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): CRE C&I Pinnacle - Municipal Finance Franchise and Equipment Finance Residential and MWL Total Balance at December 31, 2021 $ 28,811 $ 67,950 $ 170 $ 20,339 $ 9,187 $ 126,457 Provision for credit losses 2,371 62,289 3 6,293 2,858 73,814 Charge-offs (9,531) (38,921) — (13,191) (412) (62,055) Recoveries 3,100 5,872 — 650 108 9,730 Balance at December 31, 2022 24,751 97,190 173 14,091 11,741 147,946 Impact of adoption of ASU 2022-02 — (1,671) — (6) (117) (1,794) Balance at January 1, 2023 24,751 95,519 173 14,085 11,624 146,152 Provision for (recovery of) credit losses 17,192 62,053 70 3,394 (3,785) 78,924 Charge-offs (1,228) (26,539) — (7,247) — (35,014) Recoveries 623 11,372 — 623 9 12,627 Balance at December 31, 2023 41,338 142,405 243 10,855 7,848 202,689 Provision for (recovery of) credit losses 34,946 23,455 (127) (3,806) 4,518 58,986 Charge-offs (6,202) (47,912) — (5,710) (126) (59,950) Recoveries 376 20,006 — 1,042 4 21,428 Balance at December 31, 2024 $ 70,458 $ 137,954 $ 116 $ 2,381 $ 12,244 $ 223,153 Net Charge-offs to Average Loans Year Ended December 31, 2022 0.12 % 0.45 % — % 2.08 % — % 0.22 % Year Ended December 31, 2023 0.01 % 0.18 % — % 1.53 % — % 0.09 % Year Ended December 31, 2024 0.10 % 0.31 % — % 1.53 % — % 0.16 % 57 The following table shows the distribution of the ACL at the dates indicated (dollars in thousands): December 31, 2024 December 31, 2023 Total % (1) Total % (1) Non-owner occupied commercial real estate $ 52,104 23.3 % $ 32,810 21.6 % Construction and land 18,354 2.3 % 8,528 2.0 % CRE 70,458 41,338 Owner occupied commercial real estate 16,126 8.0 % 17,642 7.9 % Commercial and industrial 121,828 28.9 % 124,763 28.3 % Pinnacle - municipal finance 116 3.0 % 243 3.6 % Franchise and equipment finance 2,381 0.9 % 10,855 1.5 % 140,451 153,503 Residential and MWL 12,244 33.6 % 7,848 35.1 % $ 223,153 100.0 % $ 202,689 100.0 % (1) Represents percentage of loans receivable in each category to total loans receivable.
Biggest changeThe following table provides an analysis of the ACL, the provision for credit losses related to the funded portion of loans and net charge-offs by loan segment for the periods indicated (dollars in thousands): CRE C&I Pinnacle - Municipal Finance Franchise and Equipment Finance Residential and MWL Total Balance at December 31, 2022 $ 24,751 $ 97,190 $ 173 $ 14,091 $ 11,741 $ 147,946 Impact of adoption of ASU 2022-02 — (1,671) — (6) (117) (1,794) Balance at January 1, 2023 24,751 95,519 173 14,085 11,624 146,152 Provision for credit losses 17,192 62,053 70 3,394 (3,785) 78,924 Charge-offs (1,228) (26,539) — (7,247) — (35,014) Recoveries 623 11,372 — 623 9 12,627 Balance at December 31, 2023 41,338 142,405 243 10,855 7,848 202,689 Provision for credit losses 34,946 23,455 (127) (3,806) 4,518 58,986 Charge-offs (6,202) (47,912) — (5,710) (126) (59,950) Recoveries 376 20,006 — 1,042 4 21,428 Balance at December 31, 2024 70,458 137,954 116 2,381 12,244 223,153 Provision for credit losses 6,389 64,474 (10) (2,233) (269) 68,351 Charge-offs (18,532) (62,270) — — (208) (81,010) Recoveries 29 8,479 — 812 11 9,331 Balance at December 31, 2025 $ 58,344 $ 148,637 $ 106 $ 960 $ 11,778 $ 219,825 Net Charge-offs to Average Loans Year Ended December 31, 2023 0.01 % 0.18 % — % 1.53 % — % 0.09 % Year Ended December 31, 2024 0.10 % 0.31 % — % 1.53 % — % 0.16 % Year Ended December 31, 2025 0.29 % 0.62 % — % (0.54) % — % 0.30 % The following table shows the distribution of the ACL at the dates indicated (dollars in thousands): December 31, 2025 December 31, 2024 Total % (1) Total % (1) CRE $ 58,344 28.1 % $ 70,458 25.6 % C&I 148,637 37.1 % 137,954 36.9 % Pinnacle - municipal finance 106 2.6 % 116 3.0 % Franchise and equipment finance 960 0.4 % 2,381 0.9 % Total Commercial 208,047 210,909 Residential and MWL 11,778 31.8 % 12,244 33.6 % $ 219,825 100.0 % $ 223,153 100.0 % (1) Represents percentage of loans receivable in each category to total loans receivable. 54 The following table presents the ACL as a percentage of loans at the dates indicated, by portfolio sub-segment: December 31, 2025 December 31, 2024 Commercial: CRE 0.86 % 1.13 % C&I 1.65 % 1.54 % Franchise and equipment finance 0.93 % 1.12 % Total commercial 1.30 % 1.37 % Pinnacle - municipal finance 0.02 % 0.02 % Residential and MWL 0.15 % 0.15 % 0.91 % 0.92 % ACL to non-performing loans 58.99 % 89.01 % ACL to CRE office loans 2.03 % 2.30 % Changes in the ACL during the year ended December 31, 2025, are depicted in the chart below (dollars in millions): Changes in the ACL during the year ended December 31, 2025 As depicted in the chart above, the most significant factors impacting the ACL for the year ended December 31, 2025, were increases in specific reserves, partially offset by net charge-offs.
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.
See Note 13 to the consolidated financial statements for more information about the Company's and the Bank's regulatory capital ratios. 60 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.
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.
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 unpledged 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.
A single economic scenario or a probability weighted blend of economic scenarios may be used. The models ingest numerous national, regional and MSA level variables and data points. At December 31, 2024 and 2023, we used a combination of weighted third-party provided economic scenarios in calculating the quantitative portion of the ACL.
A single economic scenario or a probability weighted blend of economic scenarios may be used. The models ingest numerous national, regional and MSA level variables and data points. At December 31, 2025 and 2024, we used a combination of weighted third-party provided economic scenarios in calculating the quantitative portion of the ACL.
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.
Management's discussion and analysis presents the more significant factors that affected our financial condition as of December 31, 2025, and results of operations for the year then ended, including in comparison to the prior year ended December 31, 2024.
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.
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; and • our selection and evaluation of qualitative factors.
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.
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 the dates indicated: 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, 2025 - increase (decrease) In year 1 (4.7) % (1.9) % 1.9 % 3.4 % In year 2 (8.8) % (3.8) % 3.3 % 6.2 % 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 % EVE Simulation The following table illustrates the modeled change in EVE in the indicated scenarios at the dates indicated: Down 200 Down 100 Plus 100 Plus 200 Policy Limits (20.0) % (10.0) % (10.0) % (20.0) % Model Results at December 31, 2025 - increase (decrease): 7.1 % 5.3 % (3.5) % (7.8) % Model Results at December 31, 2024 - increase (decrease): 16.9 % 10.0 % (7.1) % (14.8) % All of the modeled results at December 31, 2025 are within ALM policy limits. 61 The Company uses many assumptions in estimating the impact of changes in interest rates on forecasted net interest income and EVE.
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.
We have also invested in highly-rated structured products, including private-label commercial and residential MBS, CLOs, 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.
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.
Some of the measures currently used to dimension liquidity risk and manage liquidity are a wholesale funding ratio, the ratio of available liquidity to uninsured/non-collateralized deposits, 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 brokered deposits to total deposits and large depositor concentrations.
For additional disclosure related to the fair values of investment securities, see Note 14 to the consolidated financial statements. 42 The following table shows the weighted average prospective yields based on current rates, categorized by scheduled maturity, for AFS investment securities as of December 31, 2024. Scheduled maturities have been adjusted for anticipated prepayments when applicable.
For additional disclosure related to the fair values of investment securities, see Note 14 to the consolidated financial statements. 41 The following table shows the weighted average prospective yields based on current rates, categorized by scheduled maturity, for AFS investment securities as of December 31, 2025. Scheduled maturities have been adjusted for anticipated prepayments when applicable.
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.
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 28, 2025, for a discussion and analysis of the more significant factors that affected the year ended December 31, 2024, including in comparison to the year ended December 31, 2023.
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.
The quantitative estimate of the ACL at December 31, 2025, was informed by forecasted economic scenarios published in December 2025, a wide variety of additional economic data, information about borrower financial condition and collateral values, and other relevant information.
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.
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.
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.
The quantitative portion of the ACL at December 31, 2025, 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 to the downside and upside scenarios.
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.
Additionally, as discussed in Note 15 to the consolidated financial statements, the Bank had $145 million in outstanding commitments to fund loans and $5.2 billion in unfunded commitments under existing lines of credit at December 31, 2025. Many of these commitments are expected to expire without being fully funded and, therefore, also do not necessarily represent future cash requirements.
Approximately 64% of our total deposits were commercial or municipal deposits at December 31, 2024. Brokered deposits totaled $5.2 billion and $5.3 billion at December 31, 2024 and 2023, respectively. Brokered deposits are generally insured and typically a readily available source of funds, however, they are typically higher cost and in some circumstances, credit sensitive.
Approximately 69% of our total deposits were commercial or municipal deposits at December 31, 2025. Brokered deposits totaled $4.9 billion and $5.2 billion at December 31, 2025 and 2024, respectively. Brokered deposits are generally insured and typically a readily available source of funds, however, they are typically higher cost and in some circumstances, credit sensitive.
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.
The tax-equivalent adjustment for tax-exempt loans was $11.0 million, $12.2 million and $13.4 million for the years ended December 31, 2025, 2024 and 2023, respectively. The tax-equivalent adjustment for tax-exempt investment securities was $2.8 million, $3.3 million and $3.6 million for the years ended December 31, 2025, 2024 and 2023, respectively.
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.
Deposits A breakdown of deposits at the dates indicated is shown below: December 31, 2025 December 31, 2024 The Company has a diverse deposit book by industry sector. At December 31, 2025, our largest industry vertical was title insurance, with approximately $4.4 billion in total deposits. Deposits in the HOA vertical totaled $2.3 billion at December 31, 2025.
Further discussion of factors impacting the net interest margin for the year ended December 31, 2024 compared to the year ended December 31, 2023 follows: • The tax-equivalent yield on loans increased to 5.78% for the year ended December 31, 2024, from 5.42% for the year ended December 31, 2023 .
Further discussion of factors impacting the net interest margin for the year ended December 31, 2025 compared to the year ended December 31, 2024 follows: • The tax-equivalent yield on loans decreased to 5.48% for the year ended December 31, 2025, from 5.78% for the year ended December 31, 2024 .
For the year ended December 31, 2024 compared to the year ended December 31, 2023, average NIDDA grew by $148 million while average FHLB advances declined by $2.5 billion. Within interest bearing deposits, there was a shift from generally higher priced time deposits to generally lower priced forms of interest bearing deposits.
For the year ended December 31, 2025 compared to the year ended December 31, 2024, average NIDDA grew by $844 million while average FHLB advances declined by $914 million. Within interest bearing deposits, there was a shift from generally higher priced time deposits to generally lower priced forms of interest bearing deposits.
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.
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, 2025 December 31, 2024 Amortized Cost Percent of Total Amortized Cost Percent of Total Fixed rate loans $ 3,298,268 54 % $ 3,557,649 55 % ARM loans 2,793,691 46 % 2,951,273 45 % $ 6,091,959 100 % $ 6,508,922 100 % Loan Maturities The following table sets forth, as of December 31, 2025, the maturity distribution of our loan portfolio by category, excluding government insured residential loans.
The ratio of tangible common equity/tangible assets increased to 7.8%. The charts below present the Company's and the Bank's regulatory capital ratios at the dates indicated: BankUnited, Inc. December 31, 2024 December 31, 2023 33 BankUnited, N.A.
The ratio of tangible common equity to tangible assets increased to 8.5%. The charts below represent the Company's and the Bank's regulatory capital ratios at the dates indicated: BankUnited, Inc. December 31, 2025 December 31, 2024 BankUnited, N.A.
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.
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 $171 million and $224 million at December 31, 2025 and 2024, respectively, consisting primarily of railcars and other transportation equipment.
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.
Residential mortgages The following table shows the composition of residential loans at the dates indicated (in thousands): December 31, 2025 December 31, 2024 1-4 single family residential $ 6,091,959 $ 6,508,922 Government insured residential 891,041 1,071,892 $ 6,983,000 $ 7,580,814 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.
Our liquidity management framework incorporates a robust contingency funding plan and liquidity stress test. 64 The following tables present some of the Company's liquidity measures, where applicable, their related policy limits and operating risk thresholds at the dates indicated: December 31, 2024 Policy Limit Available liquidity to uninsured/non-collateralized deposits 150% Wholesale funding/total assets 25.7% December 31, 2024 Operating Threshold Available operational liquidity/volatile liabilities 2.52x ≥1.30x Liquidity stress test coverage ratio 2.14x ≥1.50x FHLB advances/total assets 10.9% ≤20% One year liquidity ratio 2.85x ≥1.00x Loan to deposit ratio 87.2% ≤100% Top 20 uninsured depositors to total deposits (excluding brokered & municipal deposits) 13.4% ≤15% Available on-balance sheet liquidity 8.9% ≥5% As a holding company, BankUnited, Inc. is a corporation separate and apart from its banking subsidiary, and therefore, provides for its own liquidity.
Our liquidity management framework incorporates a robust contingency funding plan and liquidity stress testing framework. 59 The following tables present some of the Company's liquidity measures, where applicable, their related policy limits and operating risk thresholds at the dates indicated: December 31, 2025 Policy Limit Wholesale funding/total assets 20.0% December 31, 2025 Operating Threshold Available operational liquidity/volatile liabilities 2.77x ≥1.30x Liquidity stress test coverage ratio 2.31x ≥1.50x One year liquidity ratio 3.47x ≥1.00x Loan to deposit ratio 82.7% ≤100% Top 20 uninsured depositors to total deposits (excluding brokered & municipal deposits) 11.2% ≤15% Available on-balance sheet liquidity 8.2% ≥5% Available liquidity to uninsured/non-collateralized deposits 138% ≥100% As a holding company, BankUnited, Inc. is a corporation separate and apart from its banking subsidiary, and therefore, provides for its own liquidity.
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%.
Some of the high-level data points informing the baseline scenario used in estimating the quantitative portion of the ACL at December 31, 2025, included: • Labor market assumptions, which reflected national unemployment peaking at 4.8% and • Annualized growth in national GDP averaging 2.1%.
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 following table presents information about the contractual balance and maturities of outstanding FHLB advances, as of December 31, 2025 (dollars in thousands): Amount Weighted Average Rate Maturing in: 2026 - One month or less $ 1,475,000 3.81 % 2026 - Over one month 80,000 3.81 % Total contractual balance outstanding $ 1,555,000 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 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.
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. 51 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, 2025: 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 2025.
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.
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.
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.
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 have not sold, and do not anticipate the need to sell, securities in unrealized loss positions to generate liquidity.
The Company is not the servicer of these loans. 48 The following charts present the distribution of the 1-4 single family residential mortgage portfolio by product type at the dates indicated: December 31, 2024 December 31, 2023 See Note 4 to the consolidated financial statements for information about the geographic distribution of the 1-4 single family residential portfolio.
The balance of Buyout Loans totaled $858 million at December 31, 2025. 46 The following charts present the distribution of the 1-4 single family residential mortgage portfolio by product type at the dates indicated: December 31, 2025 December 31, 2024 See Note 4 to the consolidated financial statements for information about the geographic distribution of the 1-4 single family residential portfolio.
The loan-to-deposit ratio improved to 87.2% at December 31, 2024 from 92.8% at December 31, 2023. 39 Investment Securities The following table shows the amortized cost and carrying value, which, with the exception of investment securities held to maturity, is fair value, of investment securities at the dates indicated (in thousands): December 31, 2024 December 31, 2023 Amortized Cost Carrying Value Amortized Cost Carrying Value U.S.
The loan-to-deposit ratio was 82.7% at December 31, 2025 compared to 87.2% at December 31, 2024. 39 Investment Securities The following table shows the amortized cost and carrying value, which is fair value, of investment securities at the dates indicated (in thousands): December 31, 2025 December 31, 2024 Amortized Cost Carrying Value Amortized Cost Carrying Value U.S.
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.
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, 2025 2024 2023 Average Balance Interest (1) Yield/ Rate (1) Average Balance Interest (1) Yield/ Rate (1) Average Balance Interest (1) Yield/ Rate (1) Loans $ 23,765,232 $ 1,302,438 5.48 % $ 24,269,787 $ 1,402,132 5.78% $ 24,558,430 $ 1,331,578 5.42% Investment securities (2) 9,362,652 472,331 5.04 % 9,064,521 501,006 5.53% 9,228,718 491,851 5.33% Other interest earning assets 783,417 31,878 4.07 % 745,885 37,553 5.03% 986,186 51,152 5.19% Total interest earning assets 33,911,301 1,806,647 5.33 % 34,080,193 1,940,691 5.69% 34,773,334 1,874,581 5.39% Allowance for credit losses (226,362) (224,673) (171,618) Non-interest earning assets 1,380,186 1,502,205 1,749,981 Total assets $ 35,065,125 $ 35,357,725 $ 36,351,697 Liabilities and Stockholders' Equity: Interest bearing liabilities: Interest bearing demand deposits $ 5,473,316 $ 180,918 3.31 % $ 4,077,852 $ 152,809 3.75 % $ 2,905,968 $ 86,759 2.99 % Savings and money market deposits 10,305,664 341,042 3.31 % 11,043,510 451,352 4.09 % 10,704,470 382,432 3.57 % Time deposits 3,804,507 142,375 3.74 % 4,757,675 211,411 4.44 % 5,169,458 191,114 3.70 % Total interest bearing deposits 19,583,487 664,335 3.39 % 19,879,037 815,572 4.10 % 18,779,896 660,305 3.52 % Short-term borrowings — — — % — — — % 35,403 1,611 4.55 % FHLB advances 2,909,589 111,126 3.82 % 3,823,579 158,750 4.15 % 6,331,685 285,026 4.50 % Notes and other borrowings 571,046 29,752 5.21 % 709,422 36,528 5.15 % 716,633 36,835 5.14 % Total interest bearing liabilities 23,064,122 805,213 3.49 % 24,412,038 1,010,850 4.14 % 25,863,617 983,777 3.80 % Non-interest bearing demand deposits 8,083,605 7,239,161 7,091,029 Other non-interest bearing liabilities 931,540 968,163 848,023 Total liabilities 32,079,267 32,619,362 33,802,669 Stockholders' equity 2,985,858 2,738,363 2,549,028 Total liabilities and stockholders' equity $ 35,065,125 $ 35,357,725 $ 36,351,697 Net interest income $ 1,001,434 $ 929,841 $ 890,804 Interest rate spread 1.84 % 1.55 % 1.59 % Net interest margin 2.95 % 2.73 % 2.56 % (1) On a tax-equivalent basis where applicable.
The following table presents information about the Company's non-performing loans and non-performing assets at the dates indicated (dollars in thousands): December 31, 2024 December 31, 2023 Non-accrual loans: Commercial: Non-owner occupied commercial real estate $ 54,169 $ 290 Construction and land 31,758 — Owner occupied commercial real estate 3,803 289 Commercial and industrial 92,475 33,941 Franchise and equipment finance 6,010 23,678 Guaranteed portion of SBA 34,328 41,756 Non-guaranteed portion of SBA 4,071 5,984 Total commercial loans 226,614 105,938 Residential 23,500 20,513 Total non-accrual loans 250,114 126,451 Loans past due 90 days and still accruing 593 593 Total non-performing loans 250,707 127,044 OREO and other non-performing assets 5,482 3,536 Total non-performing assets $ 256,189 $ 130,580 Non-performing loans to total loans 1.03 % 0.52 % Non-performing loans, excluding the guaranteed portion of non-accrual SBA loans, to total loans 0.89 % 0.35 % Non-performing assets to total assets 0.73 % 0.37 % Non-performing assets, excluding the guaranteed portion of non-accrual SBA loans, to total assets 0.63 % 0.25 % ACL to total loans 0.92 % 0.82 % Commercial ACL to commercial loans (1) 1.37 % 1.29 % ACL to non-performing loans 89.01 % 159.54 % Net charge-offs to average loans 0.16 % 0.09 % (1) For purposes of this ratio, commercial loans includes the C&I and CRE sub-segments, as well as franchise and equipment finance.
The following table presents information about the Company's non-performing loans and non-performing assets at the dates indicated (dollars in thousands): December 31, 2025 December 31, 2024 Non-accrual loans: Commercial: Non-owner occupied commercial real estate $ 67,348 $ 54,169 Construction and land 29,662 31,758 Owner occupied commercial real estate 23,706 3,803 Commercial and industrial 187,068 92,475 Franchise and equipment finance 2,516 6,010 Guaranteed portion of SBA 37,926 34,328 Non-guaranteed portion of SBA 1,516 4,071 Total commercial loans 349,742 226,614 Residential 22,876 23,500 Total non-accrual loans 372,618 250,114 Loans past due 90 days and still accruing — 593 Total non-performing loans 372,618 250,707 OREO and other non-performing assets 4,829 5,482 Total non-performing assets $ 377,447 $ 256,189 Non-performing loans to total loans 1.54 % 1.03 % Non-performing loans, excluding the guaranteed portion of non-accrual SBA loans, to total loans 1.38 % 0.89 % Non-performing assets to total assets 1.08 % 0.73 % Non-performing assets, excluding the guaranteed portion of non-accrual SBA loans, to total assets 0.97 % 0.63 % ACL to total loans 0.91 % 0.92 % Commercial ACL to commercial loans (1) 1.30 % 1.37 % ACL to non-performing loans 58.99 % 89.01 % Net charge-offs to average loans 0.30 % 0.16 % (1) For purposes of this ratio, commercial loans includes the C&I and CRE sub-segments, as well as franchise and equipment finance.
This increase resulted primarily from the reset of coupon rates on variable rate securities, purchases of higher-yielding securities and paydowns and sales of lower-yielding securities. 37 • The average cost of interest bearing deposits increased to 4.10% for the year ended December 31, 2024, from 3.52% for the year ended December 31, 2023.
This decrease resulted primarily from the reset of coupon rates on variable rate securities. 37 • The average cost of interest bearing deposits decreased to 3.39% for the year ended December 31, 2025, from 4.10% for the year ended December 31, 2024.
Some of the more significant assumptions used by the Company in estimating the impact of changes in interest rates on forecasted net interest income and EVE at December 31, 2024 were: • Prepayment speeds for loans, with CPRs ranging from 6.6% to 11.5% depending on loan characteristics and the magnitude of the modeled rate shock; • Prepayment speeds for investment securities, with CPRs ranging from 4.3% to 7.7% depending on individual security collateral and characteristics and the magnitude of the modeled rate shock; • Deposit decay rates ranging between 16% and 19%; • Overall non-maturity interest bearing deposit beta of 75%; Derivative Financial Instruments and Hedging Activities Management continually evaluates a variety of hedging strategies that are available to manage interest rate risk.
Some of the more significant assumptions used by the Company in estimating the impact of changes in interest rates on forecasted net interest income and EVE at December 31, 2025 were: • Prepayment speeds for loans, with CPRs ranging from 5.6% to 12.03% depending on loan characteristics and the magnitude of the modeled rate shock; • Prepayment speeds for investment securities, with CPRs ranging from 5.24% to 13.5% depending on individual security collateral and characteristics and the magnitude of the modeled rate shock; • Deposit decay rates ranging between 10.8% and 16.4%, depending on the magnitude of the modeled rate shock; and • Overall non-maturity interest bearing deposit beta of 80%.
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.
At December 31, 2025, the ratio of estimated insured and collateralized deposits to total deposits was 59% and the ratio of available liquidity to estimated uninsured, uncollateralized deposits was 138%.
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 following chart provides a comparison of net interest margin, the average yield on interest earning assets, and the average rate on interest bearing liabilities for the years ended December 31, 2025 and 2024 (on a tax equivalent basis): • The average cost of total deposits declined by 0.61% to 2.40% for the year ended December 31, 2025, from 3.01% for the year ended December 31, 2024.
The decrease in deposit insurance expense was primarily attributable to a $35.4 million FDIC special assessment incurred during the year ended December 31, 2023. An additional $5.2 million FDIC special assessment was incurred during the year ended December 31, 2024.
The decrease in deposit insurance expense was primarily attributable to a $5.2 million FDIC special assessment incurred during the year ended December 31, 2024. A lower base assessment rate for the year ended December 31, 2025 compared to the year ended December 31, 2024, also contributed to the decline in deposit insurance expense.
At December 31, 2024, the ratio of the ACL to loans was 0.92% compared to 0.82% at December 31, 2023. The ACL to loans ratio for commercial portfolio sub-segments including C&I, CRE, and franchise and equipment finance was 1.37% at December 31, 2024, up from 1.29% at December 31, 2023.
At December 31, 2025, the ratio of the ACL to loans was 0.91%, compared to 0.92% at December 31, 2024. The commercial ACL ratio, inclusive of C&I, CRE, and franchise and equipment finance was 1.30% at December 31, 2025 compared to 1.37% at December 31, 2024.
Overall CRE exposure is modest in comparison to peer banks as presented in the charts below: CRE / Total Loans (1)(2) CRE / Total Risk Based Capital (1)(2) (1) BKU information as of December 31, 2024 (2) CRE peer median information based on September 30, 2024 Call Report data for banks with total assets between $10 billion and $100 billion 44 The following tables present the distribution of commercial real estate loans by property type, along with weighted average DSCRs and LTVs at the dates indicated (dollars in thousands): December 31, 2024 Amortized Cost Percent of Total CRE FL New York Tri-State Other Weighted Average DSCR Weighted Average LTV Office $ 1,769,344 28 % 57 % 23 % 20 % 1.57 65.2 % Warehouse/Industrial 1,374,738 22 % 54 % 8 % 38 % 1.83 47.2 % Multifamily 838,341 13 % 51 % 49 % — % 2.01 50.1 % Retail 1,098,314 19 % 49 % 29 % 22 % 1.73 57.3 % Hotel 482,378 8 % 79 % 9 % 12 % 1.84 44.7 % Construction and Land 561,989 9 % 36 % 47 % 17 % N/A N/A Other 89,088 1 % 74 % 11 % 15 % 1.93 46.9 % $ 6,214,192 100 % 54 % 25 % 21 % 1.76 55.0 % December 31, 2023 Amortized Cost Percent of Total CRE 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 % The geographic mix of the portfolio has remained relatively consistent year-over-year, with the majority in Florida, although the geographic distribution has become somewhat more diverse with the percentage outside of Florida and the New York tri-state market growing.
Overall CRE exposure is modest in comparison to peer banks as presented in the charts below: CRE / Total Loans (1) CRE / Total Risk Based Capital (1) (1) Call Report data for banks with total assets between $10 billion and $100 billion The following tables present the distribution of commercial real estate loans by property type, along with weighted average DSCRs and LTVs at the dates indicated (dollars in thousands): December 31, 2025 Amortized Cost Percent of Total CRE FL New York Tri-State Other Weighted Average DSCR Weighted Average LTV Office $ 1,426,728 21 % 61 % 20 % 19 % 1.70 64.8 % Warehouse/Industrial 1,562,342 23 % 47 % 7 % 46 % 1.86 48.2 % Multifamily 943,851 14 % 48 % 44 % 8 % 1.91 52.2 % Retail 1,543,815 23 % 38 % 25 % 37 % 1.80 58.8 % Hotel 483,267 7 % 78 % 10 % 12 % 1.62 46.9 % Construction and Land 705,664 10 % 30 % 34 % 36 % N/A N/A Other 145,204 2 % 49 % 2 % 49 % 2.96 47.0 % $ 6,810,871 100 % 48 % 22 % 30 % 1.82 55.3 % December 31, 2024 Amortized Cost Percent of Total CRE FL New York Tri-State Other Weighted Average DSCR Weighted Average LTV Office $ 1,769,344 28 % 57 % 23 % 20 % 1.57 65.2 % Warehouse/Industrial 1,374,738 22 % 54 % 8 % 38 % 1.83 47.2 % Multifamily 838,341 13 % 51 % 49 % — % 2.01 50.1 % Retail 1,098,314 19 % 49 % 29 % 22 % 1.73 57.3 % Hotel 482,378 8 % 79 % 9 % 12 % 1.84 44.7 % Construction and Land 561,989 9 % 36 % 47 % 17 % N/A N/A Other 89,088 1 % 74 % 11 % 15 % 1.93 46.9 % $ 6,214,192 100 % 54 % 25 % 21 % 1.76 55.0 % 43 Geographic distribution in the table above is based on location of the underlying collateral property.
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.
Overview 2025 Performance Highlights In evaluating our financial performance, we consider (i) the funding mix and the composition of interest earning assets; (ii) the level of and trends in net interest income and the net interest margin; (iii) the cost of deposits, trends in non-interest income and non-interest expense; (iv) performance ratios such as the return on average equity and return on average assets and trends in those metrics; and (v) asset quality metrics, including the level of criticized and classified assets, the ratios of non-performing loans to total loans and non-performing assets to total assets, delinquency and net charge-off rates, as well as trends in those metrics.
BankUnited, Inc.’s main sources of funds include management fees and dividends from the Bank, access to capital markets and, to a lesser extent, its own securities portfolio. There are regulatory limitations that may affect the ability of the Bank to pay dividends to BankUnited, Inc.
BankUnited, Inc.’s main sources of funds include management fees and dividends from the Bank and access to capital markets. There are regulatory limitations that may affect the ability of the Bank to pay dividends to BankUnited, Inc. Management believes that such limitations will not impact our ability to meet our ongoing cash obligations.
Our strategic priorities, focused on improving core profitability, include: • Grow core customer relationships on both sides of the balance sheet; • Continue to improve the funding profile - growth in core deposit relationships is paramount: ◦ Grow NIDDA as a percentage of total deposits ◦ Pay down high-cost wholesale borrowings; • Improve the asset mix, transitioning to a mix of assets with higher risk-adjusted returns: ◦ As lower-yielding residential mortgages amortize and pay off, replace them with higher yielding core C&I and CRE loans within established risk parameters ◦ Continue to de-emphasize the BFG and Pinnacle portfolios; • Play where we can win, focusing on sectors where our delivery model is a differentiator; • Innovate with solutions that solve customer pain points; • Invest in organic growth capabilities - people, processes, products and technology - while managing expense growth; • Prioritize nimble technology architecture and digital capabilities; • Retain the ability to pivot nimbly when opportunities arise; • Maintain robust liquidity and capital levels; • Continue to closely monitor and manage credit; • While our primary growth strategy is organic, we will continue to monitor the M&A landscape.
Our strategic priorities, focused on improving core profitability, include: • Grow core customer relationships on both sides of the balance sheet; • Continue to improve the funding profile - growth in core deposit relationships is paramount: ◦ Grow NIDDA particularly in national deposit verticals, middle-market and small business; ◦ Invest in payments technology and leverage treasury solutions to enhance deposit acquisition and promote customer retention; • Improve the asset mix, transitioning to a mix of assets with higher risk-adjusted returns: ◦ Rebalance the loan portfolio toward higher-yielding commercial lending as lower-yielding residential loans roll off, driving NIM expansion through mix shift; ◦ Continue to de-emphasize the BFG portfolio; • Focus on key markets and geographies, specifically Florida, Texas, Georgia and New Jersey; • Play where we can win, focusing on sectors where our delivery model is a differentiator; • Innovate with solutions that solve customer pain points; • Invest in organic growth capabilities - people, processes, products and technology - while managing expense growth; • Prioritize nimble technology architecture and digital capabilities; • Retain the ability to pivot nimbly when opportunities arise; • Maintain robust liquidity and capital levels, while returning excess capital to shareholders as appropriate; • Continue to closely monitor and manage credit; • While our primary growth strategy is organic, we will continue to monitor the M&A landscape.
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.
The following table presents the components of the provision for credit losses for the periods indicated (in thousands): Years Ended December 31, 2025 2024 2023 Amount related to funded portion of loans $ 68,351 $ 58,986 $ 78,924 Amount related to off-balance sheet credit exposures (411) (3,914) 8,683 Total provision for credit losses $ 67,940 $ 55,072 $ 87,607 The most significant factor impacting the provision for credit losses for the year ended December 31, 2025 was an increase in specific reserves, partially offset by; (i) changes in portfolio composition and borrower financial performance, (ii) improvements in the economic forecast, and (iii) routine modeling and assumption updates.
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.
Note 4 to the consolidated financial statements presents additional information about key credit quality indicators and delinquency status of the loan portfolio. 52 Non-Performing Assets Non-performing assets 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.
Government agency and sponsored enterprise commercial MBS 557,489 495,753 561,557 497,859 Private label residential MBS and CMOs 2,491,033 2,238,046 2,596,231 2,295,730 Private label commercial MBS 1,822,881 1,784,029 2,282,833 2,198,743 Single family real estate-backed securities 335,047 327,081 383,984 366,255 Collateralized loan obligations 1,131,088 1,132,699 1,122,799 1,112,824 Non-mortgage asset-backed securities 96,865 94,454 106,095 102,780 State and municipal obligations 110,388 104,010 107,176 102,618 SBA securities 74,900 72,702 106,237 103,024 Investment securities held to maturity — — 10,000 10,000 $ 9,507,041 9,101,416 $ 9,379,428 8,844,632 Marketable equity securities 28,828 32,722 $ 9,130,244 $ 8,877,354 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.
Government agency and sponsored enterprise commercial MBS 576,295 534,363 557,489 495,753 Private label residential MBS and CMOs 2,683,881 2,490,828 2,491,033 2,238,046 Private label commercial MBS 2,182,983 2,168,110 1,822,881 1,784,029 Single family real estate-backed securities 227,711 225,892 335,047 327,081 Collateralized loan obligations 780,847 780,944 1,131,088 1,132,699 Non-mortgage asset-backed securities 59,942 58,765 96,865 94,454 State and municipal obligations 115,193 109,520 110,388 104,010 SBA securities 59,526 57,815 74,900 72,702 $ 9,525,046 $ 9,257,917 $ 9,507,041 $ 9,101,416 Marketable equity securities 5,734 28,828 $ 9,263,651 $ 9,130,244 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 following table presents the Company's material contractual cash requirements for the following 12 months, as of December 31, 2024 (in thousands): Term deposits (1) $ 4,044,428 FHLB advances (1) 2,936,657 Notes and other borrowings (1) 425,618 Operating lease obligations 16,852 $ 7,423,555 (1) Includes interest to be paid on the outstanding contractual obligations.
The following table presents the Company's material contractual cash requirements for the following 12 months, as of December 31, 2025 (in thousands): Term deposits (1) $ 3,915,490 FHLB advances (1) 1,558,138 Notes and other borrowings (1) 18,577 Operating lease obligations 17,172 $ 5,509,377 (1) Includes interest to be paid on the outstanding contractual obligations.
Total deposits grew by $1.3 billion and non-brokered deposits grew by $1.4 billion. Average NIDDA increased by $148 million for the year ended December 31, 2024. ◦ Loan portfolio composition shifted from residential to core commercial categories during the year ended December 31, 2024.
Average NIDDA increased by $844 million for the year ended December 31, 2025. • Wholesale funding, including FHLB advances and brokered deposits, declined by $1.7 billion for the year ended December 31, 2025. • Loan portfolio composition continued to shift from residential to core commercial categories during the year ended December 31, 2025.
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.
Income Taxes The provision for income taxes for the years ended December 31, 2025, 2024 and 2023 was $93.4 million , $83.9 million and $58.4 million, respectively. The Company's effective income tax rate was 25.82%, 26.52% and 24.64% for the years ended 2025, 2024 and 2023, respectively.
Our servicers evaluate each residential loan in default to determine the most effective loss mitigation strategy, which may be modification, short sale, or foreclosure, and pursue the alternative most suitable to the consumer and to mitigate losses to the Bank. 56 Analysis of the Allowance for Credit Losses The ACL is management's estimate of the amount of expected credit losses over the life of the loan portfolio, or the amount of amortized cost basis not expected to be collected, at the balance sheet date.
Our servicers evaluate each residential loan in default to determine the most effective loss mitigation strategy, which may be modification, short sale, or foreclosure, and pursue the alternative most suitable to the consumer and to mitigate losses to the Bank.
Management also has the ability to exert substantial control over the rate and timing of loan production, and resultant requirements for liquidity to fund new loans. 63 The following chart presents the components of same day available liquidity at December 31, 2024 and 2023 (in millions): Same Day Available Liquidity The increase in same day available liquidity as compared to December 31, 2023 reflected the decline in outstanding FHLB advances, increasing FHLB capacity.
The following chart presents the components of same day available liquidity at December 31, 2025 and 2024 (in millions): Same Day Available Liquidity The increase in same day available liquidity as compared to December 31, 2024 reflected the decline in outstanding FHLB advances, increasing FHLB capacity.
The ACL to loans ratio for commercial portfolio sub-segments including C&I, CRE, franchise finance and equipment finance was 1.37% at December 31, 2024 and the ACL to loans ratio for CRE office loans was 2.30%. ◦ At December 31, 2024, CET1 was 12.0% and pro-forma CET1, including accumulated other comprehensive income, was 10.9%.
The ratio of the ACL to non-performing loans was 58.99%. The ACL to loans ratio for commercial portfolio sub-segments including C&I, CRE, franchise finance and equipment finance was 1.30% at December 31, 2025 and the ACL to loans ratio for CRE office loans was 2.03%.
The NPA ratio at December 31, 2024 was 0.73%, including 0.10% related to the guaranteed portion of non-performing SBA loans. ◦ The ratio of the ACL to total loans increased to 0.92% at December 31, 2024, from 0.82% at December 31, 2023.
The net charge-off ratio for the year ended December 31, 2025, was 0.30%. The NPA ratio at December 31, 2025 was 1.08%, including 0.11% related to the guaranteed portion of non-performing SBA loans. • The ratio of the ACL to total loans declined to 0.91% at December 31, 2025, from 0.92% at December 31, 2024.
Government 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.
Government agency and sponsored enterprise commercial MBS 4.51 % 3.36 % 3.05 % 2.13 % 3.18 % Private label residential MBS and CMOs 4.13 % 4.47 % 3.66 % 3.85 % 4.08 % Private label commercial MBS 4.63 % 5.41 % 3.42 % 3.21 % 5.21 % Single family real estate-backed securities 1.36 % 4.10 % — % — % 4.08 % Collateralized loan obligations 5.96 % 5.54 % 5.58 % — % 5.55 % Non-mortgage asset-backed securities 3.11 % 4.51 % 2.63 % — % 4.37 % State and municipal obligations 4.29 % 4.39 % 4.34 % — % 4.34 % SBA securities 5.06 % 5.04 % 4.95 % 4.71 % 5.02 % 4.56 % 4.88 % 4.12 % 3.94 % 4.60 % Loans The following table shows the composition of the loan portfolio at the dates indicated (dollars in thousands): December 31, 2025 December 31, 2024 Amortized Cost Percent of Total Loans Amortized Cost Percent of Total Loans Non-owner occupied commercial real estate $ 6,105,207 25.2 % $ 5,652,203 23.3 % Construction and land 705,664 2.9 % 561,989 2.3 % Owner occupied commercial real estate 2,020,572 8.3 % 1,941,004 8.0 % Commercial and industrial 7,008,903 28.8 % 7,042,222 28.9 % Mortgage warehouse lending 728,241 3.0 % 585,610 2.4 % Total core loans 16,568,587 68.2 % 15,783,028 64.9 % Pinnacle - municipal finance 619,374 2.6 % 720,661 3.0 % Franchise and equipment finance 102,746 0.4 % 213,477 0.9 % Total commercial 17,290,707 71.2 % 16,717,166 68.8 % 1-4 single family residential 6,091,959 25.1 % 6,508,922 26.8 % Government insured residential 891,041 3.7 % 1,071,892 4.4 % Total residential 6,983,000 28.8 % 7,580,814 31.2 % Total loans 24,273,707 100.0 % 24,297,980 100.0 % Allowance for credit losses (219,825) (223,153) Loans, net $ 24,053,882 $ 24,074,827 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, construction loans, SBA loans, mortgage warehouse lines of credit, municipal loans and leases and franchise and equipment finance loans and leases. 42 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.