XML 25 R12.htm IDEA: XBRL DOCUMENT v3.25.1
Allowance for Credit Losses, Credit Quality and Other
3 Months Ended
Mar. 31, 2025
Receivables [Abstract]  
Allowance for Credit Losses, Credit Quality and Other . Allowance for Credit Losses, Credit Quality and Other
The Company uses the discounted cash flow (“DCF”) method to estimate expected losses for all of Company’s loan pools. These pools are as follows: construction & land development; other commercial real estate; residential real estate; commercial & industrial; and consumer & other. The loan portfolio pools were selected in order to generally align with the loan categories specified in the quarterly call reports required to be filed with the Federal Financial Institutions Examination Council. For each of these loan pools, the Company generates cash flow projections at the instrument level wherein payment expectations are adjusted for estimated prepayment speed, curtailments, time to recovery, probability of default, and loss given default. The modeling of expected prepayment speeds, curtailment rates, and time to recovery are based on historical internal data. The Company uses regression analysis of historical internal and peer data to determine suitable loss drivers to utilize when modeling lifetime probability of default and loss given default. This analysis also determines how expected probability of default and loss given default will react to forecasted levels of the loss drivers.
Management qualitatively adjusts model results for risk factors ("Q-Factors") that are not considered within our modeling processes but are, nonetheless, relevant in assessing the expected credit losses within our loan pools. These Q-Factors and other qualitative adjustments may increase or decrease management's estimate of expected credit losses by a calculated percentage or amount based upon the estimated level of risk. The various risks that may be considered in making Q-Factor and other qualitative adjustments include, among other things, the impact of (i) changes in lending policies, procedures and strategies; (ii) changes in nature and volume of the portfolio; (iii) staff experience; (iv) changes in volume and trends in classified loans, delinquencies and nonaccruals; (v) concentration risk; (vi) trends in underlying collateral values; (vii) external factors such as competition, legal and regulatory environment; (viii) changes in the quality of the loan review system; and (ix) economic conditions.
Each year management evaluates the performance of the selected models used in the CECL calculation through backtesting. Based on the results of the testing, management determines if the various models produced accurate results compared to the actual losses incurred for the current economic environment. Management then determines if changes to the assumptions and economic factors would produce a stronger overall calculation that is more responsive to changes in economic conditions. The Company continues to use regression analysis to determine suitable loss drivers to utilize when modeling lifetime probability of default and loss given default for the changes in the economic factors for the loss driver segments. Based on this analysis, management determined that changes to several of the economic factors for the loss driver segments, along with other model improvements and updates, were necessary, and updated models were implemented beginning with the June 30, 2024 allowance for credit losses calculation. The identified loss drivers by segment are included below as of both March 31, 2025 and December 31, 2024.
Loss Driver SegmentCall Report Segment(s)Modeled Economic Factors
1-4 Family Construction1a1National Unemployment (%) & Housing Price Index (%)
All Other Construction1a2National Unemployment (%) & Gross Domestic Product (%)
Farmland & Agriculture1b, 3National Unemployment (%)
Residential 1-4 Family1c1, 1c2a, 1c2bNational Unemployment (%) & Housing Price Index (%)
Multifamily1dRental Vacancy Rate (%) & Housing Price Index (%)
Non-Farm/ Non-Residential CRE1e1, 1e2National Unemployment (%) & Gross Domestic Product (%)
Commercial & Industrial, Non-Depository Financial Institutions, Purchase/Carry Securities, Leases, Other4a, 9a, 9b1, 9b2, 10, OtherNational Unemployment (%) & National Retail Sales (%)
Consumer Auto6cNational Unemployment (%) & National Retail Sales (%)
Other Consumer6b, 6dNational Unemployment (%) & National Retail Sales (%)
Other Consumer - SPF6dNational Unemployment (%)
Obligations of States and Political Subdivisions8National Unemployment (%) & Gross Domestic Product (%)
For all DCF models, management has determined that four quarters represents a reasonable and supportable forecast period and reverts to a historical loss rate over four quarters on a straight-line basis. Management leverages economic projections from a reputable and independent third party to inform its loss driver forecasts over the four-quarter forecast period. Other internal and external indicators of economic forecasts are also considered by management when developing the forecast metrics.
The combination of adjustments for credit expectations (default and loss) and time expectations (prepayment, curtailment, and time to recovery) produces an expected cash flow stream at the instrument level. Instrument effective yield is calculated, net of the impacts of prepayment assumptions, and the instrument expected cash flows are then discounted at that effective yield to produce an instrument-level net present value of expected cash flows (“NPV”). An allowance for credit loss is established for the difference between the instrument’s NPV and amortized cost basis.
Construction/Land Development and Other Commercial Real Estate Loans. We originate non-farm and non-residential loans (primarily secured by commercial real estate), construction/land development loans, and agricultural loans, which are generally secured by real estate located in our market areas. Our commercial mortgage loans are generally collateralized by first liens on real estate and amortized (where defined) over a 15 to 30 year period with balloon payments due at the end of one to five years. These loans are generally underwritten by assessing cash flow (debt service coverage), primary and secondary source of repayment, the financial strength of the borrower as well as any guarantors, the strength of the tenant (if any), the borrower’s liquidity and leverage, management experience, ownership structure, economic conditions and industry specific trends and collateral. Generally, we will loan up to 85% of the value of improved property, 65% of the value of raw land and 75% of the value of land to be acquired and developed. A first lien on the property and assignment of lease is required if the collateral is rental property, with second lien positions considered on a case-by-case basis.
Residential Real Estate Loans. We originate one to four family, residential mortgage loans generally secured by property located in our primary market areas. Residential real estate loans generally have a loan-to-value ratio of up to 90%. These loans are underwritten by giving consideration to many factors including the borrower’s ability to pay, stability of employment or source of income, debt-to-income ratio, credit history and loan-to-value ratio.
Commercial and Industrial Loans. Commercial and industrial loans are made for a variety of business purposes, including working capital, inventory, equipment and capital expansion. The terms for commercial loans are generally one to seven years. Commercial loan applications must be supported by current financial information on the borrower and, where appropriate, by adequate collateral. Commercial loans are generally underwritten by addressing cash flow (debt service coverage), primary and secondary sources of repayment, the financial strength of the borrower as well as any guarantors, the borrower’s liquidity and leverage, management experience, ownership structure, economic conditions and industry specific trends and collateral. The loan to value ratio depends on the type of collateral. Generally, accounts receivable are financed at between 50% and 80% of accounts receivable less than 60 days past due. Inventory financing will range between 50% and 80% (with no work in process) depending on the borrower and nature of inventory. We require a first lien position for those loans.
Consumer & Other Loans. Our consumer & other loans are primarily composed of loans to finance United States Coast Guard registered high-end sail and power boats. The performance of consumer & other loans will be affected by the local and regional economies as well as the rates of personal bankruptcies, job loss, divorce and other individual-specific characteristics.
Off-Balance Sheet Credit Exposures. The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The allowance for credit loss on off-balance sheet credit exposures is adjusted as a provision for credit loss expense. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life. The Company uses the DCF method to estimate expected losses for all of the Company’s off-balance sheet credit exposures through the use of the existing DCF models for the Company’s loan portfolio pools. The off-balance sheet credit exposures exhibit similar risk characteristics as loans currently in the Company’s loan portfolio.
During the three months ended March 31, 2025, the Company did not record a provision for credit losses on loans primarily due to the $4.1 million in net recoveries experienced during the quarter. After considering the recoveries, management determined the level of the allowance for credit losses on loans was adequate. In addition, management determined that a provision was not necessary for the unfunded commitments as the current level of the reserve was considered adequate. During the three months ended March 31, 2024, the Company recorded $5.5 million in provision for credit losses on loans, and the Company reversed $1.0 million in provision for unfunded commitments.
The following table presents the activity in the allowance for credit losses for the three months ended March 31, 2025:
Three Months Ended March 31, 2025
Construction/
Land
Development
Other
Commercial
Real Estate
Residential
Real Estate
Commercial
& Industrial
Consumer
& Other
Total
(In thousands)
Allowance for credit losses:
Beginning balance$52,271 $91,315 $50,835 $49,621 $31,838 $275,880 
Loans charged off— (2,300)(75)(161)(922)(3,458)
Recoveries of loans previously charged off
125 6,160 51 958 228 7,522 
Net loans recovered (charged off)
125 3,860 (24)797 (694)4,064 
Provision for credit losses(4,220)(8,890)2,597 9,704 809 — 
Balance, March 31$48,176 $86,285 $53,408 $60,122 $31,953 $279,944 
During the three months ended March 31, 2025, the Company reduced the level of the hurricane reserve from $33.4 million to $6.0 million as the majority of deferred loans returned to regular payment during the first quarter of 2025. The reduction in the hurricane reserve and the increase in the economic uncertainty related qualitative factor drove the significant changes in reserve levels between commercial real estate and commercial & industrial loans.
The following table presents the activity in the allowance for credit losses for the three months ended March 31, 2024 and the year ended December 31, 2024:
Three Months Ended March 31, 2024 and Year Ended December 31, 2024
Construction/
Land
Development
Other
Commercial
Real Estate
Residential
Real Estate
Commercial
& Industrial
Consumer
& Other
Total
(In thousands)
Allowance for credit losses:
Beginning balance$33,877 $78,635 $55,860 $92,810 $27,052 $288,234 
Loans charged off(1)(1,102)(159)(1,746)(970)(3,978)
Recoveries of loans previously charged off
20 19 101 391 538 
Net loans (charged off) recovered
(1,082)(140)(1,645)(579)(3,440)
Provision for credit loss - loans2,038 1,575 1,183 (157)861 5,500 
Balance, March 31
35,921 79,128 56,903 91,008 27,334 290,294 
Loans charged off(1,436)(37,030)(6,908)(9,343)(4,341)(59,058)
Recoveries of loans previously charged off
214 39 161 527 803 1,744 
Net loans (charged off) recovered
(1,222)(36,991)(6,747)(8,816)(3,538)(57,314)
Provision for credit loss - loans17,572 49,178 679 (32,571)8,042 42,900 
Balance, December 31
$52,271 $91,315 $50,835 $49,621 $31,838 $275,880 
During the second quarter of 2024, the Company implemented updated allowance for credit loss models as part of the annual model review and challenge process. In light of the current commercial real estate ("CRE") environment, the allowance calculation called for a higher level of reserves for the CRE portfolio and a corresponding reduction in reserves for the commercial and industrial portfolio.
The following table presents the amortized cost basis of loans on nonaccrual status and loans past due over 90 days still accruing as of March 31, 2025 and December 31, 2024:
March 31, 2025
NonaccrualNonaccrual
with Reserve
Loans Past Due
Over 90 Days
Still Accruing
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential$32,953 $28,358 $226 
Construction/land development2,061 — — 
Agricultural538 — — 
Residential real estate loans
Residential 1-4 family23,510 — 306 
Multifamily residential13,075 — — 
Total real estate72,137 28,358 532 
Consumer6,014 — 11 
Commercial and industrial7,619 — 2,380 
Agricultural & other613 — 341 
Total$86,383 $28,358 $3,264 
 December 31, 2024
NonaccrualNonaccrual
with Reserve
Loans Past Due
Over 90 Days
Still Accruing
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential$35,868 $28,768 $304 
Construction/land development3,702 — 600 
Agricultural559 — — 
Residential real estate loans
Residential 1-4 family22,539 — 1,835 
Multifamily residential13,083 — — 
Total real estate75,751 28,768 2,739 
Consumer6,178 — 32 
Commercial and industrial10,931 — 2,263 
Agricultural & other993 — — 
Total$93,853 $28,768 $5,034 
The Company had $86.4 million and $93.9 million in nonaccrual loans as of March 31, 2025 and December 31, 2024, respectively. In addition, the Company had $3.3 million and $5.0 million in loans past due 90 days or more and still accruing as of March 31, 2025 and December 31, 2024, respectively.
The Company had $28.4 million and $28.8 million in nonaccrual loans with a specific reserve as of March 31, 2025 and December 31, 2024, respectively. Interest income recognized on the non-accrual loans for the periods ended March 31, 2025 and March 31, 2024 was considered immaterial.
The following table presents the amortized cost basis of impaired loans (which includes loans individually analyzed for credit losses for which a specific reserve has been recorded, non-accrual loans, loans past due 90 days or more and restructured loans made to borrowers experiencing financial difficulty) by class of loans as of March 31, 2025 and December 31, 2024:
March 31, 2025
Commercial
Real Estate
Residential
Real Estate
Other
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential$109,144 $— $— 
Construction/land development2,061 — — 
Agricultural538 — — 
Residential real estate loans
Residential 1-4 family— 25,982 — 
Multifamily residential— 13,074 — 
Total real estate111,743 39,056 — 
Consumer— — 13,997 
Commercial and industrial— — 75,311 
Agricultural & other— — 953 
Total$111,743 $39,056 $90,261 
 December 31, 2024
Commercial
Real Estate
Residential
Real Estate
Other
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential$125,861 $— $— 
Construction/land development4,301 — — 
Agricultural559 — — 
Residential real estate loans
Residential 1-4 family— 26,549 — 
Multifamily residential— 13,083 — 
Total real estate130,721 39,632 — 
Consumer— — 14,228 
Commercial and industrial— — 82,422 
Agricultural & other— — 993 
Total$130,721 $39,632 $97,643 
The Company had $241.1 million and $268.0 million in impaired loans for the periods ended March 31, 2025 and December 31, 2024, respectively.
Interest recognized on impaired loans during the three months ended March 31, 2025 was approximately $3.0 million. Interest recognized on impaired loans during the three months ended March 31, 2024 was approximately $685,000. The amount of interest recognized on impaired loans on the cash basis is not materially different than the accrual basis.
The following is an aging analysis for loans receivable as of March 31, 2025 and December 31, 2024:
March 31, 2025
Loans
Past Due
30-59 Days
Loans
Past Due
60-89 Days
Loans
Past Due
90 Days
or More
Total
Past Due
Current
Loans
Total
Loans
Receivable
Accruing
Loans
Past Due
90 Days
or More
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential$2,346 $2,018 $33,179 $37,543 $5,551,138 $5,588,681 $226 
Construction/land development2,259 16 2,061 4,336 2,731,424 2,735,760 — 
Agricultural39 21 538 598 334,839 335,437 — 
Residential real estate loans
Residential 1-4 family8,129 2,096 23,816 34,041 1,913,831 1,947,872 306 
Multifamily residential— — 13,075 13,075 563,014 576,089 — 
Total real estate12,773 4,151 72,669 89,593 11,094,246 11,183,839 532 
Consumer7,024 2,471 6,025 15,520 1,212,225 1,227,745 11 
Commercial and industrial2,125 206 9,999 12,330 2,032,706 2,045,036 2,380 
Agricultural & other1,107 32 954 2,093 493,403 495,496 341 
Total$23,029 $6,860 $89,647 $119,536 $14,832,580 $14,952,116 $3,264 
December 31, 2024
Loans
Past Due
30-59 Days
Loans
Past Due
60-89 Days
Loans
Past Due
90 Days
or More
Total
Past Due
Current
Loans
Total
Loans
Receivable
Accruing
Loans
Past Due
90 Days
or More
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential$4,352 $38,944 $36,172 $79,468 $5,347,312 $5,426,780 $304 
Construction/land development369 799 4,302 5,470 2,730,744 2,736,214 600 
Agricultural90 43 559 692 336,301 336,993 — 
Residential real estate loans
Residential 1-4 family1,897 4,877 24,374 31,148 1,925,341 1,956,489 1,835 
Multifamily residential— — 13,083 13,083 483,401 496,484 — 
Total real estate6,708 44,663 78,490 129,861 10,823,099 10,952,960 2,739 
Consumer7,046 68 6,210 13,324 1,221,037 1,234,361 32 
Commercial and industrial309 1,028 13,194 14,531 2,008,244 2,022,775 2,263 
Agricultural and other1,082 291 993 2,366 552,038 554,404 — 
Total$15,145 $46,050 $98,887 $160,082 $14,604,418 $14,764,500 $5,034 
Credit Quality Indicators. As part of the on-going monitoring of the credit quality of the Company’s loan portfolio, management tracks certain credit quality indicators including trends related to (i) the risk rating of loans, (ii) the level of classified loans, (iii) net charge-offs, (iv) non-performing loans and (v) the general economic conditions in Arkansas, Florida, Texas, Alabama and New York.
The Company utilizes a risk rating matrix to assign a risk rating to each of its loans. Loans are rated on a scale from 1 to 8. Descriptions of the general characteristics of the 8 risk ratings are as follows:
Risk rating 1 – Excellent. Loans in this category are to persons or entities of unquestionable financial strength, a highly liquid financial position, with collateral that is liquid and well margined. These borrowers have performed without question on past obligations, and the Bank expects their performance to continue. Internally generated cash flow covers current maturities of long-term debt by a substantial margin. Loans secured by bank certificates of deposit and savings accounts, with appropriate holds placed on the accounts, are to be rated in this category.
Risk rating 2 – Good. These are loans to persons or entities with strong financial condition and above-average liquidity that have previously satisfactorily handled their obligations with the Bank. Collateral securing the Bank’s debt is margined in accordance with policy guidelines. Internally generated cash flow covers current maturities of long-term debt more than adequately. Unsecured loans to individuals supported by strong financial statements and on which repayment is satisfactory may be included in this classification.
Risk rating 3 – Satisfactory. Loans to persons or entities with an average financial condition, adequate collateral margins, adequate cash flow to service long-term debt, and net worth comprised mainly of fixed assets are included in this category. These entities are minimally profitable now, with projections indicating continued profitability into the foreseeable future. Closely held corporations or businesses where a majority of the profits are withdrawn by the owners or paid in dividends are included in this rating category. Overall, these loans are basically sound.
Risk rating 4 – Watch. Borrowers who have marginal cash flow, marginal profitability or have experienced an unprofitable year and a declining financial condition characterize these loans. The borrower has in the past satisfactorily handled debts with the Bank, but in recent months has either been late, delinquent in making payments, or made sporadic payments. While the Bank continues to be adequately secured, margins have decreased or are decreasing, despite the borrower’s continued satisfactory condition. Other characteristics of borrowers in this class include inadequate credit information, weakness of financial statement and repayment capacity, but with collateral that appears to limit exposure.
Risk rating 5 – Other Loans Especially Mentioned (“OLEM”). A loan criticized as OLEM has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the institution’s credit position at some future date. OLEM assets are not adversely classified and do not expose the institution to sufficient risk to warrant adverse classification.
Risk rating 6 – Substandard. A loan classified as substandard is inadequately protected by the sound worth and paying capacity of the borrower or the collateral pledged. Loss potential, while existing in the aggregate amount of substandard loans, does not have to exist in individual assets.
Risk rating 7 – Doubtful. A loan classified as doubtful has all the weaknesses inherent in a loan classified as substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. These are poor quality loans in which neither the collateral, if any, nor the financial condition of the borrower presently ensure collectability in full in a reasonable period of time; in fact, there is permanent impairment in the collateral securing the loan.
Risk rating 8 – Loss. Assets classified as loss are considered uncollectible and of such little value that the continuance as bankable assets is not warranted. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather, it is not practical or desirable to defer writing off this basically worthless asset, even though partial recovery may occur in the future. This classification is based upon current facts, not probabilities. Assets classified as loss should be charged-off in the period in which they became uncollectible.
Loans that do not share risk characteristics are evaluated on an individual basis. All loans over $2.0 million that are rated 5 – 8 are individually assessed for credit losses on a quarterly basis. For these loans, where the Company has determined that foreclosure of the collateral is probable, or where the borrower is experiencing financial difficulty and the Company expects repayment of the financial asset to be provided substantially through the sale of the collateral, the allowance for credit losses is measured based on the difference between the fair value of the collateral, net of estimated costs to sell, and the amortized cost basis of the loan as of the measurement date. When repayment is expected to be from the operation of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the loan exceeds the present value of expected cash flows from the operation of the collateral. The allowance for credit losses may be zero if the fair value of the collateral, less estimated costs to sell, or present value of cash flows at the measurement date exceeds the amortized cost basis of the loan.
Based on the most recent analysis performed, the risk category of loans by class of loans as of March 31, 2025 and December 31, 2024 is as follows:
March 31, 2025
Term Loans Amortized Cost Basis by Origination Year
20252024202320222021PriorRevolving Loans Amortized Cost BasisTotal
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential
Risk rating 1$— $— $— $— $— $320 $— $320 
Risk rating 2— — — — — — — — 
Risk rating 386,681 160,251 359,628 678,743 447,619 1,103,473 289,438 3,125,833 
Risk rating 417,131 115,159 116,893 572,962 311,072 717,639 319,820 2,170,676 
Risk rating 5247 27 921 391 56 7,066 358 9,066 
Risk rating 611,972 33,617 825 35,727 6,386 194,259 — 282,786 
Risk rating 7— — — — — — — — 
Risk rating 8— — — — — — — — 
Total non-farm/non-residential116,031 309,054 478,267 1,287,823 765,133 2,022,757 609,616 5,588,681 
Construction/land development
Risk rating 1$— $— $— $— $$— $— $
Risk rating 2— 98 133 — — 149 — 380 
Risk rating 3104,055 977,178 341,364 282,926 42,446 88,460 70,362 1,906,791 
Risk rating 411,849 141,922 115,012 254,824 70,540 26,241 189,381 809,769 
Risk rating 5113 — — 16,269 — — — 16,382 
Risk rating 6— — 108 228 966 1,091 36 2,429 
Risk rating 7— — — — — — — — 
Risk rating 8— — — — — — — — 
Total construction/land development116,017 1,119,198 456,617 554,247 113,961 115,941 259,779 2,735,760 
Agricultural
Risk rating 1$— $300 $— $1,326 $— $— $— $1,626 
Risk rating 2— 275 237 — 1,063 — — 1,575 
Risk rating 312,194 37,916 32,246 27,919 13,899 57,070 36,237 217,481 
Risk rating 41,618 14,919 10,309 25,044 19,524 33,127 5,515 110,056 
Risk rating 5— — — — — 631 — 631 
Risk rating 6— — — — 1,555 2,329 184 4,068 
Risk rating 7— — — — — — — — 
Risk rating 8— — — — — — — — 
Total agricultural13,812 53,410 42,792 54,289 36,041 93,157 41,936 335,437 
Total commercial real estate loans$245,860 $1,481,662 $977,676 $1,896,359 $915,135 $2,231,855 $911,331 $8,659,878 
Residential real estate loans
Residential 1-4 family
Risk rating 1$— $— $— $— $— $88 $$90 
Risk rating 2— — 161 — — 172 
Risk rating 355,288 166,957 242,543 358,134 183,574 450,056 119,487 1,576,039 
Risk rating 42,576 30,600 11,767 51,296 55,550 83,831 93,929 329,549 
Risk rating 5— — 1,563 2,053 2,141 2,861 1,102 9,720 
Risk rating 6— 864 3,201 9,048 3,175 15,775 239 32,302 
Risk rating 7— — — — — — — — 
Risk rating 8— — — — — — — — 
Total residential 1-4 family57,864 198,421 259,235 420,531 244,440 552,619 214,762 1,947,872 
March 31, 2025
Term Loans Amortized Cost Basis by Origination Year
20252024202320222021PriorRevolving Loans Amortized Cost BasisTotal
(In thousands)
Multifamily residential
Risk rating 1$— $— $— $— $— $— $— $— 
Risk rating 2— — — — — — — — 
Risk rating 3786 2,748 11,439 33,096 39,310 120,662 7,445 215,486 
Risk rating 4818 297 81,149 164,714 8,829 80,107 11,012 346,926 
Risk rating 5— — — — — 241 — 241 
Risk rating 6— — — 12,647 578 211 — 13,436 
Risk rating 7— — — — — — — — 
Risk rating 8— — — — — — — — 
Total multifamily residential1,604 3,045 92,588 210,457 48,717 201,221 18,457 576,089 
Total real estate$305,328 $1,683,128 $1,329,499 $2,527,347 $1,208,292 $2,985,695 $1,144,550 $11,183,839 
Consumer
Risk rating 1$1,110 $4,355 $2,013 $1,339 $737 $1,535 $1,701 $12,790 
Risk rating 2— — — — — 245 — 245 
Risk rating 375,071 251,914 182,747 177,969 160,834 310,378 1,260 1,160,173 
Risk rating 41,018 15,681 8,718 4,693 1,257 4,960 149 36,476 
Risk rating 5— 35 — 208 491 — 741 
Risk rating 6— 49 5,641 4,747 346 6,519 15 17,317 
Risk rating 7— — — — — — 
Risk rating 8— — — — — — 
Total consumer77,199 272,006 199,157 188,748 163,382 324,128 3,125 1,227,745 
Commercial and industrial
Risk rating 1$169 $5,168 $400 $551 $364 $20,852 $12,232 $39,736 
Risk rating 2— 46 119 408 10 18 2,495 3,096 
Risk rating 358,888 139,000 547,790 222,608 55,154 275,964 212,519 1,511,923 
Risk rating 47,041 51,866 27,609 25,931 37,025 56,633 190,139 396,244 
Risk rating 5— — 119 175 4,669 85 1,894 6,942 
Risk rating 6— 46,540 4,190 3,955 9,664 3,955 18,787 87,091 
Risk rating 7— — — — — — — — 
Risk rating 8— — — — 
Total commercial and industrial66,098 242,620 580,228 253,629 106,886 357,509 438,066 2,045,036 
Agricultural and other
Risk rating 1$102 $649 $354 $— $16 $100 $571 $1,792 
Risk rating 2145 261 23 — — 696 1,129 
Risk rating 316,713 43,048 13,579 37,256 24,615 39,294 149,238 323,743 
Risk rating 440,282 11,740 1,822 3,497 5,806 27,624 74,377 165,148 
Risk rating 5— — — 1,679 618 558 2,857 
Risk rating 6— — 312 39 385 88 827 
Risk rating 7— — — — — — — — 
Risk rating 8— — — — — — — — 
Total agricultural and other57,101 55,582 16,019 42,767 31,094 67,961 224,972 495,496 
Total$505,726 $2,253,336 $2,124,903 $3,012,491 $1,509,654 $3,735,293 $1,810,713 $14,952,116 
December 31, 2024
Term Loans Amortized Cost Basis by Origination Year
20242023202220212020PriorRevolving Loans Amortized Cost BasisTotal
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential
Risk rating 1$— $— $— $— $— $326 $68 $394 
Risk rating 2— — — — — — — — 
Risk rating 3178,690 331,274 645,431 512,315 220,835 934,598 228,198 3,051,341 
Risk rating 4120,700 91,233 531,601 267,040 131,943 617,978 313,529 2,074,024 
Risk rating 527 — 1,266 — 1,040 9,613 343 12,289 
Risk rating 633,781 825 33,998 5,701 9,892 204,535 — 288,732 
Risk rating 7— — — — — — — — 
Risk rating 8— — — — — — — — 
Total non-farm/non-residential333,198 423,332 1,212,296 785,056 363,710 1,767,050 542,138 5,426,780 
Construction/land development
Risk rating 1$— $— $— $$— $— $— $
Risk rating 2100 134 — — — 157 — 391 
Risk rating 3791,840 397,607 337,382 85,069 40,870 60,994 70,755 1,784,517 
Risk rating 4171,954 173,190 320,896 29,010 6,848 20,977 207,563 930,438 
Risk rating 513 — 16,390 198 — — — 16,601 
Risk rating 6— 108 1,852 1,182 195 871 38 4,246 
Risk rating 7— — — — — — — — 
Risk rating 8— — — 12 — — — 12 
Total construction/land development963,907 571,039 676,520 115,480 47,913 82,999 278,356 2,736,214 
Agricultural
Risk rating 1$449 $— $1,393 $— $— $— $— $1,842 
Risk rating 2277 238 — 1,080 — — — 1,595 
Risk rating 338,900 32,890 29,013 15,091 20,240 42,896 37,392 216,422 
Risk rating 413,582 10,167 27,987 19,765 10,453 25,539 5,015 112,508 
Risk rating 5— — — — — 571 — 571 
Risk rating 6— — — 1,555 1,084 1,228 188 4,055 
Risk rating 7— — — — — — — — 
Risk rating 8— — — — — — — — 
Total agricultural53,208 43,295 58,393 37,491 31,777 70,234 42,595 336,993 
Total commercial real estate loans$1,350,313 $1,037,666 $1,947,209 $938,027 $443,400 $1,920,283 $863,089 $8,499,987 
Residential real estate loans
Residential 1-4 family
Risk rating 1$— $— $— $— $— $91 $$93 
Risk rating 2— 221 — — — 10 235 
Risk rating 3219,885 232,289 370,485 222,761 126,372 342,594 120,626 1,635,012 
Risk rating 414,380 18,404 43,419 22,952 19,318 69,811 93,464 281,748 
Risk rating 5854 1,948 887 2,263 193 1,639 778 8,562 
Risk rating 6— 2,630 8,135 2,971 4,230 12,609 263 30,838 
Risk rating 7— — — — — — — — 
Risk rating 8— — — — — — 
Total residential 1-4 family235,119 255,492 422,926 250,947 150,113 426,755 215,137 1,956,489 
December 31, 2024
Term Loans Amortized Cost Basis by Origination Year
20242023202220212020PriorRevolving Loans Amortized Cost BasisTotal
(In thousands)
Multifamily residential
Risk rating 1$— $— $— $— $— $— $— $— 
Risk rating 2— — — — — — — — 
Risk rating 33,744 11,304 33,411 39,828 51,573 71,488 7,457 218,805 
Risk rating 4297 395 160,913 8,908 58,236 22,820 12,413 263,982 
Risk rating 5— — — — — 242 — 242 
Risk rating 6— — 12,647 586 — 222 — 13,455 
Risk rating 7— — — — — — — — 
Risk rating 8— — — — — — — — 
Total multifamily residential4,041 11,699 206,971 49,322 109,809 94,772 19,870 496,484 
Total real estate$1,589,473 $1,304,857 $2,577,106 $1,238,296 $703,322 $2,441,810 $1,098,096 $10,952,960 
Consumer
Risk rating 1$4,977 $2,256 $1,548 $789 $524 $1,001 $1,589 $12,684 
Risk rating 2— — — — — 142 — 142 
Risk rating 3268,747 208,277 206,878 173,224 87,540 234,802 1,152 1,180,620 
Risk rating 47,232 4,556 4,926 1,464 161 5,626 195 24,160 
Risk rating 5— 216 156 407 — 791 
Risk rating 675 5,741 3,618 181 339 5,946 55 15,955 
Risk rating 7— — — — — — 
Risk rating 8— — — — — 
Total consumer281,031 220,837 216,978 175,880 88,720 247,924 2,991 1,234,361 
Commercial and industrial
Risk rating 1$6,417 $833 $575 $417 $214 $20,878 $12,044 $41,378 
Risk rating 247 117 442 66 18 2,709 3,403 
Risk rating 3131,583 509,552 230,981 60,652 43,587 219,289 196,538 1,392,182 
Risk rating 474,388 53,103 30,832 29,032 6,626 59,163 230,272 483,416 
Risk rating 5— 113 324 4,526 15 — 1,068 6,046 
Risk rating 647,007 3,198 3,646 12,617 11 9,406 20,464 96,349 
Risk rating 7— — — — — — — — 
Risk rating 8— — — — — — 
Total commercial and industrial259,442 566,916 266,801 107,310 50,457 308,754 463,095 2,022,775 
Agricultural and other
Risk rating 1$705 $375 $120 $16 $100 $— $993 $2,309 
Risk rating 2153 301 23 — — — 2,175 2,652 
Risk rating 333,060 42,562 38,428 26,408 24,261 31,552 180,103 376,374 
Risk rating 431,896 2,287 7,467 6,998 338 14,067 106,309 169,362 
Risk rating 51,914 — 312 — 61 543 2,835 
Risk rating 6— — 39 57 663 110 872 
Risk rating 7— — — — — — — — 
Risk rating 8— — — — — — — — 
Total agricultural and other67,728 45,528 46,350 33,461 24,817 46,825 289,695 554,404 
Total$2,197,674 $2,138,138 $3,107,235 $1,554,947 $867,316 $3,045,313 $1,853,877 $14,764,500 
The following table presents gross write-offs by origination date as of March 31, 2025 and December 31, 2024.
March 31, 2025
Gross Loan Write-Offs by Origination Year
20252024202320222021PriorRevolving Loans Amortized Cost BasisTotal
(In thousands)
Real estate
Commercial real estate loans
Non-farm/non-residential$— $— $— $47 $$2,248 $— $2,300 
Construction/land development— — — — — — — — 
Agricultural— — — — — — — — 
Residential real estate loans
Residential 1-4 family— — 38 — — 37 — 75 
Total real estate— — 38 47 2,285 — 2,375 
Consumer— 27 63 30 64 40 230 
Commercial and industrial— — 15 — 145 — 161 
Agricultural & other692 *— — — — — — 692 
Total$692 $27 $116 $78 $11 $2,494 $40 $3,458 
*The 2025 write-off consists entirely of overdrafts.
December 31, 2024
Gross Loan Write-Offs by Origination Year
20242023202220212020PriorRevolving Loans Amortized Cost BasisTotal
(In thousands)
Real estate
Commercial real estate loans
Non-farm/non-residential$— $— $26,059 $779 $9,979 $1,220 $95 $38,132 
Construction/land development— — 666 526 33 — 212 1,437 
Agricultural— — — — — — — — 
Residential real estate loans
Residential 1-4 family— 57 170 58 184 97 567 
Multifamily residential— — 6,500 — — — — 6,500 
Total real estate— 57 33,395 1,306 10,070 1,404 404 46,636 
Consumer18 **134 997 246 336 474 2,214 
Commercial and industrial— 576 97 691 116 6,005 3,604 11,089 
Agricultural & other3,026 **71 — — — — — 3,097 
Total$3,044 $838 $34,489 $2,243 $10,522 $7,883 $4,017 $63,036 
**The 2024 write-offs primarily consists of overdrafts.
The Company considers the performance of the loan portfolio and its impact on the allowance for credit losses. The Company also evaluates credit quality based on the aging status of the loan, which was previously presented, and by payment activity. The following tables present the amortized cost of performing and nonperforming loans as of March 31, 2025 and December 31, 2024.
March 31, 2025
Term Loans Amortized Cost Basis by Origination Year
20252024202320222021PriorRevolving Loans Amortized Cost BasisTotal
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential
Performing$116,031 $277,146 $477,442 $1,253,353 $762,756 $1,983,193 $609,616 $5,479,537 
Non-performing— 31,908 825 34,470 2,377 39,564 — 109,144 
Total non-farm/non-residential
116,031 309,054 478,267 1,287,823 765,133 2,022,757 609,616 5,588,681 
Construction/land development
Performing$116,017 $1,119,138 $456,509 $554,019 $113,237 $115,036 $259,743 $2,733,699 
Non-performing— 60 108 228 724 905 36 2,061 
Total construction/ land development
116,017 1,119,198 456,617 554,247 113,961 115,941 259,779 2,735,760 
Agricultural
Performing$13,812 $53,410 $42,792 $54,289 $36,041 $92,803 $41,752 $334,899 
Non-performing— — — — — 354 184 538 
Total agricultural13,812 53,410 42,792 54,289 36,041 93,157 41,936 335,437 
Total commercial real estate loans
$245,860 $1,481,662 $977,676 $1,896,359 $915,135 $2,231,855 $911,331 $8,659,878 
Residential real estate loans
Residential 1-4 family
Performing$57,864 $197,574 $256,092 $414,677 $241,331 $539,699 $214,653 $1,921,890 
Non-performing— 847 3,143 5,854 3,109 12,920 109 25,982 
Total residential 1-4 family
57,864 198,421 259,235 420,531 244,440 552,619 214,762 1,947,872 
Multifamily residential
Performing$1,604 $3,045 $92,588 $197,961 $48,139 $201,221 $18,457 $563,015 
Non-performing— — — 12,496 578 — — 13,074 
Total multifamily residential
1,604 3,045 92,588 210,457 48,717 201,221 18,457 576,089 
Total real estate$305,328 $1,683,128 $1,329,499 $2,527,347 $1,208,292 $2,985,695 $1,144,550 $11,183,839 
Consumer
Performing$77,199 $271,981 $193,548 $186,651 $163,269 $317,981 $3,119 $1,213,748 
Non-performing— 25 5,609 2,097 113 6,147 13,997 
Total consumer77,199 272,006 199,157 188,748 163,382 324,128 3,125 1,227,745 
Commercial and industrial
Performing$66,098 $196,112 $577,322 $249,938 $105,277 $354,022 $420,956 $1,969,725 
Non-performing— 46,508 2,906 3,691 1,609 3,487 17,110 75,311 
Total commercial and industrial66,098 242,620 580,228 253,629 106,886 357,509 438,066 2,045,036 
Agricultural and other
Performing$57,101 $55,582 $16,016 $42,455 $31,055 $67,409 $224,925 $494,543 
Non-performing— — 312 39 552 47 953 
Total agricultural and other57,101 55,582 16,019 42,767 31,094 67,961 224,972 495,496 
Total$505,726 $2,253,336 $2,124,903 $3,012,491 $1,509,654 $3,735,293 $1,810,713 $14,952,116 



December 31, 2024
Term Loans Amortized Cost Basis by Origination Year
20242023202220212020PriorRevolving Loans Amortized Cost BasisTotal
(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential
Performing$301,127 $423,332 $1,178,297 $784,102 $359,710 $1,712,213 $542,138 $5,300,919 
Non-performing32,071 — 33,999 954 4,000 54,837 — 125,861 
Total non-farm/non-residential
333,198 423,332 1,212,296 785,056 363,710 1,767,050 542,138 5,426,780 
Construction/land development
Performing$963,903 $570,931 $674,668 $114,157 $47,736 $82,199 $278,319 $2,731,913 
Non-performing108 1,852 1,323 177 800 37 4,301 
Total construction/land development
963,907 571,039 676,520 115,480 47,913 82,999 278,356 2,736,214 
Agricultural
Performing$53,208 $43,295 $58,393 $37,491 $31,777 $69,863 $42,407 $336,434 
Non-performing— — — — — 371 188 559 
Total agricultural53,208 43,295 58,393 37,491 31,777 70,234 42,595 336,993 
Total commercial real estate loans
$1,350,313 $1,037,666 $1,947,209 $938,027 $443,400 $1,920,283 $863,089 $8,499,987 
Residential real estate loans
Residential 1-4 family
Performing$235,119 $252,691 $416,981 $247,959 $146,817 $415,401 $214,972 $1,929,940 
Non-performing— 2,801 5,945 2,988 3,296 11,354 165 26,549 
Total residential 1-4 family
235,119 255,492 422,926 250,947 150,113 426,755 215,137 1,956,489 
Multifamily residential
Performing$4,041 $11,699 $194,474 $48,736 $109,809 $94,772 $19,870 $483,401 
Non-performing— — 12,497 586 — — — 13,083 
Total multifamily residential
4,041 11,699 206,971 49,322 109,809 94,772 19,870 496,484 
Total real estate$1,589,473 $1,304,857 $2,577,106 $1,238,296 $703,322 $2,441,810 $1,098,096 $10,952,960 
Consumer
Performing$280,956 $215,196 $214,938 $175,706 $88,409 $241,992 $2,936 $1,220,133 
Non-performing75 5,641 2,040 174 311 5,932 55 14,228 
Total consumer281,031 220,837 216,978 175,880 88,720 247,924 2,991 1,234,361 
Commercial and industrial
Performing$212,469 $564,063 $263,604 $106,405 $50,453 $300,351 $443,008 $1,940,353 
Non-performing46,973 2,853 3,197 905 8,403 20,087 82,422 
Total commercial and industrial259,442 566,916 266,801 107,310 50,457 308,754 463,095 2,022,775 
Agricultural and other
Performing$67,728 $45,525 $46,350 $33,422 $24,815 $45,922 $289,649 $553,411 
Non-performing— — 39 903 46 993 
Total agricultural and other67,728 45,528 46,350 33,461 24,817 46,825 289,695 554,404 
Total$2,197,674 $2,138,138 $3,107,235 $1,554,947 $867,316 $3,045,313 $1,853,877 $14,764,500 
The Company had approximately $15.2 million or 44 total revolving loans convert to term loans for the three months ended March 31, 2025 compared to $10.3 million or 61 total revolving loans convert to term loans for the three months ended March 31, 2024. These loans were considered immaterial for vintage disclosure inclusion.
The following table presents the amortized cost basis of modified loans to borrowers experiencing financial difficulty by class and modification type at March 31, 2025 and December 31, 2024. The percentage of the amortized cost basis of loans that were modified to borrowers in financial distress as compared to the amortized cost basis of each class of financing receivable is also presented below.
March 31, 2025
Combination of Modifications
Term ExtensionInterest Rate ReductionPrincipal ReductionInterest OnlyInterest Rate Reduction and Term ExtensionPrincipal Reduction and Interest Rate ReductionTerm Extension and Interest OnlyTerm Extension and Principal ReductionPost-
Modification
Outstanding
Balance
Percentage of Total Class of Loans Receivable
(In thousands)
Real estate:
Commercial real estate loans
    Non-farm/non-residential$385 $31,926 $— $1,175 $337 $— $15,423 $— $49,246 0.88 %
    Construction/land development— — — 47 — — — — 47 — 
Residential real estate loans
    Residential 1-4 family1,063 1,194 101 21 1,476 — — 116 3,971 0.20 
Total real estate1,448 33,120 101 1,243 1,813 — 15,423 116 53,264 0.48 
Consumer2,964 — — — 2,980 0.24 
Commercial and industrial2,371 63,049 — 441 75 — — — 65,936 3.22 
Total$3,825 $99,133 $102 $1,692 $1,888 $$15,423 $116 $122,180 0.82 %
December 31, 2024
Combination of Modifications
Term ExtensionInterest Rate ReductionPrincipal ReductionInterest OnlyInterest Rate Reduction and Term ExtensionPrincipal Reduction and Interest Rate ReductionTerm Extension and Interest OnlyTerm Extension and Principal ReductionPost-
Modification
Outstanding
Balance
Percentage of Total Class of Loans Receivable
(In thousands)
Real estate:
Commercial real estate loans
    Non-farm/non-residential$388 $32,096 $— $1,228 $339 $— $15,646 $— $49,697 0.92 %
    Construction/land development— — — 52 — — — — 52 — 
Residential real estate loans
    Residential 1-4 family1,076 1,198 102 22 523 — — 117 3,038 0.16 
Total real estate1,464 33,294 102 1,302 862 — 15,646 117 52,787 0.48 
Consumer— — — — — 17 — 
Commercial and industrial2,337 67,017 — 441 76 — — — 69,871 3.45 
Total$3,807 $100,311 $102 $1,752 $938 $$15,646 $117 $122,675 0.83 %
During the three months ended March 31, 2025, the Company restructured approximately $4.0 million in loans to four borrowers. The ending balance of these loans as of March 31, 2025, was $3.9 million. During the three months ended March 31, 2024, the Company restructured approximately $668,000 in loans to 3 borrowers. The ending balance of these loans as of March 31, 2024, was $656,000. The Company considered the financial effect of these loan modifications to borrowers experiencing financial difficulty during the three months ended March 31, 2025 and March 31, 2024 as well as the unadvanced balances to these borrowers immaterial for tabular disclosure inclusion.
The following table presents the amortized cost basis of loans that had a payment default during the three months ended March 31, 2025 and were modified in the twelve months prior to that default to borrowers experiencing financial difficulty.
March 31, 2025
Term ExtensionCombination Interest Rate Reduction and Term Extension
(Dollars in thousands)
Real estate
Commercial real estate loans
Non-farm/non-residential$— $— 
Residential real estate loans
Residential 1-4 family241 959 
Total real estate241 959 
Consumer— 
Commercial and industrial— 
Total$247 $960 
The Company closely monitors the performance of the loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The Company has modified 16 loans over the past 12 months to borrowers experiencing financial difficulty. The pre-modification balance of the loans was $112.3 million, and the ending balance as of March 31, 2025 was $100.2 million. The $100.2 million balance consists of $1.2 million of non-accrual loans and $99.0 million of current loans, of which all were current as of March 31, 2025. Three of the modified loans pertained to one borrower relationship and accounted for $95.0 million of the total post-modification outstanding balance. These loans were modified during the year ended December 31, 2024. The modification involved three new loans being underwritten resulting in the interest rate decreasing by 12 basis points and one of the loans in the relationship being charged-off. The charged-off amount was $26.1 million, and the charge-off was recorded during 2024. Six of the $122.2 million in restructured loans held by the Company were considered to be collateral dependent as of March 31, 2025. The outstanding balance of these loans was $113.3 million, and the specific reserve was $4.2 million.
Upon the Company's determination that a modified loan (or portion of a loan) has subsequently been deemed uncollectible, the loan (or a portion of the loan) is written off. Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount and the allowance for credit losses on loans is adjusted by the same amount. The defaults impact the loss rate by applicable loan pool for the quarterly CECL calculation. For individually analyzed loans which are not considered to be collateral dependent, an allowance is recorded based on the loss rate for the respective pool within the collective evaluation.
The following is a presentation of total foreclosed assets as of March 31, 2025 and December 31, 2024:
March 31, 2025December 31, 2024
(In thousands)
Commercial real estate loans
Non-farm/non-residential$23,417 $28,392 
Construction/land development14,909 13,391 
Residential real estate loans
Residential 1-4 family1,354 1,624 
Total foreclosed assets held for sale$39,680 $43,407