 90.0% of total assets, at December 31, 2010, an increase of $51.3 million, or 0.6%.

Securities

When compared with December 31, 2010, total investment securities increased by $168.9 million during the first six months of 2011. This increase resulted primarily from purchases of Agency guaranteed securities offset by maturities and paydowns. During the first six months of 2011, Trustmark sold approximately $23.0 million in securities, generating a gain of $58 thousand, compared with $65.1 million sold during the same time period in 2010, which generated a gain of $2.2 million.

The securities portfolio is one of many tools Management uses to control exposure to interest rate risk. Interest rate risk can be adjusted by altering duration, composition, as well as balance of the portfolio. Trustmark has maintained a strategy of offsetting potential exposure to higher interest rates by keeping the average life of the portfolio at relatively low levels. The weighted-average life of the portfolio increased to 4.14 years at June 30, 2011 compared to 3.98 years at December 31, 2010 due to additions of new securities most of which were purchased for the purpose of reinvesting portfolio maturities and paydowns.

Available for sale (AFS) securities are carried at their estimated fair value with unrealized gains or losses recognized, net of taxes, in accumulated other comprehensive income (loss), a separate component of shareholders’ equity. At June 30, 2011, AFS securities totaled $2.399 billion, which represented 96.5% of the securities portfolio, compared to $2.177 billion, or 93.9%, at December 31, 2010. At June 30, 2011, unrealized gains, net on AFS securities totaled $56.2 million compared with unrealized gains, net of $34.2 million at December 31, 2010. At June 30, 2011, AFS securities consisted of obligations of states and political subdivisions, mortgage related securities, and U.S. Government agency obligations.

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 June 30, 2011, HTM securities totaled $87.9 million and represented 3.5% of the total portfolio, compared with $140.8 million, or 6.1%, at December 31, 2010.

Management continues to focus on asset quality as one of the strategic goals of the securities portfolio, which is evidenced by the investment of approximately 91% of the portfolio in U.S. Government agency-backed obligations and other AAA rated securities. None of the securities owned by Trustmark are collateralized by assets, which are considered sub-prime. Furthermore, outside of membership in the Federal Home Loan Bank of Dallas, Federal Reserve Bank and Depository Trust and Clearing Corporation, Trustmark does not hold any equity investment in government sponsored entities.

As of June 30, 2011, Trustmark did not hold securities of any one issuer with a carrying value exceeding ten percent of total shareholders’ equity, other than certain government-sponsored agencies, which are exempt from inclusion. Management continues to closely monitor the credit quality as well as the ratings of the debt and mortgage-backed securities issued by the U.S. Government sponsored entities and held in Trustmark’s securities portfolio in light of issues currently facing these entities.

The following tables present Trustmark’s securities portfolio by amortized cost and estimated fair value and by credit rating at June 30, 2011:

Securities Portfolio by Credit Rating (1)
($ in thousands)
	June 30, 2011
	Amortized Cost					Estimated Fair Value
	Amount		%			Amount		%
Securities Available for Sale
AAA	$	2,162,436		92.3	%	$	2,213,004		92.2	%
Aa1 to Aa3		105,516		4.5	%		108,055		4.5	%
A1 to A3		15,287		0.7	%		15,798		0.7	%
Baa1 to Baa3		-		0.0	%		-		0.0	%
Not Rated (2)		59,614		2.5	%		62,185		2.6	%
Total securities available for sale	$	2,342,853		100.0	%	$	2,399,042		100.0	%

Securities Held to Maturity
AAA	$	41,147		46.8	%	$	42,051		45.6	%
Aa1 to Aa3		26,122		29.7	%		28,642		31.1	%
A1 to A3		3,320		3.8	%		3,436		3.7	%
Baa1 to Baa3		534		0.6	%		551		0.6	%
Not Rated (2)		16,800		19.1	%		17,469		19.0	%
Total securities held to maturity	$	87,923		100.0	%	$	92,149		100.0	%

(1) - Credit ratings obtained from Moody's Investors Service
(2) - Not rated issues primarily consist of Mississippi municipal general obligations

The table presenting the credit rating of Trustmark’s securities is formatted to show the securities according to the credit rating category, and not by category of the underlying security. At June 30, 2011, approximately 92.2% of the available for sale securities are rated AAA and the same is true with respect to 46.8% of held to maturity securities, which are carried at amortized cost.

Loans Held for Sale

At June 30, 2011, loans held for sale totaled $123.2 million, consisting of $83.8 million of residential real estate mortgage loans in the process of being sold to third parties and $39.4 million of Government National Mortgage Association (GNMA) optional repurchase loans. At December 31, 2010, loans held for sale totaled $153.0 million, consisting of $123.3 million in residential real estate mortgage loans in the process of being sold to third parties and $29.7 million in GNMA optional repurchase loans. Please refer to the nonperforming assets table that follows for information on GNMA loans eligible for repurchase which are past due 90 days or more.

GNMA optional repurchase programs allow financial institutions to buy back individual delinquent mortgage loans that meet certain criteria from the securitized loan pool for which the institution provides servicing. At the servicer's option and without GNMA's prior authorization, the servicer may repurchase such a delinquent loan for an amount equal to 100 percent of the remaining principal balance of the loan. This buy-back option is considered a conditional option until the delinquency criteria are met, at which time the option becomes unconditional. When Trustmark is deemed to have regained effective control over these loans under the unconditional buy-back option, the loans can no longer be reported as sold and must be brought back onto the balance sheet as loans held for sale, regardless of whether Trustmark intends to exercise the buy-back option. These loans are reported as held for sale with the offsetting liability being reported as short-term borrowings. During December of 2010, Trustmark purchased $53.9 million of GNMA serviced loans, which were subsequently sold to a third party principally at par. Trustmark will retain the servicing for these loans, which are fully guaranteed by FHA/VA. Trustmark benefited from this transaction by reducing the amount of delinquent loans serviced for GNMA as well as improving Trustmark’s servicer rating. The effect of this transaction did not have a material impact on Trustmark’s results of operations. Trustmark did not exercise its buy-back option on any delinquent loans serviced for GNMA during the first six months of 2011.

Loans Held for Investment (LHFI) and Allowance for Loan Losses, excluding Covered Loans

LHFI, excluding Covered Loans

Loans held for investment, excluding covered loans, at June 30, 2011 totaled $5.906 billion compared to $6.060 billion at December 31, 2010, a decrease of $153.9 million. These declines are directly attributable to a strategic focus to reduce certain loan classifications, specifically construction, land development and other land loans and the decision in prior years to discontinue indirect consumer auto loan financing. In addition, current economic conditions have also reduced demand for credit.

The $72.4 million decline in construction, land development and other land loans can be primarily attributable to reductions in Trustmark’s Texas and Florida markets of approximately $51.2 million since December 31, 2010. The consumer loan portfolio decrease of $70.1 million primarily represents a decrease in the indirect consumer auto portfolio. The indirect consumer auto portfolio balance at June 30, 2011 was $134.0 million compared with $201.1 million at December 31, 2010. The declines in these classifications reflect implementation of Management’s determination to reduce overall exposure to these types of assets.

LHFI by Type (excluding covered loans)
($ in thousands)
	June 30,		December 31,
	2011		2010
Real estate loans:
Construction, land development and other land loans	$	510,867	$	583,316
Secured by 1- 4 family residential properties		1,737,744		1,732,056
Secured by nonfarm, nonresidential properties		1,457,328		1,498,108
Other real estate secured		208,797		231,963
Commercial and industrial loans		1,082,127		1,068,369
Consumer loans		332,032		402,165
Other loans		577,421		544,265
LHFI, excluding covered loans		5,906,316		6,060,242
Less allowance for loan losses		86,846		93,510
Net LHFI, excluding covered loans	$	5,819,470	$	5,966,732

In the following tables, loans reported by region (along with related nonperforming assets and net charge-offs) are associated with location of origination except for loans secured by 1-4 family residential properties (representing traditional mortgages), credit cards and indirect consumer auto loans. These loans are included in the Mississippi Region because they are centrally decisioned and approved as part of a specific line of business located at Trustmark’s headquarters in Jackson, Mississippi.

The loans held for investment composition by region at June 30, 2011 is illustrated in the following tables ($ in thousands) and reflects a diversified mix of loans by region.

	June 30, 2011
LHFI Composition by Region (1)	Total		Florida		Mississippi (Central and Southern Regions)		Tennessee (Memphis, TN and Northern MS Regions)		Texas
Loans secured by real estate:
Construction, land development and other land loans	$	510,867	$	111,131	$	231,554	$	37,108	$	131,074
Secured by 1-4 family residential properties		1,737,744		65,532		1,490,992		147,741		33,479
Secured by nonfarm, nonresidential properties		1,457,328		174,655		788,059		171,487		323,127
Other		208,797		12,852		151,643		8,006		36,296
Commercial and industrial loans		1,082,127		14,267		769,923		82,891		215,046
Consumer loans		332,032		1,256		301,941		23,180		5,655
Other loans		577,421		27,471		492,889		21,311		35,750
Loans	$	5,906,316	$	407,164	$	4,227,001	$	491,724	$	780,427

Construction, Land Development and Other Land Loans by Region (1)
Lots	$	77,159	$	42,990	$	22,196	$	2,040	$	9,933
Development		129,723		13,086		56,574		5,061		55,002
Unimproved land		193,351		49,910		85,466		23,643		34,332
1-4 family construction		77,860		1,130		55,404		3,998		17,328
Other construction		32,774		4,015		11,914		2,366		14,479
Construction, land development and other land loans	$	510,867	$	111,131	$	231,554	$	37,108	$	131,074


Loans Secured by Nonfarm, Nonresidential Properties by Region (1)
Income producing:
Retail	$	169,713	$	50,707	$	65,546	$	23,698	$	29,762
Office		150,980		43,528		77,992		11,694		17,766
Nursing homes/assisted living		128,644		-		118,864		4,405		5,375
Hotel/motel		78,530		11,001		29,059		10,908		27,562
Industrial		31,210		9,286		4,828		1,209		15,887
Health care		13,312		-		12,204		53		1,055
Convenience stores		10,045		205		5,056		2,388		2,396
Other		156,833		14,394		66,564		9,946		65,929
Total income producing loans		739,267		129,121		380,113		64,301		165,732

Owner-occupied:
Office		115,345		16,995		63,196		10,237		24,917
Churches		91,345		2,127		51,993		32,232		4,993
Industrial warehouses		92,353		2,391		53,837		511		35,614
Health care		85,854		10,862		53,484		14,190		7,318
Convenience stores		67,574		1,256		38,714		2,767		24,837
Retail		35,119		4,081		21,753		2,553		6,732
Restaurants		30,976		757		22,858		5,634		1,727
Auto dealerships		19,573		586		14,840		1,467		2,680
Other		179,922		6,479		87,271		37,595		48,577
Total owner-occupied loans		718,061		45,534		407,946		107,186		157,395

Loans secured by nonfarm, nonresidential properties	$	1,457,328	$	174,655	$	788,059	$	171,487	$	323,127

(1) Excludes covered loans.

Trustmark makes loans in the normal course of business to certain directors, 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.

There is no industry standard definition of “subprime loans.” Trustmark categorizes certain loans as subprime for its purposes using a set of factors, which Management believes are consistent with industry practice. TNB has not originated or purchased subprime mortgages. At June 30, 2011, Trustmark held “alt A” mortgages with an aggregate principal balance of $3.7 million (0.10% of total loans secured by real estate at that date). These “alt A” loans have been originated by Trustmark as an accommodation to certain Trustmark customers for whom Trustmark determined that such loans were suitable under the purposes of the Fannie Mae “alt A” program and under Trustmark’s loan origination standards. Trustmark does not have any no-interest loans, other than a small number of loans made to customers that are charitable organizations, the aggregate amount of which is not material to Trustmark’s financial condition or results of operations.

Allowance for Loan Losses

The allowance for loan losses is established through provisions for estimated loan losses charged against net income. The allowance reflects Management’s best estimate of the probable loan losses related to specifically identified loans, as well as probable incurred loan losses in the remaining loan portfolio and requires considerable judgment. The allowance is based upon Management’s current judgments and the credit quality of the loan portfolio, including all internal and external factors that impact loan collectibility. Accordingly, the allowance is based upon both past events and current economic conditions.

Trustmark’s allowance has been developed using different factors to estimate losses based upon specific evaluation of identified individual loans considered impaired, estimated identified losses on various pools of loans and/or groups of risk rated loans with common risk characteristics and other external and internal factors of estimated probable losses based on other facts and circumstances.

Trustmark’s allowance for probable loan loss methodology is based on guidance provided in SAB No. 102 as well as other regulatory guidance. The level of Trustmark’s allowance reflects Management’s continuing evaluation of specific credit risks, loan loss experience, current loan portfolio growth, present economic, political and regulatory conditions and unidentified losses inherent in the current loan portfolio. This evaluation takes into account other qualitative factors including recent acquisitions; national, regional and local economic trends and conditions; changes in industry and credit concentration; changes in levels and trends of delinquencies and nonperforming loans; changes in levels and trends of net charge-offs; and changes in interest rates and collateral, financial and underwriting exceptions.

Commercial Purpose Loans

Real Estate – Owner Occupied

Real Estate – Non-Owner Occupied

Working Capital

Non-Working Capital

Land

Lots and Development

Political Subdivisions

Commercial Construction Loans

1 to 4 Family

Non-1 to 4 Family

At June 30, 2011, the allowance for loan losses was $86.8 million, a decrease of $6.7 million when compared with December 31, 2010. Total allowance coverage of nonperforming loans, excluding impaired loans with no specific reserves, at June 30, 2011, was 182.0%, compared to 188.1% at December 31, 2010. Allocation of Trustmark’s $86.8 million allowance for loan losses represented 1.84% of commercial loans and 0.76% of consumer and home mortgage loans, resulting in an allowance to total loans of 1.47% as of June 30, 2011. This compares with an allowance to total loans of 1.54% at December 31, 2010, which was allocated to commercial loans at 1.94% and to consumer and mortgage loans at 0.78%.

Net charge-offs for the first six months of 2011 totaled $22.3 million, or 0.74% of average loans, compared to $28.5 million, or 0.90% of average loans, during the same time period in 2010. This decrease can be primarily attributed to a slowing in the decline of property values in commercial developments of residential real estate along with a substantial reduction in auto finance charge-offs. The net charge-offs for Florida shown in the table below exceeded their provision for the first six months of 2011 because a large portion of charge-offs had been fully reserved in prior periods. Management continues to monitor the impact of real estate values on borrowers and is proactively managing these situations.

Net Charge-Offs
($ in thousands)	Three Months Ended June 30,				Six Months Ended June 30,
	2011		2010		2011		2010
Florida	$	7,880	$	5,880	$	13,358	$	14,869
Mississippi (1)		3,401		3,885		3,811		10,662
Tennessee (2)		324		1,031		1,303		1,457
Texas		3,063		589		3,845		1,511
Total net charge-offs	$	14,668	$	11,385	$	22,317	$	28,499

(1) - Mississippi includes Central and Southern Mississippi Regions
(2) - Tennessee includes Memphis, Tennessee and Northern Mississippi Regions

Trustmark’s loan policy dictates the guidelines to be followed in determining when a loan is charged-off. Commercial purpose loans are charged-off when a determination is made that the loan is uncollectible and continuance as a bankable asset is not warranted. Consumer loans secured by 1-4 family residential real estate are generally charged-off or written down when the credit becomes severely delinquent, and the balance exceeds the fair value of the property less costs to sell. Non-real estate consumer purpose loans, including both secured and unsecured, are generally charged-off in full during the month in which the loan becomes 120 days past due. Credit card loans are generally charged-off in full when the loan becomes 180 days past due.

Nonperforming Assets, excluding Covered Assets (Loans and Other Real Estate)

Nonperforming assets totaled $211.0 million at June 30, 2011, a decrease of $18.6 million relative to December 31, 2010. Collectively, total nonperforming assets to total loans and other real estate at June 30, 2011 was 3.45% compared to 3.64% at December 31, 2010. During the first six months of 2011, nonperforming loans decreased $21.9 million, or 15.3%, relative to December 31, 2010 to total $121.0 million, or 2.01% of total LHFI, marking five consecutive quarters of improvement. Foreclosed real estate increased $3.3 million from the prior quarter to total $90.0 million.

Nonperforming Assets (1)
($ in thousands)
	June 30, 2011				December 31,2010
Nonaccrual loans
Florida	$	30,752		$	53,773
Mississippi (2)		47,802			39,803
Tennessee (3)		17,564			14,703
Texas		24,900			34,644
Total nonaccrual loans		121,018			142,923
Other real estate
Florida		33,823			32,370
Mississippi (2)		22,921			24,181
Tennessee (3)		15,760			16,407
Texas		17,495			13,746
Total other real estate		89,999			86,704
Total nonperforming assets	$	211,017		$	229,627

Nonperforming assets/total loans (including loans held for sale) and ORE		3.45	%		3.64	%

Loans Past Due 90 days or more and still Accruing
Loans held for investment	$	6,993		$	3,608

Serviced GNMA loans eligible for repurchase (no obligation to repurchase)	$	24,708		$	15,777

(1) - Excludes Covered Assets (Loans and Other Real Estate)
(2) - Mississippi includes Central and Southern Mississippi Regions
(3) - Tennessee includes Memphis, Tennessee and Northern Mississippi Regions

See the previous discussion of Loans Held for Sale for more information on Trustmark’s serviced GNMA loans eligible for repurchase and the impact of Trustmark’s repurchases of delinquent mortgage loans under the GNMA optional repurchase program.

The following table illustrates nonaccrual loans, excluding covered loans, by loan type for the periods presented:

Nonaccrual Loans by Loan Type (1)
($ in thousands)
		June 30, 2011		December 31, 2010
Construction, land development and other land loans	$	46,057	$	57,831
Secured by 1-4 family residential properties		23,604		30,313
Secured by nonfarm, nonresidential properties		29,055		29,013
Other loans secured by real estate		5,120		6,154
Commercial and industrial		15,180		16,107
Consumer loans		997		2,112
Other loans		1,005		1,393
Total Nonaccrual Loans by Type	$	121,018	$	142,923

(1) - Excludes Covered Loans

Florida Credit Quality

($ in thousands)

	June 30, 2011
							Classified (3)
	Total Loans		Criticized Loans (1)		Special Mention (2)		Accruing		Nonimpaired Nonaccrual		Impaired Nonaccrual (4)
Construction, land development and other land loans:
Lots	$	42,990	$	15,318	$	2,394	$	9,080	$	1,833	$	2,011
Development		13,086		3,315		-		1,747		84		1,484
Unimproved land		49,910		29,629		20,209		2,649		648		6,123
1-4 family construction		1,130		-		-		-		-		-
Other construction		4,015		295		-		295		-		-
Construction, land development and other land loans		111,131		48,557		22,603		13,771		2,565		9,618
Commercial, commercial real estate and consumer		296,033		58,431		7,276		32,586		4,666		13,903

Total Florida loans	$	407,164	$	106,988	$	29,879	$	46,357	$	7,231	$	23,521

Florida Loan Loss Reserves by Loan Type	Total Loans		Loan Loss Reserves		Loan Loss Reserve % of Total Loans
Construction, land development and other land loans:
Lots	$	42,990	$	4,319		10.05	%
Development		13,086		1,828		13.97	%
Unimproved land		49,910		5,951		11.92	%
1-4 family construction		1,130		18		1.59	%
Other construction		4,015		282		7.02	%
Construction, land development and other land loans		111,131		12,398		11.16	%
Commercial, commercial real estate and consumer		296,033		6,561		2.22	%

Total Florida loans	$	407,164	$	18,959		4.66	%

(1)

Criticized loans equal all special mention and classified loans.

(2)

Special mention loans exhibit potential credit weaknesses that, if not resolved, may ultimately result in a more severe classification.

(3)

Classified loans include those loans identified by management as exhibiting well-defined credit weaknesses that may jeopardize repayment in full of the debt.

(4)

All nonaccrual loans over $500 thousand are individually assessed for impairment. Impaired loans have been determined to be collateral dependent and assessed using a fair value approach. Fair value estimates begin with appraised values, normally from recently received and reviewed appraisals. Appraised values are adjusted down for costs associated with asset disposal. At the time a loan is deemed to be impaired, the full difference between book value and the most likely estimate of the asset’s net realizable value is charged off. However, as subsequent events dictate and estimated net realizable values decline, required reserves are established.

Trustmark has made significant progress in the resolution of its construction and land development portfolio in Florida. During the last 12 months, this portfolio was reduced by 36.1% to total $111.1 million. At June 30, 2011, the associated reserve for loan losses on this portfolio totaled $12.4 million, or 11.2%. Trustmark remains focused on managing credit risks resulting from current economic and real estate market conditions.

As seen in the table above, at June 30, 2011, approximately $26.0 million in construction, land development and other loans have been classified and reserved for at appropriate levels, including $9.6 million of impaired loans that have been charged down to fair value of the underlying collateral less cost to sell. Management believes that this portfolio is appropriately risk rated and adequately reserved based upon current conditions.

The following table illustrates other real estate, excluding covered other real estate, by type of property for the periods presented:

Other Real Estate by Property Type (1)
($ in thousands)

		June 30, 2011		December 31, 2010
Construction, land development and other land loans	$	62,697	$	61,963
1-4 family residential properties		13,840		13,509
Nonfarm, nonresidential properties		12,436		9,820
Other real estate loans		1,026		1,412
Total other real estate	$	89,999	$	86,704

The following table illustrates writedowns of other real estate, excluding covered other real estate, by region for the periods presented:

Writedowns of Other Real Estate by Region (1)
($ in thousands)	Three Months Ended June 30,				Six Months Ended June 30,
	2011		2010		2011		2010
Florida	$	2,464	$	5,487	$	3,054	$	5,811
Mississippi (2)		1,434		1,296		2,488		1,358
Tennessee (3)		160		641		449		675
Texas		331		97		401		97
Total writedowns of other real estate	$	4,389	$	7,521	$	6,392	$	7,941

(1) - Excludes Covered Other Real Estate

(2) - Mississippi includes Central and Southern Mississippi Region

(3) - Tennessee includes Memphis, Tennessee and Northern Mississippi Region

Covered Loans

On April 15, 2011, TNB entered into a purchase and assumption agreement with the FDIC in which TNB agreed to assume all of the deposits and essentially all of the assets of Heritage. Loans comprise the majority of the assets acquired and all but $9.6 million are subject to loss share agreements with the FDIC whereby TNB is indemnified against a portion of the losses on covered loans and covered other real estate. The loans acquired from Heritage that are covered by loss share agreements are presented as covered loans in the accompanying consolidated financial statements.

The following table presents covered loans acquired as of the date of the Heritage acquisition and activity within covered loans during the second quarter of 2011 ($ in thousands):

Covered loans acquired at fair value	$	97,770
Accretion to interest income		1,515
Payments received		(11,043	)
Other activity, net		316
Carrying value at June 30, 2011	$	88,558

At June 30, 2011, covered loans, which are substantially all located in Mississippi, consisted of the following ($ in thousands):


Loans secured by real estate:
Construction, land development and other land loans	$	8,477
Secured by 1-4 family residential properties		32,124
Secured by nonfarm, nonresidential properties		35,846
Other		5,363
Commercial and industrial loans		5,570
Consumer loans		163
Other loans		1,015
Covered loans	$	88,558

Covered Other Real Estate

As of the date of the Heritage acquisition and at June 30, 2011, covered other real estate consisted of the following types of properties ($ in thousands):

Construction, land development and other land properties	$	1,610
1-4 family residential properties		1,119
Nonfarm, nonresidential properties		4,548
Other real estate properties		208
Total covered other real estate	$	7,485

FDIC Indemnification Asset

Indemnification asset at acquisition date	$	33,333
Accretion income		(6	)
Carrying value at June 30, 2011	$	33,327

Other Earning Assets

Federal funds sold and securities purchased under reverse repurchase agreements were $4.6 million at June 30, 2011, a decrease of $7.2 million when compared with December 31, 2010. Trustmark utilizes these products as offerings for its correspondent banking customers as well 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 Trustmark serves. Deposits include interest-bearing and noninterest-bearing demand accounts, savings, money market, certificates of deposit and individual retirement accounts. Total deposits were $7.632 billion at June 30, 2011, compared with $7.045 billion at December 31, 2010, an increase of $587.8 million, or 8.3%. Growth in deposits is a combination of increases in both noninterest-bearing and interest-bearing deposits of $170.3 million and $417.5 million, respectively. Noninterest-bearing deposits increased mostly due to general fluctuations within business Demand Deposit Account (DDA) and Trust Account balances, while the Heritage acquisition contributed a modest $19.7 million. The increase in interest-bearing deposits resulted primarily from growth in public entity and money market account balances as well as $170 million from the Heritage acquisition. Partially offsetting the increase was a decrease in certificate of deposit account balances of $160 million as Trustmark continues its efforts to reduce high-cost deposit balances.

Trustmark uses short-term borrowings to fund growth of earning assets in excess of deposit growth. Short-term borrowings consist of federal funds purchased, securities sold under repurchase agreements, short-term FHLB advances, and the treasury tax and loan note option account. Short-term borrowings totaled $629.8 million at June 30, 2011, a decrease of $495.6 million, when compared with $1.125 billion at December 31, 2010. This decrease resulted primarily from declines of $160.4 million in federal funds purchased and securities sold under repurchase agreements and $346.0 million in short-term FHLB advances as funding pressures lessened due to strong deposit growth as well as a modest decline in total assets.

Legal Environment

Trustmark’s wholly-owned subsidiary, TNB, has been named as a defendant in two lawsuits related to the collapse of the Stanford Financial Group. The first is a purported class action complaint that was filed on August 23, 2009 in the District Court of Harris County, Texas, by Peggy Roif Rotstain, Guthrie Abbott, Catherine Burnell, Steven Queyrouze, Jaime Alexis Arroyo Bornstein and Juan C. Olano, on behalf of themselves and all others similarly situated, naming TNB and four other financial institutions unaffiliated with Trustmark as defendants. The complaint seeks to recover (i) alleged fraudulent transfers from each of the defendants in the amount of fees received by each defendant from entities controlled by R. Allen Stanford (collectively, the “Stanford Financial Group”) and (ii) damages allegedly attributable to alleged conspiracies by one or more of the defendants with the Stanford Financial Group to commit fraud and/or aid and abet fraud arising from the facts set forth in pending federal criminal indictments and civil complaints against Mr. Stanford, other individuals and the Stanford Financial Group. Plaintiffs have demanded a jury trial. Plaintiffs did not quantify damages. In November 2009, the lawsuit was removed to federal court by certain defendants and then transferred by the United States Panel on Multidistrict Litigation to federal court in the Northern District of Texas (Dallas) where multiple Stanford related matters are being consolidated for pre-trial proceedings. In May 2010, all defendants (including TNB) filed motions to dismiss the lawsuit, which remain pending, although the plaintiffs have yet to file any responsive briefing. Instead, the plaintiffs have sought to stay the lawsuit pending the conclusion of the federal criminal trial of R. Allen Stanford in Houston, Texas. The court has not ruled on the plaintiff’s motion to stay at this time.

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 June 30, 2011 and 2010, Trustmark had commitments to extend credit of $1.6 billion, respectively.

Standby and commercial letters of credit are conditional commitments issued by Trustmark to ensure the performance of a customer to a first party. When issuing letters of credit, Trustmark uses essentially the same policies regarding credit risk and collateral that are followed in the lending process. At June 30, 2011 and 2010, Trustmark’s maximum exposure to credit loss in the event of nonperformance by the other party for letters of credit was $170.9 million and $189.1 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.

Contractual Obligations

Payments due from Trustmark under specified long-term and certain other binding contractual obligations were scheduled in our Annual Report on Form 10-K for the year ended December 31, 2010. The most significant obligations, other than obligations under deposit contracts and short-term borrowings, were for operating leases for banking facilities. There have been no material changes since year-end.

Capital Resources

At June 30, 2011, Trustmark’s total shareholders’ equity was $1.193 billion, an increase of $43.3 million from its level at December 31, 2010. During the first six months of 2011, shareholders’ equity increased primarily as a result of net income of $55.6 million and was offset by common stock dividends of $29.7 million. Trustmark utilizes a capital model in order to provide Management with a monthly tool for analyzing changes in its strategic capital ratios. This allows Management to hold sufficient capital to provide for growth opportunities, protect the balance sheet against sudden adverse market conditions while maintaining an attractive return on equity to shareholders.

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 to exceed the well-capitalized guidelines for regulatory capital. As of June 30, 2011, Trustmark and TNB have exceeded all of the minimum capital standards for the parent company and its primary banking subsidiary as established by regulatory requirements. In addition, TNB has met applicable regulatory guidelines to be considered well-capitalized at June 30, 2011. To be categorized in this manner, TNB must maintain minimum total risk-based, Tier 1 risk-based and Tier 1 leverage ratios as set forth in the accompanying table. There are no significant conditions or events that have occurred since June 30, 2011, which Management believes have affected TNB’s present classification.

In addition, during 2006, Trustmark enhanced its capital structure with the issuance of trust preferred securities and Subordinated Notes. For regulatory capital purposes, the trust preferred securities currently qualify as Tier 1 capital while the Subordinated Notes qualify as Tier 2 capital. The addition of these capital instruments provided Trustmark a cost effective manner in which to manage shareholders’ equity and enhance financial flexibility.

											Minimum Regulatory
	Actual					Minimum Regulatory					Provision to be
	Regulatory Capital					Capital Required					Well-Capitalized
	Amount		Ratio			Amount		Ratio			Amount		Ratio
At June 30, 2011:
Total Capital (to Risk Weighted Assets)
Trustmark Corporation	$	1,080,092		16.47	%	$	524,535		8.00	%		n/a		n/a
Trustmark National Bank		1,042,010		16.09	%		518,140		8.00	%	$	647,675		10.00	%

Tier 1 Capital (to Risk Weighted Assets)
Trustmark Corporation	$	948,250		14.46	%	$	262,268		4.00	%		n/a		n/a
Trustmark National Bank		912,559		14.09	%		259,070		4.00	%	$	388,605		6.00	%

Tier 1 Capital (to Average Assets)
Trustmark Corporation	$	948,250		10.18	%	$	279,398		3.00	%		n/a		n/a
Trustmark National Bank		912,559		9.92	%		275,914		3.00	%	$	459,857		5.00	%

At December 31, 2010:
Total Capital (to Risk Weighted Assets)
Trustmark Corporation	$	1,051,933		15.77	%	$	533,774		8.00	%		n/a		n/a
Trustmark National Bank		1,014,219		15.40	%		526,894		8.00	%	$	658,617		10.00	%

Tier 1 Capital (to Risk Weighted Assets)
Trustmark Corporation	$	918,600		13.77	%	$	266,887		4.00	%		n/a		n/a
Trustmark National Bank		883,549		13.42	%		263,447		4.00	%	$	395,170		6.00	%

Tier 1 Capital (to Average Assets)
Trustmark Corporation	$	918,600		10.14	%	$	271,867		3.00	%		n/a		n/a
Trustmark National Bank		883,549		9.89	%		267,967		3.00	%	$	446,612		5.00	%

Dividends on Common Stock

Dividends per common share for the six months ended June 30, 2011 and 2010 were $0.46. Trustmark’s indicated dividend for 2011 is $0.92 per common share, which is the same as dividends per common share in 2010.

Common Stock Repurchase Program

Trustmark did not repurchase any common shares during the first six months of 2011 and currently has no authorization from the Board of Directors to repurchase its common stock.

Liquidity

Liquidity is the ability to meet asset funding requirements and operational cash outflows in a timely manner, in sufficient amount and without excess cost. Consistent cash flows from operations and adequate capital provide internally generated liquidity. Furthermore, Management maintains funding capacity from a variety of external sources to meet daily funding needs, such as those required to meet deposit withdrawals, loan disbursements and security settlements. Liquidity strategy also includes the use of wholesale funding sources to provide for the seasonal fluctuations of deposit and loan demand and the cyclical fluctuations of the economy that impact the availability of funds. Management keeps excess funding capacity available to meet potential demands associated with adverse circumstances.

The asset side of the balance sheet provides liquidity primarily through maturities and cash flows from loans and securities, as well as the ability to sell certain loans and securities while the liability portion of the balance sheet provides liquidity primarily through noninterest and interest-bearing deposits. Trustmark utilizes Federal funds purchased, brokered deposits, FHLB advances, securities sold under agreements to repurchase as well as the Federal Reserve Discount Window (Discount Window) to provide additional liquidity. Access to these additional sources represents Trustmark’s incremental borrowing capacity.

Deposit accounts represent Trustmark’s largest funding source. Average deposits totaled to $7.477 billion for the first six months of 2011 and represented approximately 78.2% of average liabilities and shareholders’ equity when compared to average deposits of $7.169 billion, which represented 77.1% of average liabilities and shareholders’ equity for the same time period in 2010.

Trustmark utilizes a limited amount of brokered deposits to supplement other wholesale funding sources. At June 30, 2011, brokered sweep Money Market Deposit Account (MMDA) deposits totaled $114.9 million compared to $147.9 million at December 31, 2010. At June 30, 2011, Trustmark had $49.7 million in term fixed-rate brokered CDs outstanding, compared with no outstanding brokered CDs at December 31, 2010. The addition of brokered CDs during the first quarter was part of an interest rate risk management strategy and represented the lowest cost alternative for term fixed-rate funding.

At June 30, 2011, Trustmark had $245.0 million of upstream Federal funds purchased, compared to $415.0 million at December 31, 2010. Trustmark maintains adequate federal funds lines in excess of the amount utilized to provide sufficient short-term liquidity. Trustmark also maintains a relationship with the FHLB, which provided $6.8 million in advances at June 30, 2011, compared with $350 million in advances at December 31, 2010. Under the existing borrowing agreement, Trustmark had sufficient qualifying collateral to increase FHLB advances by $1.857 billion at June 30, 2011.

Additionally, during 2011, Trustmark could utilize wholesale funding repurchase agreements as a source of borrowing by utilizing its unencumbered investment securities as collateral. At June 30, 2011, Trustmark had approximately $210.0 million available in repurchase agreement capacity compared to $497.4 million at December 31, 2010.

Another borrowing source is the Discount Window. At June 30, 2011, Trustmark had approximately $834.5 million available in collateral capacity at the Discount Window from pledges of loans and securities, compared with $845.5 million at December 31, 2010.

TNB has outstanding $50.0 million in aggregate principal amount of Subordinated Notes (the Notes) due December 15, 2016. At June 30, 2011, the carrying amount of the Notes was $49.8 million. The Notes were sold pursuant to the terms of regulations issued by the Office of the Comptroller of the Currency (OCC) and in reliance upon an exemption provided by the Securities Act of 1933, as amended. The Notes are unsecured and subordinate and junior in right of payment to TNB’s obligations to its depositors, its obligations under bankers’ acceptances and letters of credit, its obligations to any Federal Reserve Bank or the FDIC and its obligations to its other creditors, and to any rights acquired by the FDIC as a result of loans made by the FDIC to TNB. The Notes, which are not redeemable prior to maturity, currently qualify as Tier 2 capital for both TNB and Trustmark.

During 2006, Trustmark completed a private placement of $60.0 million of trust preferred securities through a newly formed Delaware trust affiliate, Trustmark Preferred Capital Trust I, (the Trust). The trust preferred securities mature September 30, 2036 and are redeemable at Trustmark’s option beginning after five years. Under applicable regulatory guidelines, these trust preferred securities qualify as Tier 1 capital. The proceeds from the sale of the trust preferred securities were used by the Trust to purchase $61.856 million in aggregate principal amount of Trustmark’s junior subordinated debentures. The net proceeds to Trustmark from the sale of the related junior subordinated debentures to the Trust were used to assist in financing Trustmark’s merger with Republic. On October 7, 2010, upon receipt of approval from the Federal Reserve Bank of Atlanta, the trust preferred securities of the Republic Trust, which totaled $8.0 million, were redeemed at par plus accrued interest and the junior subordinated debt securities were repaid.

Another funding mechanism set into place in 2006 was Trustmark’s grant of a Class B banking license from the Cayman Islands Monetary Authority. Subsequently, Trustmark established a branch in the Cayman Islands through an agent bank. The branch was established as a mechanism to attract dollar denominated foreign deposits (i.e., Eurodollars) as an additional source of funding. At June 30, 2011, Trustmark had $105.9 million in Eurodollar deposits outstanding.

The Board of Directors currently has the authority to issue up to 20.0 million preferred shares with no par value. The ability to issue preferred shares in the future will provide Trustmark with additional financial and management flexibility for general corporate and acquisition purposes. At June 30, 2011, Trustmark has no shares of preferred stock issued.

Liquidity position and strategy are reviewed regularly by the Asset/Liability Committee and continuously adjusted in relationship to Trustmark’s overall strategy. Management believes that Trustmark has sufficient liquidity and capital resources to meet presently known cash flow requirements arising from ongoing business transactions.

Asset/Liability Management

Overview

Market risk reflects the potential risk of loss arising from adverse changes in interest rates and market prices. Trustmark has risk management policies to monitor and limit exposure to market risk. Trustmark’s primary market risk is interest rate risk created by core banking activities. Interest rate risk is the potential variability of the income generated by Trustmark’s financial products or services, which results from changes in various market interest rates. Market rate changes may take the form of absolute shifts, variances in the relationships between different rates and changes in the shape or slope of the interest rate term structure.

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.

Derivatives

Trustmark uses financial derivatives for management of interest rate risk. The Asset/Liability Committee, in its oversight role for the management of interest rate risk, approves the use of derivatives in balance sheet hedging strategies. The most common derivatives employed by Trustmark are interest rate lock commitments, forward contracts, both futures contracts and options on futures contracts, interest rate swaps, interest rate caps and interest rate floors. In addition, Trustmark has entered into derivative contracts as counterparty to one or more customers in connection with loans extended to those customers. These transactions are designed to hedge exposures of the customers and are not entered into by Trustmark for speculative purposes. Increased federal regulation of the over-the-counter derivative markets may increase the cost to Trustmark to administer derivative programs.

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. Rate lock commitments are residential mortgage loan commitments with customers, which guarantee a specified interest rate for a specified period of time. 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. These derivative instruments are designated as fair value hedges under FASB ASC Topic 815, “Derivatives and Hedging.” The gross, notional amount of Trustmark’s off-balance sheet obligations under these derivative instruments totaled $235.1 million at June 30, 2011, with a negative valuation adjustment of $288 thousand, compared to $230.9 million, with a positive valuation adjustment of $3.5 million as of December 31, 2010.

Trustmark utilizes a portfolio of exchange-traded derivative instruments, such as Treasury note futures contracts and exchange-traded option contracts, to achieve a fair value return that offsets the changes in fair value of MSR attributable to interest rates. These transactions are considered freestanding derivatives that do not otherwise qualify for hedge accounting. Changes in the fair value of these exchange-traded derivative instruments are recorded in noninterest income in mortgage banking, net and are offset by the changes in the fair value of MSR. The MSR fair value represents the effect of present value decay and the effect of changes in interest rates. Ineffectiveness of hedging the MSR fair value is measured by comparing the total hedge cost to the changes in the fair value of the MSR asset attributable to interest rate changes. The impact of this strategy resulted in a net positive ineffectiveness of $1.7 million and $3.7 million for the three months ended June 30, 2011 and 2010, respectively, as well as a net positive ineffectiveness of $2.0 million and $4.7 million experienced for the six months ended June 30, 2011 and 2010, respectively.

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.

Financial simulation models are the primary tools used by Trustmark’s Asset/Liability Committee to measure interest rate exposure. Using a wide range of scenarios, Management is provided with extensive information on the potential impact to net interest income caused by changes in interest rates. Models are structured to simulate cash flows and accrual characteristics of Trustmark’s balance sheet. Assumptions are made about the direction and volatility of interest rates, the slope of the yield curve and the changing composition of Trustmark’s balance sheet, resulting from both strategic plans and customer behavior. In addition, the model incorporates Management’s assumptions and expectations regarding such factors as loan and deposit growth, pricing, prepayment speeds and spreads between interest rates.

Based on the results of the simulation models using static balances at June 30, 2011, it is estimated that net interest income may decrease 2.2% 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. At June 30, 2010, it was estimated that net interest income may decrease 2.2% in the same one-year, shocked, up 200 basis point rate shift scenario. In the event of a 100 basis point decrease in interest rates using static balances at June 30, 2011, it is estimated that net interest income may decrease by 3.6% compared to a 2.3% decrease at June 30, 2010. At June 30, 2011 and 2010, the impact of a 200 basis point drop scenario was not calculated due to the historically low interest rate environment.

The table below summarizes the effect various rate shift scenarios would have on net interest income at June 30, 2011 and 2010:

Interest Rate Exposure Analysis	Estimated Annual % Change
	in Net Interest Income
	2011			2010
Change in Interest Rates
+200 basis points		-2.2	%		-2.2	%
+100 basis points		-1.2	%		-1.7	%
-100 basis points		-3.6	%		-2.3	%

As shown in the table above, the interest rate shocks illustrate the negative contribution to net interest income in both rising and falling interest rate environments. Although there are several contributing factors, the primary reason in a one-year, shocked, down 100 basis point rate shift scenario is an increased speed of prepayment of mortgage-related assets reinvested at lower interest rates, only partially offset by declining deposit costs. In the one-year, shocked, up 200 basis point rate shift scenario, the principal factor is an increased cost of deposits and other short-term liabilities. Although an increase in the rate on floating rate loans partially offsets this additional cost, it is limited by the interest rate floors placed on these loans. 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 2011 or additional actions Trustmark could undertake in response to changes in interest rates. Management will continue to prudently manage the balance sheet in an effort to control interest rate risk and maintain profitability over the long term.

Another component of interest rate risk management is measuring the economic value-at-risk for a given change in market interest rates. The economic value-at-risk may indicate risks associated with longer-term balance sheet items that may not affect net interest income at risk over shorter time periods. Trustmark also uses computer-modeling techniques to determine the present value of all asset and liability cash flows (both on- and off-balance sheet), adjusted for prepayment expectations, using a market discount rate. The economic value of equity (EVE), also known as net portfolio value, is defined as the difference between the present value of asset cash flows and the present value of liability cash flows. The resulting change in EVE in different market rate environments, from the base case scenario, is the amount of EVE at risk from those rate environments. As of June 30, 2011, the economic value of equity at risk for an instantaneous up 200 basis point shift in rates produced an increase in net portfolio value of 0.6% compared to an increase of 1.2% from one year ago. The slight decrease in sensitivity is primarily attributed to slower prepayment activity associated with mortgage related assets. An instantaneous 100 basis point decrease in interest rates produced a decline in net portfolio value of 6.0% compared to a decline of 4.5% from one year ago. The slight increase in sensitivity is primarily attributed to increased prepayment activity associated with mortgage related assets reinvested at lower interest rates. The following table summarizes the effect that various rate shifts would have on net portfolio value at June 30, 2011 and 2010:

Economic Value - at - Risk	Estimated % Change
	in Net Portfolio Value
	2011			2010
Change in Interest Rates
+200 basis points		0.6	%		1.2	%
+100 basis points		1.7	%		1.9	%
-100 basis points		-6.0	%		-4.5	%

Accounting Policies Recently Adopted and Pending Accounting Pronouncements

For TDR identification and disclosure purposes, the guidance is effective for the first interim or annual period beginning on or after June 15, 2011, and is to be applied retrospectively to modifications occurring on or after the beginning of the annual period of adoption. For newly identified TDRs that have occurred since the beginning of the earliest period presented and that remain outstanding in the period of adoption, the effect, if any, of the change in the method of calculating impairment under the loss contingency guidance of ASC 450-20 to that in ASC 310-10 is to be reflected in the period of adoption (e.g., the third quarter of 2011 for a calendar-year-end public entity). The adoption of ASU 2011-02 is not expected have a significant impact on Trustmark’s consolidated financial statements.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The information required by this item is included in the discussion of Market/Interest Rate Risk Management found in Management’s Discussion and Analysis.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

As of the end of the period covered by this Quarterly Report on Form 10-Q, an evaluation was carried out by Trustmark’s Management, with the participation of its Chief Executive Officer and Treasurer and Principal Financial Officer (Principal Financial Officer), of the effectiveness of Trustmark’s disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934). Based on that evaluation, the Chief Executive Officer and the Principal Financial Officer concluded that Trustmark’s disclosure controls and procedures were effective as of the end of the period covered by this report.

Changes in Internal Control over Financial Reporting

There has been no change in Trustmark’s internal control over financial reporting during the last fiscal quarter that has materially affected, or is reasonably likely to materially affect, Trustmark’s internal control over financial reporting.

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

Trustmark’s wholly-owned subsidiary, TNB, has been named as a defendant in two lawsuits related to the collapse of the Stanford Financial Group. The first is a purported class action complaint that was filed on August 23, 2009 in the District Court of Harris County, Texas, by Peggy Roif Rotstain, Guthrie Abbott, Catherine Burnell, Steven Queyrouze, Jaime Alexis Arroyo Bornstein and Juan C. Olano, on behalf of themselves and all others similarly situated, naming TNB and four other financial institutions unaffiliated with Trustmark as defendants. The complaint seeks to recover (i) alleged fraudulent transfers from each of the defendants in the amount of fees received by each defendant from entities controlled by R. Allen Stanford (collectively, the “Stanford Financial Group”) and (ii) damages allegedly attributable to alleged conspiracies by one or more of the defendants with the Stanford Financial Group to commit fraud and/or aid and abet fraud arising from the facts set forth in pending federal criminal indictments and civil complaints against Mr. Stanford, other individuals and the Stanford Financial Group. Plaintiffs have demanded a jury trial. Plaintiffs did not quantify damages. In November 2009, the lawsuit was removed to federal court by certain defendants and then transferred by the United States Panel on Multidistrict Litigation to federal court in the Northern District of Texas (Dallas) where multiple Stanford related matters are being consolidated for pre-trial proceedings. In May 2010, all defendants (including TNB) filed motions to dismiss the lawsuit, which remain pending, although the plaintiffs have yet to file any responsive briefing. Instead, the plaintiffs have sought to stay the lawsuit pending the conclusion of the federal criminal trial of R. Allen Stanford in Houston, Texas. The court has not ruled on the plaintiff’s motion to stay at this time.

ITEM 1A. RISK FACTORS

There has been no material change in the risk factors previously disclosed in Trustmark’s Annual Report on Form 10-K for its fiscal year ended December 31, 2010.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Trustmark did not engage in any unregistered sales of equity securities during the second quarter of 2011.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None

ITEM 4. (REMOVED AND RESERVED)

ITEM 5. OTHER INFORMATION

None

ITEM 6. EXHIBITS

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

EXHIBIT INDEX

10-aa	Form of Time-Based Restricted Stock Agreement for Director (under the 2005 Stock and Incentive Compensation Plan.)
31-a	Certification by Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31-b	Certification by Principal 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, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32-b	Certification by Principal Financial Officer pursuant to 18 U.S.C. ss. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

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

SIGNATURES

Pursuant to the requirements of Section 13 or 15 (d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

TRUSTMARK CORPORATION

BY:	/s/ Gerard R. Host	BY:	/s/ Louis E. Greer
	Gerard R. Host		Louis E. Greer
	President and Chief Executive Officer		Treasurer, Principal Financial Officer and Principal Accounting Officer

DATE:	August 8, 2011	DATE:	August 8, 2011