Biggest changeThe following table provides an analysis of the ACL, provision for (recovery of) credit losses related to the funded portion of loans and net charge-offs by loan segment for the periods indicated (dollars in thousands): Residential and Other Consumer Loans Non-owner Occupied Commercial Real Estate Construction and Land Owner Occupied Commercial Real Estate Commercial and Industrial Pinnacle Bridge - Franchise Finance Bridge - Equipment Finance Total Balance at December 31, 2019 $ 11,154 $ 28,264 $ 764 $ 8,066 $ 43,485 $ 720 $ 9,163 $ 7,055 $ 108,671 Impact of adoption of ASU 2016-13 8,098 (14,222) 1,854 23,240 8,841 (309) (133) (64) 27,305 Balance at January 1, 2020 19,252 14,042 2,618 31,306 52,326 411 9,030 6,991 135,976 Provision for (recovery of) credit losses (556) 97,424 666 (1,463) 35,390 (107) 44,976 6,009 182,339 Charge-offs (31) (10,324) — (1,178) (33,188) — (18,125) (6,756) (69,602) Recoveries 54 192 — 132 7,669 — 450 113 8,610 Balance at December 31, 2020 18,719 101,334 3,284 28,797 62,197 304 36,331 6,357 257,323 Provision for (recovery of) credit losses (9,241) (65,543) (2,253) (6,844) 31,180 (134) (8,857) (2,764) (64,456) Charge-offs (304) (9,167) — (471) (50,563) — (10,745) — (71,250) Recoveries 13 1,156 — 156 3,498 — 17 — 4,840 Balance at December 31, 2021 9,187 27,780 1,031 21,638 46,312 170 16,746 3,593 126,457 Provision for (recovery of) credit losses 2,858 635 1,736 952 61,337 3 7,542 (1,249) 73,814 Charge-offs (412) (9,188) (343) (2,870) (36,051) — (13,191) — (62,055) Recoveries 108 3,100 — 823 5,049 — 650 — 9,730 Balance at December 31, 2022 $ 11,741 $ 22,327 $ 2,424 $ 20,543 $ 76,647 $ 173 $ 11,747 $ 2,344 $ 147,946 Net Charge-offs to Average Loans Year Ended December 31, 2020 — % 0.15 % — % 0.05 % 0.42 % — % 2.86 % 1.13 % 0.26 % Years Ended December 31, 2021 — % 0.13 % — % 0.02 % 0.82 % — % 2.34 % — % 0.29 % Years Ended December 31, 2022 — % 0.11 % 0.16 % 0.11 % 0.50 % — % 4.49 % — % 0.22 % 52 The following table shows the distribution of the ACL at the dates indicated (dollars in thousands): December 31, 2022 December 31, 2021 December 31, 2020 Total % (1) Total % (1) Total % (1) Residential and other consumer $ 11,741 35.7 % $ 9,187 35.2 % $ 18,719 26.6 % Non-owner occupied commercial real estate 22,327 21.7 % 27,780 23.3 % 101,334 27.7 % Construction and land 2,424 1.2 % 1,031 0.7 % 3,284 1.2 % CRE 24,751 28,811 104,618 Owner occupied commercial real estate 20,543 7.6 % 21,638 8.2 % 28,797 8.4 % Commercial and industrial 76,647 28.0 % 46,312 25.8 % 62,197 27.2 % Pinnacle 173 3.7 % 170 3.9 % 304 4.6 % Bridge - franchise finance 11,747 1.0 % 16,746 1.4 % 36,331 2.3 % Bridge - equipment finance 2,344 1.1 % 3,593 1.5 % 6,357 2.0 % 111,454 88,459 133,986 $ 147,946 100.0 % $ 126,457 100.0 % $ 257,323 100.0 % (1) Represents percentage of loans receivable in each category to total loans receivable.
Biggest changeThe following table provides an analysis of the ACL, provision for (recovery of) credit losses related to the funded portion of loans and net charge-offs by loan segment for the periods indicated (dollars in thousands): Residential Non-Owner Occupied Commercial Real Estate Construction and Land Owner Occupied Commercial Real Estate Commercial and Industrial Pinnacle - municipal Finance Franchise Finance Equipment Finance Total Balance at December 31, 2020 $ 18,719 $ 101,334 $ 3,284 $ 28,797 $ 62,197 $ 304 $ 36,331 $ 6,357 $ 257,323 Provision for (recovery of) credit losses (9,241) (65,543) (2,253) (6,844) 31,180 (134) (8,857) (2,764) (64,456) Charge-offs (304) (9,167) — (471) (50,563) — (10,745) — (71,250) Recoveries 13 1,156 — 156 3,498 — 17 — 4,840 Balance at December 31, 2021 9,187 27,780 1,031 21,638 46,312 170 16,746 3,593 126,457 Provision for (recovery of) credit losses 2,858 635 1,736 952 61,337 3 7,542 (1,249) 73,814 Charge-offs (412) (9,188) (343) (2,870) (36,051) — (13,191) — (62,055) Recoveries 108 3,100 — 823 5,049 — 650 — 9,730 Balance at December 31, 2022 11,741 22,327 2,424 20,543 76,647 173 11,747 2,344 147,946 Impact of adoption of ASU 2022-02 (117) — — 5 (1,676) — (6) — (1,794) Balance at January 1, 2023 11,624 22,327 2,424 20,548 74,971 173 11,741 2,344 146,152 Provision for (recovery of) credit losses (4,002) 11,088 6,104 (5,546) 67,816 70 2,738 656 78,924 Charge-offs — (1,228) — (447) (26,092) — (7,247) — (35,014) Recoveries 9 623 — 3,087 8,285 — 623 — 12,627 Balance at December 31, 2023 $ 7,631 $ 32,810 $ 8,528 $ 17,642 $ 124,980 $ 243 $ 7,855 $ 3,000 $ 202,689 Net Charge-offs to Average Loans Years Ended December 31, 2021 — % 0.13 % — % 0.02 % 0.82 % — % 2.34 % — % 0.29 % Years Ended December 31, 2022 — % 0.11 % 0.16 % 0.11 % 0.50 % — % 4.49 % — % 0.22 % Years Ended December 31, 2023 — % 0.01 % — % (0.14) % 0.25 % — % 3.48 % — % 0.09 % 57 The following table shows the distribution of the ACL at the dates indicated (dollars in thousands): December 31, 2023 December 31, 2022 Total % (1) Total % (1) Residential $ 7,631 33.3 % $ 11,741 35.7 % Non-owner occupied commercial real estate 32,810 21.6 % 22,327 21.7 % Construction and land 8,528 2.0 % 2,424 1.2 % CRE 41,338 24,751 Owner occupied commercial real estate 17,642 7.9 % 20,543 7.6 % Commercial and industrial (2) 124,980 30.1 % 76,647 28.0 % Pinnacle - municipal finance 243 3.6 % 173 3.7 % Franchise finance 7,855 0.7 % 11,747 1.0 % Equipment finance 3,000 0.8 % 2,344 1.1 % 153,720 111,454 $ 202,689 100.0 % $ 147,946 100.0 % (1) Represents percentage of loans receivable in each category to total loans receivable.
This evaluation considers, but is not necessarily limited to, the following factors, the relative significance of which varies depending on the circumstances pertinent to each individual security: • Whether we intend to sell the security prior to recovery of its amortized cost basis; • Whether it is more likely than not that we will be required to sell the security prior to recovery of its amortized cost basis; • The extent to which fair value is less than amortized cost; • Adverse conditions specifically related to the security, an industry or geographic area; • Changes in the financial condition of the issuer or underlying loan obligors; • The payment structure and remaining payment terms of the security, including levels of subordination or over-collateralization; • Failure of the issuer to make scheduled payments; • Changes in credit ratings; • Relevant market data; • Estimated prepayments, defaults, and the value and performance of underlying collateral at the individual security level.
This evaluation considers, but is not necessarily limited to, the following factors, the relative significance of which varies depending on the circumstances pertinent to each individual security: • Whether we intend to sell the security prior to recovery of its amortized cost basis; • Whether it is more likely than not that we will be required to sell the security prior to recovery of its amortized cost basis; • The extent to which fair value is less than amortized cost; • Adverse conditions specifically related to the security, a sector, an industry or geographic area; 41 • Changes in the financial condition of the issuer or underlying loan obligors; • The payment structure and remaining payment terms of the security, including levels of subordination or over-collateralization; • Failure of the issuer to make scheduled payments; • Changes in credit ratings; • Relevant market data; and • Estimated prepayments, defaults, and the value and performance of underlying collateral at the individual security level.
The Company acquires non-performing FHA and VA insured mortgages from third party servicers who have exercised their right to purchase these loans out of GNMA securitizations (collectively, "government insured pool buyout loans" or "buyout loans"). Buyout loans that re-perform, either through modification or self-cure, may be eligible for re-securitization.
The Company acquires non-performing FHA and VA insured mortgages from third party servicers who have exercised their right to purchase these loans out of GNMA securitizations upon default (collectively, "government insured pool buyout loans" or "buyout loans"). Buyout loans that re-perform, either through modification or self-cure, may be eligible for re-securitization.
These loans may be structured as term loans, typically with maturities of five to seven years, or revolving lines of credit which may have multi-year maturities. In addition to financing provided by Pinnacle, the Bank provides financing to state and local governmental entities generally within our geographic markets.
These loans may be structured as term loans, typically with maturities of five to seven years, or revolving lines of credit which may have multi-year maturities. In addition to financing provided by Pinnacle, the Bank provides financing to state 47 and local governmental entities generally within our primary geographic markets.
(2) At fair value except for securities held to maturity. 35 Increases and decreases in interest income, calculated on a tax-equivalent basis, and interest expense result from changes in average balances (volume) of interest earning assets and liabilities, as well as changes in average interest rates.
(2) At fair value except for securities held to maturity. 36 Increases and decreases in interest income, calculated on a tax-equivalent basis, and interest expense result from changes in average balances (volume) of interest earning assets and liabilities, as well as changes in average interest rates.
Net interest income is impacted by the mix of interest earning assets and interest bearing liabilities, the ratio of interest earning assets to total assets and of interest bearing liabilities to total funding sources, movements in market interest rates, the shape of the yield curve, levels of non-performing assets and pricing pressure from competitors.
Net interest income is impacted by the mix of interest earning assets and interest bearing liabilities, the ratio of interest earning assets to total assets and of interest bearing liabilities to total funding sources, movements in market interest rates and monetary policy, the shape of the yield curve, levels of non-performing assets and pricing pressure from competitors.
Commercial and industrial loans are typically made to small, middle market and larger corporate businesses and not-for-profit entities and include equipment loans, secured and unsecured working capital facilities, formula-based loans, subscription finance lines of credit, trade finance, SBA product offerings, business acquisition finance credit facilities, credit facilities to 45 institutional real estate entities such as REITs and commercial real estate investment funds, and commercial credit cards.
Commercial and Industrial Commercial and industrial loans are typically made to small, middle market and larger corporate businesses and not-for-profit entities and include equipment loans, secured and unsecured working capital facilities, formula-based loans, subscription finance lines of credit, trade finance, SBA product offerings, business acquisition finance credit facilities, credit facilities to institutional real estate entities such as REITs and commercial real estate investment funds, and a small amount of commercial credit cards.
Contractually delinquent government insured residential loans are typically GNMA early buyout loans and are excluded from non-performing loans as defined in the table above due to their government guarantee. The carrying value of such loans contractually delinquent by 90 days or more was $493 million and $730 million at December 31, 2022 and 2021, respectively.
Contractually delinquent government insured residential loans are typically GNMA early buyout loans and are excluded from non-performing loans as defined in the table above due to their government guarantee. The carrying value of such loans contractually delinquent by 90 days or more was $277 million and $493 million at December 31, 2023 and 2022, respectively.
BankUnited, N.A Strategic Priorities Our vision is to build a leading regional commercial and small business bank, with a distinctive value proposition based on strong service-oriented relationships, robust digital enabled customer experiences, and operational excellence with an entrepreneurial work environment that empowers employees to deliver their best.
Our Vision and Long term- Strategic Priorities Our vision is to build a leading regional commercial and small business bank, with a distinctive value proposition based on strong service-oriented relationships, robust digital enabled customer experiences, and operational excellence with an entrepreneurial work environment that empowers employees to deliver their best.
BankUnited's ongoing liquidity needs have historically been met primarily by cash flows from operations, deposit growth, the investment portfolio and FHLB advances. FRB discount window borrowings, reverse repurchase agreement capacity and a letter of credit with the FHLB provide additional sources of contingent liquidity.
BankUnited's ongoing liquidity needs have historically been met primarily by cash flows from operations, deposit growth, the investment portfolio, its amortizing loan portfolio and FHLB advances. FRB discount window borrowings, repurchase agreement capacity and a letter of credit with the FHLB provide additional sources of contingent liquidity.
Additionally, as discussed in Note 15 to the consolidated financial statements, the Bank had $271 million in outstanding commitments to fund loans and $5.7 billion in unfunded commitments under existing lines of credit at December 31, 2022. Many of these commitments are expected to expire without being fully funded and, therefore, also do not necessarily represent future cash requirements.
Additionally, as discussed in Note 15 to the consolidated financial statements, the Bank had $257 million in outstanding commitments to fund loans and $4.7 billion in unfunded commitments under existing lines of credit at December 31, 2023. Many of these commitments are expected to expire without being fully funded and, therefore, also do not necessarily represent future cash requirements.
LTVs and DSCRs are based on the most recent available information; if current information is not available, values may be adjusted by our models based on current sub-market conditions. DSCRs are calculated based on current contractually required payments, which may in some cases may be interest only.
LTVs and DSCRs are based on the most recent available information; if current appraisals are not available, LTVs are adjusted by our models based on current and forecasted sub-market dynamics. DSCRs are calculated based on current contractually required payments, which in some cases may be interest only.
The net interest margin, calculated on a tax-equivalent basis, was 2.68% for the year ended December 31, 2022, compared to 2.38% for the year ended December 31, 2021.
The net interest margin, calculated on a tax-equivalent basis, was 2.56% for the year ended December 31, 2023, compared to 2.68% for the year ended December 31, 2022.
Non-Performing Assets Non-performing assets generally consist of (i) non-accrual loans, including loans that have been modified in TDRs and placed on non-accrual status, (ii) accruing loans that are more than 90 days contractually past due as to interest or principal, excluding PCD loans for which management has a reasonable basis for an expectation about future cash flows and government insured residential loans, and (iii) OREO and other non-performing assets.
Non-Performing Assets Non-performing assets generally consist of (i) non-accrual loans, (ii) accruing loans that are more than 90 days contractually past due as to interest or principal, excluding PCD loans for which management has a reasonable basis for an expectation about future cash flows and government insured residential loans, and (iii) OREO and other non-performing assets.
The following table presents information about the contractual balance of outstanding FHLB advances, as of December 31, 2022 (dollars in thousands): Amount Weighted Average Rate Maturing in: 2023 - One month or less $ 4,320,000 4.19 % 2023 - Over one month 1,100,000 4.56 % Total contractual balance outstanding $ 5,420,000 The table above reflects contractual maturities of outstanding advances and does not incorporate the impact that interest rate swaps designated as cash flow hedges have on the duration or cost of borrowings.
The following table presents information about the contractual balance of outstanding FHLB advances, as of December 31, 2023 (dollars in thousands): Amount Weighted Average Rate Maturing in: 2024 - One month or less $ 4,220,000 5.47 % 2024 - Over one month 895,000 5.56 % Total contractual balance outstanding $ 5,115,000 The table above reflects contractual maturities of outstanding advances and does not incorporate the impact that interest rate swaps designated as cash flow hedges have on the duration or cost of borrowings.
The tax-equivalent adjustment for tax-exempt loans was $12.7 million, $13.3 million and $14.9 million for the years ended December 31, 2022, 2021 and 2020, respectively. The tax-equivalent adjustment for tax-exempt investment securities was $3.0 million, $2.7 million and $3.1 million for the years ended December 31, 2022, 2021 and 2020, respectively.
The tax-equivalent adjustment for tax-exempt loans was $13.4 million, $12.7 million and $13.3 million for the years ended December 31, 2023, 2022 and 2021, respectively. The tax-equivalent adjustment for tax-exempt investment securities was $3.6 million, $3.0 million and $2.7 million for the years ended December 31, 2023, 2022 and 2021, respectively.
Factors contributing to this increase were the resetting of variable rate loans at higher coupon rates and originations of new loans at higher rates. • The tax-equivalent yield on investment securities increased to 2.81% for the year ended December 31, 2022, from 1.57% for the year ended December 31, 2021.
Factors contributing to this increase were the resetting of variable rate loans at higher coupon rates and originations of new loans at higher prevailing rates and wider spreads. 37 • The tax-equivalent yield on investment securities increased to 5.33% for the year ended December 31, 2023, from 2.81% for the year ended December 31, 2022 .
Management has identified the following strategic priorities for our Company: • Building a scalable middle market and small business franchise by growing core customer relationships on both sides of the balance sheet; • Maximizing risk adjusted returns through a combination of sustainable, diversified and prudently managed organic growth and capital optimization; • Transitioning the left side of the balance sheet to a mix of assets with higher risk-adjusted returns; • Growth of depository relationship with an emphasis on new non-interest bearing deposit relationships; 32 • Playing where we can win - focusing on niche business segments where our delivery model is a differentiator; • Investing in people, processes and technology to support organic growth; • Using technology to enable success by investing in digital capabilities and nimble architecture; • Retaining the ability to pivot nimbly when opportunities arise; • Maintaining an efficient, effective and scalable support model through operational excellence; • While our primary growth strategy is organic, we will continue to monitor the M&A landscape.
Our strategic priorities include: • Growing core customer relationships on both sides of the balance sheet, building a scalable small business and middle-market franchise for the long-term; • Transitioning the left side of the balance sheet to a mix of assets with higher risk-adjusted returns; • Deposit growth is paramount, with particular emphasis on new non-interest bearing deposit relationships; • Playing where we can win - focusing on sectors where our delivery model is a differentiator; • Investing in organic growth capabilities - people, processes, products and technology; • Using technology to enable success by investing in digital capabilities, nimble technology architecture and data; • Retaining the ability to pivot nimbly when opportunities arise; • Maintaining an efficient, effective and scalable support model through operational excellence. • While our primary growth strategy is organic, we will continue to monitor the M&A landscape.
Refer to Item 7 "Management’s Discussion and Analysis of Financial Condition and Results of Operations" included in our Annual Report on Form 10-K filed with the SEC on February 24, 2022 for a discussion and analysis of the more significant factors that affected periods prior to 2021.
Refer to Item 7 "Management’s Discussion and Analysis of Financial Condition and Results of Operations" included in our Annual Report on Form 10-K filed with the SEC on February 22, 2023, for a discussion and analysis of the more significant factors that affected the year ended December 31, 2022, including in comparison to the year ended December 31, 2021.
We perform due diligence on the purchased loans for credit, compliance, counterparty, payment history and property valuation. We have a dedicated residential credit risk management function, and the residential portfolio is monitored by our internal credit review function. Residential mortgage loans are not individually risk rated.
Loans with LTVs higher than 80% may be extended to selected credit-worthy borrowers. We perform due diligence on the purchased loans for credit, compliance, counterparty, payment history and property valuation. We have a dedicated residential credit risk management function, and the residential portfolio is monitored by our internal credit review function. Residential mortgage loans are not individually risk rated.
Performance Highlights In evaluating our financial performance, we consider the level of and trends in net interest income, the net interest margin, the cost of deposits, levels and composition of non-interest income and non-interest expense, performance ratios such as the return on average equity and return on average assets and asset quality ratios, including the ratio of non-performing loans to total loans, non-performing assets to total assets, trends in criticized and classified assets and portfolio delinquency and charge-off trends.
See "Item 1A - Risk Factors" for additional discussion of risks to the execution of our strategic priorities. 2023 Performance Highlights: In evaluating our financial performance, we consider the level of and trends in net interest income, the net interest margin, the cost of deposits, trends in non-interest income and non-interest expense, performance ratios such as the return on average equity and return on average assets and asset quality ratios, including the ratio of non-performing loans to total loans, non-performing assets to total assets, trends in criticized and classified assets and portfolio delinquency and charge-off trends.
Many assumptions were used by the Company to calculate the impact of changes in interest rates, including the change in rates. Actual results may not be similar to the Company’s projections due to several factors including the timing and frequency of rate changes, market conditions, changes in depositor behavior and loan prepayment speeds and the shape of the yield curve.
Actual results may not be similar to the Company’s projections due to several factors including the timing and frequency of rate changes, market conditions, unanticipated changes in depositor behavior and loan prepayment speeds and the shape of the yield curve.
The estimate of the ACL at December 31, 2022 was informed by forecasted economic scenarios published in December 2022, a wide variety of additional economic data, information about borrower financial condition and collateral values and other relevant information. The economic forecast used in modeling the quantitative ACL as of December 31, 2022, was a 54 third-party provided baseline forecast.
The estimate of the ACL at December 31, 2023, was informed by forecasted economic scenarios published in December 2023, a wide variety of additional economic data, information about borrower financial condition and collateral values and other relevant information.
We also model a variety of yield curve slope and dynamic balance sheet scenarios. We continually evaluate the scenarios being modeled with a view toward adapting them to changing economic conditions, expectations and trends.
We also model a variety of dynamic balance sheet scenarios, various yield 66 curve slopes, non-parallel shifts and alternative depositor behavior, beta and decay assumptions. We continually evaluate the scenarios being modeled with a view toward adapting them to changing economic conditions, expectations and trends.
Future levels of the ACL could be significantly impacted, in either direction, by changes in factors such as economic conditions or the economic outlook, in composition of the loan portfolio, in the financial condition of our borrowers and collateral values. The determination of the amount of the ACL is complex and involves a high degree of judgment and subjectivity.
Future levels of the ACL could be significantly impacted, in either direction, by changes in factors such as, but not limited to, economic conditions or the economic outlook, the composition of the loan portfolio, the financial condition of our borrowers and collateral values.
We have also invested in highly rated structured products, including private-label commercial and residential MBS, collateralized loan obligations, single family real estate-backed securities and non-mortgage asset-backed securities that, while somewhat less liquid, provide us with attractive yields. Relatively short effective portfolio duration helps mitigate interest rate risk.
We have also invested in highly-rated structured products, including private-label commercial and residential MBS, collateralized loan obligations, single family real estate-backed securities and non-mortgage asset-backed securities that, while somewhat less liquid, are generally pledgeable at either the FHLB or the FRB and provide us with attractive yields.
For additional discussion of the fair values of investment securities, see Note 14 to the consolidated financial statements. 42 The following table shows the weighted average prospective yields, categorized by scheduled maturity, for AFS investment securities as of December 31, 2022. Scheduled maturities have been adjusted for anticipated prepayments when applicable.
The following table shows the weighted average prospective yields, categorized by scheduled maturity, for AFS investment securities as of December 31, 2023. Scheduled maturities have been adjusted for anticipated prepayments when applicable.
The following table reconciles the non-GAAP financial measurement of tangible book value per common share to the comparable GAAP financial measurement of book value per common share at the dates indicated (in thousands except share and per share data): December 31, 2022 December 31, 2021 Total stockholders’ equity $ 2,435,981 $ 3,037,761 Less: goodwill and other intangible assets 77,637 77,637 Tangible stockholders’ equity $ 2,358,344 $ 2,960,124 Common shares issued and outstanding 75,674,587 85,647,986 Book value per common share $ 32.19 $ 35.47 Tangible book value per common share $ 31.16 $ 34.56 61
The following table reconciles the non-GAAP financial measurement of tangible book value per common share to the comparable GAAP financial measurement of book value per common share at the dates indicated (in thousands, except share and per share data): December 31, 2023 December 31, 2022 Total stockholders’ equity $ 2,577,921 $ 2,435,981 Less: goodwill and other intangible assets 77,637 77,637 Tangible stockholders’ equity $ 2,500,284 $ 2,358,344 Common shares issued and outstanding 74,372,505 75,674,587 Book value per common share $ 34.66 $ 32.19 Tangible book value per common share $ 33.62 $ 31.16 69 Item 7A.
Estimates that are particularly susceptible to change that may have a material impact on the amount of the ACL include: • our evaluation of current conditions; • our determination of a reasonable and supportable economic forecast and selection of the reasonable and supportable forecast period; • our evaluation of historical loss experience; • our evaluation of changes in composition and characteristics of the loan portfolio, including internal risk ratings; • our estimate of expected prepayments; • the value of underlying collateral, which may impact loss severity and certain cash flow assumptions for collateral-dependent, criticized and classified loans; • our selection and evaluation of qualitative factors; and • our estimate of expected cash flows on AFS debt securities in unrealized loss positions.
Estimates that are particularly susceptible to change that may have a material impact on the amount of the ACL include: • our evaluation of current conditions; • our determination of a reasonable and supportable economic forecast or weighting of various forecast paths and selection of the reasonable and supportable forecast period; • our evaluation of historical loss experience and selection of historical loss data used in formulating our ACL estimate; since we have limited company specific historical loss data, our modeling techniques also leverage broad external data sets for this purpose; • our evaluation of changes in composition and characteristics of the loan portfolio, including internal risk ratings; • our estimate of expected prepayments; • the value of underlying collateral, which may impact loss severity and certain cash flow assumptions for collateral-dependent, criticized and classified loans; in the current environment, especially with respect to certain commercial real estate sectors like office, current and projected collateral values may be particularly challenging to estimate; • our selection and evaluation of qualitative factors; and • our estimate of expected cash flows on AFS debt securities in unrealized loss positions.
Residential and consumer loans, other than government insured pool buyout loans, are generally placed on non-accrual status when they are 90 days past due. When a loan is placed on non-accrual status, uncollected interest accrued is reversed and charged to interest income.
Residential loans, other than government insured pool buyout loans, are generally placed on non-accrual status when they are 60 days past due. Additionally, certain residential loans not contractually delinquent but in forbearance may be placed on non-accrual status at management's discretion. When a loan is placed on non-accrual status, uncollected interest accrued is reversed and charged to interest income.
Interest income, yields, spread and margin have been calculated on a tax-equivalent basis for loans and investment securities that are exempt from federal income taxes, at a federal tax rate of 21% (dollars in thousands): Years Ended December 31, 2022 2021 2020 Average Balance Interest (1) Yield/ Rate (1) Average Balance Interest (1) Yield/ Rate (1) Average Balance Interest (1) Yield/ Rate (1) Assets: Interest earning assets: Loans $ 23,937,857 $ 947,386 3.96 % $ 23,083,973 $ 814,101 3.53 % $ 23,385,832 $ 879,082 3.76 % Investment securities (2) 10,081,701 283,081 2.81 % 9,873,178 155,353 1.57 % 8,739,023 196,954 2.25 % Other interest earning assets 675,068 15,709 2.33 % 1,093,869 6,010 0.55 % 672,634 9,578 1.42 % Total interest earning assets 34,694,626 1,246,176 3.59 % 34,051,020 975,464 2.86 % 32,797,489 1,085,614 3.31 % Allowance for credit losses (132,033) (197,212) (236,704) Non-interest earning assets 1,721,570 1,770,685 1,860,322 Total assets $ 36,284,163 $ 35,624,493 $ 34,421,107 Liabilities and Stockholders' Equity: Interest bearing liabilities: Interest bearing demand deposits $ 2,538,906 13,919 0.55 % $ 3,027,649 8,550 0.28 % $ 2,582,951 19,445 0.75 % Savings and money market deposits 12,874,240 130,705 1.02 % 13,339,651 43,082 0.32 % 10,843,894 85,572 0.79 % Time deposits 3,338,671 35,348 1.06 % 3,490,082 15,964 0.46 % 6,617,939 94,963 1.43 % Total interest bearing deposits 18,751,817 179,972 0.96 % 19,857,382 67,596 0.34 % 20,044,784 199,980 1.00 % Federal funds purchased 157,979 2,723 1.72 % 33,945 30 0.09 % 71,858 418 0.58 % FHLB advances 4,383,507 97,763 2.23 % 2,622,723 59,116 2.25 % 4,295,882 85,491 1.99 % Notes and other borrowings 721,223 37,033 5.13 % 721,803 37,018 5.13 % 592,521 29,962 5.06 % Total interest bearing liabilities 24,014,526 317,491 1.32 % 23,235,853 163,760 0.70 % 25,005,045 315,851 1.26 % Non-interest bearing demand deposits 8,861,111 8,480,964 5,760,309 Other non-interest bearing liabilities 708,473 784,031 786,337 Total liabilities 33,584,110 32,500,848 31,551,691 Stockholders' equity 2,700,053 3,123,645 2,869,416 Total liabilities and stockholders' equity $ 36,284,163 $ 35,624,493 $ 34,421,107 Net interest income $ 928,685 $ 811,704 $ 769,763 Interest rate spread 2.27 % 2.16 % 2.05 % Net interest margin 2.68 % 2.38 % 2.35 % (1) On a tax-equivalent basis where applicable.
Interest income, yields, spread and margin have been calculated on a tax-equivalent basis for loans and investment securities that are exempt from federal income taxes, at a federal tax rate of 21% (dollars in thousands): Years Ended December 31, 2023 2022 2021 Average Balance Interest (1) Yield/ Rate (1) Average Balance Interest (1) Yield/ Rate (1) Average Balance Interest (1) Yield/ Rate (1) Loans $ 24,558,430 $ 1,331,578 5.42 % $ 23,937,857 $ 947,386 3.96% $ 23,083,973 $ 814,101 3.53 % Investment securities (2) 9,228,718 491,851 5.33 % 10,081,701 283,081 2.81% 9,873,178 155,353 1.57 % Other interest earning assets 986,186 51,152 5.19 % 675,068 15,709 2.33% 1,093,869 6,010 0.55 % Total interest earning assets 34,773,334 1,874,581 5.39 % 34,694,626 1,246,176 3.59% 34,051,020 975,464 2.86 % Allowance for credit losses (171,618) (132,033) (197,212) Non-interest earning assets 1,749,981 1,721,570 1,770,685 Total assets $ 36,351,697 $ 36,284,163 $ 35,624,493 Liabilities and Stockholders' Equity: Interest bearing liabilities: Interest bearing demand deposits $ 2,905,968 $ 86,759 2.99 % $ 2,538,906 $ 13,919 0.55 % $ 3,027,649 $ 8,550 0.28 % Savings and money market deposits 10,704,470 382,432 3.57 % 12,874,240 130,705 1.02 % 13,339,651 43,082 0.32 % Time deposits 5,169,458 191,114 3.70 % 3,338,671 35,348 1.06 % 3,490,082 15,964 0.46 % Total interest bearing deposits 18,779,896 660,305 3.52 % 18,751,817 179,972 0.96 % 19,857,382 67,596 0.34 % Federal funds purchased 35,403 1,611 4.55 % 157,979 2,723 1.72 % 33,945 30 0.09 % FHLB advances 6,331,685 285,026 4.50 % 4,383,507 97,763 2.23 % 2,622,723 59,116 2.25 % Notes and other borrowings 716,633 36,835 5.14 % 721,223 37,033 5.13 % 721,803 37,018 5.13 % Total interest bearing liabilities 25,863,617 983,777 3.80 % 24,014,526 317,491 1.32 % 23,235,853 163,760 0.70 % Non-interest bearing demand deposits 7,091,029 8,861,111 8,480,964 Other non-interest bearing liabilities 848,023 708,473 784,031 Total liabilities 33,802,669 33,584,110 32,500,848 Stockholders' equity 2,549,028 2,700,053 3,123,645 Total liabilities and stockholders' equity $ 36,351,697 $ 36,284,163 $ 35,624,493 Net interest income $ 890,804 $ 928,685 $ 811,704 Interest rate spread 1.59 % 2.27 % 2.16 % Net interest margin 2.56 % 2.68 % 2.38 % (1) On a tax-equivalent basis where applicable.
Non-Interest Expense The following table presents the components of non-interest expense for the periods indicated (in thousands): Years Ended December 31, 2022 2021 2020 Employee compensation and benefits $ 265,548 $ 243,532 $ 217,156 Occupancy and equipment 45,400 47,944 48,237 Deposit insurance expense 17,999 18,695 21,854 Professional fees 11,730 14,386 11,708 Technology 77,103 67,500 58,108 Discontinuance of cash flow hedges — 44,833 — Depreciation and impairment of operating lease equipment 50,388 53,764 49,407 Other non-interest expense 72,142 56,921 50,719 Total non-interest expense $ 540,310 $ 547,575 457,189 Employee compensation and benefits Employee compensation and benefits increased by $22.0 million for the year ended December 31, 2022, compared to the year ended December 31, 2021.
Non-Interest Expense The following table presents the components of non-interest expense for the periods indicated (in thousands): Years Ended December 31, 2023 2022 2021 Employee compensation and benefits $ 280,744 $ 265,548 $ 243,532 Occupancy and equipment 43,345 45,400 47,944 Deposit insurance expense 66,747 17,999 18,695 Professional fees 14,184 11,730 14,386 Technology 79,984 77,103 67,500 Discontinuance of cash flow hedges — — 44,833 Depreciation and impairment of operating lease equipment 44,446 50,388 53,764 Other non-interest expense 106,501 72,142 56,921 Total non-interest expense $ 635,951 $ 540,310 $ 547,575 Year-over-year increases in employee compensation and benefits reflected labor market dynamics.
The following table presents the distribution of commercial real estate loans by property type, along with weighted average DSCRs and LTVs at December 31, 2022 (dollars in thousands): Amortized Cost Percent of Total FL New York Tri State Other Weighted Average DSCR Weighted Average LTV Office $ 1,874,614 33 % 59 % 22 % 19 % 1.75 64.3 % Warehouse/Industrial 1,216,506 21 % 62 % 18 % 20 % 2.05 52.6 % Multifamily 945,404 17 % 48 % 52 % — % 2.13 45.9 % Retail 869,922 15 % 64 % 27 % 9 % 1.88 61.7 % Hotel 407,462 7 % 86 % 6 % 8 % 2.13 55.1 % Construction and Land 294,360 5 % 49 % 49 % 2 % N/A N/A Other 91,689 2 % 75 % 9 % 16 % 2.45 47.7 % $ 5,699,957 100 % 61 % 26 % 13 % 1.95 57.0 % Geographic distribution in the table above is based on location of the underlying collateral property.
The following tables present the distribution of commercial real estate loans by property type, along with weighted average DSCRs and LTVs at December 31, 2023 and 2022 (dollars in thousands): December 31, 2023 Amortized Cost Percent of Total FL New York Tri-State Other Weighted Average DSCR Weighted Average LTV Office $ 1,752,801 30 % 60 % 24 % 16 % 1.67 65.0 % Warehouse/Industrial 1,341,229 24 % 56 % 8 % 36 % 2.04 52.0 % Multifamily 838,692 14 % 50 % 50 % — % 1.98 45.5 % Retail 818,409 14 % 54 % 29 % 17 % 1.67 58.8 % Hotel 491,853 8 % 78 % 3 % 19 % 1.89 49.0 % Construction and Land 495,992 9 % 56 % 42 % 2 % N/A N/A Other 80,257 1 % 71 % 13 % 16 % 1.94 47.4 % $ 5,819,233 100 % 58 % 25 % 17 % 1.80 56.0 % December 31, 2022 Amortized Cost Percent of Total FL New York Tri-State Other Weighted Average DSCR Weighted Average LTV Office $ 1,874,614 33 % 59 % 22 % 19 % 1.75 64.3 % Warehouse/Industrial 1,216,506 21 % 62 % 18 % 20 % 2.05 52.6 % Multifamily 945,404 17 % 48 % 52 % — % 2.13 45.9 % Retail 869,922 15 % 64 % 27 % 9 % 1.88 61.7 % Hotel 407,462 7 % 86 % 6 % 8 % 2.13 55.1 % Construction and Land 294,360 5 % 49 % 49 % 2 % N/A N/A Other 91,689 2 % 75 % 9 % 16 % 2.45 47.7 % $ 5,699,957 100 % 61 % 26 % 13 % 1.95 57.0 % 45 The geographic mix of the portfolio has remained relatively consistent year-over-year, with the majority in Florida.
The ACL for the commercial and industrial sub-segment, including owner-occupied commercial real estate, increased by $29.2 million during the year ended December 31, 2022, from 0.84% to 1.10% of loans.
At December 31, 2023, the ACL for the CRE office portfolio totaled $19.3 million, or 1.10% of loans, an increase from 0.45% of loans at December 31, 2022. • The ACL for the commercial and industrial sub-segment, including owner-occupied commercial real estate, increased by $45.4 million during the year ended December 31, 2023, from 1.10% to 1.53% of loans.
Income Taxes The provision for income taxes for the years ended December 31, 2022 and 2021 was $90.2 million and $34.4 million, respectively. The Company's effective income tax rate was 24.03% and 7.66% for the years ended December 31, 2022 and 2021, respectively.
The Company's effective income tax rate was 24.64%, 24.03% and 7.66% for the years ended 2023, 2022 and 2021, respectively.
See “Analysis of the Allowance for Credit Losses” below for more information about how we determine the appropriate level of the ACL and about factors that impacted the ACL and provision for credit losses. 37 Non-Interest Income The following table presents a comparison of the categories of non-interest income for the periods indicated (in thousands): Years Ended December 31, 2022 2021 2020 Deposit service charges and fees $ 23,402 $ 21,685 $ 16,496 Gain on sale of loans: GNMA early buyout loans (2,573) 5,636 11,274 Other 3 18,758 1,896 Gain (loss) on sale of loans, net (2,570) 24,394 13,170 Gain (loss) on investment securities: Net realized gain on sale of securities AFS 3,927 9,010 14,001 Net unrealized gain (loss) on marketable equity securities (19,732) (2,564) 3,766 Gain (loss) on investment securities, net (15,805) 6,446 17,767 Lease financing 54,111 53,263 59,112 Other non-interest income 18,498 28,365 26,676 $ 77,636 $ 134,153 $ 133,221 Gain on sale of loans for the year ended December 31, 2021 included a gain of $18.2 million on the sale of a portfolio of single-family residential loans in the fourth quarter of 2021.
See “Analysis of the Allowance for Credit Losses” below for more information about how we determine the appropriate level of the ACL and about factors that impacted the ACL and provision for credit losses. 38 Non-Interest Income The following table presents a comparison of the categories of non-interest income for the periods indicated (in thousands): Years Ended December 31, 2023 2022 2021 Deposit service charges and fees $ 21,682 $ 23,402 $ 21,685 Gain (loss) on sale of loans, net (3,711) (2,570) 24,394 Gain (loss) on investment securities: Net realized gain on sale of securities AFS 1,815 3,927 9,010 Net loss on marketable equity securities recognized in earnings (11,867) (19,732) (2,564) Gain (loss) on investment securities, net (10,052) (15,805) 6,446 Lease financing 45,882 54,111 53,263 Other non-interest income 33,037 18,498 28,365 $ 86,838 $ 77,636 $ 134,153 The losses on marketable equity securities during the years ended December 31, 2023 and 2022, were attributable to losses related to certain preferred equity investments.
We consider growth in and the composition of earning assets and deposits, trends in funding mix and cost of funds. We analyze these ratios and trends against our own historical performance, our budgeted performance and the financial condition and performance of comparable financial institutions.
We consider the composition of earning assets and the funding mix, the composition and level of available liquidity and our interest rate risk profile. We analyze these ratios and trends against our own historical performance, our expected performance, our risk appetite and the financial condition and performance of comparable financial institutions.
Resolution of these loans is generally accomplished through the re-securitization and sale of the loans after they re-perform, either through modification or self-cure, or through pursuit of the applicable guarantee. Operating lease equipment, net Operating lease equipment, net of accumulated depreciation, totaled $540 million at December 31, 2022, including off-lease equipment, net of accumulated depreciation of $63 million.
Resolution of these loans is generally accomplished through the re-securitization and sale of the loans after they re-perform, either through modification or self-cure, or through pursuit of the applicable guarantee.
The following table and charts summarize the Company's non-performing loans and non-performing assets at the dates indicated (dollars in thousands): December 31, 2022 December 31, 2021 Non-accrual loans: Residential and other consumer 21,311 28,553 Commercial: Non-owner occupied commercial real estate 16,657 50,116 Construction and land 5,695 5,164 Owner occupied commercial real estate 17,751 20,453 Commercial and industrial 29,722 68,720 Bridge - franchise finance 13,290 32,879 Total commercial loans 83,115 177,332 Total non-accrual loans 104,426 205,885 Loans past due 90 days and still accruing 593 24 Total non-performing loans 105,019 205,909 OREO and other non-performing assets 1,932 2,275 Total non-performing assets $ 106,951 $ 208,184 Non-performing loans to total loans (1) 0.42 % 0.87 % Non-performing assets to total assets (1) 0.29 % 0.58 % ACL to total loans 0.59 % 0.53 % ACL to non-performing loans 140.88 % 61.41 % Net charge-offs to average loans 0.22 % 0.29 % ( 1) Non-performing loans and assets include the guaranteed portion of non-accrual SBA loans totaling $40.3 million or 0.16% of total loans and 0.11% of total assets, at December 31, 2022, and $46.1 million or 0.19% of total loans and 0.13% of total assets, at December 31, 2021.
The following table present information about the Company's non-performing loans and non-performing assets at the dates indicated (dollars in thousands): December 31, 2023 December 31, 2022 Non-accrual loans: Residential $ 20,513 $ 21,311 Commercial: Non-owner occupied commercial real estate 13,727 16,657 Construction and land — 5,695 Owner occupied commercial real estate 13,626 17,751 Commercial and industrial 54,907 29,722 Franchise finance 16,858 13,290 Equipment finance 6,820 — Total commercial loans 105,938 83,115 Total non-accrual loans 126,451 104,426 Loans past due 90 days and still accruing 593 593 Total non-performing loans 127,044 105,019 OREO and other non-performing assets 3,536 1,932 Total non-performing assets $ 130,580 $ 106,951 Non-performing loans to total loans (1) 0.52 % 0.42 % Non-performing assets to total assets (1) 0.37 % 0.29 % ACL to total loans 0.82 % 0.59 % ACL to non-performing loans 159.54 % 140.88 % Net charge-offs to average loans 0.09 % 0.22 % (1) Non-performing loans and assets include the guaranteed portion of non-accrual SBA loans totaling $41.8 million or 0.17% of total loans and 0.12% of total assets, at December 31, 2023, and $40.3 million or 0.16% of total loans and 0.11% of total assets, at December 31, 2022.
For loans that do not share similar risk characteristics with other loans such as collateral dependent loans and TDRs, expected credit 51 losses are estimated on an individual basis. Expected credit losses are estimated over the contractual terms of the loans, adjusted for expected prepayments, generally excluding expected extensions, renewals, and modifications.
Expected credit losses are estimated on a collective basis for groups of loans that share similar risk characteristics. For loans that do not share similar risk characteristics with other loans such as collateral dependent loans, expected credit losses are estimated on an individual basis.
The following charts present information about the 1-4 single family residential portfolio, excluding government insured loans, by FICO distribution, LTV distribution and vintage at December 31, 2022: FICO scores are generally updated semi-annually and were most recently updated in the third quarter of 2022. LTVs are typically based on valuation at origination since we do not routinely update residential appraisals.
We also consider original LTV and most recently available FICO score to be significant indicators of credit quality for the 1-4 single family residential portfolio, excluding government insured residential loans. 54 The following charts present information about the 1-4 single family residential portfolio, excluding government insured loans, by FICO distribution, LTV distribution and vintage at December 31, 2023: FICO Distribution LTV Distribution Vintage FICO scores are generally updated semi-annually and were most recently updated in the third quarter of 2023.
The following table shows scheduled maturities of uninsured time deposits as of December 31, 2022 (in thousands): Three months or less $ 97,887 Over three through six months 75,758 Over six through twelve months 469,681 Over twelve months 9,626 $ 652,952 55 Borrowings In addition to deposits, we utilize FHLB advances as a funding source; the advances provide us with additional flexibility in managing both term and cost of funding and in managing interest rate risk.
The following table shows scheduled maturities of uninsured time deposits as of December 31, 2023 (in thousands): Three months or less $ 332,424 Over three through six months 124,006 Over six through twelve months 383,853 Over twelve months 3,985 $ 844,268 For additional information about Deposits, see Note 6 to the consolidated financial statements. 62 Borrowings In addition to deposits, we utilize FHLB advances as a funding source; the advances provide us with additional flexibility in managing both term and cost of funding and in managing interest rate risk.
At December 31, 2022 and 2021, we used a single externally provided baseline scenario in calculating the quantitative portion of the ACL. At December 31, 2022, we incorporated a downside scenario to inform the amount of qualitative reserves.
At December 31, 2023, we used a combination of weighted third-party provided economic scenarios in calculating the quantitative portion of the ACL, and at December 31, 2022, we used a single externally provided baseline scenario, with a downside scenario informing a qualitative overlay.
PPP loans declined by $245 million during the year ended December 31, 2022, resulting primarily from full or partial forgiveness from the SBA. 43 Residential mortgages and other consumer loans The following table shows the composition of residential and other consumer loans at the dates indicated (in thousands): December 31, 2022 December 31, 2021 1-4 single family residential $ 7,122,837 $ 6,338,225 Government insured residential 1,771,880 2,023,221 Other consumer loans 5,997 6,934 $ 8,900,714 $ 8,368,380 The 1-4 single family residential loan portfolio, excluding government insured residential loans, is primarily comprised of loans purchased through established correspondent channels. 1-4 single family residential mortgage loans are primarily closed-end, first lien jumbo mortgages for the purchase or re-finance of owner occupied property.
Residential mortgages The following table shows the composition of residential loans at the dates indicated (in thousands): December 31, 2023 December 31, 2022 1-4 single family residential $ 6,903,013 $ 7,128,834 Government insured residential 1,306,014 1,771,880 $ 8,209,027 $ 8,900,714 The 1-4 single family residential loan portfolio, excluding government insured residential loans, is primarily comprised of prime jumbo loans purchased through established correspondent channels. 1-4 single family residential mortgage loans are primarily closed-end, first lien jumbo mortgages for the purchase or re-finance of owner occupied property.
Government agency and sponsored enterprise commercial MBS 600,517 525,094 861,925 856,899 Private label residential MBS and CMOs 2,864,589 2,530,663 2,160,136 2,149,420 Private label commercial MBS 2,645,168 2,524,354 2,604,690 2,604,010 Single family real estate-backed securities 502,194 470,441 474,845 476,968 Collateralized loan obligations 1,166,838 1,136,463 1,079,217 1,078,286 Non-mortgage asset-backed securities 102,194 95,976 151,091 152,510 State and municipal obligations 122,181 116,661 205,718 222,277 SBA securities 139,320 135,782 184,296 183,595 Investment securities held to maturity 10,000 10,000 10,000 10,000 $ 10,338,650 9,664,443 $ 9,939,586 9,943,421 Marketable equity securities 90,884 120,777 $ 9,755,327 $ 10,064,198 Our investment strategy has focused on insuring adequate liquidity, maintaining a suitable balance of high credit quality, diverse assets, managing interest rate risk, and generating acceptable returns given our established risk parameters.
Government agency and sponsored enterprise commercial MBS 561,557 497,859 600,517 525,094 Private label residential MBS and CMOs 2,596,231 2,295,730 2,864,589 2,530,663 Private label commercial MBS 2,282,833 2,198,743 2,645,168 2,524,354 Single family real estate-backed securities 383,984 366,255 502,194 470,441 Collateralized loan obligations 1,122,799 1,112,824 1,166,838 1,136,463 Non-mortgage asset-backed securities 106,095 102,780 102,194 95,976 State and municipal obligations 107,176 102,618 122,181 116,661 SBA securities 106,237 103,024 139,320 135,782 Investment securities held to maturity 10,000 10,000 10,000 10,000 $ 9,379,428 8,844,632 $ 10,338,650 9,664,443 Marketable equity securities 32,722 90,884 $ 8,877,354 $ 9,755,327 40 Our investment strategy is focused on ensuring adequate liquidity, maintaining a suitable balance of high credit quality, diverse assets, managing interest rate risk, and generating acceptable returns given our established risk parameters.
The ACL for the CRE portfolio sub-segment, including non-owner occupied CRE and construction and land, decreased by $4.1 million during the year ended December 31, 2022, from 0.51% to 0.43% of loans.
Further discussion of changes in the ACL for select portfolio sub-segments follows: • The ACL for the residential segment decreased by $4.1 million during the year ended December 31, 2023, from 0.13% to 0.09% of loans primarily due to reduction in the size of the portfolio and changes in certain assumptions. • The ACL for the CRE portfolio sub-segment, including non-owner occupied CRE and construction and land, increased by $16.6 million during the year ended December 31, 2023, from 0.43% to 0.71% of loans.
Other measures employed to monitor and manage liquidity include but are not limited to a 30-day total liquidity ratio, a one-year liquidity ratio, 56 a wholesale funding ratio, concentrations of large deposits, a measure of on-balance sheet available liquidity, the ratio of FHLB advances to total assets and the ratio of non-interest bearing deposits to total deposits, which is reflective of the quality and cost, rather than the quantity, of available liquidity.
Some of the measures currently used to dimension liquidity risk and manage liquidity are the ratio of available liquidity to uninsured/non-collateralized deposits, the ratio of wholesale funding to total assets, the ratio of available operational liquidity (which excludes availability at the FRB) to volatile liabilities, a liquidity stress test coverage ratio, the loan to deposit ratio, a one-year liquidity ratio a measure of available on-balance sheet liquidity, the ratio of FHLB advances to total assets, large depositor concentrations and the ratio of non-interest bearing deposits to total deposits, which is reflective of the quality and cost, rather than the quantity, of available liquidity.
The following table presents the components of the provision for (recovery of) credit losses for the periods indicated (in thousands): Years Ended December 31, 2022 2021 2020 Amount related to funded portion of loans $ 73,814 $ (64,456) $ 182,339 Amount related to off-balance sheet credit exposures 1,467 (1,235) (5,572) Amount related to accrued interest receivable (127) (1,064) 1,300 Amount related to AFS debt securities — (364) 364 Total provision for (recovery of) credit losses $ 75,154 $ (67,119) $ 178,431 The most significant factors impacting the provision for credit losses for the year ended December 31, 2022 included actual and forecasted economic conditions, including uncertainty about the trajectory of the economy and increases in certain specific reserves.
The following table presents the components of the provision for (recovery of) credit losses for the periods indicated (in thousands): Years Ended December 31, 2023 2022 2021 Amount related to funded portion of loans $ 78,924 $ 73,814 $ (64,456) Amount related to off-balance sheet credit exposures 8,683 1,467 (1,235) Other — (127) (1,428) Total provision for (recovery of) credit losses $ 87,607 $ 75,154 $ (67,119) The most significant factors impacting the provision for credit losses for the year ended December 31, 2023, included changes in the economic forecast, new commercial loan production, risk rating migration and an increase in certain specific reserves.
The Company and the servicer share in the economics of the sale of these loans into new securitizations. During the years ended December 31, 2022 and 2021, the Company purchased $480 million and $1.6 billion, respectively, of government insured residential loans. The balance of buyout loans totaled $1.7 billion at December 31, 2022.
The Company and the servicer share in the economics of the sale of these loans into new securitizations. The balance of buyout loans totaled $1.3 billion at December 31, 2023. The Company is not the servicer of these loans.
Performance highlights include: • Net income for year ended December 31, 2022 was $285.0 million, or $3.54 per diluted share, compared to $415.0 million, or $4.52 per diluted share, for the year ended December 31, 2021.
Highlights include: • Net income for the year ended December 31, 2023, was $178.7 million, or $2.38 per diluted share, compared to $285.0 million, or $3.54 per diluted share for the year ended December 31, 2022. For the year ended December 31, 2023, the return on average stockholders' equity was 7.01% and the return on average assets was 0.49%.