Biggest changeThe following table shows the composition of the loan portfolio at the dates indicated (dollars in thousands): December 31, 2023 December 31, 2022 Total Percent of Total Total Percent of Total 1-4 single family residential $ 6,903,013 28.0 % $ 7,128,834 28.6 % Government insured residential 1,306,014 5.3 % 1,771,880 7.1 % Total residential 8,209,027 33.3 % 8,900,714 35.7 % Non-owner occupied commercial real estate 5,323,241 21.6 % 5,405,597 21.7 % Construction and land 495,992 2.0 % 294,360 1.2 % Owner occupied commercial real estate 1,935,743 7.9 % 1,890,813 7.6 % Commercial and industrial 6,971,981 28.3 % 6,417,721 25.9 % Total "Core" C&I and CRE 14,726,957 59.8 % 14,008,491 56.4 % Pinnacle - municipal finance 884,690 3.6 % 912,122 3.7 % Franchise finance 182,408 0.7 % 253,774 1.0 % Equipment finance 197,939 0.8 % 286,147 1.1 % Mortgage warehouse lending 432,663 1.8 % 524,740 2.1 % Total commercial 16,424,657 66.7 % 15,985,274 64.3 % Total loans 24,633,684 100.0 % 24,885,988 100.0 % Allowance for credit losses (202,689) (147,946) Loans, net $ 24,430,995 $ 24,738,042 Consistent with our near-term strategic objectives related to improving the asset mix, for the year ended December 31, 2023, the core C&I and CRE portfolio segments grew by $719 million, while residential loans declined by $692 million.
Biggest changeGovernment agency and sponsored enterprise commercial MBS 4.54 % 4.92 % 2.95 % 2.06 % 3.50 % Private label residential MBS and CMOs 4.00 % 4.23 % 3.76 % 4.01 % 4.02 % Private label commercial MBS 5.68 % 6.14 % 2.35 % 3.29 % 5.80 % Single family real estate-backed securities 4.90 % 3.84 % — % — % 4.33 % Collateralized loan obligations 6.33 % 6.45 % 6.17 % — % 6.33 % Non-mortgage asset-backed securities 3.09 % 5.39 % 2.69 % — % 5.16 % State and municipal obligations 2.26 % 4.34 % 4.07 % — % 4.24 % SBA securities 5.76 % 5.75 % 5.67 % 5.44 % 5.73 % 5.02 % 5.44 % 4.44 % 4.30 % 5.03 % Loans The following table shows the composition of the loan portfolio at the dates indicated (dollars in thousands): December 31, 2024 December 31, 2023 Amortized Cost Percent of Total Loans Amortized Cost Percent of Total Loans Non-owner occupied commercial real estate $ 5,652,203 23.3 % $ 5,323,241 21.6 % Construction and land 561,989 2.3 % 495,992 2.0 % Owner occupied commercial real estate 1,941,004 8.0 % 1,935,743 7.9 % Commercial and industrial 7,042,222 28.9 % 6,971,981 28.3 % Total Core C&I and CRE 15,197,418 62.5 % 14,726,957 59.8 % Pinnacle - municipal finance 720,661 3.0 % 884,690 3.6 % Franchise and equipment finance 213,477 0.9 % 380,347 1.5 % Mortgage warehouse lending 585,610 2.4 % 432,663 1.8 % Total commercial 16,717,166 68.8 % 16,424,657 66.7 % 1-4 single family residential 6,508,922 26.8 % 6,903,013 28.0 % Government insured residential 1,071,892 4.4 % 1,306,014 5.3 % Total residential 7,580,814 31.2 % 8,209,027 33.3 % Total loans 24,297,980 100.0 % 24,633,684 100.0 % Allowance for credit losses (223,153) (202,689) Loans, net $ 24,074,827 $ 24,430,995 Commercial loans and leases Commercial loans include a diverse portfolio of commercial and industrial loans and lines of credit, loans secured by owner-occupied commercial real-estate, income-producing non-owner occupied commercial real estate, a smaller amount of construction loans, SBA loans, mortgage warehouse lines of credit, municipal loans and leases originated by Pinnacle and franchise and equipment finance loans and leases originated by Bridge. 43 The following charts present the distribution of the commercial loan portfolio at the dates indicated (dollars in millions): December 31, 2024 December 31, 2023 Commercial Real Estate: Commercial real estate loans include term loans secured by non-owner occupied income producing properties including rental apartments, industrial properties, retail shopping centers, free-standing single-tenant buildings, medical and other office buildings, warehouse facilities, hotels, and real estate secured lines of credit.
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.
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; 34 • 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.
Changes in the ACL may result from changes in current economic conditions including but not limited to unanticipated increases in interest rates or inflationary pressures, changes in our economic forecast, loan portfolio composition, commercial and residential real estate market dynamics and other circumstances not currently known to us that may impact the financial condition and operations of our borrowers, among other factors.
Changes in the ACL may result from changes in current economic conditions including but not limited to unanticipated changes in interest rates or inflationary pressures, changes in our economic forecast, loan portfolio composition, commercial and residential real estate market dynamics and other circumstances not currently known to us that may impact the financial condition and operations of our borrowers, among other factors.
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.
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; • 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 external credit ratings; • Relevant market data; and • Estimated prepayments, defaults, and the value and performance of underlying collateral at the individual security level.
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.
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 primary geographic markets.
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.
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 capacity, repurchase agreement capacity and a letter of credit with the FHLB provide additional sources of contingent liquidity.
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.
We also model a variety of dynamic balance sheet scenarios, various yield 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.
We have an active shelf registration statement on file with the SEC that allows the Company to periodically offer and sell in one or more offerings, individually or in any combination, our common stock, preferred stock and other non-equity securities.
Capital We have an active shelf registration statement on file with the SEC that allows the Company to periodically offer and sell in one or more offerings, individually or in any combination, our common stock, preferred stock and other non-equity securities.
LTVs are typically based on valuation at origination since we do not routinely update residential appraisals. At December 31, 2023, the majority of the 1-4 single family residential loan portfolio, excluding government insured residential loans, was owner-occupied, with 80% primary residence, 5% second homes and 15% investment properties.
LTVs are typically based on valuation at origination since we do not routinely update residential appraisals. At December 31, 2024, the majority of the 1-4 single family residential loan portfolio, excluding government insured residential loans, was owner-occupied, with 80% primary residence, 5% second homes and 15% investment properties.
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.
Our Vision and 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.
We regularly engage with bond managers to monitor trends in underlying collateral, including potential downgrades and subsequent cash flow diversions, liquidity, ratings migration, and any other relevant developments. We do not intend to sell securities in significant unrealized loss positions at December 31, 2023.
We regularly engage with bond managers to monitor trends in underlying collateral, including potential downgrades and subsequent cash flow diversions, liquidity, ratings migration, and any other relevant developments. We do not intend to sell securities in significant unrealized loss positions at December 31, 2024.
Management's discussion and analysis presents the more significant factors that affected our financial condition as of December 31, 2023, and results of operations for the year then ended, including in comparison to the prior year ended December 31, 2022.
Management's discussion and analysis presents the more significant factors that affected our financial condition as of December 31, 2024, and results of operations for the year then ended, including in comparison to the prior year ended December 31, 2023.
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.
The estimate of the ACL at December 31, 2024, was informed by forecasted economic scenarios published in December 2024, a wide variety of additional economic data, information about borrower financial condition and collateral values, and other relevant information.
Furthermore, while the variables presented above are at the national level, most of the economic variables are regionalized at the market and submarket level in the models. For additional information about the ACL, see Note 4 to the consolidated financial statements.
Furthermore, while the variables presented above are at the national level, many of the economic variables are regionalized at the market and submarket level in the models. For additional information about the ACL, see Note 4 to the consolidated financial statements.
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.
The tax-equivalent adjustment for tax-exempt loans was $12.2 million, $13.4 million and $12.7 million for the years ended December 31, 2024, 2023 and 2022, respectively. The tax-equivalent adjustment for tax-exempt investment securities was $3.3 million, $3.6 million and $3.0 million for the years ended December 31, 2024, 2023 and 2022, respectively.
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.
Additionally, as discussed in Note 15 to the consolidated financial statements, the Bank had $262 million in outstanding commitments to fund loans and $4.7 billion in unfunded commitments under existing lines of credit at December 31, 2024. Many of these commitments are expected to expire without being fully funded and, therefore, also do not necessarily represent future cash requirements.
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.
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 20, 2024, for a discussion and analysis of the more significant factors that affected the year ended December 31, 2023, including in comparison to the year ended December 31, 2022.
Expected credit losses are estimated over the contractual terms of the loans, adjusted for expected prepayments, generally excluding expected extensions, renewals, and modifications. For the substantial majority of portfolio segments and subsegments, including residential loans other than government insured loans, and most commercial and commercial real estate loans, expected losses are estimated using econometric models.
Expected credit losses are estimated over the contractual terms of the loans, adjusted for expected prepayments, generally excluding expected extensions, renewals, and modifications. For the substantial majority of portfolio segments and subsegments, including residential loans other than government insured loans, and most commercial and commercial real estate loans, expected losses are estimated using a factor based methodology and econometric models.
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.
See "Item 1A - Risk Factors" for additional discussion of risks to the execution of our strategic priorities. 2024 Performance Highlights: In evaluating our financial performance, we consider improvement in the funding mix and the composition of earning assets, the level of and trends in net interest income and 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.
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.
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. Investment grade municipal securities provide liquidity and attractive tax-equivalent yields.
Available liquidity sources inc lude cash; secured funding, such as borrowing capacity at the Federal Home Loan Bank of Atlanta and the Federal Reserve; and unencumbered securities. Additional sources of liquidity include cash flows from operations, wholesale deposits, cash flow from the Bank's amortizing securities and loan portfolios, and the sale of investment securities.
Same day available liquidity inc ludes cash, secured funding such as borrowing capacity at the Federal Home Loan Bank of Atlanta and the Federal Reserve, and unencumbered securities. Additional sources of liquidity include cash flows from operations, wholesale deposits, cash flow from the Bank's amortizing securities and loan portfolios, repurchase agreements and the sale of investment securities.
The following table presents the impact on forecasted net interest income compared to a "most likely" scenario, based on the consensus forward curve, in static balance sheet, parallel rate shock scenarios of plus and minus 100 and 200 basis points at December 31, 2023 and 2022: Down 200 Down 100 Plus 100 Plus 200 Policy Limits: In year 1 (12) % (8) % (8) % (12) % In year 2 (15) % (11) % (11) % (15) % Model Results at December 31, 2023 - increase (decrease) In year 1 (4.7) % (1.6) % 1.0 % 2.1 % In year 2 (6.0) % (2.3) % 1.5 % 2.0 % Model Results at December 31, 2022 - increase (decrease) In year 1 (5.1) % (1.7) % 0.1 % (0.6) % In year 2 (8.4) % (3.5) % 1.8 % 2.3 % The following table illustrates the modeled change in EVE in the indicated scenarios at December 31, 2023 and 2022: Down 200 Down 100 Plus 100 Plus 200 Policy Limits (20.0) % (10.0) % (10.0) % (20.0) % Model Results at December 31, 2023 - increase (decrease): 15.2 % 9.5 % (8.8) % (17.4) % Model Results at December 31, 2022 - increase (decrease): 4.5 % 3.8 % (5.5) % (11.3) % All of the modeled results at December 31, 2023, are within ALM policy limits.
The following table presents the impact on forecasted net interest income compared to a "most likely" scenario, based on the consensus forward curve, in static balance sheet, parallel rate shock scenarios of plus and minus 100 and 200 basis points at December 31, 2024 and 2023: Down 200 Down 100 Plus 100 Plus 200 Policy Limits: In year 1 (12) % (8) % (8) % (12) % In year 2 (15) % (11) % (11) % (15) % Model Results at December 31, 2024 - increase (decrease) In year 1 (4.2) % (1.7) % 1.5 % 2.7 % In year 2 (3.4) % (1.2) % 0.6 % 1.0 % Model Results at December 31, 2023 - increase (decrease) In year 1 (4.7) % (1.6) % 1.0 % 2.1 % In year 2 (6.0) % (2.3) % 1.5 % 2.0 % EVE Simulation The following table illustrates the modeled change in EVE in the indicated scenarios at December 31, 2024 and 2023: Down 200 Down 100 Plus 100 Plus 200 Policy Limits (20.0) % (10.0) % (10.0) % (20.0) % Model Results at December 31, 2024 - increase (decrease): 16.9 % 10.0 % (7.1) % (14.8) % Model Results at December 31, 2023 - increase (decrease): 15.2 % 9.5 % (8.8) % (17.4) % All of the modeled results at December 31, 2024, are within ALM policy limits. 66 The Company uses many assumptions in estimating the impact of changes in interest rates on forecasted net interest income and EVE.
For the years ended December 31, 2023, 2022 and 2021, net cash provided by operating activities was $657 million, $1.3 billion, and $1.2 billion, respectively.
For the years ended December 31, 2024, 2023 and 2022, net cash provided by operating activities was $434 million, $657 million and $1.3 billion, respectively.
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.
Some of the measures currently used to dimension liquidity risk and manage liquidity are the ratio of available liquidity to uninsured/non-collateralized deposits, a wholesale funding ratio, 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 and large depositor concentrations.
The quantitative portion of the ACL at December 31, 2023, was modeled using a weighting of baseline, downside and upside third-party economic scenarios, with the highest weighting ascribed to the baseline scenario and the lowest weighting ascribed to the upside scenario.
The quantitative portion of the ACL at December 31, 2024, was modeled using a weighting of baseline, downside and upside third-party economic scenarios, with the highest weighting ascribed to the baseline scenario and lower weightings ascribed equally to the downside and upside scenarios.
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.
Residential mortgages The following table shows the composition of residential loans at the dates indicated (in thousands): December 31, 2024 December 31, 2023 1-4 single family residential $ 6,508,922 $ 6,903,013 Government insured residential 1,071,892 1,306,014 $ 7,580,814 $ 8,209,027 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.
On a quarterly basis, management performs an impairment analysis on assets with indicators of potential impairment. Potential impairment indicators include evidence of changes in residual value, macro-economic conditions, an extended period of time off-lease, criticized or classified status, or management's intention to sell the asset at an amount potentially below its carrying value.
Potential impairment indicators include evidence of changes in residual value, macro-economic conditions, an extended period of time off-lease, criticized or classified status, or management's intention to sell the asset at an amount potentially below its carrying value.
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 following table presents information about the contractual balance and maturities of outstanding FHLB advances, as of December 31, 2024 (dollars in thousands): Amount Weighted Average Rate Maturing in: 2025 - One month or less $ 2,500,000 4.53 % 2025 - Over one month 430,000 4.60 % Total contractual balance outstanding $ 2,930,000 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 investment securities AFS portfolio was in a net unrealized loss position of $534.8 million at December 31, 2023, compared to a net unrealized loss position of $674.2 million at December 31, 2022, improving by $139.4 million during the year ended December 31, 2023.
The investment securities AFS portfolio was in a net unrealized loss position of $405.6 million at December 31, 2024, compared to a net unrealized loss position of $534.8 million at December 31, 2023, improving by $129.2 million during the year ended December 31, 2024.
The following table presents subordination levels and average internal stress scenario losses for select non-agency portfolio segments at December 31, 2023: Subordination Weighted Average Stress Scenario Loss Rating Percent of Total Minimum Maximum Average Private label CMBS AAA 85.8 % 30.2 99.9 43.9 7.1 AA 10.6 % 29.5 74.4 37.0 7.7 A 3.6 % 25.1 51.5 37.3 9.1 Weighted average 100.0 % 29.9 95.5 43.0 7.2 CLOs AAA 80.2 % 40.2 74.2 47.1 15.7 AA 16.2 % 30.8 47.0 37.3 13.0 A 3.6 % 31.5 33.2 32.2 14.4 Weighted average 100.0 % 38.4 68.3 45.0 15.2 Private label residential MBS and CMOs AAA 94.0 % 3.0 92.0 17.7 2.2 AA 4.2 % 20.2 34.2 24.8 5.3 A 1.8 % 27.3 28.2 27.7 5.7 Weighted average 100.0 % 4.2 88.4 18.2 2.4 While for certain portfolio segments, we have seen an increase in stress scenario losses over the last year, the level of subordination continues to provide more than sufficient coverage of stress scenario collateral losses, further supporting our determination that none of our securities are credit loss impaired.
The following table presents subordination levels and average internal stress scenario losses for select non-agency portfolio segments at December 31, 2024: Subordination Weighted Average Stress Scenario Loss Rating Percent of Total Minimum Maximum Average Private label CMBS AAA 83 % 30.5 98.9 48.5 7.3 AA 13 % 33.1 75.3 45.3 7.6 A 4 % 27.6 60.2 39.2 10.0 Weighted average 100 % 30.8 94.3 47.7 7.4 CLOs AAA 86 % 39.1 80.4 46.8 15.8 AA 12 % 30.9 34.2 32.4 15.5 A 2 % 38.3 38.3 38.3 23.8 Weighted average 100 % 38.1 74.2 44.9 15.9 Private label residential MBS and CMOs AAA 92 % 3.0 92.5 17.9 2.2 AA 5 % 21.0 37.8 28.9 5.4 A 1 % 21.3 21.3 21.3 8.2 NR 2 % 20.0 24.7 21.5 12.7 Weighted average 100 % 4.5 87.4 18.6 2.6 While we have seen an increase in stress scenario losses for some securities over the last year, the level of subordination continues to provide more than sufficient coverage of stress scenario collateral losses, further supporting our determination that none of our securities are credit loss impaired.
Some of the high level data points informing the scenarios used in estimating the quantitative portion of the ACL at December 31, 2023, included: • Labor market assumptions, which reflected national unemployment peaking at 4.1% in the baseline scenario and 7.7% in the downside scenario; and • Annualized growth in national GDP troughing at 1.1% in the baseline and (3.5)% in the downside scenario.
Some of the high-level data points informing the baseline scenario, which was the scenario most heavily weighted, used in estimating the quantitative portion of the ACL at December 31, 2024, included: • Labor market assumptions, which reflected national unemployment peaking at 4.2% and • Annualized growth in national GDP troughing at 1.5%.
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.
There were no impairment charges recognized during the years ended December 31, 2024, 2023, and 2022. 55 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.
Interest Rate Risk A principal component of the Company’s risk of loss arising from adverse changes in the fair value of financial instruments, or market risk, is interest rate risk, including the risk that assets and liabilities with similar re-pricing characteristics may not reprice at the same time or to the same degree.
See Note 13 to the consolidated financial statements for more information about the Company's and the Bank's regulatory capital ratios. 65 Interest Rate Risk A principal component of the Company’s risk of loss arising from adverse changes in the fair value of financial instruments, or market risk, is interest rate risk, including the risk that assets and liabilities with similar re-pricing characteristics may not reprice at the same time or to the same degree.
At December 31, 2023, the ratio of estimated insured and collateralized deposits to total deposits was 66%, up from 55% at December 31, 2022, and the ratio of available liquidity to estimated uninsured, uncollateralized deposits was 152% compared to 93% at December 31, 2022.
At December 31, 2024, the ratio of estimated insured and collateralized deposits to total deposits was 63%, compared to 66% at December 31, 2023, and the ratio of available liquidity to estimated uninsured, uncollateralized deposits was 150% compared to 152% at December 31, 2023.
The following table presents a breakdown of the 1-4 single family residential mortgage portfolio, excluding government insured residential loans, categorized between fixed rate loans and ARMs at the dates indicated (dollars in thousands): December 31, 2023 December 31, 2022 Total Percent of Total Total Percent of Total Fixed rate loans $ 3,757,442 54 % $ 3,995,298 56 % ARM loans 3,145,571 46 % 3,133,536 44 % $ 6,903,013 100 % $ 7,128,834 100 % 49 Loan Maturities The following table sets forth, as of December 31, 2023, the maturity distribution of our loan portfolio by category, excluding government insured residential loans.
The following table presents a breakdown of the 1-4 single family residential mortgage portfolio, excluding government insured residential loans, categorized between fixed rate loans and ARMs at the dates indicated (dollars in thousands): December 31, 2024 December 31, 2023 Amortized Cost Percent of Total Amortized Cost Percent of Total Fixed rate loans $ 3,557,649 55 % $ 3,757,442 54 % ARM loans 2,951,273 45 % 3,145,571 46 % $ 6,508,922 100 % $ 6,903,013 100 % 49 Loan Maturities The following table sets forth, as of December 31, 2024, the maturity distribution of our loan portfolio by category, excluding government insured residential loans.
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.
Actual results may not be similar to the Company's projections due to many factors including but not limited to the timing and frequency of market rate changes, market conditions, unanticipated changes in depositor behavior and loan prepayment speeds, the shape of the yield curve, changes in balance sheet composition and the Company's actions in response to changing external and balance sheet dynamics.
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.
The net interest margin, calculated on a tax-equivalent basis, increased to 2.73% for the year ended December 31, 2024, from 2.56% for the year ended December 31, 2023.
As of December 31, 2023, the Manhattan office portfolio was approximately 96% occupied with 3% rent rollover expected in the next twelve months. Substantially all of the Florida office portfolio is suburban. Office loans not secured by properties in Florida or the New York tri-state area comprised 16% of the segment and exhibit no particular geographic concentration.
As of December 31, 2024, the Manhattan office portfolio was approximately 95% occupied with 10% rent rollover expected in the next 12 months. The Florida office portfolio is predominantly suburban. Office loans not secured by properties in Florida or the New York tri-state area comprised 20%, or approximately $351 million of the segment, and exhibited no particular geographic concentration.
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.
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, 2024 December 31, 2023 Total stockholders’ equity $ 2,814,318 $ 2,577,921 Less: goodwill and other intangible assets 77,637 77,637 Tangible stockholders’ equity $ 2,736,681 $ 2,500,284 Common shares issued and outstanding 74,748,370 74,372,505 Book value per common share $ 37.65 $ 34.66 Tangible book value per common share $ 36.61 $ 33.62 68 Item 7A.
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 following table presents the components of the provision for credit losses for the periods indicated (in thousands): Years Ended December 31, 2024 2023 2022 Amount related to funded portion of loans $ 58,986 $ 78,924 $ 73,814 Amount related to off-balance sheet credit exposures (3,914) 8,683 1,467 Other — — (127) Total provision for credit losses $ 55,072 $ 87,607 $ 75,154 The most significant factors impacting the provision for credit losses for the year ended December 31, 2024 included (i) risk rating migration and increases in certain specific reserves; and (ii) an increase in qualitative loss factors, partially offset by an improved economic forecast.
See Note 6 to the consolidated financial statements for more information about these costs. 39 Income Taxes The provision for income taxes for the years ended December 31, 2023, 2022 and 2021 was $58.4 million, $90.2 million and $34.4 million, respectively.
See Note 6 to the consolidated financial statements for more information about these costs. Income Taxes The provision for income taxes for the years ended December 31, 2024, 2023 and 2022 was $83.9 million, $58.4 million and $90.2 million, respectively. The Company's effective income tax rate was 26.52%, 24.64% and 24.03% for the years ended 2024, 2023 and 2022, respectively.
Deposits A further breakdown of deposits at the dates indicated is shown below: December 31, 2023 December 31, 2022 The Company has a diverse deposit book by industry sector. Our largest industry vertical at December 31, 2023, was the title insurance vertical, with approximately $2.5 billion in total deposits. Over 75% of title sector deposits were in operating accounts.
Deposits A breakdown of deposits at the dates indicated is shown below: December 31, 2024 December 31, 2023 The Company has a diverse deposit book by industry sector. At December 31, 2024, our largest industry vertical was title insurance, with approximately $3.6 billion in total deposits. Deposits in the HOA vertical totaled $1.8 billion at December 31, 2024.
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.
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, 2024 2023 2022 Average Balance Interest (1) Yield/ Rate (1) Average Balance Interest (1) Yield/ Rate (1) Average Balance Interest (1) Yield/ Rate (1) Loans $ 24,269,787 $ 1,402,132 5.78 % $ 24,558,430 $ 1,331,578 5.42% $ 23,937,857 $ 947,386 3.96 % Investment securities (2) 9,064,521 501,006 5.53 % 9,228,718 491,851 5.33% 10,081,701 283,081 2.81 % Other interest earning assets 745,885 37,553 5.03 % 986,186 51,152 5.19% 675,068 15,709 2.33 % Total interest earning assets 34,080,193 1,940,691 5.69 % 34,773,334 1,874,581 5.39% 34,694,626 1,246,176 3.59 % Allowance for credit losses (224,673) (171,618) (132,033) Non-interest earning assets 1,502,205 1,749,981 1,721,570 Total assets $ 35,357,725 $ 36,351,697 $ 36,284,163 Liabilities and Stockholders' Equity: Interest bearing liabilities: Interest bearing demand deposits $ 4,077,852 $ 152,809 3.75 % $ 2,905,968 $ 86,759 2.99 % $ 2,538,906 $ 13,919 0.55 % Savings and money market deposits 11,043,510 451,352 4.09 % 10,704,470 382,432 3.57 % 12,874,240 130,705 1.02 % Time deposits 4,757,675 211,411 4.44 % 5,169,458 191,114 3.70 % 3,338,671 35,348 1.06 % Total interest bearing deposits 19,879,037 815,572 4.10 % 18,779,896 660,305 3.52 % 18,751,817 179,972 0.96 % Short-term borrowings — — — % 35,403 1,611 4.55 % 157,979 2,723 1.72 % FHLB advances 3,823,579 158,750 4.15 % 6,331,685 285,026 4.50 % 4,383,507 97,763 2.23 % Notes and other borrowings 709,422 36,528 5.15 % 716,633 36,835 5.14 % 721,223 37,033 5.13 % Total interest bearing liabilities 24,412,038 1,010,850 4.14 % 25,863,617 983,777 3.80 % 24,014,526 317,491 1.32 % Non-interest bearing demand deposits 7,239,161 7,091,029 8,861,111 Other non-interest bearing liabilities 968,163 848,023 708,473 Total liabilities 32,619,362 33,802,669 33,584,110 Stockholders' equity 2,738,363 2,549,028 2,700,053 Total liabilities and stockholders' equity $ 35,357,725 $ 36,351,697 $ 36,284,163 Net interest income $ 929,841 $ 890,804 $ 928,685 Interest rate spread 1.55 % 1.59 % 2.27 % Net interest margin 2.73 % 2.56 % 2.68 % (1) On a tax-equivalent basis where applicable.
Impact of Macro-Environmental Factors and Near-term Strategic Priorities Macro-Environmental Factors: During early 2023, three highly publicized regional bank closures created a crisis of confidence in the banking system, specifically with respect to regional and mid-size banks. This led to outflows of deposits from regional and mid-size banks, including BankUnited, to the largest money-center banks and to volatility in bank valuations.
Three highly publicized regional bank closures in 2023 eroded confidence in the banking system, specifically with respect to regional and mid-size banks, leading to outflows of deposits from regional and mid-size banks, including BankUnited, to the largest money-center banks and to volatility in bank valuations.
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.
Residential loans, other than Buyout Loans, are generally placed on non-accrual status when they are 60 days past due. When a loan is placed on non-accrual status, uncollected interest accrued is reversed and charged to interest income.
The following chart provides a comparison of net interest margin, the interest rate spread, the average yield on interest earning assets and the average rate paid on interest bearing liabilities for the years ended December 31, 2023 and 2022 (on a tax equivalent basis): • The yield on average interest earning assets increased to 5.39% for the year ended December 31, 2023, from 3.59% for the year ended December 31, 2022, due to re-pricing of floating rate assets and the addition of new assets at higher rates and wider spreads. • Consistent with industry trends, higher interest rates and restrictive monetary policy, the average cost of total deposits increased to 2.55% for the year ended December 31, 2023, from 0.65% for the year ended December 31, 2022, although the rate of increase declined over the latter half of the year. 31 • Loan portfolio composition shifted from residential to core commercial categories during the year ended December 31, 2023.
The following chart provides a comparison of net interest margin, the average yield on interest earning assets and the average rate paid on interest bearing liabilities for the years ended December 31, 2024 and 2023 (on tax equivalent basis): ◦ Consistent with industry trends, higher prevailing interest rates and restrictive monetary policy, the average cost of total deposits increased by 0.46% to 3.01% for the year ended December 31, 2024, from 2.55% for the year ended December 31, 2023, although the average cost of deposits has declined over the latter half of the year.
The net charge-off ratio for the year ended December 31, 2023, was 0.09%. Some of the challenges we face in executing on both our near-term and longer-term strategic priorities, some of which may impact the banking industry more broadly, include: • Execution of our strategic objectives is highly dependent on our ability to grow core client relationships.
Some of the challenges we face in executing on our strategic priorities, some of which may impact the banking industry more broadly, include: • Execution of our strategic objectives is highly dependent on our ability to grow core client relationships.
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.
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 totaled $224 million and $372 million at December 31, 2024 and 2023, respectively.
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 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, 2024: FICO Distribution LTV Distribution Vintage The following graph presents delinquency trends for residential loans, excluding government insured residential loans, over the periods indicated (in millions): Residential Delinquencies FICO scores are generally updated semi-annually and were most recently updated in the third quarter of 2024.