FORM 10-Q

                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

(Mark One)

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

For the quarterly period ended June 30, 2002

OR

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

For the transition period from ________ to ___________

Commission file number: 0-3683

                              TRUSTMARK CORPORATION

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

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

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

Indicate the number of shares outstanding of each of the registrant's classes of
common stock, as of July 31, 2002.

          Title                                                      Outstanding
Common stock, no par value                                            61,769,332





PART I.  FINANCIAL INFORMATION

INFORMATION WITH RESPECT TO FINANCIAL STATEMENTS

The  financial  statements  filed with Form 10-Q for the quarter ended March 31,
2002  included  unaudited  financial  statements  that had not been  reviewed in
accordance  with Rule 10-01(d) of Regulation  S-X  promulgated by the Securities
and Exchange Commission,  because Trustmark Corporation  (Trustmark) elected not
to engage Arthur Andersen LLP to perform such a review.

On  April  29,  2002,  the  Board  of  Directors  of  Trustmark,  based  on  the
recommendation  of  its  Audit  Committee,   engaged  KPMG  LLP  (KPMG)  as  its
independent public  accountants.  Subsequent to the initial filing on Form 10-Q,
KPMG has reviewed the unaudited financial statements for the quarter ended March
31,  2002 in  accordance  with Rule  10-01(d)  and  determined  that no material
changes were required.




                          ITEM 1. FINANCIAL STATEMENTS

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

                                                     (Unaudited)
                                                      June 30,     December 31,
                                                        2002          2001
                                                     -----------   -----------
Assets
Cash and due from banks (noninterest-bearing)        $   289,006   $   328,779
Federal funds sold and securities purchased
    under reverse repurchase agreements                   14,798       137,521
Securities available for sale (at fair value)            996,315     1,061,495
Securities held to maturity (fair value:
    $696,439 - 2002; $820,917 - 2001)                    661,594       792,052
Loans                                                  4,533,120     4,524,366
Less allowance for loan losses                            75,900        75,534
                                                     -----------   -----------
     Net loans                                         4,457,220     4,448,832
Premises and equipment                                   105,510        97,158
Intangible assets:
     Mortgage servicing rights                            58,199        53,470
     Goodwill                                             47,515        41,004
     Other identifiable intangible assets                 23,924        22,217
                                                     -----------   -----------
          Total intangible assets                        129,638       116,691
Other assets                                             192,269       197,811
                                                     -----------   -----------
     Total Assets                                    $ 6,846,350   $ 7,180,339
                                                     ===========   ===========

Liabilities
Deposits:
     Noninterest-bearing                             $ 1,076,048   $ 1,167,437
     Interest-bearing                                  3,523,041     3,445,928
                                                     -----------   -----------
         Total deposits                                4,599,089     4,613,365
Federal funds purchased                                  222,197       235,781
Securities sold under repurchase agreements              489,569       801,725
Short-term borrowings                                    454,503       558,687
Long-term FHLB advances                                  325,000       225,000
Other liabilities                                         64,059        60,337
                                                     -----------   -----------
     Total Liabilities                                 6,154,417     6,494,895

Commitments and Contingencies

Shareholders' Equity
Common stock, no par value:
     Authorized: 250,000,000 shares
     Issued and outstanding:  62,204,272 shares -
        2002; 63,705,671 shares - 2001                    12,961        13,273
Capital surplus                                           27,750        66,083
Retained earnings                                        630,217       587,387
Accumulated other comprehensive income, net of tax        21,005        18,701
                                                     -----------   -----------
     Total Shareholders' Equity                          691,933       685,444
                                                     -----------   -----------
     Total Liabilities and Shareholders' Equity      $ 6,846,350   $ 7,180,339
                                                     ===========   ===========

See notes to consolidated financial statements.


                     Trustmark Corporation and Subsidiaries
                        Consolidated Statements of Income
                     ($ in thousands except per share data)
                                   (Unaudited)


                                                       Three Months Ended           Six Months Ended
                                                            June 30,                    June 30,
                                                     ----------------------      ----------------------
                                                       2002          2001          2002          2001
                                                     --------      --------      --------      --------
                                                                                   
Interest Income
Interest and fees on loans                           $ 76,083      $ 88,316      $153,546      $173,078
Interest on securities:
     Taxable                                           24,509        32,821        48,678        67,175
     Tax exempt                                         2,236         2,496         4,572         4,577
Interest on federal funds sold and securities
     purchased under reverse repurchase agreements         96           358           195           735
Other interest income                                     575             -         1,345             -
                                                     --------      --------      --------      --------
     Total Interest Income                            103,499       123,991       208,336       245,565

Interest Expense
Interest on deposits                                   20,020        35,116        41,798        69,454
Interest on federal funds purchased and securities
     sold under repurchase agreements                   3,229        12,964         6,888        28,339
Other interest expense                                  5,459        10,018        10,930        23,680
                                                     --------      --------      --------      --------
     Total Interest Expense                            28,708        58,098        59,616       121,473
                                                     --------      --------      --------      --------
Net Interest Income                                    74,791        65,893       148,720       124,092
Provision for loan losses                               3,000         2,400         7,307         4,800
                                                     --------      --------      --------      --------
Net Interest Income After Provision
     for Loan Losses                                   71,791        63,493       141,413       119,292

Noninterest Income
Service charges on deposit accounts                    12,397        11,948        23,821        22,371
Other account charges, fees and commissions            11,016        10,312        20,677        20,306
Mortgage servicing fees                                 4,293         4,150         8,615         8,243
Trust service income                                    2,492         2,367         5,011         4,840
Gains on sales of loans                                 2,169         1,303         3,674         5,684
Securities gains                                          376           368           516           368
Other income                                           (2,093)          236        (2,678)        1,205
                                                     --------      --------      --------      --------
     Total Noninterest Income                          30,650        30,684        59,636        63,017

Noninterest Expense
Salaries and employee benefits                         28,940        27,536        58,462        53,725
Net occupancy - premises                                2,906         2,837         5,695         5,433
Equipment expense                                       3,864         3,951         7,759         7,742
Services and fees                                       7,822         7,332        15,627        14,087
Amortization of intangible assets                       2,837         3,017         3,823         5,294
Loan expense                                            2,389         2,386         4,941         4,524
Other expense                                           4,956         5,202         9,397         9,700
                                                     --------      --------      --------      --------
     Total Noninterest Expense                         53,714        52,261       105,704       100,505
                                                     --------      --------      --------      --------
Income Before Income Taxes                             48,727        41,916        95,345        81,804
Income taxes                                           17,324        14,637        33,613        28,641
                                                     --------      --------      --------      --------
Net Income                                           $ 31,403      $ 27,279      $ 61,732      $ 53,163
                                                     ========      ========      ========      ========

Earnings Per Share
     Basic and Diluted                               $   0.50      $   0.41      $   0.98      $   0.81
                                                     ========      ========      ========      ========

See notes to consolidated financial statements.



                     Trustmark Corporation and Subsidiaries
           Consolidated Statements of Changes in Shareholders' Equity
                                ($ in thousands)
                                   (Unaudited)

                                                           2002         2001
                                                         ---------    ---------
Balance, January 1,                                      $ 685,444    $ 629,641
Comprehensive income:
     Net income per consolidated statements of income       61,732       53,163
     Net change in unrealized gains/losses on
       securities available for sale, net of tax             3,636        4,618
     Net change in accumulated net losses on cash
       flow hedges, net of tax                              (1,332)         (77)
                                                         ---------    ---------
          Comprehensive income                              64,036       57,704
Cash dividends paid                                        (18,902)     (17,685)
Common stock issued in business combination                      -       46,022
Common stock transactions, long-term incentive plan            (36)           -
Repurchase and retirement of common stock                  (38,609)     (47,871)
                                                         ---------    ---------
Balance, June 30,                                        $ 691,933    $ 667,811
                                                         =========    =========

See notes to consolidated financial statements.


                     Trustmark Corporation and Subsidiaries
                      Consolidated Statements of Cash Flows
                                ($ in thousands)
                                   (Unaudited)

                                                         Six Months Ended
                                                             June 30,
                                                       ---------------------
                                                         2002        2001
                                                       ---------   ---------
Operating Activities
Net income                                             $  61,732   $  53,163
Adjustments to reconcile net income to net cash
     provided by operating activities:
        Provision for loan losses                          7,307       4,800
        Depreciation and amortization                     10,274      11,450
        Net (accretion) amortization of securities          (412)        331
        Securities gains                                    (516)       (368)
        Gains on sales of loans                           (3,674)     (5,684)
        Deferred income tax provision                      1,927       4,194
        Proceeds from sales of loans                     438,873     662,318
        Purchases and originations of loans held
           for sale                                     (387,550)   (441,316)
        Proceeds from sales of trading securities              -         990
        Net increase in intangible assets                 (7,025)    (10,235)
        Net increase in other assets                      (1,099)     (4,080)
        Net decrease in other liabilities                   (773)     (1,571)
        Other operating activities, net                       56       1,058
                                                       ---------   ---------
Net cash provided by operating activities                119,120     275,050

Investing Activities
Proceeds from calls and maturities of securities
      available for sale                                 159,985      90,478
Proceeds from calls and maturities of securities
      held to maturity                                   134,228     295,780
Proceeds from sales of securities available for sale      12,935      11,983
Purchases of securities available for sale              (102,067)   (353,667)
Purchases of securities held to maturity                  (2,635)          -
Net decrease in federal funds sold and securities
     purchased under reverse repurchase agreements       122,723      93,261
Net increase in loans                                    (63,344)   (129,096)
Purchases of premises and equipment                      (12,930)     (6,850)
Proceeds from sales of premises and equipment                 19         114
Proceeds from sales of other real estate                   1,739       1,055
Cash paid in business combination                         (7,799)    (38,175)
                                                       ---------   ---------
Net cash provided (used) by investing activities         242,854     (35,117)

Financing Activities
Net decrease in deposits                                 (14,276)   (121,539)
Net decrease in federal funds purchased and securities
     sold under repurchase agreements                   (325,740)    (23,808)
Net decrease in other borrowings                        (104,184)   (242,890)
Proceeds from long-term FHLB advances                    100,000     200,000
Cash dividends                                           (18,902)    (17,685)
Common stock transactions, net                           (38,645)    (47,871)
                                                       ---------   ---------
Net cash used by financing activities                   (401,747)   (253,793)
                                                       ---------   ---------
Decrease in cash and cash equivalents                    (39,773)    (13,860)
Cash and cash equivalents at beginning of period         328,779     298,651
                                                       ---------   ---------
Cash and cash equivalents at end of period             $ 289,006   $ 284,791
                                                       =========   =========


See notes to consolidated financial statements.


                      TRUSTMARK CORPORATION & SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



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

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

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

NOTE 2 - BUSINESS COMBINATIONS

On June 28, 2002,  Trustmark  announced that Bottrell Insurance Agency,  Inc., a
wholly owned subsidiary of TNB, had acquired  Chandler-Sampson  Insurance,  Inc.
(CSI) in  Jackson,  Mississippi.  CSI was a regional  leader in school,  medical
malpractice and mid-market business insurance. This business combination,  which
is not material to Trustmark,  was  accounted  for under the purchase  method of
accounting  and the results of  operations  have been  included in the financial
statements from the merger date.

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

NOTE 3 - LOANS

The following table summarizes the activity in the allowance for loan losses for
the six month periods ended June 30 ($ in thousands):
                                                           2002          2001
                                                         --------      --------
        Balance at beginning of year                     $ 75,534      $ 65,850
        Provision charged to expense                        7,307         4,800
        Loans charged off                                 (11,501)       (9,233)
        Recoveries                                          4,560         3,814
                                                         --------      --------
            Net charge-offs                                (6,941)       (5,419)
        Allowance applicable to loans of acquired bank          -         8,708
                                                         --------      --------
           Balance at end of period                      $ 75,900      $ 73,939
                                                         ========      ========

At June 30, 2002 and 2001, the carrying  amounts of nonaccrual  loans were $41.1
million and $25.5 million,  respectively.  Included in these nonaccrual loans at
June 30, 2002 and 2001,  are loans that are  considered  to be  impaired,  which
totaled $33.1  million and $19.8  million,  respectively.  As a result of direct
write-downs,  the specific  allowance  related to these  impaired  loans was not
material.  The  average  carrying  amounts of impaired  loans  during the second
quarter of 2002 and 2001 were $33.6 million and $19.3 million,  respectively. No
material  amounts of  interest  income  were  recognized  on  impaired  loans or
nonaccrual loans for the second quarter of 2002 or 2001.


NOTE 4 -  GOODWILL AND OTHER IDENTIFIABLE INTANGIBLE ASSETS

Effective January 1, 2002,  Trustmark adopted Statement of Financial  Accounting
Standards  (SFAS) No. 142,  "Goodwill  and Other  Intangible  Assets." As of the
adoption date, Trustmark had unamortized goodwill in the amount of $41.0 million
and unamortized other identifiable intangible assets, consisting of core deposit
intangible  assets, in the amount of $22.2 million.  These assets are subject to
the  provisions  of  SFAS  No.  142.  Trustmark  has  performed  a  transitional
impairment test on its goodwill  assets,  using three separate  reporting units.
Two reporting  units were  determined by separating  Trustmark's  Retail Banking
Group into its two  components,  Somerville  and the retail  portion of TNB. The
third  reporting  unit,  Bottrell  Insurance  Agency,  is a subset of  Financial
Services.   This  test  indicated  that  no  impairment   charge  was  required.
Additionally,  no material  reclassifications of finite-lived  intangible assets
were made as a result of adoption.

As of June 30, 2002, the carrying amounts, net of accumulated amortization,  for
other  identifiable  intangible assets and goodwill were $23.9 million and $47.5
million, respectively. The increases from adoption date are from the addition of
$3.2 million of other intangible  assets and $6.5 million of goodwill  resulting
from the acquisition of CSI.  Trustmark recorded $1.5 million of amortization of
other identifiable intangible assets for the first six months of 2002.

The following table sets forth the  reconcilement of net income and earnings per
share excluding goodwill amortization for the six months ended June 30, 2002 and
2001 ($ in thousands, except per share data):

                                                            Six Months Ended
                                                                June 30,
                                                         ----------------------
                                                           2002          2001
                                                         --------      --------
Reported net income                                      $ 61,732      $ 53,163
Add back goodwill amortization, net of tax                      -           386
                                                         --------      --------
Adjusted net income                                      $ 61,732      $ 53,549
                                                         ========      ========
Basic and diluted earnings per share:
     Reported net income                                 $   0.98      $   0.81
     Goodwill amortization, net of tax                          -           .01
                                                         --------      --------
     Adjusted net income                                 $   0.98      $   0.82
                                                         ========      ========

NOTE 5 - CONTINGENCIES

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

NOTE 6 - EARNINGS PER SHARE

Basic  earnings  per share  (EPS) are  computed  by  dividing  net income by the
weighted average shares of common stock outstanding. Diluted EPS are computed by
dividing net income by the weighted average shares of common stock  outstanding,
adjusted  for the effect of stock  options  outstanding  during the period.  The
following  table reflects  weighted  average shares used to calculate  basic and
diluted EPS for the periods presented:
                                                           Six Months Ended
                                                               June 30,
                                                      -------------------------
                                                         2002           2001
                                                      ----------     ----------
Basic                                                 63,026,007     65,271,791
Dilutive shares (due to stock options)                   201,590         96,124
                                                      ----------     ----------
Diluted                                               63,227,597     65,367,915
                                                      ==========     ==========


NOTE 7 - STATEMENTS OF CASH FLOWS

Trustmark  made cash payments for income taxes  approximating  $15.0 million and
$21.1 million during the six months ended June 30, 2002 and 2001,  respectively.
Interest paid on deposit  liabilities and other  borrowings  approximated  $62.8
million  in the first six  months of 2002 and  $123.9  million  in the first six
months  of 2001.  For the six  months  ended  June 30,  2002 and  2001,  noncash
transfers  from  loans to  foreclosed  properties  were  $3.4  million  and $2.9
million, respectively.

NOTE 8 - RECENT PRONOUNCEMENTS

In June 2002, the Financial  Accounting  Standards  Board (FASB) issued SFAS No.
146,  "Accounting for Costs Associated with Exit or Disposal  Activities."  This
statement addresses financial accounting and reporting for costs associated with
exit or disposal  activities  and  nullifies  Emerging  Issues Task Force (EITF)
Issue No. 94-3, "Liability Recognition for Certain Employee Termination Benefits
and Other  Costs to Exit an  Activity  (including  Certain  Costs  Incurred in a
Restructuring)."  SFAS No. 146 requires that a liability  for a cost  associated
with an exit or disposal  activity be recognized when the liability is incurred.
The provisions of this  statement are effective for exit or disposal  activities
that are initiated after December 31, 2002, with early  application  encouraged.
The impact of this statement on Trustmark's  consolidated financial position and
results of operations is not expected to be material.

NOTE 9 - SEGMENT INFORMATION

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

The tables on pages 11 and 12 disclose financial  information by segment for the
periods ended June 30, 2002 and 2001:


Trustmark Corporation
Segment Information
($ in thousands)



                                      Retail     Commercial   Financial    Treasury &
                                     Banking      Banking      Services      Other        Total
                                    ----------   ----------   ----------   ----------   ----------
For the three months ended
June 30, 2002
- ----------------------------------
                                                                         
Net interest income from
    external customers              $   12,681   $   26,114   $   16,505   $   19,491   $   74,791
Internal funding                        24,703      (14,329)      (6,789)      (3,585)           -
                                    ----------   ----------   ----------   ----------   ----------
Net interest income                     37,384       11,785        9,716       15,906       74,791
Provision for loan losses                1,281          342          454          923        3,000
                                    ----------   ----------   ----------   ----------   ----------
Net interest income after
    provision for loan losses           36,103       11,443        9,262       14,983       71,791
Noninterest income                      13,921          154       17,276         (701)      30,650
Noninterest expense                     31,814        3,905       14,497        3,498       53,714
                                    ----------   ----------   ----------   ----------   ----------
Income before income taxes              18,210        7,692       12,041       10,784       48,727
Income taxes                             6,290        2,655        4,263        4,116       17,324
                                    ----------   ----------   ----------   ----------   ----------
Segment net income                  $   11,920   $    5,037   $    7,778   $    6,668   $   31,403
                                    ==========   ==========   ==========   ==========   ==========
Selected Financial Information
     Average assets                 $2,319,319   $1,573,258   $1,084,881   $1,809,754   $6,787,212
     Depreciation and amortization  $    1,319   $       49   $    2,303   $    2,427   $    6,098

For the three months ended
June 30, 2001
- ----------------------------------
Net interest income from
    external customers              $    5,629   $   32,029   $   10,984   $   17,251   $   65,893
Internal funding                        30,756      (20,626)      (2,401)      (7,729)           -
                                    ----------   ----------   ----------   ----------   ----------
Net interest income                     36,385       11,403        8,583        9,522       65,893
Provision for loan losses                1,459          872          504         (435)       2,400
                                    ----------   ----------   ----------   ----------   ----------
Net interest income after
    provision for loan losses           34,926       10,531        8,079        9,957       63,493
Noninterest income                      13,799          127       15,541        1,217       30,684
Noninterest expense                     31,740        3,772       13,395        3,354       52,261
                                    ----------   ----------   ----------   ----------   ----------
Income before income taxes              16,985        6,886       10,225        7,820       41,916
Income taxes                             5,865        2,378        3,604        2,790       14,637
                                    ----------   ----------   ----------   ----------   ----------
Segment net income                  $   11,120   $    4,508   $    6,621   $    5,030   $   27,279
                                    ==========   ==========   ==========   ==========   ==========
Selected Financial Information
     Average assets                 $2,391,651   $1,593,980   $  852,496   $2,329,845   $7,167,972
     Depreciation and amortization  $    1,256   $       55   $    2,132   $    2,789   $    6,232



Trustmark Corporation
Segment Information
($ in thousands)



                                      Retail     Commercial   Financial    Treasury &
                                     Banking      Banking      Services      Other        Total
                                    ----------   ----------   ----------   ----------   ----------
For the six months ended
June 30, 2002
- ----------------------------------
                                                                         
Net interest income from
    external customers              $   24,501   $   52,037   $   33,056   $   39,126   $  148,720
Internal funding                        49,176      (29,196)     (13,098)      (6,882)           -
                                    ----------   ----------   ----------   ----------   ----------
Net interest income                     73,677       22,841       19,958       32,244      148,720
Provision for loan losses                2,473        3,111          948          775        7,307
                                    ----------   ----------   ----------   ----------   ----------
Net interest income after
    provision for loan losses           71,204       19,730       19,010       31,469      141,413
Noninterest income                      26,924          312       32,671         (271)      59,636
Noninterest expense                     63,753        7,762       27,441        6,748      105,704
                                    ----------   ----------   ----------   ----------   ----------
Income before income taxes              34,375       12,280       24,240       24,450       95,345
Income taxes                            11,900        4,239        8,531        8,943       33,613
                                    ----------   ----------   ----------   ----------   ----------
Segment net income                  $   22,475   $    8,041   $   15,709   $   15,507   $   61,732
                                    ==========   ==========   ==========   ==========   ==========
Selected Financial Information
     Average assets                 $2,345,179   $1,573,051   $1,063,832   $1,852,879   $6,834,941
     Depreciation and amortization  $    2,586   $       95   $    2,763   $    4,830   $   10,274

For the six months ended
June 30, 2001
- ----------------------------------
Net interest income from
    external customers              $    8,122   $   64,690   $   21,131   $   30,149   $  124,092
Internal funding                        59,655      (43,301)      (5,225)     (11,129)           -
                                    ----------   ----------   ----------   ----------   ----------
Net interest income                     67,777       21,389       15,906       19,020      124,092
Provision for loan losses                2,587        1,641        1,147         (575)       4,800
                                    ----------   ----------   ----------   ----------   ----------
Net interest income after
    provision for loan losses           65,190       19,748       14,759       19,595      119,292
Noninterest income                      26,282          259       33,691        2,785       63,017
Noninterest expense                     60,885        7,518       26,212        5,890      100,505
                                    ----------   ----------   ----------   ----------   ----------
Income before income taxes              30,587       12,489       22,238       16,490       81,804
Income taxes                            10,558        4,313        7,786        5,984       28,641
                                    ----------   ----------   ----------   ----------   ----------
Segment net income                  $   20,029   $    8,176   $   14,452   $   10,506   $   53,163
                                    ==========   ==========   ==========   ==========   ==========
Selected Financial Information
     Average assets                 $2,225,059   $1,580,790   $  845,737   $2,359,034   $7,010,620
     Depreciation and amortization  $    2,313   $      106   $    3,841   $    5,190   $   11,450



ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

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

FORWARD-LOOKING STATEMENTS

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

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

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

FINANCIAL HIGHLIGHTS

Trustmark announced basic and diluted earnings per share of $0.50 for the second
quarter of 2002,  which  represents a 22.0%  increase  compared to $0.41 for the
second quarter of 2001. Net income for the second quarter totaled $31.4 million,
resulting in a return on average  assets of 1.86% and a return on average equity
of 18.70%.  For the six months ended June 30,  2002,  net income  totaled  $61.7
million, with a return on average assets of 1.82% and a return on average equity
of 18.46%.  At June 30, 2002,  Trustmark  reported  total loans of $4.5 billion,
total assets of $6.8 billion,  total deposits of $4.6 billion and  shareholders'
equity of $691.9 million.

BUSINESS COMBINATIONS

On June 28, 2002,  Trustmark  announced that Bottrell Insurance Agency,  Inc., a
wholly owned subsidiary of TNB, had acquired  Chandler-Sampson  Insurance,  Inc.
(CSI) in  Jackson,  Mississippi.  CSI was a regional  leader in school,  medical
malpractice and mid-market business insurance. This business combination,  which
is not material to Trustmark,  was  accounted  for under the purchase  method of
accounting  and the results of  operations  have been  included in the financial
statements from the merger date.

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


RESULTS OF OPERATIONS

Net Interest Income
Net interest income is the principal  component of Trustmark's income stream and
represents the difference or spread  between  interest and fee income  generated
from  earning  assets and the  interest  expense  paid on deposits  and borrowed
funds.  Fluctuations  in  interest  rates as well as volume  and mix  changes in
earning  assets  and  interest-bearing  liabilities  can  materially  impact net
interest  income.  The net interest  margin (NIM) is computed by dividing  fully
taxable  equivalent net interest income by average  interest-earning  assets and
measures  how  effectively  Trustmark  utilizes its  interest-earning  assets in
relationship  to the interest  cost of funding  them.  The  Yield/Rate  Analysis
Tables  on  pages  15 and 16  show  the  average  balances  for all  assets  and
liabilities  of Trustmark  and the interest  income or expense  associated  with
those assets and liabilities. The yields and rates have been computed based upon
interest income and expense  adjusted to a fully taxable  equivalent (FTE) basis
using a 35% federal marginal tax rate for all periods shown.

Net interest  income for the  three-month  and six-month  periods ended June 30,
2002,   increased  $8.6  million,   or  12.5%,  and  $24.3  million,  or  18.8%,
respectively,  when compared with the same periods in 2001.  Interest rates fell
dramatically during 2001, a situation that proved to be beneficial for Trustmark
because of its  liability  sensitive  position.  While earning asset yields were
affected, a greater impact was felt in the cost of interest-bearing liabilities,
resulting  in an overall  positive  impact to the NIM of 96 basis  points,  when
comparing the first six months of 2002 to the same period in 2001. Additionally,
during the first six months of 2002,  Trustmark's  use of interest rate caps and
floors provided $1.3 million of additional  interest income as the floor reached
its strike price during a volatile interest rate environment.

Average  interest-earning  assets for the first six  months of 2002 were  $6.213
billion, compared with $6.467 billion in the same period for 2001, a decrease of
$254.0  million,  or 3.9%.  Growth  realized  in  average  loans  was  offset by
decreases in average  securities.  This change in earning assets mix also proved
beneficial to the increase in net interest income.  The yield on average earning
assets  dropped  from 7.81% in the first six months of 2001 to 6.91% in the same
period in 2002, a decrease of 90 basis points.  The combination of a decrease in
the earning asset base and declining  yields  resulted in a decrease in interest
income  during the first six  months of 2002 of $37.5  million,  or 15.0%,  when
compared with the first six months of 2001.

Average  interest-bearing  liabilities  for the first six months of 2002 totaled
$5.048 billion, compared with $5.363 billion for the first six months of 2001, a
decrease of $315.0 million, or 5.9%. Average interest-bearing deposits increased
while fed funds purchased,  repurchase agreements and borrowings decreased. This
change in mix proved  beneficial in reducing interest expense through the growth
of  lower  cost  core  deposits   versus   borrowings.   The  average  rates  on
interest-bearing  liabilities  for the six months  ended June 30, 2002 and 2001,
were 2.38% and 4.57%, respectively,  a decrease of 219 basis points. As a result
of these factors,  total interest  expense for the first and second  quarters of
2002  decreased  $61.9 million,  or 50.9%,  when compared with the first half of
2001.

Anticipating interest rates to rise in the future,  Management has strategically
reduced Trustmark's  exposure by restructuring the balance sheet and through the
use of interest rate contracts.  Liquidity provided by maturing  investments was
utilized to reduce Trustmark's  wholesale funding reliance.  Also, Trustmark was
able to benefit  during this falling  interest rate  environment by locking into
liabilities at lower,  long-term fixed rates. Trustmark will continue to utilize
interest  rate  contracts  to limit the overall  risk  exposure  present  during
significant  movements  in interest  rates and reduce the impact on net interest
income. For additional  discussion,  see Market/Interest Rate Risk Management on
page 23.


Trustmark Corporation
Yield/Rate Analysis Table
($ in thousands)


                                                         For the Three Months Ended June 30,
                                           ---------------------------------------------------------------
                                                        2002                             2001
                                           ------------------------------   ------------------------------
                                             Average               Yield/     Average               Yield/
                                             Balance    Interest    Rate      Balance    Interest    Rate
                                           ----------   --------   ------   ----------   --------   ------
                                                                                   
Assets
Interest-earning assets:
    Federal funds sold and securities
         purchased under reverse
         repurchase agreements             $   22,224   $     96    1.73%   $   35,558   $    358    4.04%
    Securities - taxable                    1,485,367     24,509    6.62%    2,011,563     32,821    6.54%
    Securities - nontaxable                   173,109      3,440    7.97%      194,502      3,840    7.92%
    Loans, net of unearned income           4,488,719     77,749    6.95%    4,368,285     89,575    8.22%
                                           ----------   --------            ----------   --------
    Total interest-earning assets           6,169,419    105,794    6.88%    6,609,908    126,594    7.68%
Cash and due from banks                       274,572                          256,013
Other assets                                  418,600                          376,123
Allowance for loan losses                     (75,379)                         (74,072)
                                           ----------                       ----------
        Total Assets                       $6,787,212                       $7,167,972
                                           ==========                       ==========
Liabilities and Shareholders' Equity
Interest-bearing liabilities:
    Interest-bearing deposits              $3,538,272   $ 20,020    2.27%   $3,440,085   $ 35,116    4.09%
    Federal funds purchased and
        securities sold under
        repurchase agreements                 768,239      3,229    1.69%    1,248,324     12,964    4.17%
    Borrowings                                691,069      5,459    3.17%      775,491     10,018    5.18%
                                           ----------   --------            ----------   --------
        Total interest-bearing liabilities  4,997,580     28,708    2.30%    5,463,900     58,098    4.26%
                                                        --------                         --------
Noninterest-bearing demand deposits         1,059,806                          954,942
Other liabilities                              56,167                           77,486
Shareholders' equity                          673,659                          671,644
                                           ----------                       ----------
        Total Liabilities and
            Shareholders' Equity           $6,787,212                       $7,167,972
                                           ==========                       ==========
        Net Interest Margin                               77,086    5.01%                  68,496    4.16%

Less tax equivalent adjustment                             2,295                            2,603
                                                        --------                         --------
        Net Interest Margin per Consolidated
             Statements of Income                       $ 74,791                         $ 65,893
                                                        ========                         ========





Trustmark Corporation
Yield/Rate Analysis Table
($ in thousands)


                                                         For the Six Months Ended June 30,
                                           --------------------------------------------------------------
                                                        2002                             2001
                                           -----------------------------   ------------------------------
                                             Average              Yield/     Average               Yield/
                                             Balance    Interest   Rate      Balance    Interest    Rate
                                           ----------   --------  ------   ----------   --------   ------
                                                                                  
Assets
Interest-earning assets:
    Federal funds sold and securities
         purchased under reverse
         repurchase agreements             $   23,415   $    195   1.68%   $   30,633   $    735    4.84%
    Securities - taxable                    1,532,684     48,678   6.40%    2,036,501     67,175    6.65%
    Securities - nontaxable                   176,631      7,034   8.03%      176,009      7,042    8.07%
    Loans, net of unearned income           4,479,874    157,107   7.07%    4,223,478    175,594    8.38%
                                           ----------   --------           ----------   --------
    Total interest-earning assets           6,212,604    213,014   6.91%    6,466,621    250,546    7.81%
Cash and due from banks                       280,164                         253,620
Other assets                                  417,544                         360,344
Allowance for loan losses                     (75,371)                        (69,965)
                                           ----------                      ----------
        Total Assets                       $6,834,941                      $7,010,620
                                           ==========                      ==========
Liabilities and Shareholders' Equity
Interest-bearing liabilities:
    Interest-bearing deposits              $3,529,165   $ 41,798   2.39%   $3,311,522   $ 69,454    4.23%
    Federal funds purchased and
        securities sold under
        repurchase agreements                 829,617      6,888   1.67%    1,207,758     28,339    4.73%
    Borrowings                                689,358     10,930   3.20%      843,862     23,680    5.66%
                                           ----------   --------           ----------   --------
        Total interest-bearing liabilities  5,048,140     59,616   2.38%    5,363,142    121,473    4.57%
                                                        --------                        --------
Noninterest-bearing demand deposits         1,049,627                         927,409
Other liabilities                              62,795                          71,592
Shareholders' equity                          674,379                         648,477
                                           ----------                      ----------
        Total Liabilities and
            Shareholders' Equity           $6,834,941                      $7,010,620
                                           ==========                      ==========
        Net Interest Margin                              153,398   4.98%                 129,073    4.02%

Less tax equivalent adjustment                             4,678                           4,981
                                                        --------                        --------
        Net Interest Margin per Consolidated
             Statements of Income                       $148,720                        $124,092
                                                        ========                        ========


Provision for Loan Losses
Trustmark's  provision  for loan losses  totaled $3.0 million and $7.3  million,
respectively,  for the three month and six month  periods  ended June 30,  2002,
compared with $2.4 million and $4.8 million,  respectively, for the same periods
in 2001.  The  provision to average  loans was 0.33% for the first six months of
2002,  compared with 0.23% for the same period in 2001.  For the quarters  ended
June 30,  2002 and 2001,  the  provision  to average  loans was 0.27% and 0.22%,
respectively.  The provision for loan losses reflects Management's assessment of
the adequacy of the allowance for loan losses to absorb probable losses inherent
in the loan portfolio. The amount of provision for each period is dependent upon
many factors including loan growth, net charge-offs,  changes in the composition
of the loan portfolio, delinquencies,  Management's assessment of loan portfolio
quality,  the value of  collateral  and general  economic  factors.  See further
discussion of Loans beginning on page 21.

Noninterest Income
Noninterest income consists of revenues generated from a broad range of banking,
insurance and  investment  products and services.  For the six months ended June
30, 2002, noninterest income totaled $59.6 million,  decreasing $3.4 million, or
5.4%,  from the prior-year  period.  The major  categories  contributing  to the
decline  were  gains on sales of loans  and  other  income.  Noninterest  income
represented 22.3% of total gross revenues in the first six months of 2002 versus
20.4% in the same period in 2001.


For the quarters ended June 30, 2002 and 2001,  noninterest  income maintained a
consistent level at $30.7 million. Losses recognized in other income were offset
by increases in other account charges,  fees and commissions as well as gains on
sales of loans.

The single  largest  component  of  noninterest  income  continues to be service
charges for deposit products and services, which increased 6.5% in the first six
months of 2002 from the same period  during  2001.  In addition to  increases in
service  charges for demand deposit  accounts,  $1.0 million of the $1.5 million
increase is attributable to business  combinations  completed  during the second
and fourth quarters of 2001.

Other account charges,  fees and commissions  increased $371 thousand,  or 1.8%,
during the first six months of 2002, when compared to the levels  maintained for
the prior year. Net insurance commissions increased $1.2 million, or 23.5%, from
expanded  product  lines and  distribution  channels for  commercial  and retail
insurance services.  Bank card fees increased 12.1% in 2002, due to increases in
debit card usage by individuals and  businesses.  These increases were offset by
declines  in  products  with  market-driven  fees,  such as  brokerage  and cash
management activities.

Mortgage servicing fees increased by $372 thousand,  or 4.5%, when comparing the
first six months of 2002 to the same period in 2001.  This growth  continued the
upward trend seen over the last three years.  Reductions in interest  rates have
resulted in an increase  in  mortgages  originated,  refinanced  and  purchased,
leading to growth in  mortgages  serviced.  Trustmark  serviced  $4.4 billion in
mortgage loans at June 30, 2002, up from $4.0 billion at June 30, 2001.

Trust service income and securities gains and losses both had minor increases of
$171  thousand  and $148  thousand,  respectively,  in the  first  half of 2002,
compared  with the same  period  in 2001.  At June 30,  2002,  Trustmark,  which
continues  to be one of the largest  providers of asset  management  services in
Mississippi, held assets under administration of $7.3 billion.

Gains on sales of loans were $3.7  million  and $5.7  million for the six months
ended June 30, 2002 and 2001,  respectively.  Trustmark recorded a $507 thousand
gain on the sale of $18.2  million  of GNMA loans  during the second  quarter of
2002,  compared to a $3.9 million gain during the first quarter of 2001 from the
sale of $192  million  in  mortgage  loans  with  significant  prepayment  risk.
Excluding the impacts of these transactions, gains on sales of loans experienced
volume-driven  growth of $1.4  million  during the first half of 2002,  compared
with the same period in 2001.

Other  income  during  the first six  months of 2002 was a loss of $2.7  million
compared with a gain of $1.2 million in the prior-year period,  with the largest
portion of this change from the second quarter of 2002 versus the same period in
2001.  This variance is primarily due to valuation  adjustments  on  Trustmark's
interest  rate caps and floors.  Caps and floors are  classified  as  derivative
financial  instruments  and carried at their  current fair value with changes in
value recognized currently in earnings as other income.

Noninterest Expense
Trustmark's  noninterest  expense increased $5.2 million,  or 5.2%, in the first
six months of 2002 to $105.7 million,  compared with $100.5 million in the first
six  months of 2001.  Included  in this  amount is $2.9  million  from  business
combinations completed during the second and fourth quarters of 2001. Offsetting
this  increase is the 2002 reversal of a $2.0 million  impairment  allowance for
mortgage  servicing rights.  Excluding these items,  total  noninterest  expense
increased  $4.3 million,  or 4.3%,  during the first six months of 2002 compared
with the same period in 2001.

Noninterest  expense was $53.7 million for the three months ended June 30, 2002,
a 2.8% increase from the $52.3 million recognized in the second quarter of 2001.
This change was primarily related to salaries and employee benefits.

Control  of  expenses  remains a  management  priority.  Improvement  in expense
control is evidenced in Trustmark's  efficiency ratio, which decreased to 50.11%
during the first six months of 2002 from  53.51%  during the first six months of
2001. The efficiency ratio is calculated by dividing total  noninterest  expense
by  tax-equivalent  net  interest  income  plus  noninterest  income,  excluding
nonrecurring items.

Salaries and employee  benefits,  the largest  category of noninterest  expense,
were $58.5  million and $53.7 million for the first six months of 2002 and 2001,
respectively, increasing 8.8%. Excluding business combinations, the increase was
$2.9 million,  or 5.6%.  This change  represents  normal annual merit  increases
along with increases in benefit costs.


During  the  first  six  months  of 2002,  net  occupancy-premises  expense  and
equipment expense experienced minor increases of $262 thousand and $17 thousand,
respectively, from the same period in 2001.

Services and fees for the first half of 2002 totaled $15.6 million,  compared to
$14.1 million for the same period a year ago. This variance is  attributable  to
expenditures  for  software  services  and  additional  advertising  as  well as
professional fees associated with Trustmark's credit process redesign.

For the six months ended June 30, 2002,  amortization  expense  associated  with
intangible  assets totaled $3.8 million,  decreasing  $1.5 million from the same
period in 2001.  During the first quarter of 2002,  the  valuation  of  mortgage
servicing rights indicated that  Trustmark's  mortgage  servicing rights were no
longer  impaired;  therefore,  Management  reversed the $2.0  million  valuation
allowance that had been established  during the third quarter of 2001. The prior
period included amortization of goodwill in the amount of $557 thousand, whereas
the current period did not include  amortization  of goodwill due to Trustmark's
adoption  of SFAS No.  142  effective  January 1, 2002.  These  reductions  were
partially  offset by increases in amortization of core deposit  intangibles from
business  combinations as well as amortization of mortgage servicing rights from
increased volume.

Loan expense  increased  $417 thousand  during the first six months of 2002 from
the same period in 2001,  primarily from increased  mortgage activity in a lower
interest rate environment.

During the first half of 2002,  other expense  decreased  $303 thousand from the
same period in 2001.  Decreases were  recognized in the areas of  contributions,
deferred compensation, travel and entertainment,  which were partially offset by
increases  in  stationery   and  supplies  and  expenses   related  to  business
combinations.

SHAREHOLDERS' EQUITY

As of June 30, 2002,  Trustmark's  shareholders'  equity was $691.9 million,  an
increase of $6.5  million,  or 0.9%,  from its level at December 31,  2001.  The
increase from net income was partially  offset by common shares  repurchased and
dividends paid.  Trustmark  continues to improve  shareholder value by utilizing
strategic  capital  management  plans designed to improve earnings per share and
return on equity while maintaining  sufficient  regulatory  capital levels. As a
result of these  activities,  Trustmark's  return on average equity increased to
18.46% for the first six months of 2002 from  16.53% for the first six months of
2001,  while  earnings  per share  have risen from $0.81 to $0.98 for these same
periods, an increase of 21.0%.

Common Stock Repurchase Program
During 2001, the Board of Directors of Trustmark authorized the repurchase of an
additional 5% of common stock, or approximately  3.2 million shares,  subject to
market  conditions and management  discretion.  As of June 30, 2002, 1.6 million
shares had been purchased under this  authorization.  Collectively,  the capital
management  plans adopted by Trustmark since 1998 have authorized the repurchase
of 15.4 million shares of common stock.  Pursuant to these plans,  Trustmark has
repurchased  approximately  13.8  million  shares at a cost of  $285.5  million,
including 1.5 million shares during 2002 at a cost of $38.6 million. The current
remaining authorization is approximately 1.6 million shares.

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

Dividends
Another strategy  designed to enhance  shareholder  value has been to maintain a
consistent  dividend payout ratio.  Trustmark's  dividend payout ratio was 30.6%
for the first six months of 2002,  compared  with  33.3% for the same  period in
2001.  Dividends for the first half of 2002 were $0.30 per share, an increase of
11.1% when compared with dividends of $0.27 per share for the prior-year period.

Regulatory Capital
Trustmark  and TNB are  subject  to  minimum  capital  requirements,  which  are
administered by various Federal regulatory agencies. These capital requirements,
as defined by Federal guidelines,  involve quantitative and qualitative measures
of assets,  liabilities and certain  off-balance sheet  instruments.  Failure to
meet minimum capital  requirements can initiate certain mandatory,  and possibly
additional discretionary,  actions by regulators that, if undertaken, could have
a direct material effect on the financial statements of both Trustmark and TNB.


Management  believes  that  Trustmark  and TNB have met or  exceeded  all of the
minimum  capital  standards  for the  parent  company  and its  primary  banking
subsidiary as  established  by regulatory  requirements  as of June 30, 2002. At
June 30, 2002, the most recent  notification  from the Office of the Comptroller
of the Currency (OCC) categorized TNB as well capitalized.  To be categorized in
this manner,  TNB must maintain minimum total risk-based,  Tier 1 risk-based and
Tier 1 leverage ratios  (defined in applicable  regulations) as set forth in the
accompanying  table.  There are no  significant  conditions  or events that have
occurred since the OCC's  notification  that  Management  believes have affected
TNB's present classification.

Regulatory Capital Table
($ in thousands)


                                                                   June 30, 2002
                                           --------------------------------------------------------------
                                                                                       Minimum Regulatory
                                           Actual Regulatory     Minimum Regulatory     Provision to be
                                                Capital           Capital Required      Well Capitalized
                                           ------------------    ------------------    ------------------
                                            Amount      Ratio     Amount      Ratio     Amount      Ratio
                                           --------    ------    --------    ------    --------    ------
                                                                  
Total Capital (to Risk Weighted Assets)
   Trustmark Corporation                   $652,563    14.44%    $361,414     8.00%           -         -
   Trustmark National Bank                  629,802    14.25%     353,457     8.00%    $441,821    10.00%
Tier 1 Capital (to Risk Weighted Assets)
   Trustmark Corporation                   $595,852    13.19%    $180,707     4.00%           -         -
   Trustmark National Bank                  574,368    13.00%     176,728     4.00%    $265,093     6.00%
Tier 1 Capital (to Average Assets)
   Trustmark Corporation                   $595,852     8.88%    $201,364     3.00%           -         -
   Trustmark National Bank                  574,368     8.75%     196,903     3.00%    $328,172     5.00%


EARNING ASSETS

Earning  assets are  comprised  of  securities,  loans,  federal  funds sold and
securities  purchased  under resale  agreements,  which are the primary  revenue
streams for Trustmark.  At June 30, 2002, earning assets were $6.206 billion, or
90.64% of total assets,  compared with $6.515 billion, or 90.74% of total assets
at December 31, 2001, a decrease of $309.6  million,  or 4.8%.  This decrease is
part of Management's  overall  strategy to reduce reliance on wholesale  funding
and neutralize the balance sheet during a volatile interest rate environment.

Securities
The  securities  portfolio  consists  primarily  of debt  securities,  which are
utilized to provide Trustmark with a quality  investment  alternative,  a stable
source of interest income,  as well as collateral for pledges on public deposits
and repurchase agreements.  Additionally,  the securities portfolio is used as a
tool to  manage  risk  from  movements  in  interest  rates.  At June 30,  2002,
Trustmark's  securities  portfolio  totaled $1.658  billion,  compared to $1.854
billion  at  December  31,  2001,  a  reduction  of  $195.6  million,  or 10.6%.
Management  is  continuing  to  utilize  the  liquidity   provided  by  maturing
securities to reduce Trustmark's  reliance on wholesale  funding.  This strategy
has reduced  exposure to market sensitive assets and allowed the duration of the
portfolio to shorten.

Available-for-sale  (AFS)  securities are carried at their  estimated fair value
with unrealized gains or losses  recognized,  net of taxes, in accumulated other
comprehensive  income, a separate component of shareholders' equity. At June 30,
2002, AFS securities  totaled $996.3  million,  which  represented  60.1% of the
securities portfolio, compared to $1.061 billion or 57.3% at December 31, 2001.

Held-to-maturity  (HTM)  securities  are carried at amortized cost and represent
those  securities that Trustmark both positively  intends and has the ability to
hold to maturity.  At June 30, 2002, HTM  securities  totaled $661.6 million and
represented 39.9% of the total portfolio,  compared with $792.1 million or 42.7%
at the end of 2001.

Management  continues to focus on asset quality as one of the strategic goals of
the  securities  portfolio,  which is evidenced by the  investment of 80% of the
portfolio in U.S. Treasury and U.S. Government agencies obligations. In order to
avoid excessive yield volatility from unexpected prepayments, Trustmark's normal
practice is to purchase  investment  securities at or near par value, which also
reduces the risk of premium write-offs.


Loans
Loans, the largest group of earning assets,  represented 73.0% of earning assets
at June 30, 2002,  compared with 69.4% at year-end 2001. At June 30, 2002, loans
totaled $4.533 billion,  increasing slightly from its level of $4.524 billion at
December 31, 2001. During the first quarter of 2002, Trustmark launched its home
equity line of credit (HELOC) program,  approving  approximately $240 million in
credit lines to date, which added $70 million of new loans to the balance sheet.
This program  continues to provide potential for future loan growth with minimal
operational  expense.  Growth in  HELOC's  and  mortgage  lending  was offset by
declines  in  consumer  and   commercial   lending   resulting   primarily  from
recession-based factors.

Trustmark's  lending policies have resulted in consistently sound asset quality.
One measure of asset quality in the financial  services industry is the level of
nonperforming  assets. The details of Trustmark's  nonperforming  assets at June
30, 2002 and December 31, 2001, are shown in the following table:

Nonperforming Assets
($ in thousands)
                                                      June 30,     December 31,
                                                        2002           2001
                                                    ------------   ------------
Nonaccrual and restructured loans                   $     41,144   $     36,901
Other real estate (ORE)                                    5,749          5,110
                                                    ------------   ------------
     Total nonperforming assets                     $     46,893   $     42,011
                                                    ============   ============

Accruing loans past due 90 days or more             $      2,910   $      2,740
                                                    ============   ============

Nonperforming assets/total loans and ORE                   1.03%          0.93%
                                                    ============   ============

Total nonperforming assets increased $4.9 million during the first six months of
2002. Three commercial customer  relationships in unrelated industries accounted
for the  majority  of the change and were  previously  identified  as  potential
problems.  Although  nonperforming  loans  increased  11.6% when  compared  with
December 31, 2001,  the coverage by the allowance for loan losses remains strong
at 184.5%.

At June 30, 2002 and December 31, 2001,  the allowance for loan losses was $75.9
million  and $75.5  million,  respectively,  representing  1.67% of total  loans
outstanding  at both dates.  The  allowance  for loan losses is  maintained at a
level that  Management and the Board of Directors  believe is adequate to absorb
estimated probable losses within the loan portfolio, including losses associated
with off-balance sheet credit instruments such as letters of credit and unfunded
lines of credit. A formal analysis is prepared monthly to assess the risk in the
loan  portfolio  and to determine the adequacy of the allowance for loan losses.
The analysis for loan losses  considers any identified  impairment and estimates
determined by applying specific allowance factors to the commercial and consumer
loan portfolios.

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

Consumer loans carry  allowance  factors  applied to pools of homogeneous  loans
such as direct and indirect loans,  credit cards, home equity loans, other types
of  revolving  consumer  lines of credit and  residential  mortgage  loans.  The
allowance factor applied to each pool is based on historical loan loss trends as
well  as  current  and  projected  trends  in  loan  losses.   Also  taken  into
consideration are trends in consumer delinquencies,  consumer bankruptcies,  the
effectiveness of the bank's collection  function as well as economic  conditions
and trends referred to above.

Net charge-offs were $6.9 million, or 0.31% of average loans, for the six months
ended June 30, 2002,  compared with $5.4 million, or 0.26% of average loans, for
the six months ended June 30, 2001.  Charge-offs for the first half of 2002 were
affected by five  larger  commercial  loan losses  totaling  $2.6  million.  Net
charge-offs were $2.3 million, or 0.21% of average loans, for the second quarter
of 2002,  comparing  favorably with $2.9 million, or 0.26% of average loans, for
the same period in 2001.


Other Earning Assets
Federal funds sold and securities purchased under reverse repurchase  agreements
were $14.8 million at June 30, 2002, a decrease of $122.7 million, when compared
with year-end 2001. At December 31, 2001,  Trustmark had one reverse  repurchase
agreement  for $125 million that was used as  collateral  for pledging to public
deposits.   Trustmark  utilizes  these  products  as  a  short-term   investment
alternative whenever it has excess liquidity.

DEPOSITS AND OTHER INTEREST-BEARING LIABILITIES

Trustmark's  deposit base is its primary  source of funding and consists of core
deposits from the  communities  served by Trustmark.  Total deposits were $4.599
billion at June 30, 2002,  compared with $4.613  billion at December 31, 2001, a
decrease of $14.3 million,  or 0.3%.  Interest-bearing  deposits increased $77.1
million,  or 2.2%,  during  the  first  half of  2002.  For  this  same  period,
noninterest-bearing  deposits  decreased  $91.4  million,  a  decline  of  7.8%,
partially  due to payment of  property  taxes from  customers'  mortgage  escrow
accounts  during the first quarter.  Trustmark's  deposit mix remains  favorable
with non-interest deposits representing 23.4% of total deposits.  Trustmark will
continue to seek deposits by expanding its presence in higher growth markets and
evaluating additional wholesale deposit funding sources.

Short-term borrowings consist of federal funds purchased,  securities sold under
repurchase agreements, FHLB borrowings and the treasury tax and loan note option
account.  Short-term  borrowings  totaled  $1.166  billion at June 30,  2002,  a
decrease of $429.9  million,  compared with $1.596 billion at year-end 2001. The
liquidity  created by maturing  securities  was  utilized to reduce  Trustmark's
reliance on wholesale funding.

Long-term  FHLB  advances  totaled $325 million at June 30, 2002, an increase of
$100 million from December 31, 2001.  These are primarily fixed rate,  long-term
FHLB advances  maturing from 2003 until 2006.  Trustmark's use of these advances
is  significant  in that it reduces  the  volatility  of  Trustmark's  wholesale
funding base by using long-term fixed rate products.

CONTINGENCIES

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

ASSET/LIABILITY MANAGEMENT

Overview
Market risk is the risk of loss arising from  adverse  changes in market  prices
and rates.  Trustmark has risk management policies to monitor and limit exposure
to market risk.  Trustmark's market risk is comprised primarily of interest rate
risk created by core banking  activities.  Interest rate risk is the risk to net
interest  income  represented by the impact of higher or lower  interest  rates.
Management continually develops and applies cost-effective  strategies to manage
these  risks.  The  Asset/Liability  Committee  sets  the  day-to-day  operating
guidelines,  approves  strategies  affecting net interest income and coordinates
activities  within policy limits  established  by the Board of Directors.  A key
objective of the asset/liability  management program is to quantify, monitor and
manage interest rate risk and to assist  Management in maintaining  stability in
the net interest margin under varying interest rate environments.

Market/Interest Rate Risk Management
The primary  purpose in managing  interest  rate risk is to  effectively  invest
capital and preserve the value  created by the core  banking  business.  This is
accomplished  through the development and  implementation  of lending,  funding,
pricing,  and  hedging  strategies  designed  to maximize  net  interest  income
performance  under  varying  interest  rate  environments  subject  to  specific
liquidity and interest rate risk guidelines.


Management  has  continued  its  concerted  effort  to  decrease  interest  rate
sensitivity through changes to the balance sheet mix and risk characteristics of
assets and  liabilities  as well as through  purchases of interest  rate hedging
instruments.  Asset  sensitivity  has been  reduced  in  commercial  lending  by
increasing  holdings of floating rate loans.  Also, both the overall size of the
securities portfolio and the maturity structure of securities have been lowered.
Liability sensitivity has been reduced with growth in core deposits, declines in
short-term wholesale funding and in the use of longer term borrowings. Trustmark
continues  utilizing  hedging  activities to lessen the adverse effects of large
swings in interest rates,  adding $300 million in notional  amounts of long-term
interest rate caps during the past year. As a result of these changes, Trustmark
has improved its interest rate sensitivity  position while  experiencing a lower
growth in net interest income.  At June 30, 2002, the balance sheet is in a more
neutral  position than at year-end  2001,  and it is estimated that net interest
income may drop less than 2% in a  one-year,  shocked,  up 200 basis  point rate
shift scenario,  assuming no balance sheet growth. This represents a substantial
decline in rate  sensitivity  at June 30, 2002,  when compared to June 30, 2001.
Management will continue to monitor the balance sheet to manage risk.

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

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

A static gap analysis is a tool used mainly for interest rate risk  measurement,
which   highlights   significant   short-term   repricing   volume   mismatches.
Management's  assumptions  related  to  the  prepayment  of  certain  loans  and
securities,  as well as the maturity for rate sensitive  assets and liabilities,
are utilized  for  sensitivity  static gap  analysis.  Three-month  gap analysis
projected  at  June  30,  2002,  reflected  a  liability  gap of  $257  million,
dramatically  down from $1.063  billion on June 30, 2001.  One-year gap analysis
projected at June 30, 2002, reflected a liability gap of $73 million,  down from
$963 million on June 30,  2001.  This new static gap  analysis  indicates  that,
though somewhat  liability  sensitive to interest rate  movements,  Trustmark is
more favorably positioned for a rising interest rate environment,  when compared
to the prior year period.

Trustmark  uses  derivatives  to hedge interest rate exposures by mitigating the
interest  rate  risk of  mortgage  loans  held for sale  and  mortgage  loans in
process. Trustmark regularly enters into derivative financial instruments in the
form of  forward  contracts,  as part of its normal  asset/liability  management
strategies.  Forward contracts,  a type of derivative financial instrument,  are
agreements to purchase or sell securities or other money market instruments at a
future  specified date at a specified  price or yield.  Trustmark's  obligations
under  forward  contracts  consist of  commitments  to deliver  mortgage  loans,
originated and/or purchased, in the secondary market at a future date.

Trustmark  continued a risk controlling  strategy that utilizes caps and floors,
which will be further  implemented over time. During the second quarter of 2002,
Trustmark sold its 5-year floor contract and purchased an additional  5-year cap
contract with a notional amount of $100 million. As of June 30, 2002,  Trustmark
had interest rate cap contracts  with  notional  amounts  totaling $300 million,
which mature in 2006. The intent of utilizing these financial  instruments is to
reduce the risk associated with the effects of significant movements in interest
rates.  Caps and floors,  which are not designated as hedging  instruments,  are
options linked to a notional principal amount and an underlying indexed interest
rate.  Exposure to loss on these  options will  increase or decrease as interest
rates fluctuate.

Liquidity
The liquidity position of Trustmark is monitored on a daily basis by Trustmark's
Treasury division. In addition, the Asset/Liability  Committee reviews liquidity
on a regular  basis and approves any changes in strategy that are necessary as a
result of balance sheet or  anticipated  cash flow  changes.  Also, on a monthly
basis,   Management  compares  Trustmark's  liquidity  position  to  established
corporate  policies.  At June 30,  2002,  Trustmark  was within all  established
guidelines.  Trustmark was able to improve overall  liquidity  capacity over the
last year,  as  indicated  by the  reduction  in the loan to  deposit  ratio and
reliance on wholesale  funding.  The ability to maintain  consistent  cash flows
from operations as well as adequate capital also enhances Trustmark's liquidity.


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

RECENT PRONOUNCEMENTS

In June 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or Disposal Activities." This statement addresses financial accounting
and  reporting  for  costs  associated  with  exit or  disposal  activities  and
nullifies  EITF Issue No.  94-3,  "Liability  Recognition  for Certain  Employee
Termination  Benefits  and Other  Costs to Exit an Activity  (including  Certain
Costs Incurred in a Restructuring)."  SFAS No. 146 requires that a liability for
a cost  associated  with an exit or  disposal  activity be  recognized  when the
liability is incurred.  The  provisions of this statement are effective for exit
or disposal  activities  that are initiated  after December 31, 2002, with early
application encouraged. The impact of this statement on Trustmark's consolidated
financial position and results of operations is not expected to be material.


PART II.  OTHER INFORMATION

Item 1. Legal Proceedings

There were no material  developments  for the quarter ended June 30, 2002, other
than those  disclosed  in the Notes to  Consolidated  Financial  Statements  and
Management's Discussion and Analysis of this Form 10-Q.

Item 4. Submission of Matters to a Vote of Security Holders

The annual  meeting of  Trustmark's  shareholders  was held on April 9, 2002. At
this meeting the following matters were voted on by Trustmark's shareholders:

A.      Election of Directors

        The  following  individuals  were  elected  to  serve  as  Directors  of
        Trustmark  until the  annual  meeting of  shareholders  in 2003 or until
        their  respective  successors  are elected and  qualified.  The vote was
        cast as follows:
                                                                 Votes Cast
                                    Votes Cast in Favor       Against/Withheld
                                   ---------------------     -------------------
                                     Number         %         Number         %
                                   ----------     ------     ---------     -----
        J. Kelly Allgood           52,645,442     99.70%       156,941     0.30%
        Reuben V. Anderson         52,635,900     99.68%       166,483     0.32%
        John L. Black, Jr.         52,623,550     99.66%       178,833     0.34%
        William C. Deviney, Jr.    52,623,062     99.66%       179,321     0.34%
        C. Gerald Garnett          52,660,242     99.73%       142,141     0.27%
        Richard G. Hickson         51,144,317     96.86%     1,658,066     3.14%
        Matthew L. Holleman III    52,658,142     99.73%       144,241     0.27%
        William Neville III        52,642,182     99.70%       160,201     0.30%
        Richard H. Puckett         52,661,763     99.73%       140,620     0.27%
        Carolyn C. Shanks          52,654,727     99.72%       147,656     0.28%
        Kenneth W. Williams        52,640,982     99.69%       161,401     0.31%
        William G. Yates, Jr.      52,623,550     99.66%       178,833     0.34%

B.      Amend Articles of Incorporation

        A proposal was  made to amend  Trustmark's  Articles of Incorporation in
        order to  authorize 20 million  shares of  preferred  stock  having such
        designations, powers, terms, preferences, rights  and limitations as may
        be determined,  from  time to time, by the Board of Directors.  The vote
        was cast as follows:
                                                Votes Cast           Votes Cast
                                                 in Favor             Against
                                                ----------           ----------
        Authorization of preferred stock        35,094,604            8,257,431

Item 6. Exhibits and Reports on Form 8-K

A.      Exhibits

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

B.      Reports on Form 8-K

        1.     On April 9, 2002, Trustmark filed a report on Form 8-K announcing
               that  the  Board  of  Directors  of   Trustmark,   based  on  the
               recommendation  of its Audit Committee,  had decided not to renew
               the  engagement of its  independent  public  accountants,  Arthur
               Andersen LLP.

        2.     On  April  10,  2002,  Trustmark  filed  a  report  on  Form  8-K
               announcing the retirement of T.H.  Kendall,  III, Chairman of the
               Board, and the election of Richard G. Hickson,  Trustmark's Chief
               Executive Officer, as the new Chairman of the Board.

        3.     On  April  29,  2002,  Trustmark  filed  a  report  on  Form  8-K
               announcing that the Board of Directors of Trustmark, based on the
               recommendation  of its Audit  Committee,  had engaged KPMG LLP as
               its independent public accountants.

        4.     On May 1, 2002,  Trustmark  filed a report on Form 8-K announcing
               that Moody's Investors Service and Standard & Poor's had assigned
               investment   grade   ratings  to  Trustmark  and  its  lead  bank
               subsidiary, TNB.




                                   SIGNATURES

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

                              TRUSTMARK CORPORATION


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

DATE:     August 12, 2002                         DATE:    August 12, 2002







                                  EXHIBIT INDEX


99       Certification by Chief Executive Officer and Chief Financial Officer.