UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

~~FORM~~ ~~10-Q~~

FORM 10-Q



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



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

For the quarterly period ended ~~June 30, 2020~~March 31, 2021

Commission File Number: 001-35039

BankUnited, Inc.

(Exact name of registrant as specified in its charter)



Delaware						27-0162450
(State or other jurisdiction of incorporation or organization)						(I.R.S. Employer Identification No.)



14817 Oak Lane	Miami Lakes	FL	33016
(Address of principal executive offices)			(Zip Code)

Registrant’s telephone number, including area code: ((305) 569-2000~~305~~) ~~569-2000~~

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

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ý No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer

☒

Accelerated filer

☐

Emerging growth company

☐

Non-accelerated filer

☐

Smaller reporting company

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

Class

Trading Symbol

Name of Exchange on Which Registered

Common Stock, $0.01 Par Value

BKU

New York Stock Exchange

The number of outstanding shares of the registrant common stock, $0.01 par value, as of ~~August 5, 2020~~May 3, 2021 was ~~92,401,950.~~

93,242,811.

BANKUNITED, INC.

Form 10-Q

For the Quarter Ended ~~June 30, 2020~~March 31, 2021

TABLE OF CONTENTS

GLOSSARY OF DEFINED TERMS

The following acronyms and terms may be used throughout this Form 10-Q, including the consolidated financial statements and related notes.



~~ACI~~ACL		~~Loans acquired with evidence of deterioration in credit quality since origination (Acquired Credit Impaired)~~
~~ACL~~	Allowance for credit losses
AFS		Available for sale
ALCO		Asset/Liability Committee
~~ALLL~~		~~Allowance for loan and lease losses~~
AOCI		Accumulated other comprehensive income
APY		Annual Percentage Yield
~~ASC~~ARM		Adjustable rate mortgage
ASC		Accounting Standards Codification
ASU		Accounting Standards Update
~~BKU~~		~~BankUnited, Inc.~~
~~BankUnited~~



BKU		BankUnited, Inc.
BankUnited		BankUnited, National Association
The Bank		BankUnited, National Association
Bridge		Bridge Funding Group, Inc.
Buyout loans		FHA and VA insured mortgages from third party servicers who have exercised their right to purchase these loans out of GNMA securitizations
CARES Act		Coronavirus Aid, Relief, and Economic Security Act
~~CDO~~		~~Collateralized debt obligation~~
~~CECL~~	~~Current expected credit losses~~
~~CET1~~	~~Common Equity Tier 1 capital~~
~~CFPB~~	~~Consumer Financial Protection Bureau~~
~~CLO~~	~~Collateralized loan obligations~~
~~CMBS~~	~~Commercial mortgage-backed securities~~
~~CME~~	~~Chicago Mercantile Exchange~~
~~CMOs~~	~~Collateralized mortgage obligations~~
~~COVID-19~~	~~Coronavirus disease of 2019~~
~~CPR~~	~~Constant prepayment rate~~
~~CUSIP~~	~~Committee on Uniform Securities Identification Procedures~~
~~DIF~~	~~Deposit insurance fund~~
~~DSCR~~	~~Debt Service Coverage Ratio~~
~~EPS~~	~~Earnings per common share~~
~~EVE~~	~~Economic value of equity~~
~~FASB~~	~~Financial Accounting Standards Board~~
~~FDIA~~	~~Federal Deposit Insurance Act~~
~~FDIC~~	~~Federal Deposit Insurance Corporation~~
~~FHA loan~~	~~Loan guaranteed by the Federal Housing Administration~~
~~FHLB~~	~~Federal Home Loan Bank~~
~~FICO~~	~~Fair Isaac Corporation (credit score)~~
~~FRB~~	~~Federal Reserve Bank~~
~~GAAP~~	~~U.S. generally accepted accounting principles~~
~~GDP~~	~~Gross Domestic Product~~
~~GNMA~~	~~Government National Mortgage Association~~
~~HTM~~	~~Held to maturity~~



~~IPO~~CECL						~~Initial public offering~~Current expected credit losses
~~IRS~~CET1						~~Internal Revenue Service~~Common Equity Tier 1 capital
~~ISDA~~
C&I						Commercial and Industrial
CLO						Collateralized loan obligations
CMBS						Commercial mortgage-backed securities
CME						Chicago Mercantile Exchange
CMOs						Collateralized mortgage obligations



COVID-19						Coronavirus disease of 2019


CRE						Commercial real estate

DFAST						Dodd-Frank Act Stress Test

DSCR						Debt Service Coverage Ratio
EPS						Earnings per common share


FASB						Financial Accounting Standards Board

FDIA						Federal Deposit Insurance Act
FDIC						Federal Deposit Insurance Corporation

FHA						Federal Housing Administration
FHLB						Federal Home Loan Bank
FICO						Fair Isaac Corporation (credit score)

FRB						Federal Reserve Bank


GAAP						U.S. generally accepted accounting principles
GDP						Gross Domestic Product

GNMA						Government National Mortgage Association

HPI						Home price indices
HTM						Held to maturity


ISDA						International Swaps and Derivatives Association
~~LGD~~
LGD						Loss Given Default
LIBOR						London InterBank Offered Rate
~~LIHTC~~						~~Low Income Housing Tax Credits~~
~~LTV~~						~~Loan-to-value~~
~~MBS~~LTV						~~Mortgage-backed securities~~Loan-to-value


~~MSA~~MBS						Mortgage-backed securities
MSA						Metropolitan Statistical Area
~~NRSRO~~MSLF						Federal Reserve Main Street Lending Facility




NRSRO						Nationally recognized statistical rating organization
~~NYSE~~
NYSE						New York Stock Exchange
~~OCC~~						~~Office of the Comptroller of the Currency~~
~~OCI~~						~~Other comprehensive income~~
~~OREO~~


OREO						Other real estate owned
~~PCD~~						~~Purchased credit-deteriorated~~
PDPCD						Purchased credit-deteriorated
PD						Probability of default
Pinnacle						Pinnacle Public Finance, Inc.
PPNR						Pre-tax, pre-provision net revenue
PPP						Small Business Administration’s Paycheck Protection Program
PPPLF						FRB Paycheck Protection Program Liquidity Facility
~~Proxy Statement~~						~~Definitive proxy statement for the Company's 2019 annual meeting of stockholders~~
PSU						Performance Share Unit
~~QRMs~~						~~Qualified residential mortgages~~
~~REIT~~						~~Real Estate Investment Trust~~
~~ROU Asset~~						~~Right-of-use Asset~~
~~RSU~~
RSU						Restricted Share Unit
~~SBA~~
SBA						U.S. Small Business Administration
~~SBF~~						~~Small Business Finance Unit~~
SEC						Securities and Exchange Commission
~~SOFR~~						~~Secured Overnight Financing Rate~~
~~TDR~~						~~Troubled-debt restructuring~~
~~Tri-State~~
S&P 500						Standard & Poor's 500 Index

TDR						Troubled-debt restructuring
Tri-State						New York, New Jersey and Connecticut
UPB						Unpaid principal balance
~~USDA~~						~~U.S. Department of Agriculture~~
~~VA loan~~						~~Loan guaranteed by the U.S. Department of Veterans Affairs~~
~~WARM~~
VIX						CBOE Volatility Index
WARM						Weighted-average remaining maturity

iii

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements and Supplementary Data

BANKUNITED, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS - UNAUDITED

(In thousands, except share and per share data)

June 30,
2020 December 31,
2019
ASSETS

Cash and due from banks:

Non-interest bearing $ 10,599
$ 7,704
Interest bearing 391,632
206,969
Cash and cash equivalents 402,231
214,673
Investment securities (including securities recorded at fair value of $8,683,628 and $7,759,237) 8,693,628
7,769,237
Non-marketable equity securities 233,051
253,664
Loans held for sale 2,623
37,926
Loans 23,834,889
23,154,988
Allowance for credit losses (266,123 ) (108,671 )
Loans, net 23,568,766
23,046,317
Bank owned life insurance 292,012
282,151
Operating lease equipment, net 689,965
698,153
Goodwill and other intangible assets 77,652
77,674
Other assets 785,971
491,498
Total assets $ 34,745,899
$ 32,871,293

LIABILITIES AND STOCKHOLDERS’ EQUITY

Liabilities:

Demand deposits:

Non-interest bearing $ 5,883,362
$ 4,294,824
Interest bearing 2,865,944
2,130,976
Savings and money market 10,590,315
10,621,544
Time 6,730,803
7,347,247
Total deposits 26,070,424
24,394,591
Federal funds purchased 100,000
100,000
FHLB and PPPLF borrowings 4,650,599
4,480,501
Notes and other borrowings 722,332
429,338
Other liabilities 447,491
486,084
Total liabilities 31,990,846
29,890,514

Commitments and contingencies

Stockholders' equity:

Common stock, par value $0.01 per share, 400,000,000 shares authorized; 92,420,278 and 95,128,231 shares issued and outstanding 924
951
Paid-in capital 991,509
1,083,920
Retained earnings 1,905,639
1,927,735
Accumulated other comprehensive loss (143,019 ) (31,827 )
Total stockholders' equity 2,755,053
2,980,779
Total liabilities and stockholders' equity $ 34,745,899
$ 32,871,293


	March 31, 2021		December 31, 2020
ASSETS
Cash and due from banks:
Non-interest bearing	$	20,750	$	20,233
Interest bearing	1,029,046		377,483
Cash and cash equivalents	1,049,796		397,716
Investment securities (including securities recorded at fair value of $9,234,784 and $9,166,683)	9,244,784		9,176,683
Non-marketable equity securities	177,709		195,865
Loans held for sale	13,770		24,676
Loans	23,361,067		23,866,042
Allowance for credit losses	(220,934)		(257,323)
Loans, net	23,140,133		23,608,719
Bank owned life insurance	301,881		294,629
Operating lease equipment, net	681,003		663,517

Goodwill	77,637		77,637
Other assets	492,526		571,051
Total assets	$	35,179,239	$	35,010,493

LIABILITIES AND STOCKHOLDERS’ EQUITY
Liabilities:
Demand deposits:
Non-interest bearing	$	7,965,658	$	7,008,838
Interest bearing	3,096,668		3,020,039
Savings and money market	12,885,645		12,659,740
Time	3,784,111		4,807,199
Total deposits	27,732,082		27,495,816
Federal funds purchased	0		180,000
FHLB advances	3,022,174		3,122,999
Notes and other borrowings	721,753		722,495
Other liabilities	641,395		506,171
Total liabilities	32,117,404		32,027,481

Commitments and contingencies	0		0

Stockholders' equity:
Common stock, par value $0.01 per share, 400,000,000 shares authorized; 93,263,632 and 93,067,500 shares issued and outstanding	933		931
Paid-in capital	1,008,603		1,017,518
Retained earnings	2,091,124		2,013,715
Accumulated other comprehensive loss	(38,825)		(49,152)
Total stockholders' equity	3,061,835		2,983,012
Total liabilities and stockholders' equity	$	35,179,239	$	35,010,493

The accompanying notes are an integral part of these consolidated financial statements

BANKUNITED, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED

(In thousands, except per share data)


	Three Months Ended March 31,
		2021		2020
Interest income:
Loans		$	205,335	$	234,359
Investment securities		38,501		56,060
Other		1,593		3,720
Total interest income		245,429		294,139
Interest expense:
Deposits		22,376		82,822
Borrowings		26,813		30,741
Total interest expense		49,189		113,563
Net interest income before provision for credit losses		196,240		180,576
Provision for (recovery of) credit losses		(27,989)		125,428
Net interest income after provision for credit losses		224,229		55,148
Non-interest income:
Deposit service charges and fees		4,900		4,186
Gain on sale of loans, net		1,754		3,466
Gain (loss) on investment securities, net		2,365		(3,453)
Lease financing		12,488		15,481
Other non-interest income		8,789		3,618
Total non-interest income		30,296		23,298
Non-interest expense:
Employee compensation and benefits		59,288		58,887
Occupancy and equipment		11,875		12,369
Deposit insurance expense		7,450		4,403
Professional fees		1,912		3,204
Technology and telecommunications		15,741		12,596
Depreciation of operating lease equipment		12,217		12,603

Other non-interest expense		14,738		14,806
Total non-interest expense		123,221		118,868
Income (loss) before income taxes		131,304		(40,422)
Provision (benefit) for income taxes		32,490		(9,471)
Net income (loss)		$	98,814	$	(30,951)
Earnings (loss) per common share, basic		$	1.06	$	(0.33)
Earnings (loss) per common share, diluted		$	1.06	$	(0.33)

Three Months Ended June 30, Six Months Ended June 30,
2020 2019 2020 2019
Interest income:

Loans $ 213,938
$ 249,364
$ 448,297
$ 489,996
Investment securities 50,932
72,796
106,992
149,141
Other 2,908
5,069
6,628
9,921
Total interest income 267,778
327,229
561,917
649,058
Interest expense:
Deposits 50,187
99,987
133,009
197,408
Borrowings 27,254
36,359
57,995
69,866
Total interest expense 77,441
136,346
191,004
267,274
Net interest income before provision for credit losses 190,337
190,883
370,913
381,784
Provision for (recovery of) credit losses 25,414
(2,747 ) 150,842
7,534
Net interest income after provision for credit losses 164,923
193,630
220,071
374,250
Non-interest income:
Deposit service charges and fees 3,701
4,290
7,887
8,120
Gain on sale of loans, net 4,326
2,121
7,792
5,057
Gain on investment securities, net 6,836
4,116
3,383
9,901
Lease financing 16,150
17,005
31,631
34,191
Other non-interest income 7,338
7,805
10,956
14,323
Total non-interest income 38,351
35,337
61,649
71,592
Non-interest expense:
Employee compensation and benefits 48,877
57,251
107,764
122,484
Occupancy and equipment 11,901
13,991
24,270
27,157
Deposit insurance expense 4,806
5,027
9,209
9,068
Professional fees 3,131
6,937
6,335
14,808
Technology and telecommunications 14,025
12,013
26,621
23,181
Depreciation of operating lease equipment 12,219
11,489
24,822
23,301
Other non-interest expense 11,411
13,377
26,217
26,776
Total non-interest expense 106,370
120,085
225,238
246,775
Income before income taxes 96,904
108,882
56,482
199,067
Provision for income taxes 20,396
27,431
10,925
51,644
Net income $ 76,508
$ 81,451
$ 45,557
$ 147,423
Earnings per common share, basic $ 0.80
$ 0.81
$ 0.47
$ 1.46
Earnings per common share, diluted $ 0.80
$ 0.81
$ 0.47
$ 1.45

The accompanying notes are an integral part of these consolidated financial statements

BANKUNITED, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - UNAUDITED

(In thousands)


	Three Months Ended March 31,
		2021		2020

Net income (loss)		$	98,814	$	(30,951)
Other comprehensive income (loss), net of tax:
Unrealized gains (losses) on investment securities available for sale:
Net unrealized holding loss arising during the period		(22,485)		(213,160)
Reclassification adjustment for net securities gains realized in income		(2,955)		(1,140)
Net change in unrealized gains (losses) on securities available for sale		(25,440)		(214,300)
Unrealized losses on derivative instruments:
Net unrealized holding gain (loss) arising during the period		24,611		(80,814)
Reclassification adjustment for net losses realized in income		11,156		3,349
Net change in unrealized losses on derivative instruments		35,767		(77,465)
Other comprehensive income (loss)		10,327		(291,765)
Comprehensive income (loss)		$	109,141	$	(322,716)

Three Months Ended June 30, Six Months Ended June 30,
2020 2019 2020 2019

Net income $ 76,508
$ 81,451
$ 45,557
$ 147,423
Other comprehensive income (loss), net of tax:

Unrealized gains (losses) on investment securities available for sale:

Net unrealized holding gain (loss) arising during the period 188,405
23,326
(24,755 ) 44,943
Reclassification adjustment for net securities gains realized in income (4,264 ) (2,877 ) (5,404 ) (6,050 )
Net change in unrealized gain (loss) on securities available for sale 184,141
20,449
(30,159 ) 38,893
Unrealized losses on derivative instruments:

Net unrealized holding loss arising during the period (11,070 ) (37,218 ) (91,884 ) (57,893 )
Reclassification adjustment for net (gains) losses realized in income 7,502
(1,241 ) 10,851
(3,242 )
Net change in unrealized losses on derivative instruments (3,568 ) (38,459 ) (81,033 ) (61,135 )
Other comprehensive income (loss) 180,573
(18,010 ) (111,192 ) (22,242 )
Comprehensive income (loss) $ 257,081
$ 63,441
$ (65,635 ) $ 125,181

The accompanying notes are an integral part of these consolidated financial statements

BANKUNITED, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED

(In thousands)


	Three Months Ended March 31,
	2021		2020
Cash flows from operating activities:
Net income (loss)	$	98,814	$	(30,951)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Amortization and accretion, net	(8,202)		(5,520)
Provision for (recovery of) credit losses	(27,989)		125,428

Gain on sale of loans, net	(1,754)		(3,466)

(Gain) loss on investment securities, net	(2,365)		3,453
Equity based compensation	7,669		3,637
Depreciation and amortization	18,142		10,319
Deferred income taxes	6,599		945

Proceeds from sale of loans held for sale	203,155		191,783
Loans originated for sale, net of repayments	0		(13,036)
Other:
(Increase) decrease in other assets	24,498		(25,028)
Increase (decrease) in other liabilities	67,832		(194,044)
Net cash provided by operating activities	386,399		63,520

Cash flows from investing activities:

Purchase of investment securities	(920,302)		(945,793)
Proceeds from repayments and calls of investment securities	535,586		282,822
Proceeds from sale of investment securities	410,242		306,532
Purchase of non-marketable equity securities	(1,199)		(79,688)
Proceeds from redemption of non-marketable equity securities	19,355		51,638
Purchases of loans	(963,441)		(502,628)
Loan originations and repayments, net	1,164,935		309,963
Proceeds from sale of loans, net	114,742		9,332



Acquisition of operating lease equipment	(38,875)		0
Other investing activities	(1,771)		(11,641)
Net cash used in (provided by) investing activities	319,272		(579,463)

Six Months Ended June 30,
2020 2019
Cash flows from operating activities:

Net income $ 45,557
$ 147,423
Adjustments to reconcile net income to net cash provided by operating activities:
Amortization and accretion, net (11,590 ) (22,452 )
Provision for credit losses 150,842
7,534
Gain on sale of loans, net (7,792 ) (5,057 )
Gain on investment securities, net (3,383 ) (9,901 )
Equity based compensation 7,351
11,251
Depreciation and amortization 35,691
35,555
Deferred income taxes (769 ) 10,813
Proceeds from sale of loans held for sale 369,807
209,854
Loans originated for sale, net of repayments (17,681 ) (51,024 )
Other:
(Increase) decrease in other assets (23,101 ) 31,897
Decrease in other liabilities (224,093 ) (128,097 )
Net cash provided by operating activities 320,839
237,796

Cash flows from investing activities:

Purchase of investment securities (2,263,847 ) (2,160,715 )
Proceeds from repayments and calls of investment securities 587,139
647,214
Proceeds from sale of investment securities 547,337
1,626,250
Purchase of non-marketable equity securities (128,562 ) (196,137 )
Proceeds from redemption of non-marketable equity securities 149,175
173,400
Purchases of loans (1,085,437 ) (894,235 )
Loan originations, repayments and resolutions, net 68,012
(51,014 )
Proceeds from sale of loans, net 11,604
9,560
Proceeds from sale of operating lease equipment —
8,986
Acquisition of operating lease equipment (19,118 ) (37,122 )
Other investing activities (10,663 ) (24,950 )
Net cash used in investing activities (2,144,360 ) (898,763 )
(Continued)

The accompanying notes are an integral part of these consolidated financial statements

BANKUNITED, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(In thousands)


	Three Months Ended March 31,
	2021		2020
Cash flows from financing activities:
Net increase in deposits	236,266		606,180
Net decrease in federal funds purchased	(180,000)		(100,000)
Additions to FHLB borrowings	920,000		1,746,000
Repayments of FHLB borrowings	(1,020,000)		(1,086,000)

Dividends paid	(22,309)		(20,775)

Repurchase of common stock	(7,263)		(100,972)
Other financing activities	19,715		23,535
Net cash provided by (used in) financing activities	(53,591)		1,067,968
Net increase in cash and cash equivalents	652,080		552,025
Cash and cash equivalents, beginning of period	397,716		214,673
Cash and cash equivalents, end of period	$	1,049,796	$	766,698

Supplemental disclosure of cash flow information:
Interest paid	$	41,379	$	111,191
Income taxes paid, net	$	39,459	$	4,891

Supplemental schedule of non-cash investing and financing activities:

Transfers from loans to other real estate owned and other repossessed assets	$	0	$	4,096
Transfers from loans to loans held for sale	$	305,028	$	164,293

Dividends declared, not paid	$	21,405	$	21,927

Six Months Ended June 30,
2020 2019
Cash flows from financing activities:
Net increase in deposits 1,675,833
448,177
Net decrease in federal funds purchased —
(76,000 )
Additions to FHLB and PPPLF borrowings 3,762,336
2,456,000
Repayments of FHLB and PPPLF borrowings (3,596,310 ) (1,921,000 )
Proceeds from issuance of notes, net 293,858
—
Dividends paid (42,702 ) (42,937 )
Repurchase of common stock (100,972 ) (142,065 )
Other financing activities 19,036
(448 )
Net cash provided by financing activities 2,011,079
721,727
Net increase in cash and cash equivalents 187,558
60,760
Cash and cash equivalents, beginning of period 214,673
382,073
Cash and cash equivalents, end of period $ 402,231
$ 442,833

Supplemental disclosure of cash flow information:
Interest paid $ 209,233
$ 258,561
Income taxes refunded (paid), net $ 4,883
$ (4,350 )

Supplemental schedule of non-cash investing and financing activities:
Unsettled sale of loans $ 11,058
$ —
Transfers from loans to other real estate owned and other repossessed assets $ 4,161
$ 2,817
Transfers from loans to loans held for sale $ 329,308
$ 342,310
Transfers from loans held for sale to loans $ 9,055
$ —
Dividends declared, not paid $ 21,909
$ 20,621
Unsettled sales of investment securities $ 177,546
$ —
Unsettled purchases of investment securities $ 2,758
$ 21,396

The accompanying notes are an integral part of these consolidated financial statements

BANKUNITED, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY - UNAUDITED

(In thousands, except share data)

Common
Shares
Outstanding

Common
Stock

Paid-in
Capital

Retained
Earnings

Accumulated
Other
Comprehensive
Income (Loss)

Total
Stockholders’
Equity
Balance at March 31, 2020 92,406,294
$ 924
$ 987,757
$ 1,851,040
$ (323,592 ) $ 2,516,129
Comprehensive income —
—
—
76,508
180,573
257,081
Dividends ($0.23 per common share) —
—
—
(21,909 ) —
(21,909 )
Equity based compensation 56,688
1
3,762
—
—
3,763
Forfeiture of unvested shares and shares surrendered for tax withholding obligations (42,704 ) (1 ) (10 ) —
—
(11 )
Balance at June 30, 2020 92,420,278
$ 924
$ 991,509
$ 1,905,639
$ (143,019 ) $ 2,755,053

Balance at March 31, 2019 98,404,303
$ 984
$ 1,179,235
$ 1,742,530
$ 641
$ 2,923,390
Comprehensive income —
—
—
81,451
(18,010 ) 63,441
Dividends ($0.21 per common share) —
—
—
(20,621 ) —
(20,621 )
Equity based compensation 18,383
—
3,967
—
—
3,967
Forfeiture of unvested shares and shares surrendered for tax withholding obligations (95,061 ) (1 ) (175 ) —
—
(176 )
Repurchase of common stock (3,011,992 ) (30 ) (102,061 ) —
—
(102,091 )
Balance at June 30, 2019 95,315,633
$ 953
$ 1,080,966
$ 1,803,360
$ (17,369 ) $ 2,867,910

Common
Shares
Outstanding

Common
Stock

Paid-in
Capital

Retained
Earnings

Accumulated
Other
Comprehensive
Income (Loss)

Total
Stockholders’
Equity
Balance at December 31, 2019 95,128,231
$ 951
$ 1,083,920
$ 1,927,735
$ (31,827 ) $ 2,980,779
Impact of adoption of ASU 2016-13 —
—
—
(23,817 ) —
(23,817 )
Comprehensive loss —
—
—
45,557
(111,192 ) (65,635 )
Dividends ($0.46 per common share) —
—
—
(43,836 ) —
(43,836 )
Equity based compensation 743,696
8
11,428
—
—
11,436
Forfeiture of unvested shares and shares surrendered for tax withholding obligations (186,072 ) (3 ) (4,428 ) —
—
(4,431 )
Exercise of stock options 60,000
1
1,528
—
—
1,529
Repurchase of common stock (3,325,577 ) (33 ) (100,939 ) —
—
(100,972 )
Balance at June 30, 2020 92,420,278
$ 924
$ 991,509
$ 1,905,639
$ (143,019 ) $ 2,755,053

Balance at December 31, 2018 99,141,374
$ 991
$ 1,220,147
$ 1,697,822
$ 4,873
$ 2,923,833
Comprehensive income —
—
—
147,423
(22,242 ) 125,181
Dividends ($0.42 per common share) —
—
—
(41,885 ) —
(41,885 )
Equity based compensation 582,353
6
9,050
—
—
9,056
Forfeiture of unvested shares and shares surrendered for tax withholding obligations (286,927 ) (3 ) (6,251 ) —
—
(6,254 )
Exercise of stock options 3,910
—
44
—
—
44
Repurchase of common stock (4,125,077 ) (41 ) (142,024 ) —
—
(142,065 )
Balance at June 30, 2019 95,315,633
$ 953
$ 1,080,966
$ 1,803,360
$ (17,369 ) $ 2,867,910


	Common Shares Outstanding	Common Stock		Paid-in Capital		Retained Earnings		Accumulated Other Comprehensive Income (Loss)		Total Stockholders’ Equity
















Balance at December 31, 2020	93,067,500	$	931	$	1,017,518	$	2,013,715	$	(49,152)	$	2,983,012
Comprehensive income	—	—		—		98,814		10,327		109,141
Dividends ($0.23 per common share)	—	—		—		(21,405)		—		(21,405)
Equity based compensation	539,711	5		4,007		—		—		4,012
Forfeiture of unvested shares and shares surrendered for tax withholding obligations	(140,084)	(1)		(5,686)		—		—		(5,687)
Exercise of stock options	1,569	—		25		—		—		25
Repurchase of common stock	(205,064)	(2)		(7,261)		—		—		(7,263)
Balance at March 31, 2021	93,263,632	$	933	$	1,008,603	$	2,091,124	$	(38,825)	$	3,061,835

Balance at December 31, 2019	95,128,231	$	951	$	1,083,920	$	1,927,735	$	(31,827)	$	2,980,779
Impact of adoption of ASU 2016-13	—	—		—		(23,817)		—		(23,817)
Balance at January 1, 2020	95,128,231	951		1,083,920		1,903,918		(31,827)		2,956,962
Comprehensive loss	—	—		—		(30,951)		(291,765)		(322,716)
Dividends ($0.23 per common share)	—	—		—		(21,927)		—		(21,927)
Equity based compensation	687,008	7		7,666		—		—		7,673
Forfeiture of unvested shares and shares surrendered for tax withholding obligations	(143,368)	(2)		(4,418)		—		—		(4,420)
Exercise of stock options	60,000	1		1,528		—		—		1,529
Repurchase of common stock	(3,325,577)	(33)		(100,939)		—		—		(100,972)
Balance at March 31, 2020	92,406,294	$	924	$	987,757	$	1,851,040	$	(323,592)	$	2,516,129

The accompanying notes are an integral part of these consolidated financial statements

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

~~June 30, 2020~~March 31, 2021

Note 1 Basis of Presentation and Summary of Significant Accounting Policies

BankUnited, Inc. is a national bank holding company with one wholly-owned subsidiary, BankUnited, collectively, the Company. BankUnited, a national banking association headquartered in Miami Lakes, Florida, provides a full range of banking and related services to individual and corporate customers through 7469 banking centers located in 14 Florida counties and 54 banking centers located in the New York metropolitan area at ~~June 30, 2020.~~March 31, 2021. The Bank also offers certain commercial lending and deposit products through national platforms.

The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X of the SEC. Accordingly, these do not include all of the information and footnotes required for a fair presentation of financial position, results of operations and cash flows in conformity with GAAP and should be read in conjunction with the Company’s consolidated financial statements and the notes thereto appearing in BKU’s Annual Report on Form 10-K for the year ended December 31, ~~2019~~2020 filed with the SEC. In the opinion of management, all adjustments, consisting of normal recurring adjustments, considered necessary for a fair presentation have been included. Operating results for the three ~~and six~~ months ended ~~June 30, 2020~~March 31, 2021 are not necessarily indicative of the results that may be expected in future periods.

~~Certain amounts presented for prior periods have been reclassified to conform to the current period presentation.~~

Accounting Estimates

In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses and disclosures of contingent assets and liabilities. Actual results could differ significantly from these estimates.

~~Significant estimates include~~The most significant estimate impacting the ~~allowance for credit losses and~~Company's consolidated financial statements is the ~~fair values of investment securities and other financial instruments.~~ACL.

New Accounting Pronouncements Adopted During the ~~Six~~Three Months Ended ~~June 30, 2020~~

~~ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326); Measurement of Credit Losses on Financial Instruments.~~ The ASU, along with subsequent ASUs issued to clarify certain of its provisions, introduced new guidance which made substantive changes to the accounting for credit losses. The ASU introduced the CECL model which applies to financial assets subject to credit losses and measured at amortized cost, as well as certain off-balance sheet credit exposures. This includes loans, loan commitments, standby letters of credit, net investments in leases recognized by a lessor and HTM debt securities. The CECL model requires an entity to estimate credit losses expected over the life of an exposure, considering information about historical events, current conditions and reasonable and supportable forecasts, and is generally expected to result in earlier recognition of credit losses. The ASU also modified certain provisions of the previous OTTI model for AFS debt securities. Credit losses on AFS debt securities are now limited to the difference between the security's amortized cost basis and its fair value, and should be recognized through an allowance for credit losses rather than as a direct reduction in amortized cost basis. The Company adopted this ASU in the first quarter of 2020 using the modified retrospective transition method for the CECL model and a prospective approach for the AFS debt security model. The Company recorded a cumulative-effect adjustment to retained earnings of $23.8 million, which included $4.8 million related to off -balance sheet credit exposures, on January 1, 2020. No cumulative-effect adjustment was recorded related to AFS debt securities upon adoption. The Company has elected to phase-in the initial impact of the adoption of ASC 326 for regulatory capital purposes, allowing the impact of adoption on regulatory capital to be delayed for two years, followed by a three-year transition period.

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~

~~ASU No. 2020-04,~~ ~~Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.~~ The ASU provides optional relief for a limited period of time to ease the potential accounting burden associated with transitioning away from reference rates that are expected to be discontinued. Under this ASU, companies are provided with optional expedients and exceptions for applying generally accepted accounting principles (GAAP) to contract modifications and hedging relationships that currently utilize LIBOR as their benchmark rate, subject to certain criteria being met. The amendments in the ASU also apply to contemporaneous modifications of other contract terms related to the replacement of LIBOR. The amendments in the ASU are effective for all entities as of March ~~12, 2020 and will only be in effect through December~~ 31, ~~2022. To date, the impact of adoption of this ASU on the Company's consolidated financial position, results of operations, and cash flows has not been material.~~

~~Accounting Pronouncements Not Yet Adopted~~2021

ASU No. 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. This ASU simplifies the accounting for income taxes by removing certain exceptions stipulated in ASC 740 and making some other targeted changes to the accounting for income taxes. The Company adopted this ASU on January 1, 2021 with no material impact on the Company’s consolidated financial position, results of operations, and cash flows.

ASU No. 2021-01, Reference Rate Reform (Topic 848). This ASU clarifies that certain optional expedients and exceptions provided for in ASU No. 2020-04 for applying GAAP to contract modifications and hedging relationships apply to derivatives that are affected by the discounting transition. The amendments in this ASU are elective and apply to all entities that have derivative instruments that use an interest rate for margining, discounting, or contract price alignment that is modified as a result of reference rate reform. The Company elected to adopt this ASU on a retrospective basis. The impact of adoption of this ASU on the Company's consolidated financial position, results of operations, and cash flows was not material.

Accounting Pronouncements Not Yet Adopted

ASU No. 2020-06, Debt - Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging - Contracts in Entity’s Own Equity (Subtopic 815-40). This ASU simplifies the accounting for convertible debt and convertible preferred stock by reducing the number of accounting models for these instruments, resulting in fewer embedded conversion features being separately recognized from the host contract. Additionally, this ASU revises the criteria for determining whether contracts in an entity's own equity meet the scope exception from derivative accounting, which will change the population of contracts that are recognized as assets or liabilities. The amendments in this ASU also revise certain aspects of the guidance on calculating earnings per share with respect to convertible instruments and instruments that may be settled in the entity's own shares. This ASU is effective for the Company for interim and annual periods in fiscal years beginning after December 15, ~~2020.~~2021. The Company has not finalized its evaluation of the impact of adoption on its consolidated financial position, results of operations, and cash flows, but the impact is not currently expected to be material.

~~Updates to the Company's Significant Accounting Policies~~

~~Loans~~

The Company's loan portfolio contains 1-4 single family residential first mortgages, government insured residential mortgages, an insignificant amount of home equity loans and lines of credit and other consumer loans; multi-family, non-owner occupied commercial real estate, construction and land, owner-occupied commercial real estate and commercial and industrial loans, PPP loans, mortgage warehouse lines of credit and sales-type and direct financing leases. Loans are reported at amortized cost basis, net of the ACL.

Interest income is accrued based on the principal amount outstanding. Non-refundable loan origination fees, net of direct costs of originating or acquiring loans, as well as purchase premiums and discounts, are deferred and recognized as adjustments to yield over the contractual lives of the related loans using the level yield method.

~~Non-accrual loans~~

Commercial loans are placed on non-accrual status when (i) management has determined that full repayment of all contractual principal and interest is in doubt, or (ii) the loan is past due 90 days or more as to principal or interest unless the loan is well secured and in the process of collection. Residential and other consumer loans, other than government insured residential loans, are generally placed on non-accrual status when they are 90 days past due. When a loan is placed on non-accrual status, uncollected interest accrued is reversed and charged to interest income. Payments received on nonaccrual commercial loans are applied as a reduction of principal. Interest payments are recognized as income on a cash basis on nonaccrual residential loans. Commercial loans are returned to accrual status only after all past due principal and interest has been collected and full repayment of remaining contractual principal and interest is reasonably assured. Residential and consumer loans are generally returned to accrual status when less than 90 days past due. Past due status of loans is determined based on the contractual next payment due date. Loans less than 30 days past due are reported as current.

Contractually delinquent government insured residential loans are not classified as non-accrual due to the nature of the guarantee. Contractually delinquent PCD loans are not classified as non-accrual as long as the Company has a reasonable expectation about amounts expected to be collected.

~~Troubled Debt Restructurings~~

In certain situations, due to economic or legal reasons related to a borrower's financial difficulties, the Company may grant a concession to the borrower for other than an insignificant period of time that it would not otherwise consider. At that time, the related loan is classified as a TDR. The concessions granted may include rate reductions, principal forgiveness, payment forbearance, extensions of maturity at rates of interest below that commensurate with the risk profile of the loans, modification of payment terms and other actions intended to minimize economic loss. A TDR is generally placed on non-accrual status at the time of the modification unless the borrower was performing prior to the restructuring.

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

~~June 30, 2020~~March 31, 2021

~~Purchased Credit Deteriorated ("PCD") assets~~

PCD assets are acquired financial assets that, as of the date of acquisition, have experienced a more than insignificant deterioration in credit quality since origination. An assessment is conducted at acquisition to determine whether acquired financial assets meet the criteria to be classified as PCD assets. That assessment may be conducted at the individual asset level, or for a group of assets acquired together that have similar risk characteristics. At acquisition, the ACL related to PCD assets, representing the estimated amount of the UPB of the assets not expected to be collected, is added to the purchase price to determine the amortized cost basis and any non-credit related discount or premium is allocated to the individual assets acquired. The non-credit related discount or premium is accreted or amortized to interest income over the life of the related assets using the level yield method, as long as there is a reasonable expectation about amounts expected to be collected. Subsequent changes in the amount of expected credit losses are recognized immediately by adjusting the ACL and reflecting the periodic changes as credit loss expense or reversal of credit loss expense.

Loans previously categorized as ACI loans were categorized as PCD loans on initial adoption of ASC 326. At adoption, an ACL was recognized and a corresponding adjustment was made to the assets' amortized cost basis. Prior to the adoption of ASC 326, ACI loans were accounted for on a pool basis. These pools were not maintained on adoption. The Company did not re-assess whether modifications to individual PCD loans previously accounted for in pools were TDRs at adoption.

~~Allowance for Credit Losses ("ACL")~~

~~AFS Debt Securities~~

The Company reviews its AFS debt securities for credit loss impairment at the individual security level on at least a quarterly basis. A security is impaired if its fair value is less than its amortized cost basis. A decline in fair value below amortized cost basis represents a credit loss impairment to the extent the Company does not expect to recover the amortized cost basis of the security. Impairment related to credit losses is recorded through the ACL to the extent fair value is less than the amortized cost basis. Declines in fair value that have not been recorded through the ACL are recorded through other comprehensive income, net of applicable taxes.

In assessing whether an impairment is credit loss related, the Company compares the present value of cash flows expected to be collected to the security's amortized cost basis. If the present value of cash flows expected to be collected is less than the amortized cost basis of the security, a credit loss exists and an ACL is recorded. The Company discounts expected cash flows at the effective interest rate implicit in the security at the purchase date, adjusted for expected prepayments. For floating rate securities, the Company uses the floating rate as it changes over the life of the security. In developing estimates about cash flows expected to be collected and determining whether a credit loss exists, the Company considers information about past events, current conditions and reasonable and supportable forecasts. Factors and information that the Company uses in making its assessments include, but are not necessarily limited to, the following:

~~The extent to which fair value is less than amortized cost;~~

~~Adverse conditions specifically related to the security, an industry or geographic area;~~

~~Changes in the financial condition of the issuer or underlying loan obligors;~~

~~The payment structure and remaining payment terms of the security, including levels of subordination or over-collateralization;~~

~~Failure of the issuer to make scheduled payments;~~

~~Changes in credit ratings;~~

~~Relevant market data;~~

~~Estimated prepayments, defaults, and the value and performance of underlying collateral at the individual security level.~~

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~

~~The relative importance assigned to each of these factors varies depending on the facts and circumstances pertinent to the individual security being evaluated.~~

Timely payment of principal and interest on securities issued by the U.S. Government, U.S. government agencies and U.S. government sponsored entities is explicitly or implicitly guaranteed by the U. S. government. Therefore, the Company expects to recover the amortized cost basis of these securities.

If the Company intends to sell a security in an unrealized loss position, or it is more likely than not that the Company will be required to sell the security before recovery of its amortized cost basis, any allowance for credit losses will be written off and the amortized cost basis will be written down to the debt security’s fair value at the reporting date with any incremental impairment reported in earnings.

Historically, the Company has not experienced credit losses related to AFS securities or uncollectible interest on its AFS securities. However, AFS securities would be charged off to the extent that there was no reasonable expectation of recovery of amortized cost basis. AFS securities would be placed on non-accrual status if the Company did not reasonably expect to receive interest payments in the future and interest accrued would be reversed against interest income. Securities would be returned to accrual status only when collection of interest was reasonably assured.

~~Loans~~

The ACL is a valuation account that is deducted from the amortized cost basis of loans to present the net amount expected to be collected. The ACL is adjusted through the provision for credit losses to the amount of amortized cost basis not expected to be collected, or in the case of PCD loans, the amount of UPB not expected to be collected, at the balance sheet date. Amortized cost basis includes UPB, unamortized premiums or discounts and deferred fees and costs, net of amounts previously charged off.

The measurement of expected credit losses encompasses information about historical events, current conditions and reasonable and supportable forecasts. Determining the amount of the ACL is complex and requires extensive judgment by management about matters that are inherently uncertain. Re-evaluation of the ACL estimate in future periods, in light of changes in composition and characteristics of the loan portfolio, changes in the reasonable and supportable forecast and other factors then prevailing may result in material changes in the amount of the ACL and credit loss expense in those future periods.

Loans are charged off against the ACL in the period in which they are deemed uncollectible and recoveries are credited to the ACL when received. Expected recoveries on loans previously charged off, not to exceed the aggregate of amounts previously charged-off and expected to be charged-off, are included in the ACL estimate. For loans secured by residential real estate, an assessment of collateral value is made at no later than 120 days delinquency; any outstanding loan balance in excess of fair value less cost to sell is charged off at no later than 180 days delinquency. Additionally, any outstanding balance in excess of fair value of collateral less cost to sell is charged off (i) within 60 days of receipt of notification of filing from the bankruptcy court, (ii) within 60 days of determination of loss if all borrowers are deceased or (iii) within 90 days of discovery of fraudulent activity. Other consumer loans are typically charged off at 120 days delinquency. Commercial loans are charged off when, in management's judgment, they are considered to be uncollectible.

Expected credit losses are estimated on a collective basis for groups of loans that share similar risk characteristics. Factors that may be considered in aggregating loans for this purpose include but are not necessarily limited to, product or collateral type, industry, geography, internal risk rating, credit characteristics such as credit scores or collateral values, and historical or expected credit loss patterns. For loans that do not share similar risk characteristics with other loans such as collateral dependent loans and TDRs, expected credit losses are estimated on an individual basis.

Expected credit losses are estimated over the contractual terms of the loans, adjusted for expected prepayments. Expected prepayments for commercial loans are generally estimated based on the Company's historical experience. For residential loans, expected prepayments are estimated using a model that incorporates industry prepayment data, calibrated to reflect the Company's experience. The contractual term excludes expected extensions, renewals, and modifications unless either of the following applies: management has a reasonable expectation at the reporting date that a TDR will be executed with an individual borrower or the extension or renewal options are included in the original or modified contract at the reporting date and are not unconditionally cancellable by the Company.

The length of the reasonable and supportable forecast is evaluated at each reporting period and adjusted if deemed necessary. At June 30, 2020, the Company changed from a 5-year to a 2-year reasonable and supportable forecast period in estimating the ACL.

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~

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 models employ a factor based methodology, leveraging data sets containing extensive historical loss and recovery information by industry, geography, product type, collateral type and obligor characteristics, to estimate PD and LGD. Measures of PD for commercial loans incorporate current conditions through market cycle or credit cycle adjustments. For residential loans, the models consider FICO and adjusted LTVs. PDs and LGDs are then conditioned on the reasonable and supportable economic forecast. Projected PDs and LGDs are applied to estimated exposure at default, considering the term and payment structure of the loan, to generate estimates of expected loss at the loan level. For criticized or classified loans, PDs may be adjusted to benchmark PDs appropriate to the current risk rating if the most current financial information available is deemed not to be reflective of the borrowers' current financial condition. These loan level estimates are aggregated to generate a collective estimate for groups of loans that share common risk characteristics.

For certain less material portfolios including loans and leases to state and local government entities originated by Pinnacle, small balance commercial loans and consumer loans, the WARM method is used to estimate expected credit losses. For the Pinnacle portfolio, historical loss information is based on municipal historical default and recovery data, segmented by credit rating. For small balance commercial loans, historical loss information is based on the Company's historical loss experience over a five year period. For consumer loans, historical loss information is based on peer data; this portfolio subsegment is not significant. All loss estimates are conditioned as applicable on changes in current conditions and the reasonable and supportable economic forecast. Expected credit losses for mortgage warehouse lines of credit are estimated based primarily on the Company's historical loss experience, conditioned as applicable on changes in current conditions and the reasonable and supportable economic forecast. Generally, given the nature of these loans, losses would be expected to manifest within a very short time period after origination.

The Company expects to collect the amortized cost basis of government insured residential loans and PPP loans due to the nature of the government guarantee, so the quantitative ACL is zero for these loans.

~~Qualitative factors~~

Qualitative adjustments are made to the ACL when, based on management’s judgment, there are factors impacting expected credit losses not taken into account by the quantitative calculations. Potential qualitative adjustments are categorized as follows:

~~Economic factors, including material trends and developments that, in management's judgment, may not have been considered in the reasonable and supportable economic forecast;~~

Credit policy and staffing, including the nature and level of policy and procedural exceptions or changes in credit policy not reflected in quantitative results, changes in the quality of underwriting and portfolio management and staff and issues identified by credit review, internal audit or regulators that may not be reflected in quantitative results;

~~Concentrations, considering whether the quantitative estimate adequately accounts for concentration risk in the portfolio;~~

~~Model imprecision and model validation findings; and~~

~~Other factors not adequately considered in the quantitative estimate or other qualitative categories identified by management that may materially impact the amount of expected credit losses.~~

~~Collateral dependent loans~~

Collateral dependent loans are those for which the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. These loans do not typically share similar risk characteristics with other loans and expected credit losses are evaluated on an individual basis. Loans evaluated individually are not included in the collective evaluation. Estimates of expected credit losses for collateral dependent loans, whether or not foreclosure is probable, are based on the fair value of the collateral adjusted for selling costs when repayment depends on sale of the collateral.

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~

~~Troubled debt restructurings~~

For TDRs, or loans for which there is a reasonable expectation that a TDR will be executed, that are not collateral dependent, the credit loss estimate is determined by comparing the net present value of expected cash flows, discounted at the loan’s original effective interest rate, to the amortized cost basis of the loan.

~~Off-balance sheet credit exposures~~

Expected credit losses related to off-balance sheet credit exposures are estimated over the contractual period for which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. Expected credit losses are estimated using essentially the same methodologies employed to estimate expected credit losses on the amortized cost basis of loans, taking into consideration the likelihood and amount of additional amounts expected to be funded over the terms of the commitments. The liability for credit losses on off-balance sheet credit exposures is presented within other liabilities on the consolidated balance sheets, distinct from the ACL. Adjustments to the liability are included in the provision for credit losses.

~~Accrued Interest Receivable~~

The Company has elected to present accrued interest receivable separate from the amortized cost basis of financial assets carried at amortized cost. The Company is applying the practical expedient provided in ASC 326 to exclude accrued interest receivable balances from tabular disclosures about financial assets carried at amortized cost. The Company has elected not to estimate an ACL on accrued interest receivable balances since uncollectible accrued interest is timely written off in accordance with the Company's accounting policies for non-accrual loans.

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~

Note 2 Earnings Per Common Share

The computation of basic and diluted earnings per common share is presented below for the periods indicated (in thousands, except share and per share data):

Three Months Ended June 30, Six Months Ended June 30,
c 2020 2019 2020
2019
Basic earnings per common share:

Numerator:

Net income $ 76,508
$ 81,451
$ 45,557
$ 147,423
Distributed and undistributed earnings allocated to participating securities (3,353 ) (3,382 ) (1,939 ) (6,074 )
Income allocated to common stockholders for basic earnings per common share $ 73,155
$ 78,069
$ 43,618
$ 141,349
Denominator:
Weighted average common shares outstanding 92,409,949
97,451,019
93,177,243
98,150,014
Less average unvested stock awards (1,207,798 ) (1,174,339 ) (1,154,589 ) (1,173,137 )
Weighted average shares for basic earnings per common share 91,202,151
96,276,680
92,022,654
96,976,877
Basic earnings per common share $ 0.80
$ 0.81
$ 0.47
$ 1.46
Diluted earnings per common share:
Numerator:
Income allocated to common stockholders for basic earnings per common share $ 73,155
$ 78,069
$ 43,618
$ 141,349
Adjustment for earnings reallocated from participating securities —
9
—
13
Income used in calculating diluted earnings per common share $ 73,155
$ 78,078
$ 43,618
$ 141,362
Denominator:

Weighted average shares for basic earnings per common share 91,202,151
96,276,680
92,022,654
96,976,877
Dilutive effect of stock options and certain shared-based awards 705
345,899
126,858
312,821
Weighted average shares for diluted earnings per common share 91,202,856
96,622,579
92,149,512
97,289,698
Diluted earnings per common share $ 0.80
$ 0.81
$ 0.47
$ 1.45

Participating securities include unvested shares and 3,023,314 dividend equivalent rights that were issued in conjunction with the IPO of the Company's common stock. These dividend equivalent rights expire in 2021 and participate in dividends on a one-for-one basis.


	Three Months Ended March 31,
c		2021		2020
Basic earnings per common share:
Numerator:
Net income (loss)		$	98,814	$	(30,951)
Distributed and undistributed earnings allocated to participating securities		(1,252)		0
Income (loss) allocated to common stockholders for basic earnings per common share		$	97,562	$	(30,951)
Denominator:
Weighted average common shares outstanding		93,075,702		93,944,529
Less average unvested stock awards		(1,205,529)		(1,101,370)
Weighted average shares for basic earnings (loss) per common share		91,870,173		92,843,159
Basic earnings (loss) per common share		$	1.06	$	(0.33)
Diluted earnings (loss) per common share:
Numerator:
Income (loss) allocated to common stockholders for basic earnings per common share		$	97,562	$	(30,951)
Adjustment for earnings reallocated from participating securities		1		0
Income (loss) used in calculating diluted earnings per common share		$	97,563	$	(30,951)
Denominator:
Weighted average shares for basic earnings (loss) per common share		91,870,173		92,843,159
Dilutive effect of stock options and certain shared-based awards		93,540		0
Weighted average shares for diluted earnings per common share		91,963,713		92,843,159
Diluted earnings (loss) per common share		$	1.06	$	(0.33)

Potentially dilutive unvested shares and share units totaling ~~1,743,403~~1,283,294 and ~~1,119,641~~1,768,769 were outstanding at ~~June 30,~~March 31, 2021 and 2020, ~~and 2019,~~ respectively, but excluded from the calculation of diluted earnings (loss) per common share because their inclusion would have been anti-dilutive.

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

~~June 30, 2020~~March 31, 2021

Note 3 Investment Securities

Investment securities include investment securities available for sale, marketable equity securities, and investment securities held to maturity. The investment securities portfolio consisted of the following at the dates indicated (in thousands):

June 30, 2020
Amortized Cost Gross Unrealized
Carrying Value ⁽¹⁾
Gains Losses
Investment securities available for sale:
U.S. Treasury securities $ 75,217
$ 1,963
$ —
$ 77,180
U.S. Government agency and sponsored enterprise residential MBS 2,371,729
13,309
(5,198 ) 2,379,840
U.S. Government agency and sponsored enterprise commercial MBS 455,344
9,859
(926 ) 464,277
Private label residential MBS and CMOs 1,101,390
16,670
(1,974 ) 1,116,086
Private label commercial MBS 2,075,683
16,735
(48,798 ) 2,043,620
Single family rental real estate-backed securities 608,019
11,381
(1,193 ) 618,207
Collateralized loan obligations 1,166,929
—
(38,176 ) 1,128,753
Non-mortgage asset-backed securities 255,854
6,251
(574 ) 261,531
State and municipal obligations 239,502
19,993
—
259,495
SBA securities 247,914
2,286
(4,258 ) 245,942
8,597,581
$ 98,447
$ (101,097 ) 8,594,931
Investment securities held to maturity 10,000
10,000
$ 8,607,581
8,604,931
Marketable equity securities 88,697
$ 8,693,628



	March 31, 2021
	Amortized Cost		Gross Unrealized				Carrying Value (1)
			Gains		Losses
Investment securities available for sale:
U.S. Treasury securities	$	119,062	$	617	$	(4,566)	$	115,113
U.S. Government agency and sponsored enterprise residential MBS	2,142,807		23,882		(5,168)		2,161,521
U.S. Government agency and sponsored enterprise commercial MBS	656,629		5,969		(9,770)		652,828

Private label residential MBS and CMOs	1,153,561		9,239		(1,832)		1,160,968
Private label commercial MBS	2,639,383		18,785		(11,118)		2,647,050
Single family rental real estate-backed securities	636,322		11,766		(665)		647,423
Collateralized loan obligations	1,104,027		352		(7,122)		1,097,257
Non-mortgage asset-backed securities	189,038		3,761		0		192,799
State and municipal obligations	212,110		18,562		0		230,672
SBA securities	227,743		2,274		(3,480)		226,537

	9,080,682		$	95,207	$	(43,721)	9,132,168
Investment securities held to maturity	10,000						10,000
	$	9,090,682					9,142,168
Marketable equity securities							102,616
							$	9,244,784

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

~~June 30, 2020~~March 31, 2021

December 31, 2019
Amortized Cost Gross Unrealized
Carrying Value ⁽¹⁾
Gains Losses
Investment securities available for sale:
U.S. Treasury securities $ 70,243
$ 219
$ (137 ) $ 70,325
U.S. Government agency and sponsored enterprise residential MBS 2,018,853
9,835
(6,513 ) 2,022,175
U.S. Government agency and sponsored enterprise commercial MBS 366,787
4,920
(731 ) 370,976
Private label residential MBS and CMOs 1,001,337
11,851
(1,011 ) 1,012,177
Private label commercial MBS 1,719,228
6,650
(1,194 ) 1,724,684
Single family rental real estate-backed securities 467,459
4,016
(1,450 ) 470,025
Collateralized loan obligations 1,204,905
322
(7,861 ) 1,197,366
Non-mortgage asset-backed securities 194,171
1,780
(1,047 ) 194,904
State and municipal obligations 257,528
15,774
—
273,302
SBA securities 359,808
4,587
(1,664 ) 362,731
7,660,319
$ 59,954
$ (21,608 ) 7,698,665
Investment securities held to maturity 10,000

10,000
$ 7,670,319
7,708,665
Marketable equity securities

60,572

$ 7,769,237



	December 31, 2020
	Amortized Cost		Gross Unrealized				Carrying Value (1)
			Gains		Losses
Investment securities available for sale:
U.S. Treasury securities	$	79,919	$	1,307	$	(375)	$	80,851
U.S. Government agency and sponsored enterprise residential MBS	2,389,450		19,148		(3,028)		2,405,570
U.S. Government agency and sponsored enterprise commercial MBS	531,724		9,297		(1,667)		539,354

Private label residential MBS and CMOs	982,890		16,274		(561)		998,603
Private label commercial MBS(2)	2,514,271		24,931		(12,848)		2,526,354
Single family rental real estate-backed securities	636,069		14,877		(58)		650,888
Collateralized loan obligations	1,148,724		285		(8,735)		1,140,274
Non-mortgage asset-backed securities	246,597		6,898		(234)		253,261
State and municipal obligations	213,743		21,966		0		235,709
SBA securities	233,387		2,093		(3,935)		231,545
	8,976,774		$	117,076	$	(31,441)	9,062,409
Investment securities held to maturity	10,000						10,000
	$	8,986,774					9,072,409
Marketable equity securities							104,274
							$	9,176,683


~~(1)~~	~~At fair value except for securities held to maturity.~~

(1)At fair value except for securities held to maturity.

(2)Amortized cost is net of ACL totaling $0.4 million at December 31, 2020.

Investment securities held to maturity at ~~June 30, 2020~~March 31, 2021 and December 31, ~~2019~~2020 consisted of 1 State of Israel bond maturing in 2024. At ~~June 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020 accrued interest receivable on investments totaled ~~$23~~$15 million and ~~$28~~$17 million, respectively, and is included in other assets in the accompanying consolidated balance sheets.

At ~~June 30, 2020,~~March 31, 2021, contractual maturities of investment securities available for sale, adjusted for anticipated prepayments when applicable, were as follows (in thousands):


	Amortized Cost		Fair Value			Amortized Cost		Fair Value
Due in one year or less	$	908,180	$	914,970	Due in one year or less	$	1,009,033	$	1,012,050
Due after one year through five years	4,875,569		4,830,499		Due after one year through five years	5,576,390		5,618,974
Due after five years through ten years	2,304,114		2,332,121		Due after five years through ten years	1,893,637		1,896,667
Due after ten years	509,718		517,341		Due after ten years	601,622		604,477
	$	8,597,581	$	8,594,931		$	9,080,682	$	9,132,168

The carrying value of securities pledged as collateral for FHLB advances, public deposits, interest rate swaps and to secure borrowing capacity at the FRB totaled ~~$4.8~~$3.8 billion and ~~$2.4~~$4.1 billion at ~~June 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, respectively.

1510

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

~~June 30, 2020~~March 31, 2021

The following table provides information about gains and losses on investment securities for the periods indicated (in thousands):

Three Months Ended June 30, Six Months Ended June 30,
2020 2019 2020 2019
Proceeds from sale of investment securities available for sale $ 240,805

$ 850,527
$ 547,337
$ 1,626,250

Gross realized gains:

Investment securities available for sale $ 5,723
$ 4,631
$ 7,255
$ 8,956
Gross realized losses:

Investment securities available for sale —
(716 ) (2 ) (724 )
Net realized gain 5,723
3,915
7,253
8,232

Net unrealized gains (losses) on marketable equity securities recognized in earnings 1,113
201
(3,870 ) 1,669

Gain on investment securities, net $ 6,836
$ 4,116
$ 3,383
$ 9,901


	Three Months Ended March 31,
		2021		2020
Proceeds from sale of investment securities AFS		$	410,242	$	306,532



Gross realized gains on investment securities AFS		$	3,992	$	1,532



Gross realized losses on investment securities AFS		(25)		(2)


Net realized gain		3,967		1,530



Net unrealized losses on marketable equity securities recognized in earnings		(1,602)		(4,983)



Gain (loss) on investment securities, net		$	2,365	$	(3,453)

The following tables present the aggregate fair value and the aggregate amount by which amortized cost exceeded fair value for investment securities available for sale in unrealized loss positions aggregated by investment category and length of time that individual securities had been in continuous unrealized loss positions at the dates indicated (in thousands)~~. No ACL was recorded for any investment securities available for sale in an unrealized loss position at June 30, 2020.~~:


	March 31, 2021

	Less than 12 Months				12 Months or Greater				Total
	Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
U.S. Treasury securities	$	69,412	$	(4,566)	$	0	$	0	$	69,412	$	(4,566)
U.S. Government agency and sponsored enterprise residential MBS	198,887		(1,452)		378,588		(3,716)		577,475		(5,168)
U.S. Government agency and sponsored enterprise commercial MBS	157,330		(9,423)		84,164		(347)		241,494		(9,770)

Private label residential MBS and CMOs	544,804		(1,832)		0		0		544,804		(1,832)
Private label commercial MBS	592,128		(8,576)		352,125		(2,542)		944,253		(11,118)
Single family rental real estate-backed securities	115,200		(665)		0		0		115,200		(665)
Collateralized loan obligations	0		0		849,427		(7,122)		849,427		(7,122)


SBA securities	0		0		128,610		(3,480)		128,610		(3,480)

	$	1,677,761	$	(26,514)	$	1,792,914	$	(17,207)	$	3,470,675	$	(43,721)

June 30, 2020
Less than 12 Months 12 Months or Greater Total
Fair Value Unrealized Losses Fair Value Unrealized Losses Fair Value Unrealized Losses
U.S. Government agency and sponsored enterprise residential MBS $ 604,143
$ (895 ) $ 517,239
$ (4,303 ) $ 1,121,382
$ (5,198 )
U.S. Government agency and sponsored enterprise commercial MBS 39,892
(108 ) 73,856
(818 ) 113,748
(926 )
Private label residential MBS and CMOs 205,524
(1,974 ) —
—
205,524
(1,974 )
Private label commercial MBS 1,302,037
(45,341 ) 56,875
(3,457 ) 1,358,912
(48,798 )
Single family rental real estate-backed securities 184,785
(1,193 ) —
—
184,785
(1,193 )
Collateralized loan obligations 591,422
(15,873 ) 537,331
(22,303 ) 1,128,753
(38,176 )
Non-mortgage asset-backed securities 13,857
(45 ) 13,472
(529 ) 27,329
(574 )
SBA securities 35,136
(326 ) 109,837
(3,932 ) 144,973
(4,258 )
$ 2,976,796
$ (65,755 ) $ 1,308,610
$ (35,342 ) $ 4,285,406
$ (101,097 )

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

~~June 30, 2020~~March 31, 2021


																	December 31, 2020
	December 31, 2019
	Less than 12 Months					12 Months or Greater					Total						Less than 12 Months				12 Months or Greater				Total
	Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses				Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
U.S. Treasury securities	$	20,056	$	(137	)	$	—	$	—		$	20,056	$	(137	)	U.S. Treasury securities	$	24,369	$	(375)	$	0	$	0	$	24,369	$	(375)
U.S. Government agency and sponsored enterprise residential MBS	579,076		(3,862		)	243,839		(2,651		)	822,915		(6,513		)	U.S. Government agency and sponsored enterprise residential MBS	220,179		(320)		370,727		(2,708)		590,906		(3,028)
U.S. Government agency and sponsored enterprise commercial MBS	99,610		(696		)	6,477		(35		)	106,087		(731		)	U.S. Government agency and sponsored enterprise commercial MBS	152,233		(1,412)		44,255		(255)		196,488		(1,667)

Private label residential MBS and CMOs	180,398		(838		)	41,636		(173		)	222,034		(1,011		)	Private label residential MBS and CMOs	141,407		(561)		0		0		141,407		(561)
Private label commercial MBS	648,761		(1,060		)	76,302		(134		)	725,063		(1,194		)	Private label commercial MBS	1,268,381		(12,771)		37,783		(77)		1,306,164		(12,848)
Single family rental real estate-backed securities	241,915		(1,445		)	5,460		(5		)	247,375		(1,450		)	Single family rental real estate-backed securities	28,758		(58)		0		0		28,758		(58)
Collateralized loan obligations	63,310		(846		)	682,076		(7,015		)	745,386		(7,861		)	Collateralized loan obligations	304,051		(1,171)		588,463		(7,564)		892,514		(8,735)
Non-mortgage asset-backed securities	78,964		(962		)	7,883		(85		)	86,847		(1,047		)	Non-mortgage asset-backed securities	0		0		12,327		(234)		12,327		(234)

SBA securities	10,236		(2		)	142,204		(1,662		)	152,440		(1,664		)	SBA securities	26,240		(298)		104,598		(3,637)		130,838		(3,935)
	$	1,922,326	$	(9,848	)	$	1,205,877	$	(11,760	)	$	3,128,203	$	(21,608	)
																	$	2,165,618	$	(16,966)	$	1,158,153	$	(14,475)	$	3,323,771	$	(31,441)

The Company monitors its investment securities available for sale for credit loss impairment on an individual security basis. No securities were determined to be credit loss impaired during the three ~~and six~~ months ended ~~June 30, 2020 or other than temporarily impaired during~~March 31, 2021 and 2020. At March 31, 2021 the ~~three and six months ended June 30, 2019. The~~ Company ~~does~~did not ~~intend~~have an intent to sell securities that ~~are~~were in significant unrealized loss positions ~~at June 30, 2020~~ and it iswas not more likely than not that the Company ~~will~~would be required to sell these securities before recovery of the amortized cost basis, which may be at maturity. In making this determination, the Company considered its current and projected liquidity position, its investment policy as to permissible holdings and concentration limits, regulatory requirements and other relevant factors.

At ~~June 30, 2020, 224~~March 31, 2021, 165 securities available for sale were in unrealized loss positions. The unrealized losses are primarily attributable to changes in interest rates and, in some cases, volatility in the financial markets since their purchase. The amount of impairment related to 6451 of these securities was considered insignificant both individually and in the aggregate, totaling approximately ~~$398 thousand~~$0.5 million and no further analysis with respect to these securities was considered necessary.

Unrealized losses at June 30, 2020, particularly in the private label CMBS and CLO asset classes, were primarily attributable to widening spreads, resulting in large part from market response to, and dislocation in the wake of, the COVID-19 pandemic.

The basis for concluding that AFS securities were not credit loss impaired and no ACL was considered necessary at ~~June 30, 2020~~March 31, 2021 is further discussed below.

U.S. Government Agency and Government Sponsored Enterprise Securities

At ~~June 30, 2020,~~March 31, 2021, 4 U.S. treasury, NaN U.S. Government agency and sponsored enterprise residential MBS, 511 U.S. Government agency and sponsored enterprise commercial MBS and 11 SBA securities were in unrealized loss positions. The timely payment of principal and interest on these securities is explicitly or implicitly guaranteed by the U.S. Government. As such, there is an assumption of zero credit loss and the Company expects to recover the entire amortized cost basis of these securities.

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~

Private Label Securities:

None of the impaired private label securities had missed principal or interest payments or had been downgraded by a NRSRO at ~~June 30, 2020.~~March 31, 2021. The Company performed an analysis comparing the present value of cash flows expected to be collected to the amortized cost basis of impaired securities. This analysis was based on a scenario that we believe to be generally more severe than our reasonable and supportable economic forecast at ~~June 30, 2020,~~March 31, 2021, and incorporated assumptions about voluntary prepayment rates, collateral defaults, delinquencies, severity and other relevant factors as described further below. Our analysis also considered the structural characteristics of each security and the level of credit enhancement provided by that structure. ~~Based on the results~~

Table of ~~this analysis, the Company expects to recover the entire amortized cost basis of its impaired AFS securities at June 30, 2020. No ACL was considered necessary at June 30, 2020.~~Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

March 31, 2021

Private label residential MBS and CMOs

At ~~June 30, 2020,7~~March 31, 2021, 8 private label residential MBS and CMOs were in unrealized loss positions. Our analysis of cash flows expected to be collected on these securities incorporated assumptions about collateral default rates, voluntary prepayment rates, loss severity, delinquencies and recovery lag. In developing those assumptions, we took into account collateral quality measures such as FICO, LTV, documentation, loan type, property type, agency availability criteria and performing status. We also regularly monitor sector data including home price appreciation, forbearance, delinquency and prepay trends as well as other economic data which would indicate further stress in the sector. Our ~~June 30, 2020~~March 31, 2021 analysis projected weighted average collateral losses for impaired securities in this category of 4%2% compared to weighted average credit support of ~~17%~~13%. As of ~~June 30, 2020, 88%~~March 31, 2021, all of the impaired securities in this category ~~based on carrying value,~~ were externally rated ~~AAA, and one security representing 12% of impaired securities in this category was not externally rated; this security was internally rated investment grade.~~AAA.

Private label commercial MBS

At ~~June 30, 2020, 70~~March 31, 2021, NaN private label commercial MBS were in unrealized loss positions. Our analysis of cash flows expected to be collected on these securities incorporated assumptions about collateral default rates, voluntary prepayment rates, loss severity, delinquencies and recovery lag. In developing those assumptions, we took into account collateral quality and type, loan size, loan purpose and other qualitative factors. We also regularly monitor collateral ~~watchlists,~~watch lists, bankruptcy data, special servicing trends, delinquency and other economic data which would indicate further stress in the sector. Unrealized losses in this sector were primarily attributable to changes in benchmark interest rates.

Our ~~June 30, 2020~~March 31, 2021 analysis projected weighted average collateral losses for impaired securities in this category of ~~13%~~11% compared to weighted average credit support of ~~42%~~38%. As of ~~June 30, 2020, 83%~~March 31, 2021, 82% of impaired securities in this category, based on carrying value, were externally rated AAA, ~~12%~~11% were rated AA and 5%7% were rated A.

Single family rental real estate-backed securities

At ~~June 30, 2020, 10~~March 31, 2021, 3 single family rental real estate-backed securities were in unrealized loss positions. Our analysis of cash flows expected to be collected on these securities incorporated assumptions about collateral default rates, loss severity, delinquencies and recovery lag. We regularly monitor sector data including home ~~price~~prices appreciation, forbearance, delinquency and prepay trends as well as other economic data which would indicate further stress in the sector. Our ~~June 30, 2020~~March 31, 2021 analysis projected weighted average collateral losses for this category of ~~13%~~19% compared to weighted average credit support of ~~49%~~45%. As of ~~June 30, 2020, 87%~~March 31, 2021, all of the impaired securities in this category ~~based on carrying value,~~ were externally rated ~~AAA and 13% were rated AA.~~AAA.

Collateralized loan obligations

At ~~June 30, 2020,~~March 31, 2021, NaN collateralized loan obligations were in unrealized loss ~~positions. Leveraged loans underlying these securities have seen pricing pressure as~~positions primarily due to widening spreads since the ~~market looks to evaluate ability~~date of borrowers to maintain payments. Uncertainties surrounding the broad economy and how they may translate into rating downgrades and defaults as the COVID-19 crisis plays out have negatively impacted pricingpurchase. Unrealized losses in this portfolio sector are now lower than their pre-COVID levels in the ~~leveraged loan market.~~aggregate. Our analysis of cash flows expected to be collected on these securities incorporated assumptions about collateral default rates, loss severity, and delinquencies, calibrated to take into account idiosyncratic risks associated with the underlying collateral. In developing those assumptions, we took into account each sector’s performance pre, during and post the 2008 financial crisis. 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. Our ~~June 30, 2020~~March 31, 2021 analysis projected weighted average collateral losses for impaired securities in this category of ~~21%~~22% compared to weighted average credit support of ~~41%~~43%. As of ~~June 30, 2020, 84% of~~

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~

~~the impaired securities in this category, based on carrying value, were externally rated AAA, 13% were rated AA and 3% were rated A.~~

~~Non-mortgage asset-backed securities~~

At June 30, 2020, 3 non-mortgage asset-backed securities were in unrealized loss positions. These securities are backed by student loan collateral. Our analysis of cash flows expected to be collected on these securities incorporated assumptions about collateral default rates, loss severity, delinquencies, voluntary prepayment rates and recovery lag. In developing those assumptions, we took into account collateral type, delineated by whether collateral consisted of loans to borrowers in school, refinancing, or a mixture. Our June 30, 2020 analysis projected weighted average collateral losses for this category of 14% compared to weighted average credit support of 25%. As of June 30, 2020, 50%March 31, 2021, 79% of the impaired securities in this category, based on carrying value, were externally rated AAA, ~~and 50%~~16% were rated ~~AA.~~AA and 5% were rated A.

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

March 31, 2021

Note 4 Loans and Allowance for Credit Losses

Loans consisted of the following at the dates indicated (dollars in thousands):

June 30, 2020 December 31, 2019
Total Percent of Total Total Percent of Total
Residential and other consumer:

1-4 single family residential $ 4,743,866
19.9 % $ 4,953,936
21.4 %
Government insured residential 826,238
3.5 % 698,644
3.0 %
Other consumer loans 7,703
0.1 % 8,539
0.1 %
5,577,807
23.5 % 5,661,119
24.5 %
Commercial:
Multi-family 1,893,753
7.9 % 2,217,705
9.6 %
Non-owner occupied commercial real estate 4,940,531
20.7 % 5,030,904
21.7 %
Construction and land 246,609
1.0 % 243,925
1.1 %
Owner occupied commercial real estate 2,041,346
8.6 % 2,062,808
8.9 %
Commercial and industrial 4,691,326
19.7 % 4,655,349
20.1 %
PPP 827,359
3.5 % —
— %
Pinnacle 1,242,506
5.1 % 1,202,430
5.2 %
Bridge - franchise finance 623,139
2.6 % 627,482
2.6 %
Bridge - equipment finance 589,785
2.5 % 684,794
3.0 %
Mortgage warehouse lending 1,160,728
4.9 % 768,472
3.3 %
18,257,082
76.5 % 17,493,869
75.5 %
Total loans 23,834,889
100.0 % 23,154,988
100.0 %
Allowance for credit losses (266,123 ) (108,671 )
Loans, net $ 23,568,766
$ 23,046,317


	March 31, 2021				December 31, 2020

	Total		Percent of Total		Total		Percent of Total
Residential and other consumer:
1-4 single family residential	$	4,817,116	20.6	%	$	4,922,836	20.6	%
Government insured residential	1,759,289		7.5	%	1,419,074		5.9	%
Other consumer loans	6,042		0	%	6,312		0.1	%
	6,582,447		28.1	%	6,348,222		26.6	%
Commercial:
Multi-family	1,507,462		6.5	%	1,639,201		6.9	%
Non-owner occupied commercial real estate	4,871,110		20.9	%	4,963,273		20.8	%
Construction and land	287,821		1.2	%	293,307		1.2	%
Owner occupied commercial real estate	1,932,153		8.3	%	2,000,770		8.4	%
Commercial and industrial	4,048,473		17.3	%	4,447,383		18.6	%
PPP	911,951		3.9	%	781,811		3.3	%
Pinnacle	1,088,685		4.7	%	1,107,386		4.6	%
Bridge - franchise finance	524,617		2.2	%	549,733		2.3	%
Bridge - equipment finance	460,391		2.0	%	475,548		2.0	%
Mortgage warehouse lending	1,145,957		4.9	%	1,259,408		5.3	%
	16,778,620		71.9	%	17,517,820		73.4	%
Total loans	23,361,067		100.0	%	23,866,042		100.0	%
Allowance for credit losses	(220,934)				(257,323)
Loans, net	$	23,140,133			$	23,608,719

Premiums, discounts and deferred fees and costs, excluding the non-credit related discount on PCD loans, totaled ~~$25~~$35 million and ~~$50~~$39 million at ~~June 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, respectively. The amortized cost basis of residential PCD loans was ~~$134~~$110 million and the related amount of non-credit discount was ~~$135~~$106 million at ~~June 30, 2020.~~March 31, 2021. The ACL related to PCD residential loans was ~~$1.1~~$2.2 million and ~~$1.7~~$2.8 million at ~~June 30,~~March 31, 2021 and December 31, 2020, ~~and January 1, 2020, the date of initial adoption of ASU 2016-13,~~ respectively.

Included in the table above are direct or sales type finance leases totaling ~~$757~~$665 million and ~~$733~~$670 million at ~~June 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, respectively. The amount of income recognized from direct or sales type finance leases for the three ~~and six~~ months ended ~~June 30,~~March 31, 2021 and 2020 ~~and 2019~~ totaled ~~$5.3 million, $10.7 million, $5.5~~$5.4 million and ~~$10.8~~$5.5 million, respectively and is recorded as interest income on loans in the consolidated statements of income.

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~

During the three ~~and six~~ months ended ~~June 30,~~March 31, 2021 and 2020, ~~and 2019,~~ the Company purchased 1-4 single family residential loans totaling ~~$582 million, $1.1 billion, $589~~$963 million and ~~$894~~$503 million, respectively. Purchases for the three ~~and six~~ months ended ~~June 30,~~March 31, 2021 and 2020 ~~and 2019~~ included ~~$243 million, $529 million, $151~~$578 million, and ~~$284~~$286 million, respectively, of government insured residential loans.

At ~~June 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, the Company had pledged loans with a carrying value of approximately ~~$11.0~~$9.4 billion and ~~$10.2~~$9.6 billion, respectively, as security for FHLB advances and Federal Reserve discount window ~~capacity and PPPLF borrowings.~~capacity.

At ~~June 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, accrued interest receivable on loans, net of related ACL, totaled ~~$108~~$101 million and ~~$83~~$99 million, respectively, and is included in other assets in the accompanying consolidated balance sheets. The amount of interest income reversed on non-accrual loans was not material for the three ~~and six~~ months ended ~~June 30,~~March 31, 2021 and 2020.

~~Allowance for credit losses~~

Activity in the allowance for credit losses is summarized below. The balance at December 31, 2019 and amounts presented for the three and six months ended June 30, 2019 represent the allowance for loan and leases losses, estimated using an incurred loss methodology. The ACL at June 30, 2020 and activity for the three and six months then ended were determined using the CECL methodology (in thousands):

Three Months Ended June 30,
2020 2019
Residential and Other Consumer Commercial Total Residential and Other Consumer Commercial Total
Beginning balance $ 12,576
$ 238,003
$ 250,579
$ 10,952
$ 103,751
$ 114,703
Provision (recovery) (1,924 ) 33,508
31,584
131
(2,878 ) (2,747 )
Charge-offs —
(19,178 ) (19,178 ) —
(1,711 ) (1,711 )
Recoveries 43
3,095
3,138
153
1,743
1,896
Ending balance $ 10,695
$ 255,428
$ 266,123
$ 11,236
$ 100,905
$ 112,141

Six Months Ended June 30,
2020 2019
Residential and Other Consumer Commercial Total Residential and Other Consumer Commercial Total
Beginning balance $ 11,154
$ 97,517
$ 108,671
$ 10,788
$ 99,143
$ 109,931
Impact of adoption of ASU 2016-13 8,098
19,207
27,305
—
—
—
Provision (recovery) (8,572 ) 162,021
153,449
281
7,253
7,534
Charge-offs (31 ) (26,953 ) (26,984 ) —
(7,844 ) (7,844 )
Recoveries 46
3,636
3,682
167
2,353
2,520
Ending balance $ 10,695
$ 255,428
$ 266,123
$ 11,236
$ 100,905
$ 112,141

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

~~June 30, 2020~~March 31, 2021

Allowance for credit losses

The ACL was determined utilizing a 2-year reasonable and supportable forecast period based on a single economic scenario. Activity in the ACL is summarized below for the periods indicated (in thousands):


	Three Months Ended March 31,
	2021						2020
	Residential and Other Consumer		Commercial		Total			Residential and Other Consumer		Commercial		Total
Beginning balance, December 31	$	18,719	$	238,604	$	257,323		$	11,154	$	97,517	$	108,671
Impact of adoption of ASU 2016-13	0		0		0			8,098		19,207		27,305
Balance after adoption of ASU 2016-13	18,719		238,604		257,323			19,252		116,724		135,976
Provision (recovery)	(2,864)		(23,442)		(26,306)			(6,648)		128,513		121,865
Charge-offs	(14)		(11,978)		(11,992)			(31)		(7,775)		(7,806)
Recoveries	3		1,906		1,909			3		541		544
Ending balance, March 31	$	15,844	$	205,090	$	220,934		$	12,576	$	238,003	$	250,579

The decrease in the ACL from December 31, 2020 to March 31, 2021 related primarily to the recovery of credit losses recorded during the three months ended March 31, 2021. The recovery of provision was driven largely by an improving economic forecast. The increase in the ACL from January 1, 2020, the date of initial adoption of ASU 2016-13, to March 31, 2020 was reflective of the impact of the COVID-19 pandemic on current economic conditions, the economic forecast and on individual borrowers and portfolio sub-segments.

The following table presents the components of the provision for credit losses for the periods indicated (in thousands):

Three Months Ended June 30, 2020 Six Months Ended June 30, 2020
Amount related to funded portion of loans $ 31,584
$ 153,449
Amount related to off-balance sheet credit exposures (6,170 ) (2,607 )
Provision for credit losses $ 25,414
$ 150,842


	Three Months Ended March 31,
	2021		2020
Amount related to funded portion of loans	$	(26,306)	$	121,865
Amount related to off-balance sheet credit exposures	(1,048)		3,563
Amount related to accrued interest receivable	(271)		0
Amount related to AFS debt securities	(364)		0
Total provision for (recovery of) credit losses	$	(27,989)	$	125,428

Credit quality information

The increase in the ACL from January 1, 2020, the date of initial adoption of ASU 2016-13, to June 30, 2020 was reflective of the estimated impact of the emerging COVID-19 pandemic on the trajectory of the economy and on individual borrowers and portfolio sub-segments. The credit quality of the loan portfolio has been and ~~is likely to~~may continue to be impacted by the ~~developing~~continuing COVID-19 crisis, its impact on the economy broadly and more specifically on the Company's individual borrowers. ~~Significant uncertainty currently exists~~Uncertainty continues to exist about the full extent of this impact and the trajectory of recovery. The ultimate impact ~~is likely~~may not be fully reflected in some of the credit quality indicators disclosed ~~below as~~below. Delinquency statistics may not be fully reflective of ~~June 30, 2020, due to~~ the ~~ongoing~~ impact of the ~~pandemic.~~COVID-19 crisis due to deferral and modification programs offered to affected borrowers.

Credit quality of loans held for investment is continuously monitored by dedicated residential credit risk management and commercial portfolio management functions. The Company also has a workout and recovery department that monitors the credit quality of criticized and classified loans and an independent internal credit review function.

Credit quality indicators for residential loans

Management considers delinquency status to be the most meaningful indicator of the credit quality of residential and other consumer loans, other than government insured residential loans. Delinquency statistics are updated at least monthly. LTV and FICO scores are also important indicators of credit quality for 1-4 single family residential loans other than government insured loans. FICO scores are generally updated at least annually, and were most recently updated in the ~~fourth~~first quarter of ~~2019.~~2021. LTVs are typically at origination since we do not routinely update residential appraisals. Substantially all of the government insured residential loans are government insured buyout loans, which the Company buys out of GNMA securitizations upon default. For these loans, traditional measures of credit quality are not particularly relevant considering the guaranteed nature of the loans

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

March 31, 2021

and the underlying business model. Factors that impact risk inherent in the residential portfolio segment include national and regional economic conditions such as levels of unemployment and wages, as well as residential property values.

1-4 Single Family Residential credit exposure, excluding government insured residential loans, based on delinquency status:


	March 31, 2021
	Amortized Cost By Origination Year
	2021		2020		2019		2018		2017		Prior		Total
Current	$	219,576	$	1,202,652	$	551,812	$	330,672	$	514,051	$	1,917,624	$	4,736,387
30 - 59 Days Past Due	0		32,608		6,878		2,793		2,349		15,438		60,066
60 - 89 Days Past Due	0		0		0		1,172		0		3,259		4,431
90 Days or More Past Due	0		0		0		3,944		853		11,435		16,232
	$	219,576	$	1,235,260	$	558,690	$	338,581	$	517,253	$	1,947,756	$	4,817,116

June 30, 2020
Amortized Cost By Origination Year
2020 2019 2018 2017 2016 Prior Total
Current $ 249,912
$ 807,365
$ 488,280
$ 753,109
$ 776,895
$ 1,604,423
$ 4,679,984
30 - 59 Days Past Due 5,703
11,477
3,372
2,701
7,417
18,605
49,275
60 - 89 Days Past Due —
720
75
53
103
1,882
2,833
90 Days or More Past Due —
807
2,293
—
484
8,190
11,774
$ 255,615
$ 820,369
$ 494,020
$ 755,863
$ 784,899
$ 1,633,100
$ 4,743,866

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~


	December 31, 2019															December 31, 2020
	Amortized Cost By Origination Year															Amortized Cost By Origination Year
	2019		2018		2017		2016		2015		Prior		Total			2020		2019		2018		2017		2016		Prior		Total
Current	$	804,913	$	609,814	$	830,710	$	783,318	$	633,833	$	1,225,030	$	4,887,618	Current	$	1,092,183	$	645,993	$	374,838	$	611,377	$	740,749	$	1,392,192	$	4,857,332
30 - 59 Days Past Due	13,915		3,003		3,751		8,419		4,308		12,238		45,634		30 - 59 Days Past Due	17,826		5,741		2,564		927		2,913		18,880		48,851
60 - 89 Days Past Due	1,785		442		137		486		1,766		4,962		9,578		60 - 89 Days Past Due	111		145		435		0		2,825		3,973		7,489
90 Days or More Past Due	—		1,762		914		—		5,030		3,400		11,106		90 Days or More Past Due	0		807		1,762		53		1,027		5,515		9,164
	$	820,613	$	615,021	$	835,512	$	792,223	$	644,937	$	1,245,630	$	4,953,936		$	1,110,120	$	652,686	$	379,599	$	612,357	$	747,514	$	1,420,560	$	4,922,836

1-4 Single Family Residential credit exposure, excluding government insured residential loans, based on LTV:


	March 31, 2021
	Amortized Cost By Origination Year
LTV	2021		2020		2019		2018		2017		Prior		Total
Less than 61%	$	89,627	$	444,289	$	121,469	$	72,176	$	149,738	$	698,583	$	1,575,882
61% - 70%	58,280		333,773		132,020		81,107		105,229		473,310		1,183,719
71% - 80%	71,669		455,711		294,828		164,433		220,928		734,549		1,942,118
More than 80%	0		1,487		10,373		20,865		41,358		41,314		115,397
	$	219,576	$	1,235,260	$	558,690	$	338,581	$	517,253	$	1,947,756	$	4,817,116


	June 30, 2020															December 31, 2020
	Amortized Cost By Origination Year															Amortized Cost By Origination Year
LTV	2020		2019		2018		2017		2016		Prior		Total		LTV	2020		2019		2018		2017		2016		Prior		Total
Less than 61%	$	99,728	$	180,025	$	106,359	$	202,355	$	276,035	$	519,410	$	1,383,912	Less than 61%	$	395,977	$	143,273	$	82,199	$	174,223	$	286,092	$	487,487	$	1,569,251
61% - 70%	62,031		192,880		110,546		136,212		184,600		394,279		1,080,548
61% - 70 %															61% - 70 %	298,941		151,633		92,928		119,381		184,119		341,159		1,188,161
71% - 80%	92,387		433,542		245,829		349,993		300,153		689,223		2,111,127		71% - 80%	413,003		344,998		181,852		271,605		258,931		565,781		2,036,170
More than 80%	1,469		13,922		31,286		67,303		24,111		30,188		168,279		More than 80%	2,199		12,782		22,620		47,148		18,372		26,133		129,254
	$	255,615	$	820,369	$	494,020	$	755,863	$	784,899	$	1,633,100	$	4,743,866		$	1,110,120	$	652,686	$	379,599	$	612,357	$	747,514	$	1,420,560	$	4,922,836

December 31, 2019
Amortized Cost By Origination Year
LTV 2019 2018 2017 2016 2015 Prior Total
Less than 61% $ 171,069
$ 134,978
$ 183,807
$ 228,868
$ 197,039
$ 372,221
$ 1,287,982
61% - 70 % 195,572
128,766
152,502
188,856
154,307
316,031
1,136,034
71% - 80% 442,311
313,779
404,743
338,000
283,202
531,377
2,313,412
More than 80% 11,661
37,498
94,460
36,499
10,389
26,001
216,508
$ 820,613
$ 615,021
$ 835,512
$ 792,223
$ 644,937
$ 1,245,630
$ 4,953,936

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

March 31, 2021

1-4 Single Family Residential credit exposure, excluding government insured residential loans, based on FICO score:


	March 31, 2021
	Amortized Cost By Origination Year
FICO	2021		2020		2019		2018		2017		Prior		Total
760 or greater	$	182,867	$	913,350	$	360,569	$	199,818	$	360,981	$	1,333,959	$	3,351,544
720 - 759	30,756		234,942		117,967		69,185		96,854		348,809		898,513
719 or less	5,953		86,968		80,154		69,578		59,418		264,988		567,059
	$	219,576	$	1,235,260	$	558,690	$	338,581	$	517,253	$	1,947,756	$	4,817,116

June 30, 2020
Amortized Cost By Origination Year
FICO 2020 2019 2018 2017 2016 Prior Total
760 or greater $ 168,920
$ 482,818
$ 298,650
$ 521,199
$ 573,011
$ 1,093,732
$ 3,138,330
720 - 759 70,279
224,961
112,407
138,897
131,205
304,460
982,209
719 or less 16,416
112,590
82,963
95,767
80,683
234,908
623,327
$ 255,615
$ 820,369
$ 494,020
$ 755,863
$ 784,899
$ 1,633,100
$ 4,743,866

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~


	December 31, 2019															December 31, 2020
	Amortized Cost By Origination Year															Amortized Cost By Origination Year
FICO	2019		2018		2017		2016		2015		Prior		Total		FICO	2020		2019		2018		2017		2016		Prior		Total
760 or greater	$	470,057	$	340,716	$	534,017	$	533,804	$	430,706	$	763,807	$	3,073,107	760 or greater	$	843,199	$	435,582	$	225,292	$	451,304	$	549,119	$	956,254	$	3,460,750
720 - 759	242,806		185,939		200,623		178,139		141,748		307,195		1,256,450		720 - 759	223,831		128,875		84,602		102,859		130,592		256,703		927,462
719 or less	107,750		88,366		100,872		80,280		72,483		174,628		624,379		719 or less	43,090		88,229		69,705		58,194		67,803		207,603		534,624
	$	820,613	$	615,021	$	835,512	$	792,223	$	644,937	$	1,245,630	$	4,953,936		$	1,110,120	$	652,686	$	379,599	$	612,357	$	747,514	$	1,420,560	$	4,922,836

Credit quality indicators for commercial loans

Factors that impact risk inherent in commercial portfolio segments include but are not limited to levels of economic activity, health of the national and regional economy, industry trends, patterns of and trends in customer behavior that influence demand for our borrowers' products and services, and commercial real estate values. Internal risk ratings are considered the most meaningful indicator of credit quality for commercial loans. Internal risk ratings are generally indicative of the likelihood that a borrower will default, are a key factor influencing the level and nature of ongoing monitoring of loans and may impact the estimation of the ACL. Internal risk ratings are updated on a continuous basis. Generally, relationships with balances in excess of defined thresholds, ranging from $1 million to $3 million, are re-evaluated at least annually and more frequently if circumstances indicate that a change in risk rating may be warranted. ~~During~~Since the ~~second quarter~~onset of ~~2020,~~the COVID-19 pandemic, risk ratings ~~were~~have been re-evaluated for a substantial portion of the commercial portfolio, with a focus on portfolio segments we identified for enhanced monitoring and loans that have been modified or for which we granted temporary payment ~~deferrals in light of the COVID-19 pandemic.~~deferrals. Loans exhibiting potential credit weaknesses that deserve management’s close attention and that could result in deterioration of repayment prospects at some future date if not checked or corrected are categorized as special mention. Loans with well-defined credit weaknesses, including payment defaults, declining collateral values, frequent overdrafts, operating losses, increasing balance sheet leverage, inadequate cash flow from current operations, project cost overruns, unreasonable construction delays, past due real estate taxes or exhausted interest reserves, are assigned an internal risk rating of substandard. A loan with a weakness so severe that collection in full is highly questionable or improbable, but because of certain reasonably specific pending factors has not been charged off, will be assigned an internal risk rating of doubtful.

2317

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

~~June 30, 2020~~March 31, 2021

Commercial credit exposure based on internal risk rating:

June 30, 2020
Amortized Cost By Origination Year Revolving Loans
2020 2019 2018 2017 2016 Prior Total
Multi-Family
Pass $ 42,877
$ 316,733
$ 190,227
$ 210,681
$ 347,973
$ 633,791
$ 39,607
$ 1,781,889
Special mention —
8,149
15,767
19,512
6,209
7,587
—
57,224
Substandard —
—
—
2,845
9,801
41,994
—
54,640
Total Multi-Family $ 42,877
$ 324,882
$ 205,994
$ 233,038
$ 363,983
$ 683,372
$ 39,607
$ 1,893,753

Non-owner occupied commercial real estate
Pass $ 238,451
$ 1,202,138
$ 736,973
$ 509,446
$ 590,992
$ 814,514
$ 107,772
$ 4,200,286
Special mention —
46,971
96,563
47,930
166,139
112,887
—
470,490
Substandard 4,568
32,746
5,029
437
100,748
126,227
—
269,755
Total non-owner occupied commercial real estate $ 243,019
$ 1,281,855
$ 838,565
$ 557,813
$ 857,879
$ 1,053,628
$ 107,772
$ 4,940,531

Construction and Land
Pass $ 7,208
$ 125,429
$ 13,619
$ 50,020
$ 27,336
$ 917
$ 243
$ 224,772
Special mention —
1,393
2,965
8,604
4,284
—
—
17,246
Substandard —
—
888
—
3,357
346
—
4,591
Total Construction and Land $ 7,208
$ 126,822
$ 17,472
$ 58,624
$ 34,977
$ 1,263
$ 243
$ 246,609

Owner occupied commercial real estate
Pass $ 128,795
$ 303,522
$ 276,367
$ 267,267
$ 311,485
$ 466,194
$ 39,586
$ 1,793,216
Special mention 2,635
26,410
15,528
57,102
41,321
34,201
2,108
179,305
Substandard —
8,691
17,520
12,203
2,863
18,327
9,221
68,825
Total owner occupied commercial real estate $ 131,430
$ 338,623
$ 309,415
$ 336,572
$ 355,669
$ 518,722
$ 50,915
$ 2,041,346

Commercial and industrial
Pass $ 356,049
$ 940,865
$ 344,774
$ 295,769
$ 204,049
$ 64,485
$ 1,989,034
$ 4,195,025
Special mention 611
81,305
33,987
2,252
28,507
6,818
89,918
243,398
Substandard 600
46,973
43,472
33,272
18,949
53,470
56,167
252,903
Total commercial and industrial $ 357,260
$ 1,069,143
$ 422,233
$ 331,293
$ 251,505
$ 124,773
$ 2,135,119
$ 4,691,326

PPP
Pass $ 827,359
$ —
$ —
$ —
$ —
$ —
$ —
$ 827,359
PPP $ 827,359
$ —
$ —
$ —
$ —
$ —
$ —
$ 827,359

Pinnacle
Pass $ 125,882
$ 134,838
$ 92,537
$ 232,269
$ 227,317
$ 429,663
$ —
$ 1,242,506
Total Pinnacle $ 125,882
$ 134,838
$ 92,537
$ 232,269
$ 227,317
$ 429,663
$ —
$ 1,242,506

Bridge - Franchise Finance
Pass $ 42,004
$ 97,036
$ 27,760
$ 12,666
$ 14,456
$ 12,357
$ —
$ 206,279
Special mention 42,611
154,808
73,602
37,731
11,255
7,368
—
327,375
Substandard 549
15,494
45,185
5,173
17,778
4,357
—
88,536
Doubtful —
—
—
—
949
—
—
949
Total Bridge - Franchise Finance $ 85,164
$ 267,338
$ 146,547
$ 55,570
$ 44,438
$ 24,082
$ —
$ 623,139

Bridge - Equipment Finance
Pass $ 24,349
$ 193,227
$ 103,434
$ 94,667
$ 54,544
$ 67,486
$ —
$ 537,707
Special mention —
6,634
9,510
27,050
—
—
—
43,194
Substandard —
3,608
4,128
—
1,005
143
—
8,884
Total Bridge - Equipment Finance $ 24,349
$ 203,469
$ 117,072
$ 121,717
$ 55,549
$ 67,629
$ —
$ 589,785

Mortgage Warehouse Lending
Pass $ —
$ —
$ —
$ —
$ —
$ —
$ 1,160,728
$ 1,160,728
Total Mortgage Warehouse Lending $ —
$ —
$ —
$ —
$ —
$ —
$ 1,160,728
$ 1,160,728


	March 31, 2021
	Amortized Cost By Origination Year												Revolving Loans
	2021		2020		2019		2018		2017		Prior				Total
Multi-Family
Pass	$	30,039	$	168,936	$	251,014	$	143,027	$	167,997	$	364,398	$	39,383	$	1,164,794
Special mention	0		0		0		15,260		11,204		10,881		0		37,345
Substandard	0		20,716		38,331		9,623		32,359		204,294		0		305,323

Total Multi-Family	$	30,039	$	189,652	$	289,345	$	167,910	$	211,560	$	579,573	$	39,383	$	1,507,462

Non-owner occupied commercial real estate
Pass	$	129,110	$	531,385	$	1,047,328	$	636,932	$	405,182	$	985,104	$	90,983	$	3,826,024
Special mention	0		2,668		30,000		16,181		36,977		22,199		0		108,025
Substandard	0		26,120		162,530		72,832		72,857		602,722		0		937,061

Total non-owner occupied commercial real estate	$	129,110	$	560,173	$	1,239,858	$	725,945	$	515,016	$	1,610,025	$	90,983	$	4,871,110

Construction and Land
Pass	$	0	$	27,795	$	132,255	$	10,139	$	48,307	$	27,494	$	5,469	$	251,459
Special mention	0		1,047		5,708		0		8,604		0		0		15,359
Substandard	0		111		2,570		9,250		0		9,072		0		21,003

Total Construction and Land	$	0	$	28,953	$	140,533	$	19,389	$	56,911	$	36,566	$	5,469	$	287,821

Owner occupied commercial real estate
Pass	$	19,605	$	228,254	$	295,650	$	246,467	$	221,675	$	600,161	$	29,849	$	1,641,661
Special mention	0		1,802		4,075		7,160		25,158		29,950		0		68,145
Substandard	0		5,565		25,848		25,556		43,420		121,958		0		222,347

Total owner occupied commercial real estate	$	19,605	$	235,621	$	325,573	$	279,183	$	290,253	$	752,069	$	29,849	$	1,932,153

Commercial and industrial
Pass	$	161,114	$	510,874	$	699,542	$	180,955	$	224,376	$	213,571	$	1,556,288	$	3,546,720
Special mention	0		5,757		40,298		17,911		1,657		2,627		110,670		178,920
Substandard	0		19,651		123,238		40,754		13,464		49,524		58,791		305,422
Doubtful	—		—		—		—		—		0		17,411		17,411
Total commercial and industrial	$	161,114	$	536,282	$	863,078	$	239,620	$	239,497	$	265,722	$	1,743,160	$	4,048,473

PPP
Pass	$	265,420	$	646,531	$	—	$	—	$	—	$	—	$	—	$	911,951
Total PPP	$	265,420	$	646,531	$	—	$	—	$	—	$	—	$	—	$	911,951

Pinnacle
Pass	$	26,973	$	150,085	$	111,993	$	65,030	$	206,208	$	528,396	$	0	$	1,088,685



Total Pinnacle	$	26,973	$	150,085	$	111,993	$	65,030	$	206,208	$	528,396	$	0	$	1,088,685

Bridge - Franchise Finance
Pass	$	2,494	$	53,883	$	123,704	$	24,681	$	13,699	$	18,325	$	0	$	236,786
Special mention	0		271		8,852		937		0		685		0		10,745
Substandard	0		30,846		108,767		84,298		31,381		21,302		0		276,594
Doubtful	0		0		0		0		0		492		0		492
Total Bridge - Franchise Finance	$	2,494	$	85,000	$	241,323	$	109,916	$	45,080	$	40,804	$	0	$	524,617

Bridge - Equipment Finance
Pass	$	35,167	$	20,459	$	127,129	$	58,366	$	39,360	$	73,088	$	0	$	353,569
Special mention	0		0		0		1,792		0		0		0		1,792
Substandard	0		0		29,083		26,358		49,589		0		0		105,030

Total Bridge - Equipment Finance	$	35,167	$	20,459	$	156,212	$	86,516	$	88,949	$	73,088	$	0	$	460,391

Mortgage Warehouse Lending
Pass	$	0	$	0	$	0	$	0	$	0	$	0	$	1,145,957	$	1,145,957



Total Mortgage Warehouse Lending	$	0	$	0	$	0	$	0	$	0	$	0	$	1,145,957	$	1,145,957

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

~~June 30, 2020~~March 31, 2021


	December 31, 2020
	Amortized Cost By Origination Year												Revolving Loans
	2020		2019		2018		2017		2016		Prior				Total
Multi-Family
Pass	$	184,287	$	264,254	$	149,188	$	206,768	$	203,481	$	313,758	$	38,509	$	1,360,245
Special mention	0		390		10,985		11,260		8,400		5,300		0		36,335
Substandard	8,393		25,239		9,645		15,125		43,920		140,299		0		242,621

Total Multi-Family	$	192,680	$	289,883	$	169,818	$	233,153	$	255,801	$	459,357	$	38,509	$	1,639,201

Non-owner occupied commercial real estate
Pass	$	532,567	$	1,070,940	$	706,730	$	442,599	$	462,201	$	607,922	$	99,627	$	3,922,586
Special mention	2,687		56,533		16,271		34,283		43,699		66,370		0		219,843
Substandard	30,401		132,814		69,507		56,219		288,998		242,905		0		820,844

Total non-owner occupied commercial real estate	$	565,655	$	1,260,287	$	792,508	$	533,101	$	794,898	$	917,197	$	99,627	$	4,963,273

Construction and Land
Pass	$	20,860	$	158,413	$	9,003	$	48,657	$	26,845	$	904	$	297	$	264,979
Special mention	0		0		8,010		8,604		4,284		0		0		20,898
Substandard	23		1,366		1,287		0		4,408		346		0		7,430

Total Construction and Land	$	20,883	$	159,779	$	18,300	$	57,261	$	35,537	$	1,250	$	297	$	293,307

Owner occupied commercial real estate
Pass	$	229,670	$	263,138	$	251,413	$	232,171	$	288,403	$	361,130	$	17,281	$	1,643,206
Special mention	2,593		42,485		11,789		41,799		19,839		20,347		17,985		156,837
Substandard	2,615		24,673		21,114		36,411		26,997		79,860		9,057		200,727

Total owner occupied commercial real estate	$	234,878	$	330,296	$	284,316	$	310,381	$	335,239	$	461,337	$	44,323	$	2,000,770

Commercial and industrial
Pass	$	574,601	$	759,384	$	257,451	$	250,787	$	165,105	$	47,086	$	1,882,856	$	3,937,270
Special mention	10,387		49,471		17,096		2,451		20,838		2,977		66,385		169,605
Substandard	21,122		120,275		34,045		14,073		29,907		31,478		89,436		340,336
Doubtful	—		—		—		—		—		172		0		172
Total commercial and industrial	$	606,110	$	929,130	$	308,592	$	267,311	$	215,850	$	81,713	$	2,038,677	$	4,447,383

PPP
Pass	$	781,811	$	0	$	—	$	—	$	—	$	—	$	—	$	781,811
Total PPP	$	781,811	$	0	$	—	$	—	$	—	$	—	$	—	$	781,811

Pinnacle
Pass	$	165,218	$	118,139	$	70,498	$	208,568	$	203,990	$	340,973	$	0	$	1,107,386



Total Pinnacle	$	165,218	$	118,139	$	70,498	$	208,568	$	203,990	$	340,973	$	0	$	1,107,386

Bridge - Franchise Finance
Pass	$	48,741	$	91,509	$	23,650	$	8,745	$	11,817	$	6,416	$	0	$	190,878
Special mention	2,693		54,271		5,175		4,699		2,088		2,667		0		71,593
Substandard	36,515		101,772		84,064		33,213		16,706		3,297		0		275,567
Doubtful	0		0		10,771		0		924		0		0		11,695
Total Bridge - Franchise Finance	$	87,949	$	247,552	$	123,660	$	46,657	$	31,535	$	12,380	$	0	$	549,733

Bridge - Equipment Finance
Pass	$	23,684	$	137,730	$	66,004	$	50,000	$	36,963	$	49,875	$	0	$	364,256
Special mention	0		0		19,542		16,863		0		0		0		36,405
Substandard	0		30,762		9,894		34,231		0		0		0		74,887

Total Bridge - Equipment Finance	$	23,684	$	168,492	$	95,440	$	101,094	$	36,963	$	49,875	$	0	$	475,548

Mortgage Warehouse Lending
Pass	$	0	$	0	$	0	$	0	$	0	$	0	$	1,259,408	$	1,259,408



Total Mortgage Warehouse Lending	$	0	$	0	$	0	$	0	$	0	$	0	$	1,259,408	$	1,259,408

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

March 31, 2021

At ~~June 30, 2020,~~March 31, 2021, the balance of revolving loans converted to term loans was immaterial.

The following tables summarize the Company's commercial credit exposure based on internal risk rating, in aggregate, at the dates indicated (in thousands):


	March 31, 2021

	Multi-Family		Non-Owner Occupied Commercial Real Estate		Construction and Land		Owner Occupied Commercial Real Estate		Commercial and Industrial		PPP		Pinnacle		Bridge - Franchise Finance		Bridge - Equipment Finance		Mortgage Warehouse Lending		Total
Pass	$	1,164,794	$	3,826,024	$	251,459	$	1,641,661	$	3,546,720	$	911,951	$	1,088,685	$	236,786	$	353,569	$	1,145,957	$	14,167,606
Special mention	37,345		108,025		15,359		68,145		178,920		—		—		10,745		1,792		—		420,331
Substandard - accruing	292,624		873,275		16,215		198,896		256,341		—		—		240,810		105,030		—		1,983,191
Substandard non-accruing	12,699		63,786		4,788		23,451		49,081		—		—		35,784		0		—		189,589
Doubtful	0		0		0		0		17,411		0		0		492		0		0		17,903
	$	1,507,462	$	4,871,110	$	287,821	$	1,932,153	$	4,048,473	$	911,951	$	1,088,685	$	524,617	$	460,391	$	1,145,957	$	16,778,620

June 30, 2020
Multi-Family Non-Owner Occupied Commercial Real Estate Construction
and Land Owner Occupied Commercial Real Estate Commercial and Industrial PPP Pinnacle Bridge - Franchise Finance Bridge - Equipment Finance Mortgage Warehouse Lending Total
Pass $ 1,781,889
$ 4,200,286
$ 224,772
$ 1,793,216
$ 4,195,025
$ 827,359
$ 1,242,506
$ 206,279
$ 537,707
$ 1,160,728
$ 16,169,767
Special mention 57,224
470,490
17,246
179,305
243,398
—
—
327,375
43,194
—
1,338,232
Substandard⁽¹⁾
54,640
269,755
4,591
68,825
252,903
—
—
88,536
8,884
—
748,134
Doubtful —
—
—
—
—
—
—
949
—
—
949
$ 1,893,753
$ 4,940,531
$ 246,609
$ 2,041,346
$ 4,691,326
$ 827,359
$ 1,242,506
$ 623,139
$ 589,785
$ 1,160,728
$ 18,257,082


~~(1)~~	~~Includes $561 million of substandard accruing loans at June 30, 2020.~~

December 31, 2019
Multi-Family Non-Owner Occupied Commercial Real Estate Construction
and Land Owner Occupied Commercial Real Estate Commercial and Industrial Pinnacle Bridge - Franchise Finance Bridge - Equipment Finance Mortgage Warehouse Lending Total
Pass $ 2,184,771
$ 4,932,279
$ 240,734
$ 1,991,556
$ 4,508,563
$ 1,202,430
$ 562,042
$ 663,855
$ 768,472
$ 17,054,702
Special mention —
5,831
—
27,870
28,498
—
10,682
—
—
72,881
Substandard⁽¹⁾
32,934
92,794
3,191
43,382
118,288
—
54,758
20,939
—
366,286
$ 2,217,705
$ 5,030,904
$ 243,925
$ 2,062,808
$ 4,655,349
$ 1,202,430
$ 627,482
$ 684,794
$ 768,472
$ 17,493,869


~~(1)~~	~~Includes $180 million of substandard accruing loans at December 31, 2019.~~

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~


	December 31, 2020

	Multi-Family		Non-Owner Occupied Commercial Real Estate		Construction and Land		Owner Occupied Commercial Real Estate		Commercial and Industrial		PPP		Pinnacle		Bridge - Franchise Finance		Bridge - Equipment Finance		Mortgage Warehouse Lending		Total
Pass	$	1,360,245	$	3,922,586	$	264,979	$	1,643,206	$	3,937,270	$	781,811	$	1,107,386	$	190,878	$	364,256	$	1,259,408	14,832,025
Special mention	36,335		219,843		20,898		156,837		169,605		—		—		71,593		36,405		—		711,516
Substandard -accruing	218,532		756,825		2,676		177,575		285,925		—		—		242,234		74,887		—		1,758,654
Substandard non-accruing	24,089		64,019		4,754		23,152		54,411		—		—		33,333		0		—		203,758
Doubtful	0		0		0		0		172		0		0		11,695		0		0		11,867
	$	1,639,201	$	4,963,273	$	293,307	$	2,000,770	$	4,447,383	$	781,811	$	1,107,386	$	549,733	$	475,548	$	1,259,408	$	17,517,820

Past Due and Non-Accrual Loans:

The following table presents an aging of loans at the dates indicated (in thousands):


	March 31, 2021										December 31, 2020

	Current		30 - 59 Days Past Due		60 - 89 Days Past Due		90 Days or More Past Due		Total		Current		30 - 59 Days Past Due		60 - 89 Days Past Due		90 Days or More Past Due		Total
1-4 single family residential	$	4,736,387	$	60,066	$	4,431	$	16,232	$	4,817,116	$	4,857,332	$	48,851	$	7,489	$	9,164	$	4,922,836
Government insured residential	962,165		97,675		71,361		628,088		1,759,289		722,367		77,883		56,495		562,329		1,419,074

Other consumer loans	6,020		0		22		0		6,042		6,022		37		22		231		6,312
Multi-family	1,472,926		24,623		2,844		7,069		1,507,462		1,602,990		17,842		0		18,369		1,639,201
Non-owner occupied commercial real estate	4,791,332		41,223		2,302		36,253		4,871,110		4,876,823		34,117		20,291		32,042		4,963,273
Construction and land	281,127		5,460		888		346		287,821		288,032		4,530		399		346		293,307
Owner occupied commercial real estate	1,907,656		5,704		3,323		15,470		1,932,153		1,971,475		10,756		3,203		15,336		2,000,770
Commercial and industrial	3,990,577		27,923		7,454		22,519		4,048,473		4,366,009		52,117		552		28,705		4,447,383
PPP	911,951		0		0		0		911,951		781,811		0		0		0		781,811
Pinnacle	1,088,685		0		0		0		1,088,685		1,107,386		0		0		0		1,107,386
Bridge - franchise finance	484,927		10,664		4,157		24,869		524,617		498,831		16,423		8,664		25,815		549,733
Bridge - equipment finance	460,391		0		0		0		460,391		475,548		0		0		0		475,548
Mortgage warehouse lending	1,145,957		0		0		0		1,145,957		1,259,408		0		0		0		1,259,408
	$	22,240,101	$	273,338	$	96,782	$	750,846	$	23,361,067	$	22,814,034	$	262,556	$	97,115	$	692,337	$	23,866,042

June 30, 2020 December 31, 2019
Current
30 - 59
Days Past
Due

60 - 89
Days Past
Due

90 Days or
More Past
Due
Total Current
30 - 59
Days Past
Due

60 - 89
Days Past
Due

90 Days or
More Past
Due
Total
1-4 single family residential $ 4,679,984
$ 49,275
$ 2,833
$ 11,774
$ 4,743,866
$ 4,887,618
$ 45,634
$ 9,578
$ 11,106
$ 4,953,936
Government insured residential 51,276
53,017
52,620
669,325
826,238
93,560
45,347
30,426
529,311
698,644
Home equity loans and lines of credit 1,478
69
—
—
1,547
1,320
—
—
—
1,320
Other consumer loans 6,156
—
—
—
6,156
7,219
—
—
—
7,219
Multi-family 1,858,695
29,047
6,011
—
1,893,753
2,217,705
—
—
—
2,217,705
Non-owner occupied commercial real estate 4,859,344
52,937
7,979
20,271
4,940,531
5,015,458
—
928
14,518
5,030,904
Construction and land 246,263
—
—
346
246,609
240,647
2,396
—
882
243,925
Owner occupied commercial real estate 2,020,077
1,081
3,376
16,812
2,041,346
2,041,352
1,336
4,420
15,700
2,062,808
Commercial and industrial 4,593,422
20,855
22,601
54,448
4,691,326
4,595,847
2,313
4,301
52,888
4,655,349
PPP 827,359
—
—
—
827,359
—
—
—
—
—
Pinnacle 1,242,506
—
—
—
1,242,506
1,202,430
—
—
—
1,202,430
Bridge - franchise finance 596,136
—
625
26,378
623,139
610,315
3,840
2,501
10,826
627,482
Bridge - equipment finance 589,785
—
—
—
589,785
677,089
7,705
—
—
684,794
Mortgage warehouse lending 1,160,728
—
—
—
1,160,728
768,472
—
—
—
768,472
$ 22,733,209
$ 206,281
$ 96,045
$ 799,354
$ 23,834,889
$ 22,359,032
$ 108,571
$ 52,154
$ 635,231
$ 23,154,988

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

March 31, 2021

Included in the table above is the guaranteed portion of SBA loans past due by 90 days or more totaling ~~$37.3~~$35.9 million and ~~$36.3~~$40.3 million at ~~June 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, respectively.

Loans contractually delinquent by 90 days or more and still accruing totaled ~~$673~~$629 million and $562 million at March 31, 2021 and December 31, 2020, respectively, substantially all of which were government insured residential ~~loans at June 30, 2020 and $531 million, of which $529 million were government insured residential loans at December 31, 2019. Substantially all of these~~loans. These loans are government insured pool buyout loans, which the Company buys out of GNMA securitizations upon default.

The following table presents information about loans on non-accrual status at the dates indicated (in thousands):

June 30, 2020 December 31, 2019
Amortized Cost Amortized Cost With No Related Allowance Amortized Cost
Residential and other consumer $ 13,183
$ 2,622
$ 18,894
Commercial:
Multi-family 6,011
6,011
6,138
Non-owner occupied commercial real estate 46,545
28,598
40,097
Construction and land 3,703
3,357
3,191
Owner occupied commercial real estate 30,493
8,765
27,141
Commercial and industrial 67,702
7,386
74,757
Bridge - franchise finance 32,857
1,848
13,631
Bridge - equipment finance 1,148
537
20,939
$ 201,642
$ 59,124
$ 204,788

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~


	March 31, 2021				December 31, 2020

	Amortized Cost		Amortized Cost With No Related Allowance		Amortized Cost		Amortized Cost With No Related Allowance
Residential and other consumer	$	25,063	$	1,691	$	28,828	$	1,755
Commercial:
Multi-family	12,701		12,701		24,090		24,090
Non-owner occupied commercial real estate	63,785		35,298		64,017		32,843
Construction and land	4,788		4,442		4,754		4,408
Owner occupied commercial real estate	23,451		4,110		23,152		2,110
Commercial and industrial	66,491		10,810		54,584		9,235

Bridge - franchise finance	36,276		10,050		45,028		9,754

	$	232,555	$	79,102	$	244,453	$	84,195

Included in the table above is the guaranteed portion of non-accrual SBA loans totaling ~~$45.7~~$48.2 million and $51.3 million at ~~both June 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, respectively. The amount of interest income recognized on non-accrual loans was immaterial for the three months ended March 31, 2021 and 2020. The amount of additional interest income that would have been recognized on non-accrual loans had they performed in accordance with their contractual terms was approximately $3.0 million ~~and $5.7 million~~ for both the three ~~and six~~ months ended ~~June 30, 2020, respectively~~March 31, 2021 and ~~$2.5 million and $4.3 million for the three and six months ended June 30, 2019, respectively.~~2020.

Collateral dependent loans:

The following table presents the amortized cost basis of collateral dependent loans at ~~June 30, 2020~~the dates indicated (in thousands):


	March 31, 2021				December 31, 2020
	Amortized Cost		Extent to Which Secured by Collateral		Amortized Cost		Extent to Which Secured by Collateral

Residential and other consumer	$	2,458	$	2,427	$	2,528	$	2,513
Commercial:
Multi-family	12,701		12,701		24,090		24,090
Non-owner occupied commercial real estate	52,902		52,273		52,813		52,435
Construction and land	4,788		4,788		4,754		4,754
Owner occupied commercial real estate	17,247		17,247		14,814		14,777
Commercial and industrial	50,334		33,332		28,112		18,093

Bridge - franchise finance	25,991		17,975		28,986		12,832

Total commercial	163,963		138,316		153,569		126,981
	$	166,421	$	140,743	$	156,097	$	129,494

Amortized Cost Extent to Which Secured by Collateral
Residential and other consumer $ 3,283
$ 3,273
Commercial:
Multi-family 6,011
6,011
Non-owner occupied commercial real estate 30,980
30,980
Construction and land 3,703
3,703
Owner occupied commercial real estate 21,025
21,025
Commercial and industrial 54,232
29,468
Bridge - franchise finance 24,353
21,178
Bridge - equipment finance 1,148
1,078
Total commercial 141,452
113,443
$ 144,735
$ 116,716

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

March 31, 2021

Collateral for the multi-family, non-owner occupied commercial real estate and owner-occupied commercial real estate loan classes generally consists of commercial real estate. Collateral for construction and land loans is typically residential or commercial real estate. Collateral for commercial and industrial loans generally consists of equipment, accounts receivable, inventory and other business assets; owner-occupied commercial real estate loans may also be collateralized by these types of assets. Bridge franchise finance loans may be collateralized by franchise value or by equipment. Bridge equipment finance loans are secured by the financed equipment. Residential loans are collateralized by residential real estate. There have been no significant changes to the extent to which collateral secures collateral dependent loans during the ~~six~~three months ended ~~June 30, 2020.~~March 31, 2021.

Foreclosure of residential real estate

The recorded investment in residential loans in the process of foreclosure was ~~$323~~$205 million, of which ~~$315~~$195 million was government insured, at ~~June 30, 2020~~March 31, 2021 and ~~$257~~$217 million, of which ~~$248~~$209 million was government insured, at December 31, ~~2019.~~2020. The carrying amount of foreclosed residential real estate included in ~~"Other assets"~~other assets in the accompanying consolidated balance sheet was insignificant at ~~June 30, 2020~~March 31, 2021 and ~~$6 million at~~ December 31, ~~2019.~~2020. In response to the COVID-19 pandemic, new foreclosure actions on residential loans have been temporarily suspended.

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~

Troubled debt restructurings

The following table summarizes loans that were modified in TDRs during the periods indicated, as well as loans modified during the twelve months preceding ~~June 30,~~March 31, 2021 and 2020 ~~and 2019~~ that experienced payment defaults during ~~the~~those periods ~~indicated~~ (dollars in thousands):


	Three Months Ended March 31,
	2021						2020
	Loans Modified in TDRs During the Period			TDRs Experiencing Payment Defaults During the Period			Loans Modified in TDRs During the Period			TDRs Experiencing Payment Defaults During the Period
	Number of TDRs	Amortized Cost		Number of TDRs	Amortized Cost		Number of TDRs	Amortized Cost		Number of TDRs	Amortized Cost
1-4 single family residential	0	$	0	0	$	0	1	$	200	0	$	0
Government insured residential	68	11,497		58	10,054		90	14,855		25	3,628


Non-owner occupied commercial real estate	0	0		0	0		1	4,249		0	0




Bridge - franchise finance	0	0		1	492		11	13,872		10	12,321

	68	$	11,497	59	$	10,546	103	$	33,176	35	$	15,949

Three Months Ended June 30,
2020 2019
Loans Modified in TDRs
During the Period TDRs Experiencing Payment Defaults During the Period Loans Modified in TDRs
During the Period TDRs Experiencing Payment
Defaults During the Period
Number of
TDRs Amortized Cost Number of
TDRs Amortized Cost Number of
TDRs Amortized Cost Number of
TDRs Amortized Cost
Government insured residential 52
$ 7,291
121
$ 19,512
34
$ 5,164
31
$ 4,355
Non-owner occupied commercial real estate —
—
1
4,249
1
12,085
1
2,772
Owner occupied commercial real estate —
—
—
—
—
—
3
1,878
Commercial and industrial 2
1,348
—
—
4
7,354
1
1,233
Bridge - franchise finance 1
919
5
18,718
1
2,073
—
—
55
$ 9,558
127
$ 42,479
40
$ 26,676
36
$ 10,238

Six Months Ended June 30,
2020 2019
Loans Modified in TDRs
During the Period TDRs Experiencing Payment
Defaults During the Period Loans Modified in TDRs
During the Period TDRs Experiencing Payment
Defaults During the Period
Number of
TDRs Amortized Cost Number of
TDRs Amortized Cost Number of
TDRs Amortized Cost Number of
TDRs Amortized Cost
1-4 single family residential 1
$ 203
—
$ —
2
$ 563
—
$ —
Government insured residential 86
12,183
150
23,994
46
6,782
32
4,517
Non-owner occupied commercial real estate 1
4,249
1
4,249
1
12,085
1
2,772
Owner occupied commercial real estate —
—
—
—
1
849
3
1,878
Commercial and industrial 2
1,348
3
5,448
6
17,994
1
1,233
Bridge - franchise finance 9
14,666
8
23,358
3
3,238
—
—
Bridge - equipment finance —
—
—
—
1
847
—
—
99
$ 32,649
162
$ 57,049
60
$ 42,358
37
$ 10,400

~~Modifications~~TDRs during the three ~~and six~~ months ended ~~June 30,~~March 31, 2021 and 2020 ~~and 2019~~generally included interest rate reductions ~~restructuring of the amount~~ and ~~timing of required periodic payments,~~ extensions of ~~maturity and covenant waivers.~~maturity. Included in TDRs are residential loans to borrowers who have not reaffirmed their debt discharged in Chapter 7 bankruptcy. The total amount of such loans is not material.

~~Under recently issued inter-agency~~ The majority of loan modifications or deferrals that took place after the onset of the COVID-19 pandemic have not been categorized as TDRs, in accordance with interagency and authoritative guidance and ~~consistent with~~the provisions of the CARES ~~Act, short-term (generally periods of six months or less) deferrals or modifications related to COVID-19 will typically not be categorized as TDRs.~~Act.

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~

~~Disclosures Prescribed by Legacy GAAP (Before Adoption of ASU 2016-13) for Prior Periods~~

~~The following table presents information about the balance of the ALLL and related loans as of December 31, 2019 (in thousands):~~

Residential and Other Consumer Commercial Total
Allowance for loan and lease losses:
Ending balance $ 11,154
$ 97,517
$ 108,671
Ending balance: loans individually evaluated for impairment $ 9
$ 20,481
$ 20,490
Ending balance: loans collectively evaluated for impairment $ 11,145
$ 77,036
$ 88,181
Ending balance: ACI loans $ —
$ —
$ —
Loans:
Ending balance $ 5,661,119
$ 17,493,869
$ 23,154,988
Ending balance: loans individually evaluated for impairment $ 57,117
$ 187,788
$ 244,905
Ending balance: loans collectively evaluated for impairment $ 5,454,422
$ 17,288,901
$ 22,743,323
Ending balance: ACI loans $ 149,580
$ 17,180
$ 166,760

~~The table below presents information about loans identified as impaired as of December 31, 2019 (in thousands):~~

Recorded
Investment
UPB
Related
Specific
Allowance
With no specific allowance recorded:

1-4 single family residential $ 992
$ 989
$ —
Government insured residential 53,428
53,350
—
Multi-family 6,138
6,169
—
Non-owner occupied commercial real estate 38,345
38,450
—
Construction and land 3,191
3,155
—
Owner occupied commercial real estate 17,419
17,488
—
Commercial and industrial
10,585
10,574
—
Bridge - franchise finance 4,115
4,117
—
Bridge - equipment finance 6,807
6,793
—
With a specific allowance recorded:
1-4 single family residential 2,697
2,652
9
Owner occupied commercial real estate 2,522
2,509
401
Commercial and industrial 63,531
63,709
13,992
Bridge - franchise finance 21,011
21,050
2,953
Bridge - equipment finance 14,124
14,024
3,135
Total:
Residential and other consumer $ 57,117
$ 56,991
$ 9
Commercial 187,788
188,038
20,481
$ 244,905
$ 245,029
$ 20,490

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~

~~The following table presents the average recorded investment in impaired loans for the period indicated (in thousands):~~

Three Months Ended June 30, 2019 Six Months Ended June 30, 2019
Residential and other consumer:
1-4 single family residential $ 12,732
$ 11,011
Commercial:
Multi-family 25,066
25,248
Non-owner occupied commercial real estate 24,599
21,563
Construction and land 9,604
9,730
Owner occupied commercial real estate 12,741
12,124
Commercial and industrial 32,690
30,564
Commercial lending subsidiaries 18,082
19,982
122,782
119,211
$ 135,514
$ 130,222

Note 5 ~~Subordinated Notes~~

On June 11, 2020, the Company issued $300 million of 5.125% subordinated notes. The notes mature on June 11, 2030 with interest payable semiannually. The notes have an effective interest rate of 5.39% after consideration of issuance discount and costs. The notes may be redeemed by the Company, in whole or in part, on or after March 11, 2030 at a redemption price equal to 100% of the principal amount being redeemed plus accrued and unpaid interest, subject to the approval of the Federal Reserve. The notes qualify as Tier 2 capital for regulatory capital purposes, subject to applicable limitations.

~~Note 6~~ Income Taxes

The Company’s effective income tax rate was ~~21.0%~~24.7% and ~~19.3%~~23.4% for the three ~~and six~~ months ended ~~June 30,~~March 31, 2021 and 2020, ~~respectively, and 25.2% and 25.9% for the three and six months ended June 30, 2019,~~ respectively. The effective income tax rates differed from the statutory federal income tax rate of 21% for the ~~2019 periods~~three months ended March 31, 2021 and 2020 due primarily to the impact of state income taxes, partially offset by the benefit of income not subject to federal tax. These factors were largely offsetting for the 2020 periods, when the effective income tax rate did not differ materially from the Federal statutory rate of 21%. During the three and six months ended June 30 2020, income not subject to tax was a larger percentage of pre-tax income.

Note 76 Derivatives and Hedging Activities

The Company enters into LIBOR-based interest rate swaps and caps that are designated as cash flow hedges with the objective of limiting the variability of interest payment cash ~~flows resulting from changes in the benchmark interest rate LIBOR.~~flows. The Company also enters into LIBOR-based interest rate swaps designated as fair value hedges designed to hedge changes in the fair value of outstanding fixed rate borrowings caused by fluctuations in the benchmark interest rate.

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

March 31, 2021

The Company enters into interest rate derivative contracts with certain of its commercial borrowers to enable those borrowers to manage their exposure to interest rate fluctuations. To mitigate interest rate risk associated with these derivative contracts, the Company enters into offsetting derivative contract positions with primary dealers. These interest rate derivative contracts are not designated as hedging instruments; therefore, changes in the fair value of these derivatives are recognized immediately in earnings. For the three ~~and six~~ months ended ~~June 30,~~March 31, 2021 and 2020, ~~and 2019,~~ the impact on earnings ~~included in "other non-interest income" in the accompanying consolidated statements of income,~~ related to changes in fair value of these derivatives was not material.

The Company may be exposed to credit risk in the event of non-performance by the counterparties to its interest rate derivative agreements. The Company assesses the credit risk of its financial institution counterparties by monitoring publicly available credit rating and financial information. The Company manages dealer credit risk by entering into interest rate derivatives only with primary and highly rated counterparties, the use of ISDA master agreements, central clearing mechanisms

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~

and counterparty limits. The agreements contain bilateral collateral arrangements with the amount of collateral to be posted generally governed by the settlement value of outstanding swaps. The Company manages the risk of default by its commercial borrower counterparties through its normal loan underwriting and credit monitoring policies and procedures. The Company does not currently anticipate any significant losses from failure of interest rate derivative counterparties to honor their obligations.

The CME legally characterizes variation margin payments for centrally cleared derivatives as settlements of the derivatives' exposures rather than collateral. As a result, the variation margin payment and the related derivative instruments are considered a single unit of account for accounting and financial reporting purposes. The Company's clearing agent for interest rate derivative contracts centrally cleared through the CME settles the variation margin daily with the CME; therefore, those interest rate derivative contracts the Company clears through the CME are reported at a fair value of approximately 0 at both ~~June 30, 2020~~March 31, 2021 and December 31, ~~2019.~~2020.

The following tables set forth certain information concerning the Company’s interest rate contract derivative financial instruments and related hedged items at the dates indicated (dollars in thousands):

June 30, 2020

Weighted
Average Pay Rate

Weighted
Average Receive Rate

Weighted
Average
Remaining
Life in Years

Notional Amount Balance Sheet Location Fair Value
Hedged Item Asset Liability
Derivatives designated as cash flow hedges:

Pay-fixed interest rate swaps Variability of interest cash flows on variable rate borrowings 2.40% 3-Month LIBOR 2.8 $ 3,021,000
Other liabilities $ —
$ (7,156 )
Derivatives designated as fair value hedges:
Receive-fixed interest rate swaps Variability of fair value of fixed rate borrowings 3-Month LIBOR 1.55% 1.1 250,000
Other liabilities —
—
Derivatives not designated as hedges:
Pay-fixed interest rate swaps 3.69% Indexed to 1-month LIBOR 5.9 1,488,928
Other assets / Other liabilities —
(44,857 )
Pay-variable interest rate swaps Indexed to 1-month LIBOR 3.69% 5.9 1,488,928
Other assets 145,802
—
Interest rate caps purchased, indexed to 1-month LIBOR 3.71% 0.9 25,989
Other assets —
—
Interest rate caps sold, indexed to 1-month LIBOR 3.71% 0.9 25,989
Other liabilities —
—
$ 6,300,834
$ 145,802
$ (52,013 )


	March 31, 2021

		Weighted Average Pay Rate	Weighted Average Receive Rate	Weighted Average Remaining Life in Years
					Notional Amount		Balance Sheet Location	Fair Value
	Hedged Item							Asset		Liability
Derivatives designated as cash flow hedges:
Pay-fixed interest rate swaps	Variability of interest cash flows on variable rate borrowings	2.42%	3-Month LIBOR	2.3	$	2,721,000	Other liabilities	$	0	$	(5,129)
Interest rate caps purchased, indexed to Fed Funds effective rate	Variability of interest cash flows on variable rate borrowings	—%	—%	4.7	100,000		Other assets	1,992		—
Derivatives designated as fair value hedges:
Receive-fixed interest rate swaps	Variability of fair value of fixed rate borrowings	3-Month LIBOR	1.54%	0.4	200,000		Other liabilities	0		0
Derivatives not designated as hedges:
Pay-fixed interest rate swaps		3.63%	Indexed to 1-month LIBOR	5.6	1,659,653		Other assets / Other liabilities	5,210		(28,815)
Pay-variable interest rate swaps		Indexed to 1-month LIBOR	3.63%	5.6	1,659,653		Other assets	69,959		(5,211)
Interest rate caps purchased, indexed to 1-month LIBOR			2.36%	2.9	43,000		Other assets	523		0
Interest rate caps sold, indexed to 1-month LIBOR		2.36%		2.9	43,000		Other liabilities	0		(523)
					$	6,426,306		$	77,684	$	(39,678)

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

~~June 30, 2020~~March 31, 2021

December 31, 2019

Weighted
Average Pay Rate

Weighted
Average Receive Rate

Weighted
Average
Remaining
Life in Years

Notional Amount Balance Sheet Location Fair Value
Hedged Item Asset Liability
Derivatives designated as cash flow hedges:

Pay-fixed interest rate swaps Variability of interest cash flows on variable rate borrowings 2.37% 3-Month LIBOR 3.2 $ 3,131,000
Other liabilities $ —
$ (1,607 )
Derivatives not designated as hedges:

Receive-fixed interest rate swaps Variability of interest cash flows on fixed rate borrowings 3-Month LIBOR 1.55% 1.6 250,000
Other liabilities —
—
Derivatives not designated as hedges
Pay-fixed interest rate swaps 3.72% Indexed to 1-month LIBOR 6.4 1,460,355
Other assets / Other liabilities 876
(15,307 )
Pay-variable interest rate swaps Indexed to 1-month LIBOR 3.72% 6.4 1,460,355
Other assets / Other liabilities 42,810
(2,115 )
Interest rate caps purchased, indexed to 1-month LIBOR
3.30% 0.6 61,004
Other assets —
—
Interest rate caps sold, indexed to 1-month LIBOR 3.30% 0.6 61,004
Other liabilities —
—
$ 6,423,718
$ 43,686
$ (19,029 )


	December 31, 2020

		Weighted Average Pay Rate	Weighted Average Receive Rate	Weighted Average Remaining Life in Years
					Notional Amount		Balance Sheet Location	Fair Value
	Hedged Item							Asset		Liability
Derivatives designated as cash flow hedges:
Pay-fixed interest rate swaps	Variability of interest cash flows on variable rate borrowings	2.41%	3-Month LIBOR	2.5	$	2,771,000	Other liabilities	$	0	$	(5,971)
Interest rate caps purchased, indexed to Fed Funds effective rate	Variability of interest cash flows on variable rate borrowings	—%	—%	4.9	100,000		Other assets	485		—
Derivatives designated as fair value hedges:
Receive-fixed interest rate swaps	Variability of fair value of fixed rate borrowings	3-Month LIBOR	1.55%	0.6	250,000		Other liabilities	0		0
Derivatives not designated as hedges:
Pay-fixed interest rate swaps		3.61%	Indexed to 1-month LIBOR	5.3	1,626,152		Other assets / Other liabilities	0		(38,519)
Pay-variable interest rate swaps		Indexed to 1-month LIBOR	3.61%	5.3	1,626,152		Other assets / Other liabilities	123,345		0
Interest rate caps purchased, indexed to 1-month LIBOR			3.72%	0.4	25,921		Other assets	0		—
Interest rate caps sold, indexed to 1-month LIBOR		3.72%		0.4	25,921		Other liabilities	—		0
					$	6,425,146		$	123,830	$	(44,490)

The following table provides information about the amount of gain (loss) related to derivatives designated as cash flow hedges reclassified from AOCI into interest expense for the periods indicated (in thousands):

Three Months Ended June 30, Six Months Ended June 30, Location of Gain (Loss) Reclassified from AOCI into Income
2020 2019 2020 2019
Interest rate contracts $ (10,009 ) $ 1,688
$ (14,565 ) $ 4,411
Interest expense on borrowings


	Three Months Ended March 31,					Location of Loss Reclassified from AOCI into Income
		2021		2020
Interest rate contracts		$	(14,975)	$	(4,566)		Interest expense on borrowings

During the three ~~and six~~ months ended ~~June 30,~~March 31, 2021 and 2020, ~~and 2019,~~ no derivative positions designated as cash flow hedges were discontinued and none of the gains and losses reported in AOCI were reclassified into earnings as a result of the discontinuance of cash flow hedges or because of the early extinguishment of debt. As of ~~June 30, 2020,~~March 31, 2021, the amount of net loss expected to be reclassified from AOCI into earnings during the next twelve months was ~~$60.7~~$45.7 million.

The following table provides information about the amount of gain (loss) related to derivatives designated as fair value hedges recognized in earnings for the periods indicated (in thousands):

Three Months Ended June 30, Six Months Ended June 30, Location of Gain (Loss) in Consolidated Statements of Income
2020 2019 2020 2019
Fair value adjustment on derivatives $ 8
$ —
$ 4,028
$ —
Interest expense on borrowings
Fair value adjustment on hedged items (164 ) —
(4,072 ) —
Interest expense on borrowings
Gain recognized on fair value hedges (ineffective portion) $ (156 ) $ —
$ (44 ) $ —

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~


	Three Months Ended March 31,				Location of Gain (Loss) in Consolidated Statements of Income
	2021		2020
Fair value adjustment on derivatives	$	(827)	$	4,020	Interest expense on borrowings
Fair value adjustment on hedged items	825		(3,908)		Interest expense on borrowings
Gain (loss) recognized on fair value hedges (ineffective portion)	$	(2)	$	112

The following table provides information about the hedged items related to derivatives designated as fair value hedges at the dates indicated (in thousands):


	March 31, 2021		December 31, 2020		Location in Consolidated Balance Sheets
Contractual balance outstanding of hedged item	$	200,000	$	250,000	FHLB advances
Cumulative fair value hedging adjustments	$	1,174	$	1,999	FHLB advances

June 30, 2020 December 31, 2019 Location in Consolidated Balance Sheets
Contractual balance outstanding
of hedged item
$ 250,000
$ 250,000
FHLB and PPPLF borrowings
Cumulative fair value hedging adjustments $ 3,573
$ (499 ) FHLB and PPPLF borrowings

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

March 31, 2021

Some of the Company’s ISDA master agreements with financial institution counterparties contain provisions that permit either counterparty to terminate the agreements and require settlement in the event that regulatory capital ratios fall below certain designated thresholds, upon the initiation of other defined regulatory actions or upon suspension or withdrawal of the Bank’s credit rating. Currently, there are no circumstances that would trigger these provisions of the agreements.

The Company does not offset assets and liabilities under master netting agreements for financial reporting purposes. Information on interest rate swaps subject to these agreements is as follows at the dates indicated ~~(dollars in~~(in thousands):


	March 31, 2021

			Gross Amounts Offset in Balance Sheet		Net Amounts Presented in Balance Sheet		Gross Amounts Not Offset in Balance Sheet
	Gross Amounts Recognized						Derivative Instruments		Collateral Pledged		Net Amount
Derivative assets	$	5,733	$	0	$	5,733	$	(4,757)	$	0	$	976
Derivative liabilities	(33,944)		0		(33,944)		4,757		29,187		0
	$	(28,211)	$	0	$	(28,211)	$	0	$	29,187	$	976

June 30, 2020

Gross Amounts Offset in Balance
Sheet
Net Amounts Presented in
Balance Sheet
Gross Amounts Not Offset in
Balance Sheet

Gross Amounts
Recognized

Derivative
Instruments

Collateral
Pledged

Net Amount
Derivative assets $ —
$ —
$ —
$ —
$ —
$ —
Derivative liabilities (52,013 ) —
(52,013 ) —
51,887
(126 )
$ (52,013 ) $ —
$ (52,013 ) $ —
$ 51,887
$ (126 )


																				December 31, 2020
	December 31, 2019
				Gross Amounts Offset in Balance Sheet				Net Amounts Presented in Balance Sheet			Gross Amounts Not Offset in Balance Sheet														Gross Amounts Offset in Balance Sheet			Net Amounts Presented in Balance Sheet		Gross Amounts Not Offset in Balance Sheet
	Gross Amounts Recognized						Derivative Instruments				Collateral Pledged		Net Amount				Gross Amounts Recognized										Derivative Instruments			Collateral Pledged		Net Amount
Derivative assets	$	876				$	—				$	876	$	(876	)	$	—		$	—		Derivative assets	$	0				$	0	$	0	$	0	$	0	$	0
Derivative liabilities	(16,914		)	—				(16,914		)	876		16,038			—		Derivative liabilities		(44,490)					0			(44,490)		0		44,332		(158)
	$	(16,038	)	$	—			$	(16,038	)	$	—	$	16,038		$	—			$	(44,490)				$	0		$	(44,490)	$	0	$	44,332	$	(158)

The difference between the amounts reported for interest rate swaps subject to master netting agreements and the total fair value of interest rate contract derivative financial instruments reported in the consolidated balance sheets is related to interest rate derivative contracts not subject to master netting agreements.

At ~~June 30, 2020,~~March 31, 2021, the Company had pledged net financial collateral of ~~$56.0~~$33.3 million as collateral for interest rate swaps in a liability position that are not centrally cleared. The amount of collateral required to be posted varies based on the settlement value of outstanding swaps and in some cases may include initial margin requirements.

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

~~June 30, 2020~~March 31, 2021

Note 87 Stockholders’ Equity

Accumulated Other Comprehensive Income

Changes in other comprehensive income are summarized as follows for the periods indicated (in thousands):

Three Months Ended June 30,
2020 2019
Before Tax Tax Effect Net of Tax Before Tax Tax Effect Net of Tax
Unrealized gains (losses) on investment securities available for sale:

Net unrealized holding gain arising during the period $ 252,893
$ (64,488 ) $ 188,405
$ 31,736
$ (8,410 ) $ 23,326
Amounts reclassified to gain on investment securities available for sale, net (5,723 ) 1,459
(4,264 ) (3,914 ) 1,037
(2,877 )
Net change in unrealized gains (losses) on investment securities available for sale 247,170
(63,029 ) 184,141
27,822
(7,373 ) 20,449
Unrealized losses on derivative instruments:
Net unrealized holding loss arising during the period (12,288 ) 1,218
(11,070 ) (50,637 ) 13,419
(37,218 )
Amounts reclassified to interest expense on borrowings 10,009
(2,507 ) 7,502
(1,688 ) 447
(1,241 )
Net change in unrealized losses on derivative instruments (2,279 ) (1,289 ) (3,568 ) (52,325 ) 13,866
(38,459 )
Other comprehensive income (loss) $ 244,891
$ (64,318 ) $ 180,573
$ (24,503 ) $ 6,493
$ (18,010 )

Six Months Ended June 30,
2020 2019
Before Tax Tax Effect Net of Tax Before Tax Tax Effect Net of Tax
Unrealized gains (losses) on investment securities available for sale:

Net unrealized holding gain (loss) arising during the period $ (33,743 ) $ 8,988
$ (24,755 ) $ 61,147
$ (16,204 ) $ 44,943
Amounts reclassified to gain on investment securities available for sale, net (7,253 ) 1,849
(5,404 ) (8,231 ) 2,181
(6,050 )
Net change in unrealized gains (losses) on investment securities available for sale (40,996 ) 10,837
(30,159 ) 52,916
(14,023 ) 38,893
Unrealized losses on derivative instruments:
Net unrealized holding loss arising during the period (122,239 ) 30,355
(91,884 ) (78,766 ) 20,873
(57,893 )
Amounts reclassified to interest expense on borrowings 14,565
(3,714 ) 10,851
(4,411 ) 1,169
(3,242 )
Net change in unrealized losses on derivative instruments (107,674 ) 26,641
(81,033 ) (83,177 ) 22,042
(61,135 )
Other comprehensive loss $ (148,670 ) $ 37,478
$ (111,192 ) $ (30,261 ) $ 8,019
$ (22,242 )

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~


	Three Months Ended March 31,
	2021						2020
	Before Tax		Tax Effect		Net of Tax		Before Tax		Tax Effect		Net of Tax
Unrealized gains (losses) on investment securities available for sale:
Net unrealized holding loss arising during the period	$	(30,181)	$	7,696	$	(22,485)	$	(286,636)	$	73,476	$	(213,160)
Amounts reclassified to gain on investment securities available for sale, net	(3,967)		1,012		(2,955)		(1,530)		390		(1,140)
Net change in unrealized gains (losses) on investment securities available for sale	(34,148)		8,708		(25,440)		(288,166)		73,866		(214,300)
Unrealized losses on derivative instruments:
Net unrealized holding gain (loss) arising during the period	33,035		(8,424)		24,611		(109,951)		29,137		(80,814)
Amounts reclassified to interest expense on borrowings	14,975		(3,819)		11,156		4,556		(1,207)		3,349
Net change in unrealized losses on derivative instruments	48,010		(12,243)		35,767		(105,395)		27,930		(77,465)
Other comprehensive income (loss)	$	13,862	$	(3,535)	$	10,327	$	(393,561)	$	101,796	$	(291,765)

The categories of AOCI and changes therein are presented below for the periods indicated (in thousands):


	Three Months Ended March 31,
	Unrealized Gain (Loss) on Investment Securities Available for Sale		Unrealized Gain (Loss) on Derivative Instruments		Total





Balance at December 31, 2020	$	63,799	$	(112,951)	$	(49,152)

Other comprehensive income (loss)	(25,440)		35,767		10,327
Balance at March 31, 2021	$	38,359	$	(77,184)	$	(38,825)

Balance at December 31, 2019	$	28,185	$	(60,012)	$	(31,827)
Other comprehensive loss	(214,300)		(77,465)		(291,765)
Balance at March 31, 2020	$	(186,115)	$	(137,477)	$	(323,592)

Unrealized Gain (Loss) on
Investment Securities
Available for Sale

Unrealized Gain (Loss)
on Derivative
Instruments
Total
Balance at December 31, 2019 $ 28,185
(60,012 ) $ (31,827 )
Other comprehensive loss (30,159 ) (81,033 ) (111,192 )
Balance at June 30, 2020 $ (1,974 ) $ (141,045 ) $ (143,019 )

Balance at December 31, 2018 $ 4,194
$ 679
$ 4,873
Other comprehensive loss 38,893
(61,135 ) (22,242 )
Balance at June 30, 2019 $ 43,087
$ (60,456 ) $ (17,369 )

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

March 31, 2021

Note 98 Equity Based and Other Compensation Plans

Share Awards

Unvested share awards

A summary of activity related to unvested share awards follows for the periods indicated:


						Number of Share Awards	Weighted Average Grant Date Fair Value
Unvested share awards outstanding, December 31, 2020					Unvested share awards outstanding, December 31, 2020	1,161,835	$	33.32
Granted					Granted	539,711	42.01
Vested					Vested	(413,527)	36.02
Canceled or forfeited					Canceled or forfeited	(4,725)	33.87
Unvested share awards outstanding, March 31, 2021					Unvested share awards outstanding, March 31, 2021	1,283,294	$	36.10
	Number of Share Awards		Weighted Average Grant Date Fair Value
Unvested share awards outstanding, December 31, 2019	1,050,455		$	38.24	Unvested share awards outstanding, December 31, 2019	1,050,455	$	38.24
Granted	644,300		29.73		Granted	599,766	30.90
Vested	(455,260	)	39.15		Vested	(430,840)	39.36
Canceled or forfeited	(33,137	)	36.21		Canceled or forfeited	(3,308)	38.58
Unvested share awards outstanding, June 30, 2020	1,206,358		$	33.41

Unvested share awards outstanding, December 31, 2018	1,186,238		$	38.86
Granted	582,353		36.57
Vested	(533,125	)	37.67
Canceled or forfeited	(115,825	)	39.11
Unvested share awards outstanding, June 30, 2019	1,119,641		$	38.21
Unvested share awards outstanding, March 31, 2020					Unvested share awards outstanding, March 31, 2020	1,216,073	$	34.22

Unvested share awards are generally valued at the closing price of the Company's common stock on the date of grant. All shares granted prior to 2019 vest in equal annual installments over a period of three years from the date of grant. All shares granted in 2019 and ~~2020~~later to Company employees vest in equal annual installments over a period of four years from the date of grant. Shares granted to the Company's Board of Directors vest over a period of one year.

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~

The following table summarizes the closing price of the Company's stock on the date of grant for shares granted and the aggregate grant date fair value of shares vesting for the periods indicated (in thousands, except per share data):


						Three Months Ended March 31,
	Six Months Ended June 30,					2021		2020
	2020		2019
Closing price on date of grant ⁽¹⁾	$13.99 - $30.90		$34.23 - $36.65
Closing price on date of grant					Closing price on date of grant	$	42.01	$	30.90
Aggregate grant date fair value of shares vesting	$	17,824	$	20,083	Aggregate grant date fair value of shares vesting	$	14,893	$	16,958


~~(1)~~	~~During the six months ended June 30, 2020, the Company granted 599,766 and 44,534 shares with a closing price on date of grant of $30.90 and $13.99, respectively.~~

The total unrecognized compensation cost of ~~$29.5~~$37.4 million for all unvested share awards outstanding at ~~June 30, 2020~~March 31, 2021 will be recognized over a weighted average remaining period of ~~2.75~~3.18 years.

Executive share-based awards

Certain of the Company's executives are eligible to receive annual awards of RSUs and PSUs (collectively, the "share units"). Annual awards of RSUs represent a fixed number of shares and generally vest on December 31st in equal tranches over three years for grants prior to 2019, and over four years for awards issued in 2019 and ~~2020.~~after. PSUs are initially granted based on a target value. The number of PSUs that ultimately vest at the end of the performance measurement period will be based on the achievement of performance criteria pre-established by the Compensation Committee of the Board of Directors. Upon vesting, the share units will be converted to common stock on a one-for-one basis, or may be settled in cash at the Company's option. The share units will accumulate dividends declared on the Company's common stock from the date of grant to be paid subsequent to vesting.

As a result of the majority of previous settlements being in cash, all RSUs and PSUs have been determined to be liability instruments and are remeasured at fair value each reporting period until the awards are settled. The RSUs are valued based on the closing price of the Company's common stock at the reporting date. The PSUs are valued based on the closing price of the Company's common stock at the reporting date net of a discount related to any applicable market conditions, considering the

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

March 31, 2021

probability of meeting the defined performance conditions. Compensation cost related to PSUs is recognized during the performance period based on the probable outcome of the respective performance conditions.

A summary of activity related to executive share-based awards for the ~~period~~periods indicated follows:


				RSU	PSU
Unvested executive share-based awards outstanding, December 31, 2020			Unvested executive share-based awards outstanding, December 31, 2020	156,555	179,793
Granted			Granted	63,814	63,814

Unvested executive share-based awards outstanding, March 31, 2021			Unvested executive share-based awards outstanding, March 31, 2021	220,369	243,607
	RSU	PSU
Unvested executive share-based awards outstanding, December 31, 2019	112,116	125,088	Unvested executive share-based awards outstanding, December 31, 2019	112,116	125,088
Granted	106,731	106,731	Granted	106,731	106,731
Unvested executive share-based awards outstanding, June 30, 2020	218,847	231,819

Unvested executive share-based awards outstanding, December 31, 2018	90,612	99,874
Granted	73,062	73,062
Unvested executive share-based awards outstanding, June 30, 2019	163,674	172,936
Unvested executive share-based awards outstanding, March 31, 2020			Unvested executive share-based awards outstanding, March 31, 2020	218,847	231,819

The total liability for the share units was ~~$2.9~~$5.6 million at ~~June 30, 2020.~~March 31, 2021. The total unrecognized compensation cost of ~~$6.2~~$14.8 million for these share units at ~~June 30, 2020~~March 31, 2021 will be recognized over a weighted average remaining period of ~~2.45~~2.39 years.

Incentive awards

The Company's annual incentive compensation arrangements for employees other than those eligible for the executive share-based awards discussed above provide for settlement through a combination of cash payments and unvested share awards following the end of the annual performance period. The dollar value of share awards to be granted is based on the achievement of performance criteria established in the incentive arrangements. The number of shares of common stock to be awarded is variable based on the closing price of the Company's stock on the date of grant; therefore, these awards are initially classified as

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~

liability instruments, with compensation cost recognized from the beginning of the performance period. Awards related to performance periods prior to 2019 vest over three years and awards related to the 2019 and ~~2020~~subsequent performance periods vest in equal installments over a period of four years from the date of grant. No common stock was awarded pursuant to these incentive arrangements for the 2020 performance period. These awards are included in the summary of activity related to unvested share awards above. ~~The total liability and unrecognized compensation cost for incentive share awards for the 2020 performance period was not material.~~ The accrued liability and unrecognized compensation cost are based on management's current estimate of the likely outcome of the performance criteria established in the incentive arrangements and may differ from actual results.

T~~he 644,300~~ unvested share awards granted during the six months ended June 30, 2020, as discussed above, included 114,936 unvested share awards granted under the Company's annual incentive compensation arrangements based on the achievement of established performance criteria for the year ended December 31, 2019.

Option Awards

A summary of activity related to stock option awards for the ~~six~~three months ended ~~June 30,~~March 31, 2021 and 2020 ~~and 2019~~ follows:

Number of
Option
Awards

Weighted
Average
Exercise Price
Option awards outstanding, December 31, 2019 737,753
$ 26.64
Exercised (60,000 ) 25.48
Option awards outstanding and exercisable, June 30, 2020 677,753
$ 26.74

Option awards outstanding, December 31, 2018 964,840
$ 26.53
Exercised (3,910 ) 11.14
Canceled or forfeited (1,960 ) 63.74
Option awards outstanding, June 30, 2019 958,970
$ 26.52


	Number of Option Awards	Weighted Average Exercise Price
Option awards outstanding, December 31, 2020	1,569	$	15.94
Exercised	(1,569)	15.94

Option awards outstanding and exercisable, March 31, 2021	0	$	0

Option awards outstanding, December 31, 2019	737,753	$	26.64
Exercised	(60,000)	25.48

Option awards outstanding, March 31, 2020	677,753	$	26.74

The intrinsic value of options exercised and related tax benefits was immaterial for the ~~six~~three months ended ~~June 30, 2020~~March 31, 2021 and ~~2019.~~2020.

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

March 31, 2021

Note 109 Fair Value Measurements

Assets and liabilities measured at fair value on a recurring basis

~~Following~~The following is a description of the methodologies used to estimate the fair values of assets and liabilities measured at fair value on a recurring basis and the level within the fair value hierarchy in which those measurements are typically classified.

Investment securities available for sale and marketable equity securities—Fair value measurements are based on quoted prices in active markets when available; these measurements are classified within level 1 of the fair value hierarchy. These securities typically include U.S. Treasury securities and certain preferred stocks. If quoted prices in active markets are not available, fair values are estimated using quoted prices of securities with similar characteristics, quoted prices of identical securities in less active markets, discounted cash flow techniques, or matrix pricing models. These securities are generally classified within level 2 of the fair value hierarchy and include U.S. Government agency securities, U.S. Government agency and sponsored enterprise MBS, preferred stock investments for which level 1 valuations are not available, non-mortgage asset-backed securities, single family rental real estate-backed securities, ~~certain~~ private label residential MBS and CMOs, private label commercial MBS, collateralized loan obligations and state and municipal obligations. Pricing of these securities is generally primarily spread driven. Observable inputs that may impact the valuation of these securities include benchmark yield curves, credit spreads, reported trades, dealer quotes, bids, issuer spreads, current rating, historical constant prepayment rates, historical voluntary prepayment rates, structural and waterfall features of individual securities, published collateral data, and for certain securities, historical constant default rates and default severities.

The Company uses third-party pricing services in determining fair value measurements for investment securities. To obtain an understanding of the methodologies and assumptions used, management reviews written documentation provided by the pricing services, conducts interviews with valuation desk personnel and reviews model results and detailed assumptions used to

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~

value selected securities as considered necessary. Management has established a robust price challenge process that includes a review by the treasury front office of all prices provided on a monthly basis. Any price evidencing unexpected month over month fluctuations or deviations from expectations is challenged. If considered necessary to resolve any discrepancies, a price will be obtained from an additional independent valuation source. The Company does not typically adjust the prices provided, other than through this established challenge process. The results of price challenges are subject to review by executive management. The Company has also established a quarterly process whereby prices provided by its primary pricing service for a sample of securities are validated. Any price discrepancies are resolved based on careful consideration of the assumptions and inputs employed by each of the pricing sources.

Servicing rights—Commercial servicing rights are valued using a discounted cash flow methodology incorporating contractually specified servicing fees and market based assumptions about prepayments, discount rates, default rates and costs of servicing. Prepayment and default assumptions are based on historical industry data for loans with similar characteristics. Assumptions about costs of servicing are based on market convention. Discount rates are based on rates of return implied by observed trades of underlying loans in the secondary market. These instruments are classified within level 2 of the fair value hierarchy.

Derivative financial instruments—Fair values of interest rate swaps and caps are determined using widely accepted discounted cash flow modeling techniques. These discounted cash flow models use projections of future cash payments and receipts that are discounted at mid-market rates. Observable inputs that may impact the valuation of these instruments include LIBOR swap rates and LIBOR forward yield curves. These fair value measurements are generally classified within level 2 of the fair value hierarchy.

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

March 31, 2021

The following tables present assets and liabilities measured at fair value on a recurring basis at the dates indicated (in thousands):


	March 31, 2021

	Level 1		Level 2		Total
Investment securities available for sale:
U.S. Treasury securities	$	115,113	$	—	$	115,113
U.S. Government agency and sponsored enterprise residential MBS	—		2,161,521		2,161,521
U.S. Government agency and sponsored enterprise commercial MBS	—		652,828		652,828

Private label residential MBS and CMOs	—		1,160,968		1,160,968
Private label commercial MBS	—		2,647,050		2,647,050
Single family rental real estate-backed securities	—		647,423		647,423
Collateralized loan obligations	—		1,097,257		1,097,257
Non-mortgage asset-backed securities	—		192,799		192,799
State and municipal obligations	—		230,672		230,672
SBA securities	—		226,537		226,537

Marketable equity securities	102,616		—		102,616
Servicing rights	—		7,067		7,067
Derivative assets	—		77,684		77,684
Total assets at fair value	$	217,729	$	9,101,806	$	9,319,535
Derivative liabilities	$	—	$	(39,678)	$	(39,678)
Total liabilities at fair value	$	—	$	(39,678)	$	(39,678)

June 30, 2020
Level 1 Level 2 Total
Investment securities available for sale:

U.S. Treasury securities $ 77,180
$ —
$ 77,180
U.S. Government agency and sponsored enterprise residential MBS —
2,379,840
2,379,840
U.S. Government agency and sponsored enterprise commercial MBS —
464,277
464,277
Private label residential MBS and CMOs —
1,116,086
1,116,086
Private label commercial MBS —
2,043,620
2,043,620
Single family rental real estate-backed securities —
618,207
618,207
Collateralized loan obligations —
1,128,753
1,128,753
Non-mortgage asset-backed securities —
261,531
261,531
State and municipal obligations —
259,495
259,495
SBA securities —
245,942
245,942
Marketable equity securities 88,697
—
88,697
Servicing rights —
7,291
7,291
Derivative assets —
145,802
145,802
Total assets at fair value $ 165,877
$ 8,670,844
$ 8,836,721
Derivative liabilities $ —
$ (52,013 ) $ (52,013 )
Total liabilities at fair value $ —
$ (52,013 ) $ (52,013 )


	December 31, 2020

	Level 1		Level 2		Total
Investment securities available for sale:
U.S. Treasury securities	$	80,851	$	—	$	80,851
U.S. Government agency and sponsored enterprise residential MBS	—		2,405,570		2,405,570
U.S. Government agency and sponsored enterprise commercial MBS	—		539,354		539,354

Private label residential MBS and CMOs	—		998,603		998,603
Private label commercial MBS	—		2,526,354		2,526,354
Single family rental real estate-backed securities	—		650,888		650,888
Collateralized loan obligations	—		1,140,274		1,140,274
Non-mortgage asset-backed securities	—		253,261		253,261
State and municipal obligations	—		235,709		235,709
SBA securities	—		231,545		231,545

Marketable equity securities	104,274		0		104,274
Servicing rights	—		7,073		7,073
Derivative assets	—		123,830		123,830
Total assets at fair value	$	185,125	$	9,112,461	$	9,297,586
Derivative liabilities	$	—	$	(44,490)	$	(44,490)
Total liabilities at fair value	$	—	$	(44,490)	$	(44,490)

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

~~June 30, 2020~~March 31, 2021

December 31, 2019
Level 1 Level 2 Total
Investment securities available for sale:

U.S. Treasury securities $ 70,325
$ —
$ 70,325
U.S. Government agency and sponsored enterprise residential MBS —
2,022,175
2,022,175
U.S. Government agency and sponsored enterprise commercial MBS —
370,976
370,976
Private label residential MBS and CMOs —
1,012,177
1,012,177
Private label commercial MBS —
1,724,684
1,724,684
Single family rental real estate-backed securities —
470,025
470,025
Collateralized loan obligations —
1,197,366
1,197,366
Non-mortgage asset-backed securities —
194,904
194,904
State and municipal obligations —
273,302
273,302
SBA securities —
362,731
362,731
Marketable equity securities 60,572
—
60,572
Servicing rights —
7,977
7,977
Derivative assets —
43,686
43,686
Total assets at fair value $ 130,897
$ 7,680,003
$ 7,810,900
Derivative liabilities $ —
$ (19,029 ) $ (19,029 )
Total liabilities at fair value $ —
$ (19,029 ) $ (19,029 )

Assets and liabilities measured at fair value on a non-recurring ~~basis~~basis

Following is a description of the methodologies used to estimate the fair values of assets and liabilities that may be measured at fair value on a non-recurring basis, and the level within the fair value hierarchy in which those measurements are typically classified.

~~Impaired~~Collateral dependent loans, OREO and other repossessed assets—The carrying amount of collateral dependent ~~impaired~~ loans is typically based on the fair value of the underlying collateral, which may be real estate or other business assets, less estimated costs to sell when repayment is expected to come from the sale of the collateral. The carrying value of OREO is initially measured based on the fair value of the real estate acquired in foreclosure and subsequently adjusted to the lower of cost or estimated fair value, less estimated cost to sell. Fair values of real estate collateral and OREO are typically based on third-party real estate appraisals which utilize market and income approaches to valuation incorporating both observable and unobservable inputs. When current appraisals are not available, the Company may use brokers’ price opinions, home price indices or other available information about changes in real estate market conditions to adjust the latest appraised value available. These adjustments to appraised values may be subjective and involve significant management judgment. The fair value of repossessed assets or collateral consisting of other business assets may be based on third-party appraisals or internal analyses that use market approaches to valuation incorporating a combination of observable and unobservable inputs.

Fair value measurements related to collateral dependent ~~impaired~~ loans, OREO and other repossessed assets are generally classified within level 3 of the fair value hierarchy.

~~Operating lease equipment~~Loans held for sale—~~Fair values~~Loans not originated or otherwise acquired with the intent to sell are transferred into the held for sale classification at the lower of ~~impaired operating lease equipment are~~carrying amount or fair value, typically determined based ~~upon discounted~~

~~cash flow analyses, considering expected lease rates and~~on the estimated ~~end~~selling price of ~~life residual values, typically obtained from independent appraisals.~~the loans. These fair value measurements are typically classified within level 3 of the fair value hierarchy.

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~

The following ~~tables present~~table presents the net carrying value of assets classified within level 3 of the fair value hierarchy at the dates indicated, for which non-recurring changes in fair value have been recorded ~~for the periods indicated~~ (in thousands):


	March 31, 2021		December 31, 2020

Collateral dependent loans	$	77,129	$	73,803
Loans held for sale	11,300		20,500
OREO and repossessed assets	2,726		2,786

	$	91,155	$	97,089

June 30, 2020 Losses from Fair Value Changes
Level 1 Level 2 Level 3 Total Three Months Ended
June 30, 2020 Six Months Ended June 30, 2020
OREO and repossessed assets $ —
$ —
$ 4,401
$ 4,401
$ (243 ) $ (360 )
Impaired loans $ —
$ —
$ 101,353
$ 101,353
$ (23,545 ) $ (42,221 )
Operating lease equipment $ —
$ —
$ 839
$ 839
$ —
$ (691 )

June 30, 2019 Losses from Fair Value Changes
Level 1 Level 2 Level 3 Total Three Months Ended
June 30, 2019 Six Months Ended
June 30, 2019
OREO and repossessed assets $ —
$ —
$ 1,557
$ 1,557
$ (203 ) $ (221 )
Impaired loans $ —
$ —
$ 15,385
$ 15,385
$ (529 ) $ (279 )

The following table presents the carrying value and fair value of financial instruments and the level within the fair value hierarchy in which those measurements are classified at the dates indicated (dollars in thousands):


		March 31, 2021				December 31, 2020

	Level	Carrying Value		Fair Value		Carrying Value		Fair Value
Assets:
Cash and cash equivalents	1	$	1,049,796	$	1,049,796	$	397,716	$	397,716
Investment securities	1/2	$	9,244,784	$	9,245,750	$	9,176,683	$	9,177,870
Non-marketable equity securities	2	$	177,709	$	177,709	$	195,865	$	195,865
Loans held for sale	2	$	13,770	$	14,063	$	24,676	$	25,057
Loans, net	3	$	23,361,067	$	23,721,941	$	23,608,719	$	24,205,016
Derivative assets	2	$	77,684	$	77,684	$	123,830	$	123,830
Liabilities:
Demand, savings and money market deposits	2	$	23,947,971	$	23,947,971	$	22,688,617	$	22,688,617
Time deposits	2	$	3,784,111	$	3,786,415	$	4,807,199	$	4,814,862
Federal funds purchased	2	$	0	$	0	$	180,000	$	180,000
FHLB advances	2	$	3,022,174	$	3,024,922	$	3,122,999	$	3,127,190
Notes and other borrowings	2	$	721,753	$	823,475	$	722,495	$	849,120
Derivative liabilities	2	$	39,678	$	39,678	$	44,490	$	44,490

June 30, 2020 December 31, 2019
Level Carrying Value Fair Value Carrying Value Fair Value
Assets:

Cash and cash equivalents 1 $ 402,231
$ 402,231
$ 214,673
$ 214,673
Investment securities 1/2 $ 8,693,628
$ 8,694,622
$ 7,769,237
$ 7,769,949
Non-marketable equity securities 2 $ 233,051
$ 233,051
$ 253,664
$ 253,664
Loans held for sale 2 $ 2,623
$ 2,802
$ 37,926
$ 39,731
Loans, net 3 $ 23,568,766
$ 24,024,615
$ 23,046,317
$ 23,350,684
Derivative assets 2 $ 145,802
$ 145,802
$ 43,686
$ 43,686
Liabilities:
Demand, savings and money market deposits 2 $ 19,339,621
$ 19,339,621
$ 17,047,344
$ 17,047,344
Time deposits 2 $ 6,730,803
$ 6,762,832
$ 7,347,247
$ 7,377,301
Federal funds purchased 2 $ 100,000
$ 100,000
$ 100,000
$ 100,000
FHLB and PPPLF borrowings 2 $ 4,650,599
$ 4,648,739
$ 4,480,501
$ 4,500,969
Notes and other borrowings 2 $ 722,332
$ 779,966
$ 429,338
$ 473,327
Derivative liabilities 2 $ 52,013
$ 52,013
$ 19,029
$ 19,029

Table of Contents

BANKUNITED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

March 31, 2021

Note 1110 Commitments and Contingencies

The Company issues off-balance sheet financial instruments to meet the financing needs of its customers. These financial instruments include commitments to fund loans, unfunded commitments under existing lines of credit, and commercial and standby letters of credit. These commitments expose the Company to varying degrees of credit and market risk which are essentially the same as those involved in extending loans to customers, and are subject to the same credit policies used in underwriting loans. Collateral may be obtained based on the Company’s credit evaluation of the counterparty. The Company’s maximum exposure to credit loss is represented by the contractual amount of these commitments.

~~Table of Contents~~

~~BANKUNITED, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED~~

~~June 30, 2020~~

Commitments to fund loans

These are agreements to lend funds to customers as long as there is no violation of any condition established in the contract. Commitments to fund loans generally have fixed expiration dates or other termination clauses and may require payment of a fee. Many of these commitments are expected to expire without being funded and, therefore, the total commitment amounts do not necessarily represent future liquidity requirements.

Unfunded commitments under lines of credit

Unfunded commitments under lines of credit include commercial, commercial real estate ~~home equity~~ and consumer lines of credit to existing customers, for many of which additional extensions of credit are subject to borrowing base requirements. Some of these commitments may mature without being fully funded.

Commercial and standby letters of credit

Letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. These letters of credit are primarily issued to support trade transactions or guarantee arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.

Total lending related commitments outstanding at ~~June 30, 2020~~March 31, 2021 were as follows (in thousands):

Commitments to fund loans $ 770,860
Commitments to purchase loans 733,451
Unfunded commitments under lines of credit 3,145,104
Commercial and standby letters of credit 88,438
$ 4,737,853


Commitments to fund loans	$	418,775

Unfunded commitments under lines of credit	4,013,395
Commercial and standby letters of credit	90,291
	$	4,522,461

Legal Proceedings

The Company is involved as plaintiff or defendant in various legal actions arising in the normal course of business. In the opinion of management, based upon advice of legal counsel, the likelihood is remote that the impact of these proceedings, either individually or in the aggregate, would be material to the Company’s consolidated financial position, results of operations or cash flows.

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis is intended to focus on significant matters impacting and changes in the financial condition and results of operations of the Company during the ~~six~~three months ended ~~June 30, 2020~~March 31, 2021 and should be read in conjunction with the consolidated financial statements and notes hereto included in this Quarterly Report on Form 10-Q and BKU's ~~2019~~2020 Annual Report on Form 10-K for the year ended December 31, ~~2019~~2020 (the ~~"2019~~"2020 Annual Report on Form ~~10-K”~~10-K").

Forward-Looking Statements

This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that reflect the Company’s current views with respect to, among other things, future events and financial performance. Words such as “anticipates,” “expects,” “intends,” “plans,” “believes,” “seeks,” “estimates,” "future" and similar expressions identify forward-looking statements. These forward-looking statements are based on the historical performance of the Company or on the Company’s current plans, estimates and expectations. The inclusion of this forward-looking information should not be regarded as a representation by the Company that the future plans, estimates or expectations so contemplated will be achieved. Such forward-looking statements are subject to various risks and uncertainties and assumptions relating to the Company’s operations, financial results, financial condition, business prospects, growth strategy and liquidity, including as impacted by the COVID-19 pandemic. If one or more of these or other risks or uncertainties materialize, or if the Company’s underlying assumptions prove to be incorrect, the Company’s actual results may vary materially from those indicated in these statements. A number of important factors could cause actual results to differ materially from those indicated by the forward-looking statements, including, but not limited to, the risk factors described in Part I, Item 1A of the ~~2019~~2020 Annual Report on Form 10-K and any subsequent Quarterly Report on Form 10-Q or Current Report on Form

8-K. The Company does not undertake any obligation to publicly update or review any forward looking statement, whether as a result of new information, future developments or otherwise.

Impact of the COVID-19 Pandemic and Our Response

In March 2020, the World Health Organization declared COVID-19 as a global pandemic. ~~The initial response to the pandemic by governmental~~Governmental authorities ~~included implementation~~implemented a number of ~~numerous~~ measures attempting to contain the spread and impact of COVID-19 such as travel bans and restrictions, quarantines, shelter in place orders, and limitations on business ~~activities, including in major markets in which the Company and its clients are located or do business.~~activities. While many of these restrictions ~~are beginning to ease~~have been lifted or moderated and economic activity has started to resume, the ~~COVID-19~~ pandemic and these ~~necessary~~ precautionary measures have negatively impacted the global ~~economy, disrupted global supply chains, created significant volatility~~ and ~~disruption~~domestic economies, including in ~~financial markets~~the Company's primary market areas. Certain sectors to which the Company has credit exposure, such as travel and ~~led to sharp declines in GDP~~hospitality and ~~increases in unemployment levels.~~retail have been particularly impacted. The response of the U.S. Government to the economic impact of the crisis was swift and broad-based. The government has taken a series of actions to support individuals, households and businesses that have been negatively impacted by the economic disruption caused by the pandemic including enactment and subsequent extension of the CARES Act. The Federal Reserve also enacted a suite of facilities using its emergency lending powers designed to support liquidity and the flow of credit. Banking regulators reduced reserve requirements and enacted rules designed to support financial institutions in their efforts to work with customers during this time. ~~The situation continues to evolve,~~While development and ~~there~~deployment of vaccines and improvements in treatments for the virus are positive signs and economic indicators are showing improvement, uncertainty remains ~~a high level of uncertainty~~ about the future trajectory of the virus and its ultimate impact on the ~~economy.~~economy and on our financial condition and results of operations.

A summary of the effects the COVID-19 pandemic has had on our Company is discussed in the "Impact of the COVID-19 Pandemic and Our Response" section in the MD&A of ~~our expectations about~~the Company's 2020 Annual report on Form 10-K. A discussion of how our Company continues to be and may be impacted in the future follows. These matters are discussed in further detail throughout this Form 10-Q.

Our results of operations and financial condition ~~at and for the three and six months ended June 30, 2020~~ were impacted by the COVID-19 pandemic.

~~Deteriorating~~•The COVID-19 pandemic and its effect on the economy and our borrowers has impacted the provision for credit losses and the ACL. The provision for credit losses has been more volatile since the onset of the pandemic; deterioration in economic conditions ~~and a worsening forward looking economic forecast~~ led to a higher provision for credit losses ~~and ACL~~ during the ~~six months~~year ended ~~June 30, 2020. There~~December 31, 2020, while improvement in economic conditions and our reasonable and supportable economic forecast contributed to a recovery of provision for credit losses of $(28.0) million for the quarter ended March 31, 2021. While key economic indicators and our economic forecast have improved and the rollout of vaccines has been gaining momentum, there continues to be significant uncertainty as to the ultimate impact of the COVID-19 crisis on future credit loss expense and future levels of the ~~ACL, but they~~ACL. The provision for credit losses may continue to be ~~more~~ volatile and the level of the ACL may change materially from current levels. Future levels of the ACL could be significantly impacted, in either direction, by changes in the economic outlook and by the evolving impact of COVID-19 on individual borrowers in the portfolio.

•Levels of criticized and classified assets and non-performing assets increased ~~at June 30,~~in 2020, largely as a result of the COVID-19 ~~pandemic.~~pandemic and its impact or potential impact on our borrowers and certain portfolio sub-segments. Additionally, a significant number of borrowers ~~have~~ requested and were granted relief in the form of temporary payment ~~deferrals. Beginning late in the first quarter of 2020 and continuing through the second quarter, risk~~deferrals or modifications. Risk ratings were re-evaluated for a substantial portion of the commercial portfolio during 2020, with a particular focus on portfolio segments we identified for enhanced monitoring and loans for which we granted temporary payment deferrals or modifications in light of the COVID-19 pandemic. We continue to closely monitor risk rating of the commercial portfolio. At ~~June 30,~~March 31, 2021, total criticized and classified loans had declined by approximately $75 million to $2.6 billion from $2.7 billion at December 31, 2020, however, we ~~had~~did experience further migration from the special mention category to the substandard accruing category during the first quarter of 2021. Non-performing assets decreased to $236.4 million at March 31, 2021 from $247.6 million at December 31, 2020. If the economic recovery continues on the path of our current reasonable and supportable forecast, we would expect to see the impact of that recovery on the operations of borrowers, and would expect the level of criticized and classified assets to decline over the remainder of 2021. However, uncertainty remains about the trajectory of the COVID-19 virus and the economy, and the specific impact on our borrowers; therefore, the level of criticized and classified assets may not ~~experienced an increase~~decline, and could in fact increase. Similarly, non-performing assets, ~~as a result of the pandemic. It is difficult to predict when, if, or to what extent levels of non-performing assets~~charge-offs and delinquencies ~~will~~could increase from current levels, particularly as ~~a result of the pandemic, although they may do so. Similarly, charge-offs may increase. These impacts may manifest in a delayed fashion due~~loans currently subject to ~~the impact of~~ temporary payment deferrals and ~~various forms~~modifications reach the end of ~~government assistance that our borrowers may receive.~~those deferral or modification periods.

•The level of commercial loan origination activity, outside of our participation in the PPP, was lower in ~~the second quarter~~2020 as a result of the ~~pandemic.~~

~~Our share price has been negatively impacted by~~pandemic, and commercial loan demand remained below pre-pandemic levels through the ~~COVID-19 crisis. We temporarily suspended our share repurchase program, utilizing our capital to provide support to customers through lending and other services.~~

~~We raised $300 million in subordinated debt to strengthen our capital position during this challenging economic environment.~~

~~Although we took significant measures to prepare for possible disruptions in liquidity, we have not experienced such disruptions to date and continue to have sufficient levels~~first quarter of ~~available liquidity.~~2021. Line utilization also remained below pre-pandemic levels.

The pandemic ~~has impacted~~continues to impact our operations. Currently, the substantial majority of our non-branch employees are working remotely. We ~~did~~have not ~~experience~~experienced any significant operational difficulties, technology failures or outages, or customer service disruptions ~~in our~~as a result of the transition to a remote work environment. ~~76%~~90% of our branches remain open to serve customers via drive-through or lobby appointments, in some cases operating with reduced hours. ~~Generally, branch locations without drive-through facilities are temporarily closed.~~ We have focused on ~~insuring~~ensuring that our technology systems and internal controls continue to operate effectively in a remote work environment. We have put mechanisms in place to allow us to evaluate all significant modifications to processes and procedures to insure continued effectiveness of our ~~controls.~~control environment. We have not identified any instances in which our control environment has failed to operate effectively.

Customer demand for our products and services, particularly lending products, has been and may continue to be ~~impacted~~negatively affected by the impact of the pandemic on their businesses or by social distancing measures. Potential borrowers impacted by the pandemic may no longer meet our underwriting criteria. ~~We expect loan~~Loan production in many portfolio segments may continue to be muted, at least in the near ~~term as a result~~term. While we currently expect loan production to increase by the second half of 2021, our ability to increase production will depend on the future trajectory of the ~~pandemic.~~

pandemic and on the pace and timing of economic recovery.

In response to the pandemic, we ~~have~~ prioritized risk management and implemented a number of measures to support our customers, employees and ~~employees.~~communities. Specifically, we have:

•Activated and continue to operate under our business continuity plan under the leadership of executive management.

•Enhanced liquidity monitoring and management ~~protocols.~~protocols, although we have not experienced constraints on liquidity since the onset of the pandemic.

•Maintained a regular cadence of Board of Directors update calls.

•Enhanced the level and frequency of pro-active outreach to borrowers and our portfolio management activities.

•Segregated certain segments of the loan portfolio for enhanced monitoring.

•Enhanced our workout and recovery staffing and processes.

•Enhanced our stress testing framework. Results of internal stress testing indicate that we have sufficient capital to withstand an increase in credit losses materially beyond levels currently expected, and to withstand a severe downturn.

•Proactively reached out to our critical third party service providers and evaluated their ability to continue to provide support in the current environment. We have experienced no significant service disruptions.

•Expanded certain employee benefits and launched a number of programs to keep our employees healthy and engaged.

•Enhanced personal protective measures for employees working at our corporate locations and begun planning for the eventual return to office of a larger percentage of our workforce, when conditions permit. ~~We have not yet set a definite date to begin a phased return to office.~~

•Supported our clients through participating in the Small Business Administration’s PPP, the Federal Reserve's MSLF, and granting payment deferrals, loan modifications and fee waivers on a case-by-case basis.

•Temporarily halted new residential foreclosure actions.

•Disbursed over 150 grants to nonprofit organizations across our footprint, including an end of year donation of $100,000 to local food banks.

•Continued helping to meet the various needs of our community partners through over 1,500 employee "virtual" volunteer hours during the pandemic.

We remain confident in our long-term underlying strength and stability, and our ability to navigate these challenging conditions.

Overview

The following discussion and analysis presents the more significant factors that affected our financial condition as of March 31, 2021 and results of operations for the three months then ended. Refer to Item 2 "Management’s Discussion and Analysis of Financial Condition and Results of Operations" included in our Quarterly Report on Form 10-Q filed with the SEC on May 8, 2020 for a more comprehensive discussion and analysis of the quarter ended March 31, 2020.

Quarterly Highlights

In evaluating our financial performance, we consider the level of and trends in net interest income, the net interest margin, the cost of deposits, levels and composition of non-interest income and non-interest expense, performance ratios such as the return on average equity and return on average assets and asset quality ratios, including the ratio of non-performing loans to total loans, non-performing assets to total assets, trends in criticized and classified assets and portfolio delinquency and charge-off trends. We consider growth in earning assets and deposits, particularly non-interest bearing deposits, trends in funding mix and cost of funds. We analyze these ratios and trends against our own historical performance, our budgeted performance and the financial condition and performance of comparable financial institutions.

Quarterly highlights include:

•Net income for the three months ended ~~June 30, 2020~~March 31, 2021 was ~~$76.5~~$98.8 million, or ~~$0.80~~$1.06 per diluted share, compared to ~~$81.5~~a net loss of $(31.0) million, or ~~$0.81~~$(0.33) per diluted share, for the three months ended ~~June 30, 2019. For the six months ended June 30,~~March 31, 2020 and net income ~~was $45.6~~of $85.7 million or ~~$0.47 per diluted share, compared to $147.4 million, or $1.45~~$0.89 per diluted share for the ~~six months~~immediately preceding quarter ended June 30, 2019. Results for the six months ended June 30, 2020 were negatively impacted by the application of the CECL accounting methodology, including the expected impact of COVID-19 on the provision for credit losses.

~~PPNR improved by $37.3 million, or 44%, to $122.3 million for~~December 31, 2020. For the three months ended ~~June 30, 2020~~March 31, 2021, the return on average stockholders' equity was 13.2% and the return on average assets was 1.14%.

•Net interest income increased by $2.9 million compared to ~~$85.0 million for~~ the immediately preceding three months ended ~~March~~December 31, 2020 and by ~~$16.2~~$15.7 million compared to ~~$106.1 million for~~ the three months ended ~~June 30, 2019. For the six months ended June 30, 2020 and 2019, PPNR was $207.3 million and $206.6 million, respectively.~~

March 31, 2020. The net interest margin, calculated on a tax-equivalent basis, ~~increased to~~was 2.39% for the three months ended ~~June 30, 2020 from 2.35%~~March 31, 2021 compared to 2.33% for the immediately preceding ~~quarter. The net interest margin was 2.52%~~quarter and 2.35% for the three months ended June 30, 2019. The yield on interest earnings assets declined by 0.44% while the cost of interest bearing liabilities declined by 0.60% for the three months ended June 30, 2020 compared to the three months ended March 31, 2020.

•The average cost of total deposits declined by 0.10% to ~~0.80%~~0.33% for the ~~quarter~~three months ended ~~June 30, 2020 compared to 1.70%~~March 31, 2021 from 0.43% for the ~~quarter~~immediately preceding three months ended ~~June 30, 2019.~~December 31, 2020, and 1.36% for the three months ended March 31, 2020. On a spot basis, the APY on total deposits declined to ~~0.65%~~0.27% at ~~June 30,~~March 31, 2021 from 0.36% at December 31, 2020 and 1.35% at March 31, 2020.

~~The~~•For the three months ended March 31, 2021, the Company recorded a recovery of the provision for credit losses ~~totaled $25.4~~of $(28.0) million compared to a recovery of $(1.6) million for the immediately preceding three months ended December 31, 2020 and a provision for credit losses of $125.4 million for the three months ended ~~June 30,~~March 31, 2020. ~~The provision for credit losses was $150.8~~

•PPNR improved to $103.3 million for the ~~six~~three months ended ~~June 30, 2020. For~~March 31, 2021 from $85.0 million for the three ~~and six~~ months ended ~~June 30, 2019,~~March 31, 2020. PPNR was $105.3 million for the ~~Company recorded a provision for (recovery of) loan losses, under the incurred loss model, of $(2.7) million and $7.5 million, respectively.~~three months ended December 31, 2020.

•Non-interest bearing demand deposits grew by $1.3 billion, or 28%, for the three months ended June 30, 2020, to 23% of total deposits compared to 18% of total deposits at March 31, 2020. Total deposits increased by $1.1 billion during the three months ended June 30, 2020. Growth in non-interest bearing demand deposits for the three months ended June 30, 2020 was positively impacted by proceeds from PPP loans.

•

~~Loans and leases, including operating lease equipment, grew by~~ ~~$656 million~~ for the three months ended June 30, 2020. Loan and lease growth for the three months ended June 30, 2020 included growth of $827 million in PPP loans and $308 million in mortgage warehouse outstandings, partially offset by expected declines in certain other portfolio segments. We funded over 3,500 PPP loans totaling $876 million during the three months ended June 30, 2020.

The net unrealized loss on investment securities available for sale improved to $2.6 million at June 30, 2020 from $249.8 million at March 31, 2020, in response to both declines in market rates and tightening spreads.

~~Stockholders' equity increased by $238.9~~$957 million during the three months ended ~~June 30, 2020~~March 31, 2021. Total deposits grew by $236 million as higher cost time deposits continued to ~~$2.8 billion. The increase was driven~~runoff, declining by $1.0 billion for the ~~recovery of $180.6~~three months ended March 31, 2021. Average non-interest bearing demand deposits grew by $338 million ~~in accumulated other comprehensive income related~~for the three months ended March 31, 2021 compared to the ~~reduction in unrealized losses on investment securities available for sale~~immediately preceding quarter and by $3.1 billion compared to the ~~retention~~three months ended March 31, 2020. At March 31, 2021, non-interest bearing demand deposits represented 29% of ~~earnings. At June 30, 2020, book~~total deposits, compared to 25% of total deposits at December 31, 2020.

•Total loans and operating lease equipment declined by $487 million for the three months ended March 31, 2021.

•Loans on deferral totaled $126 million or less than 1% of total loans at March 31, 2021. Loans modified under the CARES Act totaled $636 million at March 31, 2021. In the aggregate, this represents $762 million or 3% of the total loan portfolio at March 31, 2021.

•Book value per common share and tangible book value per common share ~~were $29.81~~at March 31, 2021 increased to $32.83 and ~~$28.97, respectively.~~$32.00, respectively, from $32.05 and $31.22, respectively at December 31, 2020 and pre-pandemic levels of $31.33 and $30.52, respectively at December 31, 2019.

•During the three months ended ~~June 30, 2020,~~March 31, 2021, the Company ~~completed an underwritten public offering of $300~~repurchased approximately 0.2 million ~~aggregate principal amount~~shares of its ~~5.125% subordinated notes, augmenting Tier 2 capital.~~common stock for an aggregate purchase price of $7.3 million, at a weighted average price of $35.42 per share.

Results of Operations

Net Interest Income

Net interest income is the difference between interest earned on interest earning assets and interest incurred on interest bearing liabilities and is the primary driver of core earnings. Net interest income is impacted by the mix of interest earning assets and interest bearing liabilities, the ratio of interest earning assets to total assets and of interest bearing liabilities to total funding sources, movements in market interest rates, the shape of the yield curve, levels of non-performing assets and pricing pressure from competitors.

The mix of interest earning assets is influenced by loan demand, market and competitive conditions in our primary lending markets, by management's continual assessment of the rate of return and relative risk associated with various classes of earning assets and liquidity considerations. The mix of interest bearing liabilities is influenced by the Company's liquidity profile, management's assessment of the desire for lower cost funding sources weighed against relationships with customers and growth expectations, our ability to attract and retain core deposit relationships, competition for deposits in the Company's markets and the availability and pricing of other sources of funds.

The following ~~tables present,~~table presents, for the periods indicated, information about (i) average balances, the total dollar amount of taxable equivalent interest income from earning assets and the resultant average yields; (ii) average balances, the total dollar amount of interest expense on interest bearing liabilities and the resultant average rates; (iii) net interest income; (iv) the interest rate spread; and (v) the net interest margin. Non-accrual ~~and restructured~~ loans are included in the average balances presented in this table; however, interest income foregone on non-accrual loans is not included. 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):

Three Months Ended June 30, Three Months Ended March 31, Three Months Ended June 30,
2020 2020 2019
Average
Balance
Interest ⁽¹⁾⁽²⁾

Yield/
Rate ⁽¹⁾⁽²⁾
Average
Balance
Interest ⁽¹⁾⁽²⁾

Yield/
Rate ⁽¹⁾⁽²⁾
Average
Balance
Interest ⁽¹⁾⁽²⁾

Yield/
Rate ⁽¹⁾⁽²⁾
Assets:
Interest earning assets:

Loans $ 23,534,684
$ 217,691
3.71 % $ 22,850,065
238,108
4.18 % $ 22,505,138
$ 253,766
4.52 %
Investment securities ⁽³⁾
8,325,217
51,684
2.48 % 8,107,649
56,951
2.81 % 8,187,518
73,867
3.61 %
Other interest earning assets 765,848
2,908
1.53 % 646,628
3,720
2.31 % 525,563
5,069
3.87 %
Total interest earning assets 32,625,749
272,283
3.35 % 31,604,342
298,779
3.79 % 31,218,219
332,702
4.27 %
Allowance for credit losses (254,396 ) (138,842 ) (117,206 )
Non-interest earning assets 1,976,398
1,749,752
1,589,286

Total assets $ 34,347,751
$ 33,215,252
$ 32,690,299

Liabilities and Stockholders' Equity:
Interest bearing liabilities:
Interest bearing demand deposits $ 2,448,545
4,722
0.78 % $ 2,173,628
6,959
1.29 % $ 1,773,912
6,225
1.41 %
Savings and money market deposits 10,450,310
17,447
0.67 % 10,412,202
37,756
1.46 % 10,924,580
52,191
1.92 %
Time deposits 7,096,097
28,018
1.59 % 7,510,070
38,107
2.04 % 6,944,862
41,571
2.40 %
Total interest bearing deposits 19,994,952
50,187
1.01 % 20,095,900
82,822
1.66 % 19,643,354
99,987
2.04 %
Short term borrowings 119,835
32
0.11 % 94,066
367
1.57 % 127,242
771
2.42 %
FHLB and PPPLF borrowings 4,961,376
21,054
1.71 % 4,414,830
25,084
2.29 % 5,028,418
30,263
2.41 %
Notes and other borrowings 493,278
6,168
5.00 % 429,099
5,290
4.93 % 405,726
5,325
5.25 %
Total interest bearing liabilities 25,569,441
77,441
1.22 % 25,033,895
113,563
1.82 % 25,204,740
136,346
2.17 %
Non-interest bearing demand deposits 5,313,009
4,368,553
3,932,716

Other non-interest bearing liabilities 820,439
749,100
601,703

Total liabilities 31,702,889
30,151,548
29,739,159

Stockholders' equity 2,644,862
3,063,704
2,951,140

Total liabilities and stockholders' equity $ 34,347,751
$ 33,215,252
$ 32,690,299

Net interest income $ 194,842
$ 185,216
$ 196,356

Interest rate spread 2.13 % 1.97 % 2.10 %
Net interest margin 2.39 % 2.35 % 2.52 %


	Three Months Ended March 31, 2021						Three Months Ended December 31, 2020						Three Months Ended March 31, 2020

	Average Balance		Interest (1)		Yield/ Rate (1)(2)		Average Balance		Interest (1)		Yield/ Rate (1)(2)		Average Balance		Interest (1)		Yield/ Rate (1)(2)
Assets:
Interest earning assets:
Loans	$	23,549,309	$	208,821	3.58	%	$	23,706,859	$	210,896	3.55	%	$	22,850,065	$	238,108	4.18	%
Investment securities (3)	9,070,185		39,188		1.73	%	9,446,389		42,966		1.82	%	8,107,649		56,951		2.81	%
Other interest earning assets	1,062,840		1,593		0.61	%	726,273		1,628		0.89	%	646,628		3,720		2.31	%
Total interest earning assets	33,682,334		249,602		2.98	%	33,879,521		255,490		3.01	%	31,604,342		298,779		3.79	%
Allowance for credit losses	(254,438)						(280,243)						(138,842)
Non-interest earning assets	1,724,176						1,817,476						1,749,752
Total assets	$	35,152,072					$	35,416,754					$	33,215,252
Liabilities and Stockholders' Equity:
Interest bearing liabilities:
Interest bearing demand deposits	$	2,942,874	$	2,774	0.38	%	$	2,903,300	$	3,637	0.50	%	$	2,173,628	$	6,959	1.29	%
Savings and money market deposits	12,793,019		12,127		0.38	%	11,839,631		14,517		0.49	%	10,412,202		37,756		1.46	%
Time deposits	4,330,781		7,475		0.70	%	5,360,630		11,136		0.83	%	7,510,070		38,107		2.04	%
Total interest bearing deposits	20,066,674		22,376		0.45	%	20,103,561		29,290		0.58	%	20,095,900		82,822		1.66	%
Federal funds purchased	8,000		3		0.15	%	20,707		6		0.12	%	94,066		367		1.56	%
FHLB and PPPLF borrowings	3,072,717		17,558		2.32	%	3,698,666		19,207		2.07	%	4,414,830		25,084		2.29	%
Notes and other borrowings	722,305		9,252		5.12	%	722,581		9,251		5.12	%	429,098		5,290		4.93	%
Total interest bearing liabilities	23,869,696		49,189		0.83	%	24,545,515		57,754		0.94	%	25,033,894		113,563		1.82	%
Non-interest bearing demand deposits	7,491,249						7,152,967						4,368,553
Other non-interest bearing liabilities	746,973						772,277						749,101
Total liabilities	32,107,918						32,470,759						30,151,548
Stockholders' equity	3,044,154						2,945,995						3,063,704
Total liabilities and stockholders' equity	$	35,152,072					$	35,416,754					$	33,215,252
Net interest income			$	200,413					$	197,736					$	185,216
Interest rate spread					2.15	%					2.07	%					1.97	%
Net interest margin					2.39	%					2.33	%					2.35	%


~~(1)~~	On a tax-equivalent basis where applicable. The tax-equivalent adjustment for tax-exempt loans was $3.8 million and $4.4 million, and the tax-equivalent adjustment for tax-exempt investment securities was $0.8 million and $1.1 million for the three months ended June 30, 2020 and 2019, respectively.


~~(2)~~	~~Annualized.~~


~~(3)~~	~~At fair value except for securities held to maturity.~~

(1)On a tax-equivalent basis where applicable. The tax-equivalent adjustment for tax-exempt loans was $3.5 million for the three months ended March 31, 2021 and $3.7 million for both the three months ended December 31, 2020 and March 31, 2020. The tax-equivalent adjustment for tax-exempt investment securities was $0.7 million for both the three months ended March 31, 2021 and December 31, 2020; and $0.9 million for the three months ended March 31, 2020.

(2)Annualized.

(3) At fair value except for securities held to maturity.

Six Months Ended June 30,
2020 2019
Average
Balance
Interest ⁽¹⁾⁽²⁾

Yield/
Rate ⁽¹⁾⁽²⁾
Average
Balance
Interest ⁽¹⁾⁽²⁾

Yield/
Rate ⁽¹⁾⁽²⁾
Assets:
Interest earning assets:

Loans $ 23,192,374
$ 455,799
3.94 % $ 22,241,262
$ 498,776
4.51 %
Investment securities ⁽³⁾
8,216,433
108,635
2.64 % 8,353,116
151,474
3.63 %
Other interest earning assets 706,238
6,628
1.89 % 510,933
9,921
3.91 %
Total interest earning assets 32,115,045
571,062
3.57 % 31,105,311
660,171
4.26 %
Allowance for credit losses (196,619 ) (114,157 )
Non-interest earning assets 1,863,074
1,596,565

Total assets $ 33,781,500
$ 32,587,719

Liabilities and Stockholders' Equity:
Interest bearing liabilities:
Interest bearing demand deposits $ 2,311,086
11,681
1.02 % $ 1,738,393
11,864
1.38 %
Savings and money market deposits 10,431,256
55,203
1.06 % 11,187,818
105,008
1.89 %
Time deposits 7,303,083
66,125
1.82 % 6,926,041
80,536
2.34 %
Total interest bearing deposits 20,045,425
133,009
1.33 % 19,852,252
197,408
2.01 %
Short term borrowings 106,951
399
0.75 % 132,282
1,596
2.41 %
FHLB and PPPLF borrowings 4,688,102
46,138
1.98 % 4,845,337
57,637
2.40 %
Notes and other borrowings 461,188
11,458
4.97 % 405,547
10,633
5.24 %
Total interest bearing liabilities 25,301,666
191,004
1.52 % 25,235,418
267,274
2.13 %
Non-interest bearing demand deposits 4,840,781
3,769,828

Other non-interest bearing liabilities 784,770
629,123

Total liabilities 30,927,217
29,634,369

Stockholders' equity 2,854,283
2,953,350

Total liabilities and stockholders' equity $ 33,781,500
$ 32,587,719

Net interest income $ 380,058
$ 392,897

Interest rate spread 2.05 % 2.13 %
Net interest margin 2.37 % 2.53 %


~~(1)~~	On a tax-equivalent basis where applicable. The tax-equivalent adjustment for tax-exempt loans was $7.5 million and $8.8 million, and the tax-equivalent adjustment for tax-exempt investment securities was $1.6 million and $2.3 million for the six months ended June 30, 2020 and 2019, respectively.


~~(2)~~	~~Annualized.~~


~~(3)~~	~~At fair value except for securities held to maturity.~~

Three months ended ~~June 30, 2020~~March 31, 2021 compared to the immediately preceding three months ended ~~March~~December 31, 2020

Net interest income, calculated on a tax-equivalent basis, was ~~$194.8 million for the three months ended June 30, 2020 compared to $185.2~~$200.4 million for the three months ended March 31, 2021 compared to $197.7 million for the three months ended December 31, 2020, an increase of ~~$9.6 million,~~$2.7 million; comprised of decreases in tax-equivalent interest income and interest expense of ~~$26.5~~$5.9 million and ~~$36.1~~$8.6 million, respectively. ~~The decreases~~Decreases in ~~both tax-equivalent~~ interest income ~~and interest expense~~ resulted from ~~decreases in market interest rates, partially offset by~~ the impact of ~~increases~~repayment of assets originated in a higher rate environment and declines in average loans and investment securities. Declines in interest expense reflected the impact of our strategy focused on lowering the cost of deposits and improving the deposit mix and declines in average interest ~~earnings assets and average interest~~ bearing liabilities. Day count also contributed to the decreases.

The net interest margin, calculated on a tax-equivalent basis, was 2.39% for the three months ended ~~June 30, 2020,~~March 31, 2021, compared to ~~2.35%~~2.33% for the three months ended ~~March~~December 31, 2020. The ~~interest rate spread increased to 2.13% for the quarter ended June 30, 2020 from 1.97% for the three months ended March 31, 2020 as declines~~decline in the ~~cost of~~average rate paid on interest bearing liabilities, ~~outpaced declines~~particularly deposits, exceeded the decline in the average yield on interest earning assets.

Offsetting factors contributing to the increase in the net interest margin for the three months ended ~~June 30, 2020~~March 31, 2021 compared to the ~~three months~~immediately preceding quarter ended ~~March~~December 31, 2020 included:

The most significant factor leading to the increase in the net interest margin for the quarter ended June 30, 2020 compared to the three months ended March 31, 2020 was the decline in the cost of deposits. •The average rate paid on interest bearing deposits decreased to ~~1.01% for the three months ended June 30, 2020, from 1.66%~~0.45% for the three months ended March 31, ~~2020, reflecting~~2021, from 0.58% for the three months ended December 31, 2020. This decline reflected continued initiatives taken to lower rates paid on deposits, ~~following actions~~including the re-pricing of term deposits. The cost of deposits is expected to continue to decline.

•The tax-equivalent yield on investment securities decreased to 1.73% for the three months ended March 31, 2021 from 1.82% for the three months ended December 31, 2020. This decrease resulted from the impact of purchases of lower-yielding securities, prepayments of higher yielding mortgage-backed securities and decreases in coupon interest rates on floating rate assets.

•The tax-equivalent yield on loans increased to 3.58% for the three months ended March 31, 2021, from 3.55% for the three months ended December 31, 2020. Accelerated amortization of origination fees on PPP loans that were partially or fully forgiven during the quarter impacted the yield on loans by approximately 0.06% for the ~~Fed in~~quarter ended March 31, 2021 and by 0.03% for the quarter ended December 31, 2020.

•The average rate paid on FHLB and PPPLF borrowings increased to 2.32% for the three months ended March 31, 2021, from 2.07% for the three months ended December 31, 2020, reflecting the maturity of short-term, lower rate FHLB advances and the payoff of all PPPLF borrowings during the fourth quarter of ~~2019 and first quarter of~~ 2020. ~~We expect the cost of interest bearing deposits to continue to decline.~~

~~For the three months ended June 30, 2020, the~~•The increase in average non-interest bearing demand deposits as a percentage of average total deposits also positively impacted the cost of total deposits and the net interest margin.

~~The average rate paid on borrowings declined to 1.97% for the three~~Three months ended ~~June 30, 2020, from 2.51% for~~March 31, 2021 compared to the three months ended March 31, 2020 ~~reflecting declines in rates on overnight and short-term FHLB advances as well as the impact of PPPLF borrowings priced at rates lower than the average rate paid by the Company on its borrowings.~~

The tax-equivalent yield on loans decreased to 3.71% for the three months ended June 30, 2020, from 4.18% for the three months ended March 31, 2020. The most significant factor contributing to this decrease was the decline in benchmark interest rates, which impacted the level of prepayments of higher rate loans as well as rates earned on both existing floating rate assets and new production. The addition of lower yielding PPP loans to the balance sheet also contributed to the decline in the yield on loans.

The tax-equivalent yield on investment securities decreased to 2.48% for the three months ended June 30, 2020 from 2.81% for the three months ended March 31, 2020. The most significant factor contributing to this decrease was the impact of decreases in benchmark interest rates on both existing floating rate assets and new securities added to the portfolio.

~~Three and six months ended June 30, 2020 compared to the three and six months ended June 30, 2019~~

Net interest income, calculated on a tax-equivalent basis, was ~~$194.8~~$200.4 million for the three months ended ~~June 30, 2020~~March 31, 2021, compared to ~~$196.4~~$185.2 million for the three months ended ~~June 30, 2019, a decrease~~March 31, 2020, an increase of $1.5 million. Net interest income, calculated on a tax-equivalent basis, was $380.1 million for the six months ended June 30, 2020 compared to $392.9 million for the six months ended June 30, 2019, a decrease of $12.8 million. The decreases in net interest income were$15.2 million; comprised of decreases in tax-equivalent interest income ~~of $60.4 million~~ and ~~$89.1 million and decreases in~~ interest expense of ~~$58.9~~$49.2 million and ~~$76.3~~$64.4 million, ~~for the three and six months ended June 30, 2020, respectively, compared to the three and six months ended June 30, 2019.~~

respectively. The ~~decreases~~decrease in ~~tax-equivalent~~ interest income ~~and tax-equivalent interest expense resulted from decreases~~reflected the impact of declines in market interest rates, partially offset by the ~~impact of increases~~increase in average interest earning ~~assets~~assets. The decrease in interest expense reflected declines in both market interest rates and average interest bearing ~~liabilities.~~liabilities in addition to continued execution of our strategy focused on reducing the cost of deposits.

The net interest margin, calculated on a tax-equivalent basis, was 2.39% for the three months ended ~~June 30, 2020,~~March 31, 2021, compared to ~~2.52%~~2.35% for the three months ended ~~June 30, 2019.~~March 31, 2020. The ~~interest rate spread increased to 2.13% for the quarter ended June 30, 2020 from 2.10% for the three months ended June 30, 2019 as declines~~reduction in ~~the~~ cost of interest bearing liabilities outpaced ~~declines~~the decline in the yield on interest earning assets.

~~Offsetting factors contributing to the decrease in the net interest margin for the three and six months ended June 30, 2020 compared to comparable periods of the prior year included:~~

The average rate on interest bearing deposits decreased to 1.01% and 1.33% for the three and six months ended June 30, 2020, from 2.04% and 2.01% for the three and six months ended June 30, 2019, reflecting initiatives taken to decrease the rate paid on deposits.

~~The average rate on borrowings declined to 1.97% and 2.22%% for the three and six months ended June 30, 2020, from 2.62% and 2.61%% for the three and six months ended June 30, 2019.~~

•The tax-equivalent yield on loans decreased to ~~3.71% and 3.94%~~3.58% for the three ~~and six~~ months ended ~~June 30, 2020,~~March 31, 2021, from ~~4.52% and 4.51%~~4.18% for the three ~~and six~~ months ended ~~June 30, 2019, due primarily to declines in benchmark interest rates.~~

~~The~~March 31, 2020, while the tax-equivalent yield on investment securities ~~decreased~~declined to ~~2.48% and 2.64%~~1.73% from 2.81% for the ~~three and six months ended June 30, 2020 from 3.61% and 3.63% for the three and months ended June 30, 2019. The most significant factors~~

same periods. Factors contributing to ~~this decrease were~~these decreases included the decline in benchmark interest rates, impacting the rates earned on both existing floating rate assets and new ~~purchases~~production, and repayment of ~~investments~~assets originated in a higher rate environment.

•The average rate paid on interest bearing deposits decreased to 0.45% for the three months ended March 31, 2021, from 1.66% for the three months ended March 31, 2020. This decrease reflected declines in market interest rates and continued execution of initiatives taken to lower rates paid on deposits, including the re-pricing of ~~variable~~term deposits. The increase in average non-interest bearing demand deposits also positively impacted the net interest margin.

•The average rate ~~securities,~~paid on notes and other borrowings increased due to ~~a lesser extent, increased prepayment speeds.~~the issuance of subordinated notes in June 2020.

Provision for Credit Losses

The provision for credit losses is a charge to earnings required to maintain the ACL at a level consistent with management’s estimate of expected credit losses on financial assets carried at amortized cost at the balance sheet date. The amount of the provision is impacted by changes in current economic conditions as well as in management's reasonable and supportable economic forecast, loan originations and runoff, changes in portfolio mix, risk rating migration and portfolio seasoning, ~~the level of charge-offs,~~ changes in specific reserves, changes in expected prepayment speeds and other assumptions. The provision for credit losses also includes ~~an amount~~amounts related to off-balance sheet credit ~~exposures.~~ exposures, accrued interest receivable and AFS debt securities.

The following table presents the components of the provision for credit losses for the three months ended March 31, 2021 (in thousands):


Amount related to funded portion of loans	$	(26,306)
Amount related to off-balance sheet credit exposures	(1,048)
Amount related to accrued interest receivable	(271)
Amount related to AFS debt securities	(364)
Total recovery of credit losses	$	(27,989)

The recovery of credit losses for the three months ended March 31, 2021 was largely driven by improvements in forecasted economic conditions. For the three months ended December 31, 2020 and March 31, 2020, the Company recorded a recovery of credit losses of $(1.6) million and a provision for credit losses of $125.4 million, respectively. The provision for credit losses for the three months ended March 31, 2020 was impacted by deteriorating current and forecasted economic conditions related to the onset of the COVID-19 pandemic.

The evolving COVID-19 situation and its actual and forecasted impact on economic conditions may continue to lead to volatility in the provision for credit losses.

The determination of the amount of the ACL is complex and involves a high degree of judgment and subjectivity. See “Analysis of the Allowance for Credit Losses” below for more information about how we determine the appropriate level of the ACL.

For the three and six months ended June 30, 2020, the provision for (recovery of) credit losses totaled $25.4 million and $150.8 million, respectively, which included $(6.2) million and $2.6 million, respectively, related to off-balance sheet credit exposures. The provision for credit losses for the three and six months ended June 30, 2020 was determined using the CECL methodology and reflected management's estimate of the expected negative economic impact of the COVID-19 pandemic.

~~For the three and six months ended June 30, 2019, the Company recorded a provision for (recovery of) loan losses, under the incurred loss methodology, of $(2.7) million and $7.5 million, respectively.~~

The evolving COVID-19 situation may lead to increased volatility in the provision for credit losses and if economic forecasts deteriorate further as a result of COVID-19, the provision for credit losses and the ACL will likely increase.

Non-Interest Income

The following table presents a comparison of the categories of non-interest income for the periods indicated (in thousands):


	Three Months Ended March 31,
		2021		2020
Deposit service charges and fees		$	4,900	$	4,186
Gain on sale of loans:

Guaranteed portions of SBA loans		445		1,195
GNMA early buyout loans		1,309		2,255
Other		—		16
Gain on sale of loans, net		1,754		3,466
Gain on investment securities:
Net realized gains on sale of securities AFS		3,967		1,530
Net unrealized losses on marketable equity securities		(1,602)		(4,983)
Gain (loss) on investment securities, net		2,365		(3,453)
Lease financing		12,488		15,481
Other non-interest income		8,789		3,618
		$	30,296	$	23,298

Three Months Ended June 30, Six Months Ended June 30,
2020 2019 2020 2019
Deposit service charges and fees $ 3,701
$ 4,290
$ 7,887
$ 8,120
Gain on sale of loans:
Guaranteed portions of SBA loans 375
848
1,569
2,635
GNMA early buyout loans 3,951
1,273
6,206
2,192
Other —
—
17
230
Gain on sale of loans, net 4,326
2,121
7,792
5,057
Gain on investment securities:
Net realized gains on sale of AFS 5,723
3,915
7,253
8,232
Net unrealized gains (losses) on marketable equity securities 1,113
201
(3,870 ) 1,669
Gain on investment securities, net 6,836
4,116
3,383
9,901
Lease financing 16,150
17,005
31,631
34,191
Other non-interest income 7,338
7,805
10,956
14,323
Non-interest income $ 38,351
$ 35,337
$ 61,649
$ 71,592

~~Deposit~~The increase in deposit service charges for the ~~quarter~~three months ended ~~June 30,~~March 31, 2021 compared to 2020 ~~were impacted by~~resulted primarily from higher treasury management fee ~~waivers related to COVID-19 and to lower levels of activity, also related to COVID-19.~~income.

The ~~increase~~decline in gain on sale of GNMA early buyout loans for the three ~~and six~~ months ended ~~June 30, 2020~~March 31, 2021 compared to the comparable ~~periods~~period of ~~2019 resulted from an increase in~~ the ~~volume~~prior year related to lower levels of re-pooling activity.

The decrease in gains on the sale of

guaranteed portions of SBA loans ~~period over period is~~for the three months ended March 31, 2021 compared to 2020 was a result of declining origination volume of SBA loans ~~impacted by our focus on PPP lending during~~as resources were re-directed to the ~~second quarter of 2020.~~

The net unrealized loss on marketable equity securities for the six months ended June 30, 2020 was primarily due to a $5.0 million unrealized loss recorded during the first quarter, resulting from the impact on markets of the COVID-19 crisis; this improved to a gain of $1.1 million for the quarter ended June 30, 2020.

PPP.

The decrease in income from lease financing for the three ~~and six~~ months ended ~~June 30, 2020~~March 31, 2021 compared to the three ~~and six~~ months ended ~~June 30, 2019, is~~March 31, 2020 was primarily attributed to the increase in operating lease equipment ~~off-lease.~~off-lease and re-leasing of assets at lower rates.

The most significant factor leading to the increase in other non-interest income for the three months ended March 31, 2021 compared to the three months ended March 31, 2020 was increased revenue from our customer derivative program.

Non-Interest Expense

The following table presents the components of non-interest expense for the periods indicated (in thousands):


	Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended March 31,
	2020			2019			2020			2019					2021		2020
Employee compensation and benefits	$	48,877		$	57,251		$	107,764		$	122,484		Employee compensation and benefits		$	59,288	$	58,887
Occupancy and equipment	11,901			13,991			24,270			27,157			Occupancy and equipment		11,875		12,369
Deposit insurance expense	4,806			5,027			9,209			9,068			Deposit insurance expense		7,450		4,403
Professional fees	3,131			6,937			6,335			14,808			Professional fees		1,912		3,204
Technology and telecommunications	14,025			12,013			26,621			23,181			Technology and telecommunications		15,741		12,596
Depreciation of operating lease equipment	12,219			11,489			24,822			23,301			Depreciation of operating lease equipment		12,217		12,603

Other non-interest expense	11,411			13,377			26,217			26,776			Other non-interest expense		14,738		14,806
Total non-interest expense	$	106,370		$	120,085		$	225,238		$	246,775		Total non-interest expense		$	123,221	$	118,868
Less:
Depreciation of operating lease equipment	(12,219		)	(11,489		)	(24,822		)	(23,301		)
Loss on debt extinguishment							—			—
Costs incurred directly related to implementation of BankUnited 2.0	(255		)	(6,217		)	(334		)	(12,109		)
COVID-19 expenses	(1,519		)	—			(1,519		)	—
Recurring operating expenses ⁽¹⁾	$	92,377		$	102,379		$	198,563		$	211,365


~~(1)~~	Recurring operating expenses is a non-GAAP measure. See section entitled "Non-GAAP Financial Measures" below for reconciliation of non-GAAP financial measurements to their comparable GAAP financial measurements.

~~Employee compensation and benefits~~Deposit insurance expense

~~Employee compensation and benefits declined~~Deposit insurance expense increased by ~~$8.4 million and $14.7~~$3.0 million for the three ~~and six~~ months ended ~~June 30,~~March 31, 2021 compared to the three months ended March 31, 2020, ~~respectively~~reflecting an increase in the assessment rate.

Technology and telecommunications

Technology and telecommunications increased by $3.1 million for the three months ended March 31, 2021 as compared to the three ~~and six~~ months ended ~~June 30, 2019, primarily due to a reduction~~March 31, 2020. This increase is reflective of investments in ~~headcount related to our BankUnited 2.0 initiative. Lower variable compensation costs~~digital and ~~the impact of a declining stock price on liability-classified awards also contributed to reduced expense levels.~~

~~Professional fees~~

~~Professional fees decreased by $3.8 million~~data analytics capabilities and $8.5 million for the three and six months ended June 30, 2020, respectively as compared to the three and six months ended June 30, 2019. The decrease was primarily due to the consulting services in 2019 related to our BankUnited 2.0 initiative.

~~Other non-interest expense~~

The most significant components of other non-interest expense are advertising, promotion and business development, costs related to lending activities, loan servicing and deposit generation, insurance, expenses related to workouts and foreclosures, regulatory examination assessments, travel and general office expense.

For both the quarter and six months ended June 30, 2020, non-interest expense included approximately $1.5 million related directly to COVID-19, the most significant of which include technology and consulting costs related to our participation in the ~~PPP, laptops and other equipment~~infrastructure to ~~facilitate employees working remotely and costs related to cleaning, sanitizing and personal protective equipment.~~support cloud migration.

Income Taxes

The Company’s effective income tax rate was 21.0% and 19.3% for the three and six months ended June 30, 2020, respectively, and 25.2% and 25.9% for the three and six months ended June 30, 2019, respectively. See Note 65 to the consolidated financial statements for information about income taxes.

Analysis of Financial Condition

Average interest-earning assets increased ~~$1.0~~$2.1 billion to ~~$32.1~~$33.7 billion for the ~~six~~three months ended ~~June 30, 2020~~March 31, 2021 from ~~$31.1~~$31.6 billion for the ~~six~~three months ended ~~June 30, 2019.~~March 31, 2020. This increase was driven by a ~~$951~~$963 million increase in the average balance of investment securities and a $699 million increase in the average balance of outstanding loans, ~~offset by a $137 million decrease~~related in ~~the average balance of investment securities.~~

part to PPP loans. Average interest bearing liabilities ~~was consistent~~declined by $1.2 billion for the ~~six~~three months ended ~~June 30, 2020~~March 31, 2021 compared to the ~~six~~three months ended ~~June 30, 2019. Average~~March 31, 2020, while average non-interest bearing deposits increased by ~~$1.1~~$3.1 billion to ~~$4.8~~$7.5 billion for the ~~six~~three months ended ~~June 30, 2020.~~March 31, 2021.

Cash and cash equivalents increased by $652 million to $1.0 billion at March 31, 2021, compared to $398 million at December 31, 2020 while total loans declined by $505 million. Total deposits increased by $236 million offset by a decrease of $282 million in borrowings.

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):~~indicated:



	March 31, 2021				December 31, 2020
	Amortized Cost		Carrying Value		Amortized Cost		Carrying Value
U.S. Treasury securities	$	119,062	$	115,113	$	79,919	$	80,851
U.S. Government agency and sponsored enterprise residential MBS	2,142,807		2,161,521		2,389,450		2,405,570
U.S. Government agency and sponsored enterprise commercial MBS	656,629		652,828		531,724		539,354

Private label residential MBS and CMOs	1,153,561		1,160,968		982,890		998,603
Private label commercial MBS(1)	2,639,383		2,647,050		2,514,271		2,526,354
Single family rental real estate-backed securities	636,322		647,423		636,069		650,888
Collateralized loan obligations	1,104,027		1,097,257		1,148,724		1,140,274
Non-mortgage asset-backed securities	189,038		192,799		246,597		253,261
State and municipal obligations	212,110		230,672		213,743		235,709
SBA securities	227,743		226,537		233,387		231,545

Investment securities held to maturity	10,000		10,000		10,000		10,000
	$	9,090,682	9,142,168		$	8,986,774	9,072,409
Marketable equity securities			102,616				104,274
			$	9,244,784			$	9,176,683

June 30, 2020 December 31, 2019

Amortized
Cost
Carrying Value
Amortized
Cost
Carrying Value
U.S. Treasury securities $ 75,217
$ 77,180
$ 70,243
$ 70,325
U.S. Government agency and sponsored enterprise residential MBS 2,371,729
2,379,840
2,018,853
2,022,175
U.S. Government agency and sponsored enterprise commercial MBS 455,344
464,277
366,787
370,976
Private label residential MBS and CMOs 1,101,390
1,116,086
1,001,337
1,012,177
Private label commercial MBS 2,075,683
2,043,620
1,719,228
1,724,684
Single family rental real estate-backed securities 608,019
618,207
467,459
470,025
Collateralized loan obligations 1,166,929
1,128,753
1,204,905
1,197,366
Non-mortgage asset-backed securities 255,854
261,531
194,171
194,904
State and municipal obligations 239,502
259,495
257,528
273,302
SBA securities 247,914
245,942
359,808
362,731
Investment securities held to maturity 10,000
10,000
10,000
10,000
$ 8,607,581
8,604,931
$ 7,670,319
7,708,665
Marketable equity securities 88,697
60,572
$ 8,693,628
$ 7,769,237

(1)Amortized cost is net of ACL totaling $0.4 million at December 31, 2020.

Our investment strategy has focused on insuring adequate liquidity, maintaining a suitable balance of high credit quality, diverse assets, managing interest rate risk, and generating acceptable returns given our established risk parameters. We have sought to maintain liquidity by investing a significant portion of the portfolio in high quality liquid securities including U.S. Treasury ~~securities, GNMA securities, SBA securities~~ and U.S. Government Agency ~~MBS.~~and sponsored enterprise securities. 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, collateralized loan obligations, single family rental real estate-backed securities and non-mortgage asset-backed securities that, while somewhat less liquid, provide us with attractive yields. Relatively short effective portfolio duration helps mitigate interest rate risk. Based on the Company’s assumptions, the estimated weighted average life of the investment portfolio as of ~~June 30, 2020~~March 31, 2021 was ~~4.4 years. The~~4.7 years and the effective duration of the investment portfolio as of ~~June 30, 2020~~March 31, 2021 was ~~1.3 years . The model results are based on assumptions that may differ from actual results.~~1.6 years.

The investment securities available for sale portfolio was in a net unrealized ~~loss~~gain position of ~~$2.6~~$51.5 million at ~~June 30, 2020, having recovered substantially from a net unrealized loss position~~March 31, 2021, with aggregate fair value equal to 101% of ~~$249.8 million at the prior quarter end.~~amortized cost. Net unrealized ~~losses~~gains at March 31, 2021 included ~~$98.4~~$95.2 million of gross unrealized gains and ~~$101.1~~$43.7 million of gross unrealized losses. Investment securities available for sale in an unrealized loss position at ~~June 30, 2020~~March 31, 2021 had an aggregate fair value of ~~$4.3~~$3.5 billion. The majority of the unrealized losses at June 30, 2020 related to the private label CMBS and CLO portfolio segments, which were in net unrealized loss positions of $32.1 million and $38.2 million, respectively. Comparatively, at March 31, 2020 the private label CMBS and CLO portfolios were in net unrealized loss positions of $123.8 million and $74.7 million, respectively. Unrealized losses at June 30, 2020 were primarily attributable to widening spreads, resulting in large part from market response to, and dislocation in the wake of, the COVID-19 pandemic. The ratings distribution of our AFS securities portfolio at ~~June 30, 2020~~March 31, 2021 is depicted in the chart below:

We evaluate the credit quality of individual securities in the portfolio quarterly to determine whether we expect to recover the amortized cost basis of the investments in unrealized loss positions. 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~~•Whether we intend to sell the security prior to recovery of its amortized cost basis;

~~whether~~•Whether it is more likely than not that we will be required to sell the security prior to recovery of its amortized cost basis;

•The extent to which fair value is less than amortized cost;

•Adverse conditions specifically related to the security, an industry or geographic area;

•Changes in the financial condition of the issuer or underlying loan obligors;

•The payment structure and remaining payment terms of the security, including levels of subordination or over-collateralization;

•Failure of the issuer to make scheduled payments;

•Changes in credit ratings;

•Relevant market data;

•Estimated prepayments, defaults, and the value and performance of underlying collateral at the individual security level.

~~No securities were determined to be credit loss impaired during the six months ended June 30, 2020 or other than temporarily impaired during the six months ended June 30, 2019.~~ We do not intend to sell securities in significant unrealized loss

positions at ~~June 30, 2020.~~March 31, 2021. Based on an assessment of our liquidity position and internal and regulatory guidelines for permissible investments and concentrations, it is not more likely than not that we will be required to sell securities in significant unrealized loss positions prior to recovery of amortized cost basis, which may be at maturity.

The timely payment of principal and interest on securities issued by the U.S. government, U.S. government agencies and U.S. government sponsored enterprises is explicitly or implicitly guaranteed by the U.S. Government. As such, there is an assumption of zero credit loss and the Company expects to recover the entire amortized cost basis of these securities.

None of our ~~impaired~~ private label securities in unrealized loss positions had missed principal or interest payments or had been downgraded by a NRSRO at ~~June 30, 2020.~~March 31, 2021. The Company performed an analysis comparing the present value of cash flows expected to be collected to the amortized cost basis of impaired securities. This analysis was based on a scenario that we believe to be generally more severe than our reasonable and supportable economic forecast at ~~June 30, 2020,~~March 31, 2021, and incorporated assumptions about voluntary prepayment rates, collateral defaults, delinquencies, severity and other relevant factors. Our analysis also considered the structural characteristics of each security and the level of credit enhancement provided by that structure. Based on the results of this analysis, ~~we expect to recover the entire amortized cost basis~~none of the ~~impaired~~ private label AFS ~~securities. Further information about the portfolio segments evidencing the largest~~securities in unrealized loss positions were projected to sustain credit losses at ~~June 30, 2020, the CMBS and CLO portfolio segments, follows.~~

For private label CMBS, our analysis of cash flows expected to be collected incorporated assumptions about collateral default rates, voluntary prepayment rates, loss severity, delinquencies and recovery lag. In developing those assumptions, we took into account collateral quality and type, loan size, loan purpose and other qualitative factors. We also regularly monitor collateral watchlists, bankruptcy data, special servicing trends, delinquency and other economic data which would indicate further stress in the sector.

For CLOs, our analysis of cash flows expected to be collected incorporated assumptions about collateral default rates, loss severity, and delinquencies, calibrated to take into account idiosyncratic risks associated with the underlying collateral. In developing those assumptions, we took into account each sector’s performance pre, during and post the 2008 financial crisis. 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.March 31, 2021.

The following table presents the distribution of ~~the~~ third-party ratings and subordination levels compared to average internal stress scenario losses ~~based on our credit loss impairment analysis of~~for the private label CMBS and CLOs at ~~June 30, 2020:~~March 31, 2021:


				Subordination						Weighted Average Stress Scenario Loss
	Rating	Percent of Total		Minimum		Maximum		Average
Private label CMBS	AAA	82.4	%	30.0	%	49.8	%	37.9	%	11.1	%
	AA	10.7	%	35.3	%	60.4	%	42.6	%	10.2	%
	A	6.9	%	24.5	%	48.6	%	31.9	%	10.2	%
Weighted average		100.0	%	30.2	%	47.8	%	38.0	%	11.0	%

CLOs	AAA	79.5	%	41.9	%	56.5	%	45.5	%	21.2	%
	AA	15.8	%	32.8	%	40.7	%	34.8	%	22.8	%
	A	4.7	%	24.5	%	29.9	%	26.6	%	21.7	%
Weighted average		100.0	%	39.7	%	52.7	%	43.0	%	21.5	%

Subordination Weighted Average Stress Scenario Loss
Rating Percent of Total Minimum Maximum Average
Private label CMBS AAA 83.0 % 29.4 % 54.5 % 43.1 % 12.8 %
AA 12.0 % 31.1 % 81.8 % 37.2 % 11.4 %
A 5.0 % 21.5 % 68.7 % 28.8 % 11.9 %
Weighted average 100.0 % 29.2 % 58.5 % 41.6 % 12.6 %

CLOs AAA 84.0 % 36.1 % 48.2 % 43.0 % 20.7 %
AA 13.0 % 26.9 % 40.4 % 32.4 % 22.0 %
A 3.0 % 24.9 % 29.5 % 26.7 % 25.0 %
Weighted average 100.0 % 34.5 % 46.6 % 41.1 % 21.0 %

For further discussion of our analysis of impaired investment securities AFS for credit loss impairment see Note 3 to the consolidated financial statements.

We use third-party pricing services to assist us in estimating the fair value of investment securities. We perform a variety of procedures to ensure that we have a thorough understanding of the methodologies and assumptions used by the pricing services including obtaining and reviewing written documentation of the methods and assumptions employed, conducting interviews with valuation desk personnel and reviewing model results and detailed assumptions used to value selected securities as considered necessary. Our classification of prices within the fair value hierarchy is based on an evaluation of the nature of the significant assumptions impacting the valuation of each type of security in the portfolio. We have established a robust price challenge process that includes a review by our treasury front office of all prices provided on a monthly basis. Any price evidencing unexpected month over month fluctuations or deviations from our expectations based on recent observed trading activity and other information available in the marketplace that would impact the value of the security is challenged. Responses to the price

challenges, which generally include specific information about inputs and assumptions incorporated in the valuation and their sources, are reviewed in detail. If considered necessary to resolve any discrepancies, a price will be obtained from additional independent valuation sources. We do not typically adjust the prices provided, other than through this established challenge process. Our primary pricing services utilize observable inputs when available, and employ unobservable inputs and proprietary models only when observable inputs are not available. As a matter of course, the services validate prices by comparison to recent trading activity whenever such activity exists. Quotes obtained from the pricing services are typically non-binding.

We also have a quarterly price validation process to assess the propriety of the pricing methodologies utilized by our primary pricing services by independently verifying the prices of a sample of securities in the portfolio. Sample sizes vary based on the type of security being priced, with higher sample sizes applied to more difficult to value security types. Verification procedures may consist of obtaining prices from an additional outside source. We have established acceptable percentage deviations from the price provided by the initial pricing source. If deviations fall outside the established parameters, we will obtain and evaluate more detailed information about the assumptions and inputs used by each pricing source or, if considered necessary, employ an additional valuation source to price the security in question. Pricing issues identified through this evaluation are addressed with the applicable pricing service and methodologies or inputs are revised as determined necessary. Depending on the results of the validation process, sample sizes may be extended for particular classes of securities. Results of the validation process are reviewed by the treasury front office and by senior management.

The majority of our investment securities are classified within level 2 of the fair value hierarchy. U.S. Treasury securities and marketable equity securities are classified within level 1 of the hierarchy. We continue to monitor the impact of the

COVID-19 pandemic on ~~markets, and on our ability to price securities in our portfolio.~~markets. While, particularly at the onset of the pandemic, we observed increased volatility and dislocation, we believe the fiscal and monetary response to the crisis has been effective in supporting liquidity and stabilizing markets. To date, circumstances have not led to a change in the categorization of our fair value estimates within the fair value hierarchy.

For additional discussion of the fair values of investment securities, see Note 109 to the consolidated financial statements.

The following table shows the ~~scheduled maturities, carrying values and~~weighted average prospective yields, categorized by scheduled maturity, for AFS investment securities ~~available for sale~~ as of ~~June 30, 2020, as well as the carrying value and yield of marketable equity securities.~~March 31, 2021. Scheduled maturities have been adjusted for anticipated prepayments when applicable. Yields on tax-exempt securities have been calculated on a tax-equivalent basis, based on a federal income tax rate of 21% ~~(dollars in thousands)~~:


	Within One Year				After One Year Through Five Years				After Five Years Through Ten Years				After Ten Years				Total					Within One Year		After One Year Through Five Years		After Five Years Through Ten Years		After Ten Years		Total
	Carrying Value		Weighted Average Yield		Carrying Value		Weighted Average Yield		Carrying Value		Weighted Average Yield		Carrying Value		Weighted Average Yield		Carrying Value		Weighted Average Yield
U.S. Treasury securities	$	77,180	1.71	%	$	—	—	%	$	—	—	%	$	—	—	%	$	77,180	1.71	%	U.S. Treasury securities	1.21	%	—	%	—	%	—	%	1.21	%
U.S. Government agency and sponsored enterprise residential MBS	229,123		1.11	%	1,051,085		0.99	%	865,614		0.96	%	234,018		0.89	%	2,379,840		0.98	%	U.S. Government agency and sponsored enterprise residential MBS	0.84	%	0.81	%	0.76	%	0.74	%	0.79	%
U.S. Government agency and sponsored enterprise commercial MBS	3,433		1.88	%	49,877		2.08	%	258,846		1.06	%	152,121		1.48	%	464,277		1.31	%	U.S. Government agency and sponsored enterprise commercial MBS	1.64	%	1.97	%	1.05	%	1.49	%	1.30	%
Private label residential MBS and CMOs	379,488		3.27	%	579,159		3.07	%	127,964		2.88	%	29,475		2.50	%	1,116,086		3.10	%	Private label residential MBS and CMOs	2.41	%	2.16	%	1.94	%	1.82	%	2.17	%
Private label commercial MBS	75,949		3.37	%	1,587,327		2.03	%	350,148		2.34	%	30,196		3.03	%	2,043,620		2.15	%	Private label commercial MBS	2.06	%	1.85	%	2.21	%	2.66	%	1.93	%
Single family rental real estate-backed securities	3,788		2.96	%	297,246		3.10	%	317,173		1.51	%	—		—	%	618,207		2.27	%	Single family rental real estate-backed securities	2.75	%	2.17	%	2.31	%	—	%	2.20	%
Collateralized loan obligations	55,507		1.76	%	962,673		1.96	%	110,573		2.47	%	—		—	%	1,128,753		2.00	%	Collateralized loan obligations	1.49	%	1.85	%	1.84	%	—	%	1.83	%
Non-mortgage asset-backed securities	32,763		2.89	%	158,375		2.65	%	68,737		2.27	%	1,656		2.63	%	261,531		2.58	%	Non-mortgage asset-backed securities	2.86	%	2.67	%	2.03	%	—	%	2.69	%
State and municipal obligations	7,219		2.53	%	20,647		3.77	%	180,309		3.99	%	51,320		4.08	%	259,495		3.95	%	State and municipal obligations	2.91	%	3.85	%	4.61	%	4.07	%	3.99	%
SBA securities	50,520		1.28	%	124,110		1.23	%	52,757		1.15	%	18,555		1.06	%	245,942		1.21	%	SBA securities	1.31	%	1.26	%	1.19	%	1.09	%	1.25	%
	$	914,970	2.37	%	$	4,830,499	1.99	%	$	2,332,121	1.69	%	$	517,341	1.60	%	8,594,931		1.92	%
Marketable equity securities with no scheduled maturity																	88,697		7.13	%
Total investment securities available for sale and marketable equity securities																	$	8,683,628	1.98	%
																						1.75	%	1.79	%	1.43	%	1.52	%	1.69	%

Loans Held for Sale

Loans held for sale at ~~June 30, 2020~~March 31, 2021 included $3$2 million of the guaranteed portion of SBA loans held for sale in the secondary ~~market. At December 31, 2019, loans held for sale included $28.6 million of the SBA loans held for sale~~market and ~~$9.3~~$11 million of other commercial loans transferred to held for sale. At December 31, 2020, loans held for sale included $4 million of the SBA loans held for sale and $21 million of other commercial loans. SBA loans are generally sold with servicing retained. ~~Because of our focus on PPP lending in the second quarter, the origination volume of traditional SBA loans declined.~~

Loans

The loan portfolio comprises the Company’s primary interest-earning asset. The following ~~tables show~~table shows the composition of the loan portfolio at the dates indicated (dollars in thousands):


												March 31, 2021				December 31, 2020
	June 30, 2020					December 31, 2019
	Total			Percent of Total		Total			Percent of Total			Total		Percent of Total		Total		Percent of Total
Residential and other consumer loans	$	5,577,807		23.5	%	$	5,661,119		24.5	%	Residential and other consumer loans	$	6,582,447	28.1	%	$	6,348,222	26.6	%
Multi-family	1,893,753			7.9	%	2,217,705			9.6	%	Multi-family	1,507,462		6.5	%	1,639,201		6.9	%
Non-owner occupied commercial real estate	4,940,531			20.7	%	5,030,904			21.7	%	Non-owner occupied commercial real estate	4,871,110		20.9	%	4,963,273		20.8	%
Construction and land	246,609			1.0	%	243,925			1.1	%	Construction and land	287,821		1.2	%	293,307		1.2	%
Owner occupied commercial real estate	2,041,346			8.6	%	2,062,808			8.9	%	Owner occupied commercial real estate	1,932,153		8.3	%	2,000,770		8.4	%
Commercial and industrial	4,691,326			19.7	%	4,655,349			20.1	%	Commercial and industrial	4,048,473		17.3	%	4,447,383		18.6	%
PPP	827,359			3.5	%	—			—	%	PPP	911,951		3.9	%	781,811		3.3	%
Pinnacle	1,242,506			5.1	%	1,202,430			5.2	%	Pinnacle	1,088,685		4.7	%	1,107,386		4.6	%
Bridge - franchise finance	623,139			2.6	%	627,482			2.6	%	Bridge - franchise finance	524,617		2.2	%	549,733		2.3	%
Bridge - equipment finance	589,785			2.5	%	684,794			3.0	%	Bridge - equipment finance	460,391		2.0	%	475,548		2.0	%
Mortgage warehouse lending	1,160,728			4.9	%	768,472			3.3	%	Mortgage warehouse lending	1,145,957		4.9	%	1,259,408		5.3	%
Total loans	23,834,889			100.0	%	23,154,988			100.0	%	Total loans	23,361,067		100.0	%	23,866,042		100.0	%
Allowance for credit losses	(266,123		)			(108,671		)			Allowance for credit losses	(220,934)				(257,323)
Loans, net	$	23,568,766				$	23,046,317				Loans, net	$	23,140,133			$	23,608,719

For the ~~six~~three months ended ~~June 30, 2020,~~March 31, 2021, total loans ~~grew~~declined by ~~$680 million, primarily driven by $827 million~~$505 million. Growth in ~~PPP~~residential and other consumer loans ~~and a $392 million increase in mortgage warehouse outstandings due~~for the quarter was attributable to ~~increased utilization. The decline in multi-family balances was driven primarily by continued runoff of the New York portfolio.~~GNMA early buyout loans. Residential activity for the ~~six~~three months ended ~~June 30, 2020~~March 31, 2021 included purchases of approximately ~~$529~~$578 million in GNMA early buyout loans, offset by approximately ~~$400~~$237 million in re-poolings and paydowns. ~~The residential portfolio,~~Residential and other consumer loans, excluding GNMA early buyout loans, ~~experienced a net decline~~declined by approximately $107 million.

In the aggregate, commercial loans declined by $739 million for the three months ended March 31, 2021 as the environment remained challenging for new production, line utilization was below historical levels and accelerated prepayment activity continued. MWL line utilization declined seasonally to 55% at March 31, 2021 compared to 62% at December 31, 2020.

We originated $265 million of ~~approximately $212~~PPP loans under the Second Draw Program during the three months ended March 31, 2021. Loans originated under the First Draw Program totaling $138 million ~~driven by higher prepayment speeds in~~were fully or partially forgiven during the ~~current rate environment.~~quarter.

Residential mortgages and other consumer loans

The following table shows the composition of residential and other consumer loans at the dates indicated (in thousands):


						March 31, 2021		December 31, 2020
	June 30, 2020		December 31, 2019
1-4 single family residential	$	4,743,866	$	4,953,936	1-4 single family residential	$	4,817,116	$	4,922,836
Government insured residential	826,238		698,644		Government insured residential	1,759,289		1,419,074
Other consumer loans	7,703		8,539		Other consumer loans	6,042		6,312
	$	5,577,807	$	5,661,119		$	6,582,447	$	6,348,222

The 1-4 single family residential loan portfolio, excluding government insured residential loans, is primarily comprised of loans purchased through established correspondent channels. 1-4 single family residential mortgage loans are primarily closed-end, first lien jumbo mortgages for the purchase or re-finance of owner occupied property. The loans have terms ranging from 10 to 30 years, with either fixed or adjustable interest rates. At ~~June 30, 2020, $507~~March 31, 2021, $512 million or 11% were secured by investor-owned properties.

The Company acquires non-performing FHA and VA insured mortgages from third party servicers who have exercised their right to purchase these loans out of GNMA securitizations (collectively, "government insured pool buyout loans" or "buyout loans"). Buyout loans that re-perform, either through modification or self-cure, may be eligible for re-securitization. The Company and the servicer share in the economics of the sale of these loans into new securitizations. The balance of buyout loans totaled ~~$805 million~~$1.7 billion at ~~June 30, 2020.~~March 31, 2021. The Company is not the servicer of these loans.

The following charts present the distribution of the 1-4 single family residential mortgage portfolio at the dates indicated:

The following table presents the five states with the largest geographic concentrations of 1-4 single family residential loans, excluding government insured residential loans, at the dates indicated (dollars in thousands):


	March 31, 2021				December 31, 2020

	Total		Percent of Total		Total		Percent of Total
California	$	1,488,423	30.9	%	$	1,541,779	31.3	%
New York	1,098,003		22.8	%	1,084,143		22.0	%
Florida	489,838		10.2	%	518,877		10.5	%
Virginia	195,383		4.1	%	196,641		4.0	%
New Jersey	165,962		3.4	%	160,276		3.3	%
Others	1,379,507		28.6	%	1,421,120		28.9	%
	$	4,817,116	100.0	%	$	4,922,836	100.0	%

June 30, 2020 December 31, 2019
Total Percent of Total Total Percent of Total
California $ 1,333,404
28.1 % $ 1,280,243
25.8 %
New York 1,072,564
22.6 % 1,057,926
21.4 %
Florida 548,488
11.6 % 597,359
12.1 %
Virginia 175,221
3.7 % 189,869
3.8 %
New Jersey 172,483
3.6 % 189,018
3.8 %
Others 1,441,706
30.4 % 1,639,521
33.1 %
$ 4,743,866
100.0 % $ 4,953,936
100.0 %

Commercial loans and leases

Commercial loans include commercial and industrial loans and leases, loans secured by owner-occupied commercial real-estate, multi-family properties and other income-producing non-owner occupied commercial real estate, a limited amount of construction and land loans, SBA loans, mortgage warehouse lines of credit, PPP loans, municipal loans and leases originated by Pinnacle and franchise and equipment finance loans and leases originated by Bridge.

The following charts present the distribution of the commercial loan portfolio at the dates indicated (dollars in millions):

Commercial real estate loans include term loans secured by non-owner occupied income producing properties including rental apartments, mixed-use properties, industrial properties, retail shopping centers, free-standing single-tenant buildings, office buildings, warehouse facilities, hotels, real estate secured lines of credit, as well as credit facilities to institutional real estate entities such as REITs and commercial real estate investment funds.

The following table presents the distribution of commercial real estate loans by property type along with weighted average DSCRs and LTVs at ~~June 30, 2020~~March 31, 2021 (dollars in thousands).:


	Amortized Cost		Percent of Total		Weighted Average DSCR	Weighted Average LTV			Amortized Cost		Percent of Total		FL		Tri State		Other		Weighted Average DSCR	Weighted Average LTV
Office	$	2,079,560	29.3	%	2.17	59.0	%	Office	$	2,077,957	31	%	59	%	26	%	15	%	2.39	57.1	%
Multifamily	2,010,289		28.4	%	1.77	56.0	%	Multifamily	1,688,949		25	%	34	%	65	%	1	%	1.78	56.8	%
Retail	1,437,681		20.3	%	1.61	59.3	%	Retail	1,292,260		20	%	53	%	40	%	7	%	1.47	57.8	%
Warehouse/Industrial	783,387		11.1	%	2.52	55.5	%	Warehouse/Industrial	845,050		13	%	65	%	24	%	11	%	2.29	53.4	%
Hotel	620,673		8.8	%	1.59	57.1	%	Hotel	619,095		9	%	74	%	16	%	10	%	1.22	62.8	%
Other	149,303		2.1	%	1.66	48.9	%	Other	143,082		2	%	86	%	13	%	1	%	2.06	36.9	%
	$	7,080,893	100.0	%	1.92	57.4	%		$	6,666,393	100	%	54	%	37	%	9	%	1.93	56.8	%

DSCRs and LTVs in the table above are based on the most recent information available, which may not be fully reflective of the ultimate impact of the COVID-19 pandemic on borrowers' financial condition or property values.

The Company’s commercial real estate underwriting standards generally provide for loan terms of five to seven years, with amortization schedules of no more than thirty years. LTV ratios are typically limited to no more than 75%. Construction and land loans, included by property type in the table above, represented ~~only 1%~~1.2% of the total loan portfolio at ~~June 30, 2020. Construction and land loans~~March 31, 2021.

Included in the table above are ~~generally made for projects expected to stabilize within eighteen months~~approximately $254 million of ~~completion~~mixed-use properties in ~~sub-markets with strong fundamentals and, to a lesser extent, for-sale residential projects to experienced developers with a strong cushion between market prices and loan basis. 75%~~New York, consisting of ~~the commercial real estate portfolio, including 79% and 76% of the~~$187 million categorized as multi-family, $48 million categorized as retail and ~~hotel segments, respectively, had LTVs less than 65% at June 30, 2020.~~

$19 million categorized as office.

The New York legislature has enacted a number of rent regulation reform measures that generally have the impact of limiting landlords' ability to increase rents on stabilized units and to convert stabilized units to market rate units. The ~~following table presents the amount of loans secured by~~ New York multi-family portfolio included $755 million of loans collateralized by properties ~~in which~~with some or all of the units ~~are rent regulated at June 30, 2020 (in thousands):~~

Loans secured by stabilized properties subject to rent regulation $ 957,439
Loans secured by non-stabilized properties subject to rent regulation 58,333
$ 1,015,772

~~We believe loans secured by non-stabilized properties may present a heightened level of risk as these loans were underwritten~~subject to ~~expected cash flows upon stabilization; those expected cash flows may be impacted by the recent~~ rent regulation ~~reform measures.~~at March 31, 2021, substantially all of which were stabilized properties.

The following tables present the distribution of stabilized rent-regulated multi-family loans, by DSCR and LTV at ~~June 30, 2020~~March 31, 2021 (in thousands):


DSCR
Less than 1.11	$	290,175
1.11 - 1.24	152,666
1.25 - 1.50	104,986
1.51 or greater	169,378
	$	717,205

DSCR
Less than 1.11 $ 101,129
1.11 - 1.24 284,101
1.25 - 1.50 288,910
1.51 or greater 283,299
$ 957,439

LTV
Less than 50% $ 243,997
50% - 65% 610,258
66% - 75% 97,524
More than 75% 5,660
$ 957,439


LTV
Less than 50%	$	207,391
50% - 65%	284,433
66% - 75%	124,493
More than 75%	100,888
	$	717,205

The LTVs in the table above are based on the most recent appraisal obtained, which may not be fully reflective of changes in valuations that may result from the impact of the rent regulation ~~reforms.~~reforms, or of the COVID-19 pandemic. Loans with DSCR less than 1.11 may be those with temporary rent deferments, unit vacancies or ~~those for which~~increases in expenses ~~particularly~~exceeding rental receipts, such as real estate ~~taxes, have increased more rapidly than rents. Substantially all~~taxes. Certain type of ancillary income may be excluded from the ~~loans included in the tables above are current and performing.~~DSCR calculations.

Commercial and industrial loans are typically made to small, middle market and larger corporate businesses and not-for-profit entities and include equipment loans, secured and unsecured working capital facilities, formula-based loans, trade finance, SBA product offerings and business acquisition finance credit facilities. 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. The Bank also provides financing to state and local governmental entities generally within our geographic markets. Commercial loans included shared national credits totaling ~~$2.6~~$2.5 billion at ~~June 30, 2020,~~March 31, 2021, the majority of which were relationship based loans to borrowers in Florida and New York. The Bank makes loans secured by owner-occupied commercial real estate that typically have risk profiles more closely aligned with that of commercial and industrial loans than with other types of commercial real estate loans.

The following table presents the exposure in the commercial and industrial portfolio by industry, including ~~$2.0~~$1.9 billion of owner-occupied commercial real estate loans, by industry at ~~June 30, 2020~~March 31, 2021 (in thousands):


	Amortized Cost		Percent of Total			Amortized Cost		Percent of Total
Finance and Insurance	$	1,007,480	15.1	%	Finance and Insurance	$	865,695	14.5	%
Educational Services					Educational Services	638,430		10.7	%
Wholesale Trade	719,847		10.7	%	Wholesale Trade	628,088		10.5	%
Educational Services	640,657		9.5	%
Transportation and Warehousing	507,305		7.5	%	Transportation and Warehousing	454,246		7.6	%
Health Care and Social Assistance	472,793		7.0	%	Health Care and Social Assistance	409,543		6.8	%
Manufacturing	375,569		5.6	%	Manufacturing	333,893		5.6	%
Information					Information	317,732		5.3	%
Retail Trade					Retail Trade	298,790		5.0	%
Accommodation and Food Services	358,635		5.3	%	Accommodation and Food Services	288,942		4.8	%
Retail Trade	332,421		4.9	%
Information	298,465		4.4	%
Real Estate and Rental and Leasing	288,045		4.3	%	Real Estate and Rental and Leasing	270,572		4.5	%
Public Administration					Public Administration	238,338		4.0	%
Professional, Scientific, and Technical Services	277,081		4.1	%	Professional, Scientific, and Technical Services	233,311		3.9	%
Other Services (except Public Administration)					Other Services (except Public Administration)	233,306		3.9	%
Construction	273,685		4.1	%	Construction	219,813		3.7	%
Public Administration	244,967		3.6	%
Administrative and Support and Waste Management	239,441		3.5	%	Administrative and Support and Waste Management	170,220		2.8	%
Other Services (except Public Administration)	238,933		3.5	%
Arts, Entertainment, and Recreation	215,999		3.2	%	Arts, Entertainment, and Recreation	168,152		2.8	%
Utilities	188,808		2.8	%	Utilities	161,040		2.7	%
Other	52,541		0.9	%	Other	50,515		0.9	%
	$	6,732,672	100.0	%		$	5,980,626	100.0	%

Through its commercial lending subsidiaries, Pinnacle and Bridge, the Bank provides equipment and franchise financing on a national basis using both loan and lease structures. Pinnacle provides ~~essential use~~essential-use equipment financing to state and local governmental entities directly and through vendor programs and alliances. Pinnacle offers a full array of financing structures including equipment lease purchase agreements and direct (private placement) bond re-fundings and loan agreements. Bridge has two operating divisions. The franchise finance division offers franchise acquisition, expansion and equipment financing, typically to experienced operators in well-established concepts. The franchise finance portfolio is made up primarily of quick service restaurant and fitness concepts comprising ~~61%~~58% and ~~31%~~34% of the portfolio, respectively. The equipment finance division provides primarily transportation equipment financing through a variety of loan and lease structures. The Bank also engages in mortgage warehouse lending on a national basis.

The Company has originated ~~over 3,500 SBA~~ PPP loans ~~totaling $876 million during~~under both the ~~quarter ended June 30, 2020.~~First and Second Draw Programs. These loans bear interest at 1% and are guaranteed as to principal and interest by the SBA. ~~They~~PPP loans have terms of 2 and 5 years under the First and Second Draw Programs, respectively , and are eligible for earlier forgiveness under the terms of the PPP in prescribed circumstances. The ~~Company also received~~following table summarizes PPP loan balances at March 31, 2021, and the amount of interest income related to accelerated amortization of origination fees ~~associated with these loans; $21 million of these fees remain to be recognized in income as of June 30, 2020.~~that were partially or fully forgiven, under each program during the three months ended March 31, 2021 (in thousands):


	March 31, 2021						Three Months Ended March 31, 2021
	UPB		Deferred Origination Fees		Amortized Cost		Fees recognized on forgiveness
First Draw Program	$	652,853	$	(6,321)	$	646,532	$	2,570
Second Draw Program	274,313		(8,894)		265,419		—
	$	927,166	$	(15,215)	$	911,951	$	2,570

Geographic Concentrations

The Company's commercial and commercial real estate portfolios are concentrated in Florida and the Tri-state area. ~~Excluding loans originated through our national platforms, 47%~~54% and ~~44%~~37% of commercial real estate loans were secured by collateral located in Florida and the Tri-state area, respectively; while ~~54%~~39% and ~~27%~~23% of all other commercial ~~and industrial and owner-occupied real estate~~ loans were to borrowers in Florida and the Tri-state area, respectively.

The following table presents the five states with the largest concentration of commercial loans and leases originated through ~~our national platforms, including~~ Bridge, Pinnacle ~~SBF~~ and our mortgage warehouse finance unit at the dates indicated (dollars in thousands):

June 30, 2020 December 31, 2019
Total Percent of Total Total Percent of Total
California $ 650,706
16.8 % $ 585,222
16.5 %
Florida 457,859
11.8 % 465,146
13.1 %
New Jersey 339,873
8.8 % 178,514
5.0 %
North Carolina 207,298
5.3 % 146,146
4.1 %
Maryland 187,639
4.8 % 152,663
4.3 %
All others 2,038,326
52.5 % 2,018,704
57.0 %
$ 3,881,701
100.0 % $ 3,546,395
100.0 %



	March 31, 2021				December 31, 2020
	Total		Percent of Total		Total		Percent of Total
California	$	610,002	18.9	%	$	609,419	18.0	%
Tri State	427,357		13.3	%	545,458		16.1	%
Florida	311,859		9.7	%	330,587		9.7	%
Virginia	188,164		5.8	%	186,443		5.5	%
Ohio	165,117		5.1	%	194,558		5.7	%
All Others	1,517,151		47.2	%	1,525,610		45.0	%
	$	3,219,650	100.0	%	$	3,392,075	100.0	%

Operating lease equipment, net

Operating lease equipment, net of accumulated depreciation totaled ~~$690~~$681 million at ~~June 30, 2020,~~March 31, 2021, including off-lease equipment, net of accumulated depreciation ~~totaling $89~~of $125 million. The portfolio consists primarily of railcars, non-commercial aircraft and other transport equipment. Our operating lease customers are North American commercial end users. We have a total of ~~5,313~~5,077 railcars with a carrying value of ~~$409~~$387 million at ~~June 30, 2020,~~March 31, 2021, including hoppers, tank cars, boxcars, auto carriers, center beams and ~~gondolas leased to North American commercial end users.~~gondolas. The largest concentrations of rail cars were ~~2,411~~2,403 hopper cars and 1,594 tank cars, primarily used to ship sand and petroleum products, respectively, for the energy industry.

The chart below presents operating lease equipment by type at the dates indicated:

At ~~June 30, 2020,~~March 31, 2021, the breakdown of carrying values of operating lease equipment, excluding equipment off-lease, by the year ~~current~~ leases are scheduled to expire was as follows (in thousands):


Years Ending December 31:
2021	$	69,396
2022	42,085
2023	47,517
2024	26,230
2025	101,323
Thereafter through 2034	269,228
	$	555,779

Years Ending December 31:
2020 $ 78,492
2021 60,237
2022 70,404
2023 40,812
2024 14,553
Thereafter through 2034 335,829
$ 600,327

Asset Quality

Commercial Loans

We have a robust credit risk management framework, an experienced team to lead the workout and recovery process for the commercial and commercial real estate portfolios and a dedicated internal credit review function. In response to the COVID-19 pandemic, we have further enhanced our workout and recovery staffing and processes. Loan performance is monitored by our credit administration, portfolio management and workout and recovery departments. Generally, commercial relationships with balances in excess of defined thresholds are re-evaluated at least annually and more frequently if circumstances indicate that a change in risk rating may be warranted. The defined thresholds range from $1 million to $3 million. Homogenous groups of smaller balance commercial loans may be monitored collectively. The credit quality and risk rating of commercial loans as well as our underwriting and portfolio management practices are regularly reviewed by our internal credit review department.

We believe internal risk rating is the best indicator of the credit quality of commercial loans. The Company utilizes a 1316 grade internal asset risk classification system as part of its efforts to monitor and maintain commercial asset quality. The special mention rating is considered a transitional rating for loans exhibiting potential credit weaknesses that could result in deterioration of repayment prospects at some future date if not checked or corrected and that deserve management’s close attention. These borrowers may exhibit declining cash flows or revenues or increasing leverage. Loans with well-defined credit weaknesses that may result in a loss if the deficiencies are not corrected are assigned a risk rating of substandard. These borrowers may exhibit payment defaults, inadequate cash flows, operating losses, increasing balance sheet leverage, project cost overruns, unreasonable construction delays, exhausted interest reserves, declining collateral values, frequent overdrafts or past due real estate taxes. Loans with weaknesses so severe that collection in full is highly questionable or improbable, but because of certain reasonably specific pending factors have not been charged off, are assigned an internal risk rating of doubtful. ~~Beginning late in the first quarter and throughout the second quarter of~~During 2020, risk ratings were re-evaluated for a substantial portion of the commercial portfolio, with a particular focus on portfolio segments we identified for enhanced monitoring and loans for which we granted temporary payment deferrals or modifications in light of the COVID-19 pandemic. We continue to closely monitor the risk rating of commercial loans in light of the evolving COVID-19 situation.

The following table summarizes the Company's commercial credit exposure, based on internal risk rating, at the dates indicated (dollars in thousands):


	March 31, 2021				December 31, 2020	December 31, 2019

	Amortized Cost		Percent of Commercial Loans			Amortized Cost		Percent of Commercial Loans		Amortized Cost		Percent of Commercial Loans
Pass	$	14,167,606	84.5	%		$	14,832,025	84.6	%	$	17,054,702	97.5	%
Special mention	420,331		2.5	%		711,516		4.1	%	72,881		0.4	%
Substandard accruing	1,983,191		11.8	%		1,758,654		10.0	%	180,380		1.0	%
Substandard non-accruing	189,589		1.1	%		203,758		1.2	%	185,906		1.1	%
Doubtful	17,903		0.1	%		11,867		0.1	%	—		—	%
	$	16,778,620	100.0	%		$	17,517,820	100.0	%	$	17,493,869	100.0	%

June 30, 2020 March 31, 2020 December 31, 2019
Amortized Cost Percent of Commercial Loans Amortized Cost Percent of Commercial Loans Amortized Cost Percent of Commercial Loans
Pass $ 16,169,767
88.6 % $ 16,841,243
96.0 % $ 17,054,702
97.5 %
Special mention 1,338,232
7.3 % 288,148
1.6 % 72,881
0.4 %
Substandard accruing 560,624
3.1 % 238,786
1.4 % 180,380
1.0 %
Substandard non-accruing 187,510
1.0 % 181,278
1.0 % 185,906
1.1 %
Doubtful 949
— % —
— % —
— %
$ 18,257,082
100.0 % $ 17,549,455
100.0 % $ 17,493,869
100.0 %

~~It is possible, given~~Our internal risk ratings at March 31, 2021 continued to be influenced by the ~~uncertainty surrounding~~impact of the COVID-19 pandemic and ~~related economic impacts, that~~ the ~~amount~~measures and restrictions employed to contain the spread of ~~criticized and classified assets could increase further in~~ the ~~future.~~

Both special mention and substandard accruing loans increased significantly at June 30, 2020 compared to March 31, 2020 and December 31, 2019. We believe the substantial majority of this increase to be directly related to the COVID-19 pandemic, its impactvirus on the economy, ~~generally~~our borrowers and ~~on borrowers' businesses specifically. Special mention loans increased by $1.1 billion and $1.3 billion during~~ the ~~three and six months ended June 30, 2020, while substandard accruing loans increased by $322 million and $380 million for those same periods.~~sectors in which they operate. Management has taken what we believe to be a ~~pro-active~~proactive and objective approach to ~~re-risk~~risk rating the commercial loan portfolio ~~based on granular outreach to borrowers~~ since the onset of the pandemic. The increase in levels of criticized and classified loans, particularly in the special mention and substandard accruing categories, over the course of 2020 was directly related to the impact of the COVID-19 pandemic. During the three months ended March 31, 2021, total criticized and classified assets declined by $74.8 million; however, there was continued migration into the substandard accruing category. If the economic recovery and its impact on individual borrowers evolve in line with our current expectations and economic forecast, we would expect to see a decline in the level of criticized and classified assets over the remainder of 2021. However, uncertainty remains around the future trajectory of the COVID-19 pandemic, the roll-out of vaccines and related economic and social impacts. In light of that uncertainty, it is possible that criticized and classified asset levels will not decline or that they may increase.

The following table provides additional information about special mention and substandard accruing loans, at the dates indicated ~~(in~~(dollars in thousands):. Non-performing loans are discussed further in the section entitled "Non-performing Assets" below.


	June 30, 2020				March 31, 2020				December 31, 2019					March 31, 2021				December 31, 2020
	Amortized Cost		Percent of Loan Segment		Amortized Cost		Percent of Loan Segment		Amortized Cost		Percent of Loan Segment			Amortized Cost		% of Loan Segment			Amortized Cost		% of Loan Segment
Special mention:													Special mention:
CRE:
CRE													CRE
Hotel	$	273,877	44.1	%	$	4,201	0.7	%	$	4,227	0.6	%	Hotel	$	34,113	5.5	%		$	68,413	11.0	%
Retail	172,364		12.0	%	4,284		0.3	%	—		—	%	Retail	51,547		4.0	%		86,935		6.4	%
Multi-family	54,623		2.7	%	4,471		0.2	%	115		—	%	Multi-family	67,345		4.0	%		66,336		3.7	%
Office	29,735		1.4	%	—		—	%	—		—	%	Office	3,973		0.2	%		37,943		1.8	%
Industrial	12,968		1.7	%	—		—	%	1,489		—	%	Industrial	1,047		0.1	%		9,440		1.1	%
Other	1,393		0.9	%	—		—	%	—		—	%	Other	2,704		1.9	%		8,009		5.4	%
	544,960				12,956				5,831					$	160,729				277,076
Owner occupied commercial real estate	179,305		8.8	%	26,170		1.3	%	27,870		1.4	%	Owner occupied commercial real estate	68,145		3.5	%		156,837		8	%
Commercial and industrial	243,398		3.6	%	67,173		1.1	%	28,498		0.5	%	Commercial and industrial	178,920		4.4	%		169,605		4	%

Bridge - franchise finance	327,375		52.5	%	181,049		28	%	10,682		1.7	%	Bridge - franchise finance	10,745		2.0	%		71,593		13	%
Bridge - equipment finance	43,194		7.3	%	800		0.1	%	—		—	%	Bridge - equipment finance	1,792		0.4	%		36,405		8	%
	$	1,338,232			$	288,148			$	72,881				$	420,331				$	711,516

Substandard accruing:													Substandard accruing:
CRE													CRE
Hotel	$	92,066	14.8	%	$	11,296	1.8	%	$	34,645	5.3	%	Hotel	$	453,289	73	%		$	400,468	64	%
Retail	63,957		4.4	%	20,049		1.4	%	—		—	%	Retail	284,427		22	%		284,638		21	%
Multi-family	67,896		3.4	%	35,691		1.7	%	26,797		1.7	%	Multi-family	310,800		18	%		237,159		13	%
Office	28,994		1.4	%	6,214		0.3	%	8,299		0.3	%	Office	105,743		5	%		40,477		2	%
Industrial	19,814		2.5	%	9,675		1.2	%	9,753		1.2	%	Industrial	17,237		2	%		13,902		2	%
Other													Other	10,618		7	%		1,389		1	%
														1,182,114					978,033
Owner occupied commercial real estate	38,332		1.9	%	24,520		1.2	%	16,241		0.8	%	Owner occupied commercial real estate	198,896		10	%		177,575		9	%
Commercial and industrial	185,201		3.9	%	77,810		1.6	%	43,518		0.9	%	Commercial and industrial	256,341		6	%		285,925		6	%

Bridge - franchise finance	56,628		9.1	%	53,531		8.3	%	41,127		6.6	%	Bridge - franchise finance	240,810		46	%		242,234		44	%
Bridge - equipment finance	7,736		1.3	%	—		—	%	—		—	%	Bridge - equipment finance	105,030		23	%		74,887		16	%
	$	560,624			$	238,786			$	180,380
														$	1,983,191				$	1,758,654

~~The increases in special mention~~Payment Deferrals and ~~substandard accruing loans at June 30, 2020 were concentrated in those categories expected to exhibit additional stress~~Modifications

We believe, in the current ~~environment. Within~~environment, information about loans that are on temporary payment deferral or have been modified as a result of the ~~commercial real estate~~COVID-19 pandemic provides additional insight into segments or sub-segments of the portfolio ~~the most significant increases were in the retail and hotel sub-segments as reflected in the table above. We also saw significant increases in special mention loans in the franchise finance portfolio;~~that are experiencing some level of ~~a total increase of $317 million during the six months ended June 30, 2020, $154 million~~stress related to ~~restaurant concepts and $163 million related to fitness concepts. In~~ the ~~C&I categories, the largest increases were in the cruise line, retail trade, food services and airport concession areas.~~

Potential problem loans have been identified by management as those commercial loans included in the "substandard accruing" risk rating category. These loans are typically performing, but possess specifically identified credit weaknesses such

~~as inadequate debt service coverage or liquidity that, if not remedied, may lead to a downgrade to non-accrual status and identification as impaired in the near-term.~~

~~Payment Deferrals~~

pandemic The following table summarizes deferral and modification activity in the commercial portfolio, ~~through July 17, 2020~~as of March 31, 2021 (dollars in ~~millions).~~thousands):


												Currently Under Short-Term Deferral		CARES Act Modifications		Total		% of Portfolio Segment
	First Deferral Granted					Re-Deferral Requested
	Loan Count	UPB		% of Portfolio		Loan Count	UPB		% of Portfolio
CRE - Property Type:
CRE by Property Type:											CRE by Property Type:
Retail	119	$	769,025	53	%	8	$	75,890	5	%	Retail	$	18,108	$	18,507	$	36,615	3	%
Hotel	93	536,826		86	%	21	298,388		48	%	Hotel	—		343,354		343,354		55	%
Office	30	372,796		18	%	2	54,243		3	%	Office	13,163		43,379		56,542		3	%
Multifamily	37	276,711		14	%	2	12,083		1	%	Multifamily	—		24,014		24,014		1	%
Industrial	14	97,776		13	%	—	—		—	%

Total CRE											Total CRE	31,271		429,254		460,525		7	%
C&I by Industry											C&I by Industry
Accommodation and Food Services											Accommodation and Food Services	233		24,651		24,884		9	%

Retail Trade											Retail Trade	—		33,644		33,644		11	%
Manufacturing											Manufacturing	—		13,058		13,058		4	%
Transportation and Warehousing (cruise lines)											Transportation and Warehousing (cruise lines)	—		47,500		47,500		10	%
Finance and Insurance											Finance and Insurance	—		18,244		18,244		2	%
Other	1	1,060		1	%	—	—		—	%	Other	3,434		16,176		19,610		1	%
Total CRE - Property Type	294	$	2,054,194	29	%	33	$	440,604	6	%
C&I - Industry
Accommodation and Food Services	89	$	106,288	30	%	21	$	65,729	18	%
Retail Trade	221	68,299		20	%	4	21,575		7	%
Health Care and Social Assistance	126	59,305		12	%	—	—		—	%
Manufacturing	35	57,026		15	%	1	9,066		2	%
Other	265	178,512		3	%	1	4,169		—	%
Total C&I - Industry	736	469,430		7	%	27	100,539		1	%
BFG - Equipment	35	35,278		6	%	—	—		—	%
BFG - Franchise	362	459,590		74	%	82	155,321		25	%
Total C&I											Total C&I	3,667		153,273		156,940		3	%
Bridge - franchise finance											Bridge - franchise finance	—		38,182		38,182		7	%

Total Commercial	1,427	$	3,018,492	17	%	142	$	696,464	4	%	Total Commercial	$	34,938	$	620,709	$	655,647	4	%

For commercial borrowers, ~~initial~~ payment deferrals were ~~typically~~generally deferrals of principal and/or interest payments for up to two periods of 90 ~~days. Re-deferrals usually take the form of additional 90 day extensions, granted on a case by case basis.~~days each. The deferred payments along with interest accrued during the deferral period are generally due and payable on the maturity date.

~~We believe deferral rates,~~ CARES Act modifications represent longer-term modifications and ~~particularly~~most commonly have taken the ~~rate at which borrowers have requested a second deferral, are important indicators~~form of ~~the extent~~9 to ~~which borrowers' businesses and financial condition have been impacted by the COVID-19 pandemic.~~12 month interest only periods. The majority of ~~initial~~loan modifications or deferrals ~~were granted in late March~~ and ~~April, 2020. Most of those loans have reached, or are now reaching,~~payment deferrals that took place after the ~~end~~onset of the ~~initial 90 day deferral period. New initial deferral requests received after June 1 were negligible.~~COVID-19 pandemic have not been categorized as TDRs, in accordance with interagency and authoritative guidance and the provisions of the CARES Act.

The following table presents additional information, as of March 31, 2021, about loan portfolio sub-segments that, in light of ~~evolving conditions related~~the COVID-19 pandemic, were identified for enhanced monitoring (dollars in thousands):


	March 31, 2021
	Amortized Cost		Percent of Total Loans		Non-Performing		Special Mention		Substandard Accruing
Retail - CRE	$	1,292,260	5.5	%	$	21,932	$	51,547	$	284,427
Retail - C&I	298,790		1.3	%	4,493		3,762		42,201
Bridge - franchise finance	524,617		2.2	%	36,276		10,745		240,810
Hotel	619,095		2.7	%	34,003		34,113		453,289
Airlines and aviation authorities	117,428		0.5	%	—		—		74,769
Cruise lines	82,020		0.4	%	—		—		70,092
	$	2,934,210	12.6	%	$	96,704	$	100,167	$	1,165,588

At March 31, 2021, 76% of commercial loans on deferral or modified due to the COVID-19 pandemic ~~have been identified for enhanced monitoring as~~and 52% of ~~June 30, 2020 (dollars~~criticized and classified assets were in ~~thousands):~~

June 30, 2020
Amortized Cost Percent of Total Loans Non Performing Special Mention Substandard Accruing
Retail - CRE $ 1,437,681
6.0 % $ 10,968
$ 172,364
$ 63,957
Retail - C&I 332,421
1.4 % 4,238
54,873
20,894
BFG - franchise finance 623,139
2.6 % 32,857
327,375
56,628
Hotel 620,673
2.6 % 32,827
273,877
92,066
Airlines and aviation authorities 163,846
0.7 % —
27,050
—
Cruise line 74,696
0.3 % —
59,886
—
Energy 56,310
0.2 % —
—
—
$ 3,308,766
13.8 % $ 80,890
$ 915,425
$ 233,545

the above portfolio sub-segments.

Retail Exposure in the CRE Portfolio

The predominant collateral types supporting this sub-segment include both anchored and unanchored suburban and urban retail properties, some single tenant properties as well as some mixed-use properties in New York City with a significant retail component. We have no significant large shopping mall or "big box" exposure. The weighted average LTV for this sub-segment is ~~59.3% and 79% has LTVs less than 65%~~58%, based on the most recently available information.

Retail Exposure in the C&I Portfolio

This is a well-diversified sub-segment by industry. The largest exposure is to gas stations, generally with convenience stores, representing ~~$99~~$85 million, or ~~29%~~28% of the sub-segment. ~~67%~~64% of loans in this sub-segment are collateralized by owner-occupied real estate.

~~BFG~~

Bridge - Franchise Finance

The following table presents the franchise portfolio by concept at ~~June 30, 2020:~~March 31, 2021:

Amortized Cost Percent of BFG Franchise Finance
Restaurant concepts:
Burger King $ 66,012
11.0 %
Dunkin Donuts 44,737
7.0 %
Sonic 27,586
4.0 %
Domino's 23,370
4.0 %
Jimmy Johns 23,359
4.0 %
Other 193,958
31.0 %
379,022
61.0 %
Non-restaurant concepts:
Planet Fitness 107,303
17.0 %
Orange Theory Fitness 86,654
14.0 %
Other 50,160
8.0 %
244,117
39.0 %
$ 623,139
100.0 %

~~Restaurant concepts that have established drive-through or delivery models are generally performing well in the current environment. Fitness concepts are beginning to re-open.~~


	Amortized Cost		Percent of Bridge -Franchise Finance
Restaurant concepts:
Burger King	$	61,339	11.6	%
Popeyes	27,952		5.3	%
Dunkin Donuts	27,368		5.1	%
Jimmy John's	19,264		3.6	%
Domino's	17,225		3.2	%
Other	152,975		29.4	%
	$	306,123	58.2	%
Non-restaurant concepts:
Planet Fitness	$	95,231	18.1	%
Orange Theory Fitness	83,334		15.8	%
Other	39,929		7.9	%
	218,494		41.8	%
	$	524,617	100.0	%

Hotel

~~This sub-segment is experiencing~~Many hotels experienced significant disruption in revenue due to social distancing measures arising from the pandemic. The weighted average LTV for this sub-segment is ~~57% and 76% has LTVs less than 65%~~63%, based on the most recent information available. The majority of our hotel exposure is in Florida at ~~75%~~74%, followed by ~~12%~~16% in New York. This sub-segment includes $60 million in SBA ~~loans,~~loans. All but one of ~~which $14 million is guaranteed. Substantially all~~our hotel collateral properties have now re-opened for business.

Airlines and Aviation Authorities

These borrowers have directly benefited from government relief programs enacted in response to the COVID-19 pandemic.

~~Energy~~

Recent declines in oil prices have elevated this sub-segment to a level of enhanced monitoring. The Company's energy exposure in the loan portfolio is not material; approximately 64% of these loans are secured by marine transport equipment.

Bridge also had exposure to the energy industry in the operating lease equipment portfolio totaling $287 million at June 30, 2020, consisting of $229 million in railcars, $39 million in helicopters and $18 million in vessels.

~~If current conditions persist, further deterioration could occur in this sector.~~

Operating Lease Equipment, net

~~Two~~Six operating ~~lease relationships~~leases with a carrying value of assets under lease totaling ~~$35~~$39 million, all of which were exposures to the energy industry, were internally risk rated substandard at ~~June 30, 2020.~~March 31, 2021. 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. ~~At June 30, 2020, there were 22 operating leases for which a triggering event was met. Based on a recoverability analysis performed,~~During the ~~Company recognized an impairment charge of $0.7 million during the six~~three months ended ~~June 30,~~March 31, 2021 and 2020, impairment charges recognized related to ~~one~~ operating lease ~~relationship; this was not an energy exposure.~~equipment were insignificant.

The primary risks inherent in the equipment leasing business are asset risk resulting from ownership of the equipment on lease and credit risk. Asset risk arises from fluctuations in supply and demand for the underlying leased equipment. The equipment is leased to commercial end users with original lease terms generally ranging from three to ten years. We are exposed to the risk that, at the end of the lease term, the value of the asset will be lower than expected, potentially resulting in reduced future lease income over the remaining life of the asset or a lower sale value. Asset risk may also lead to changes in depreciation as a result of changes in the residual values of the leased assets or through impairment of asset carrying values.

Asset risk is evaluated and managed by a dedicated internal staff of asset managers, managed by seasoned equipment finance professionals with a broad depth and breadth of experience in the leasing business. Additionally, we have partnered with an industry leading, experienced service provider who provides fleet management and servicing relating to the railcar fleet, including lease administration and reporting, a Regulation Y compliant full service maintenance program and railcar re-marketing. Risk is managed by setting appropriate residual values at inception and systematic reviews of residual values based on independent appraisals, performed at least annually. Additionally, our internal management team and our external service provider closely follow the rail markets, monitoring traffic flows, supply and demand trends and the impact of new technologies and regulatory requirements. Demand for railcars is sensitive to shifts in general and industry specific economic and market trends and shifts in trade flows from specific events such as natural or man-made ~~disasters.~~disasters, including events such as the COVID-19 pandemic. We seek to mitigate these risks by leasing to a stable end user base, by maintaining a relatively young

and diversified fleet of assets that are expected to maintain stronger and more stable utilization rates despite impacts from unexpected events or cyclical trends and by staggering lease maturities. We regularly monitor the impact of oil prices on the estimated residual value of rail cars being used in the petroleum/natural gas extraction sector.

Credit risk in the leased equipment portfolio results from the potential default of lessees, possibly driven by obligor specific or industry-wide conditions, and is economically less significant than asset risk, because in the operating lease business, there is no extension of credit to the obligor. Instead, the lessor deploys a portion of the useful life of the asset. Credit losses, if any, will manifest through reduced rental income due to missed payments, time off lease, or lower rental payments due either to a restructuring or re-leasing of the asset to another obligor. Credit risk in the operating lease portfolio is managed and monitored utilizing credit administration infrastructure, processes and procedures similar to those used to manage and monitor credit risk in the commercial loan portfolio. We also mitigate credit risk in this portfolio by leasing to high credit quality obligors.

Bridge had exposure to the energy industry of $321 million at March 31, 2021. The majority of the energy exposure was in the operating lease equipment portfolio where energy exposure totaled $273 million. The remaining energy exposure, totaling approximately $48 million was comprised of loans and direct or sales type finance leases.

Residential and Other Consumer Loans

Our residential mortgage portfolio, excluding GNMA buyout loans, consists primarily of loans purchased through established correspondent channels. Most of our purchases are of performing jumbo mortgage loans which have FICO scores above 700, primarily are owner-occupied and full documentation, and have a current LTV of 80% or less although 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 and consumer loans are not individually risk rated. Delinquency status is the primary measure we use to monitor the credit quality of these loans. 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.

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 ~~June 30, 2020:~~March 31, 2021:

FICO scores are generally updated at least annually, and were most recently updated in the first quarter of 2021. LTVs are typically based on valuation at ~~origination.~~origination since we do not routinely update residential appraisals.

At ~~June 30, 2020,~~March 31, 2021, the majority of the 1-4 single family residential loan portfolio, excluding government insured residential loans, was owner-occupied, with 81% primary residence, 8% second homes and 11% investment properties.

1-4 single family residential loans, excluding government insured residential loans, past due more than 30 days totaled ~~$63.9~~$81 million and ~~$66.3~~$66 million ~~at June 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, respectively. The amount of these loans 90 days or more past due was ~~$11.8~~$16.2 million and ~~$11.1~~$9.2 million at ~~June 30, 2020~~March 31, 2021 and December 31, ~~2019,~~2020, respectively. Delinquency statistics as of March 31, 2021 may not be fully reflective of the impact of the COVID-19 pandemic on residential borrowers due to payment deferral programs. Loans on deferral that are in compliance with the terms of the deferral program are not reported as delinquent.

At ~~June 30, 2020 and December~~March 31, ~~2019 other consumer~~2021, $106 million or 2% of 1-4 single family residential loans, excluding government insured residential loans, were ~~all current.~~

under short-term deferral or modified due to the COVID-19 pandemic. Through March 31, 2021, $525 million of residential loans, excluding government insured loans, had been granted at least one short term payment deferral. The following table presents information about residential loans granted payment deferrals as a result of the COVID-19 pandemic as of ~~June 30, 2020,~~March 31, 2021, excluding government insured residential loans (dollars in ~~millions)~~thousands):


			Loans That Have Rolled Off of Short-Term Deferral
Loans Still Under Short-Term Deferral			Paid Off or Paying as Agreed			Not Resumed Regular Payments
Balance		% of Loans Initially Granted Short-Term Deferral(1)	Balance		% of Loans Rolled Off Short-Term Deferral	Balance		% of Loans Rolled Off Short-Term Deferral
$	90,811	17%	$	408,569	94%	$	26,134	6%

Balance % of Portfolio Balance % of Initial Deferrals Balance % of Portfolio
Residential $ 594
13 % $ 252
42 % $ 52
1 %

(1) Includes $18 million of loans continuing to make payments

For residential borrowers, relief has typically initially taken the form of 90 day payment deferrals, with deferred payments due at the end of the 90 day period. At the end of the initial 90 day deferral period, residential borrowers may either (i) make all payments due, (ii) be granted an additional deferral period or (iii) enter into a modification or repayment plan. ~~As indicated in the table above, 42% of residential borrowers granted an initial deferral continued to make payments during the deferral period.~~

Under recently issued regulatory guidance, residential borrowers granted an initial 90 day deferral are automatically granted an additional 90 day deferral period unless they actively "opt out" of the additional deferral.

Note 4 to the consolidated financial statements presents additional information about key credit quality indicators and delinquency status of the loan portfolio.

Non-Performing Assets

Non-performing assets generally consist of (i) non-accrual loans, including loans that have been modified in TDRs or CARES Act modifications and placed on non-accrual status, (ii) accruing loans that are more than 90 days contractually past due as to interest or principal, excluding PCD loans for which management has a reasonable basis for an expectation about future cash flows and government insured residential loans, and (iii) OREO and repossessed assets.

The following table and charts summarize the Company's non-performing loans and non-performing assets at the dates indicated (dollars in thousands):

June 30, 2020 December 31, 2019
Non-accrual loans
Residential and other consumer:
1-4 single family residential $ 11,234
$ 18,877
Other consumer loans 1,949
17
Total residential and other consumer loans 13,183
18,894
Commercial:
Multi-family 6,011
6,138
Non-owner occupied commercial real estate 46,545
40,097
Construction and land 3,703
3,191
Owner occupied commercial real estate 30,493
27,141
Commercial and industrial 67,702
74,757
Bridge - franchise finance 32,857
13,631
Bridge - equipment finance 1,148
20,939
Total commercial loans 188,459
185,894
Total non-accrual loans 201,642
204,788
Loans past due 90 days and still accruing 2,606
—
Total non-performing loans 204,248
204,788
OREO and repossessed assets 4,956
3,897
Total non-performing assets $ 209,204
$ 208,685

Non-performing loans to total loans ⁽¹⁾
0.86 % 0.88 %
Non-performing assets to total assets⁽¹⁾
0.60 % 0.63 %
ACL to total loans 1.12 % 0.47 %
ACL to non-performing loans 130.29 % 53.07 %
Net charge-offs to average loans ⁽²⁾
0.20 % 0.05 %


	March 31, 2021			December 31, 2020

Non-accrual loans:
Residential and other consumer:
1-4 single family residential	$	23,159		$	26,842
Other consumer loans	1,904			1,986
Total residential and other consumer loans	25,063			28,828
Commercial:
Multi-family	12,701			24,090
Non-owner occupied commercial real estate	63,785			64,017
Construction and land	4,788			4,754
Owner occupied commercial real estate	23,451			23,152
Commercial and industrial	66,491			54,584

Bridge - franchise finance	36,276			45,028

Total commercial loans	207,492			215,625
Total non-performing loans	232,555			244,453
Loans past due 90 days and still accruing	1,077			—
Total non-performing loans	233,632			244,453
OREO and repossessed assets	2,726			3,138
Total non-performing assets	$	236,358		$	247,591

Non-performing loans to total loans (1)	1.00		%	1.02		%
Non-performing assets to total assets (1)	0.67		%	0.71		%
ACL to total loans	0.95		%	1.08		%
ACL to non-performing loans	94.56		%	105.26		%

Net charge-offs to average loans (2)	0.17		%	0.26		%


~~(1)~~	(1) Non-performing loans and assets include the guaranteed portion of non-accrual SBA loans totaling $45.7 million or 0.19% of total loans and 0.13% of total assets, at June 30, 2020; compared to $45.7 million or 0.20% of total loans and 0.14% of total assets, at December 31, 2019.


~~(2)~~	~~Annualized for June 30, 2020.~~

~~The following chart presents trends in non-performing~~ loans and ~~non-performing assets:~~assets include the guaranteed portion of non-accrual SBA loans totaling $48.2 million or 0.21% of total loans and 0.14% of total assets, at March 31, 2021; compared to $51.3 million or 0.22% of total loans and 0.15% of total assets, at December 31, 2020.

(2) Annualized for March 31, 2021.

~~The following chart presents trends in non-performing loans by portfolio sub-segment (in millions):~~

The ultimate impact of the recent and evolving COVID-19 pandemic may not be reflected in the level of non-performing assets reported above. The potential effect on non-performing asset levels may be delayed in the near-term due to government assistance and loan deferral programs.

Contractually delinquent government insured residential loans are excluded from non-performing loans as defined in the table above due to their government guarantee. The carrying value of such loans contractually delinquent by more than 90 days was ~~$669~~$629 million and ~~$529~~$562 million at ~~June 30, 2020~~March 31, 2021 and December 31, ~~2019, respectively. The increase~~2020, respectively. Decreases in the ratios of the ACL to total loans and the ACL to non-performing loans ~~ratios~~ at ~~June 30, 2020 from~~March 31, 2021 compared to December 31, ~~2019 is~~2020 are attributable to the ~~adoption~~recovery of ~~CECL effective January 1, 2020 and the impact on the provision for~~ credit losses recorded during the ~~six~~three months ended ~~June 30, 2020 resulting~~March 31, 2021, which resulted primarily from ~~changes~~an improving economic forecast.

The following chart presents trends in ~~economic conditions, our economic forecast~~non-performing loans and ~~borrower financial performance as a result~~non-performing assets. The increase in the non-performing loan and non-performing asset ratios compared to pre-pandemic levels is reflective of ~~COVID-19.~~the impact of the COVID-19 pandemic.

The following chart presents trends in non-performing loans by portfolio sub-segment (in millions):

The ultimate impact of the COVID-19 pandemic on non-performing asset levels and net charge-offs may be delayed in the near-term due to government assistance and loan deferral programs.

Commercial loans are placed on non-accrual status when (i) management has determined that full repayment of all contractual principal and interest is in doubt, or (ii) the loan is past due 90 days or more as to principal or interest unless the loan is well secured and in the process of collection. Residential and consumer loans, other than government insured pool buyout loans, are generally placed on non-accrual status when they are 90 days past due. When a loan is placed on non-accrual status, uncollected interest accrued is reversed and charged to interest income. Commercial loans are returned to accrual status only after all past due principal and interest has been collected and full repayment of remaining contractual principal and interest is reasonably assured. Residential loans are generally returned to accrual status when less than 90 days past due. Past due status of loans is determined based on the contractual next payment due date. Loans less than 30 days past due are reported as current.

TDRs

A loan modification is considered a TDR if the Company, for economic or legal reasons related to the borrower’s financial difficulties, grants a concession to the borrower that the Company would not otherwise grant. These concessions may take the form of temporarily or permanently reduced interest rates, payment abatement periods, restructuring of payment terms or extensions of maturity at below market ~~terms, or in some cases, partial forgiveness of principal.~~terms. Included in TDRs are residential loans to borrowers who have not reaffirmed their debt discharged in Chapter 7 bankruptcy.

Under recently issued inter-agency and authoritative guidance and consistent with the CARES Act, short-term (generally periods of six months or less) deferrals or modifications related to COVID-19 will typically not be categorized as TDRs. ~~All~~Additionally, section 4013 of the CARES Act, as amended by the Consolidated Appropriations Act on December 27, 2020, effectively suspended the guidance related to TDRs codified in ASC 310-40 until the earlier of January 1, 2022 or sixty days after the date of the suspension of the declared state of emergency related to the COVID-19 pandemic. None of the COVID-19 related deferrals the Company has granted to date that fall ~~into this category.~~under these provisions have been categorized as TDRs. See the sections entitled "Asset Quality - Commercial Loans - Payment Deferrals" and "Asset Quality - Residential and Other Consumer Loans" " for further discussion.

The following table summarizes loans that ~~have~~had been modified in TDRs at the dates indicated (dollars in thousands):

June 30, 2020 December 31, 2019
Number of TDRs Amortized Cost Related Specific Allowance Number of TDRs Amortized Cost Related Specific Allowance
Residential and other consumer ⁽¹⁾
248
$ 38,736
$ 35
361
$ 57,117
$ 12
Commercial 30
62,100
5,644
25
56,736
6,311
278
$ 100,836
$ 5,679
386
$ 113,853
$ 6,323


	March 31, 2021					December 31, 2020

	Number of TDRs	Amortized Cost		Related Specific Allowance		Number of TDRs	Amortized Cost		Related Specific Allowance
Residential and other consumer (1)	357	$	58,943	$	110	342	$	57,017	$	94
Commercial	23	42,970		4,222		25	55,515		15,630
	380	$	101,913	$	4,332	367	$	112,532	$	15,724

~~(1)~~

~~Includes~~ ~~232~~ government insured residential loans modified in TDRs totaling $34.9 million at June 30, 2020; and 346 government insured residential loans modified in TDRs totaling $53.4 million at December 31, 2019.

(1) Includes 342 government insured residential loans modified in TDRs totaling $55.4 million at March 31, 2021; and 326 government insured residential loans modified in TDRs totaling $52.8 million at December 31, 2020.

See Note 4 to the consolidated financial statements for additional information about TDRs.

Loss Mitigation Strategies

Criticized or classified commercial loans in excess of certain thresholds are reviewed quarterly by the Criticized Asset Committee, which evaluates the appropriate strategy for collection to mitigate the amount of credit ~~losses.~~losses and considers the appropriate risk rating for these loans. Criticized asset reports for each relationship are presented by the assigned relationship manager and credit officer to the Criticized Asset Committee until such time as the relationships are returned to a satisfactory credit risk rating or otherwise resolved. The Criticized Asset Committee may require the transfer of a loan to our workout and recovery department, which is tasked to effectively manage the loan with the goal of minimizing losses and expenses associated with restructure, collection and/or liquidation of collateral. Commercial loans with a risk rating of substandard, ~~impaired~~ loans on non-accrual status, loans modified as TDRs or CARES Act modifications and assets classified as OREO or repossessed assets are usually transferred to workout and recovery. Oversight of the workout and recovery department is provided by the Criticized Asset Committee.

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. In response to the COVID-19 pandemic, we have temporarily suspended new residential foreclosure actions.

In response to the COVID-19 pandemic and its potential economic impact to our customers, we implemented a short-term program that complies with interagency guidance and the CARES Act under which we ~~are providing~~have provided temporary relief, and in some cases longer term modifications, on a case by case basis to borrowers directly impacted by COVID-19 who were not more than 30 days past due as of December 31, 2019. See the sections entitled "Asset Quality - Commercial Loans - Payment Deferrals" and "Asset Quality - Residential and Other Consumer Loans" for further details about COVID-19 related payment deferrals. Under ~~recently issued~~the inter-agency guidance and consistent with the CARES Act, deferrals or modifications related to COVID-19 will generally not be categorized as TDRs. Loans subject to these temporary deferrals or modifications, if in compliance with the contractual terms of the deferral or modification agreements, will typically not be reported as past ~~due or classified as non-accrual during the deferral period.~~due.

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. This estimate encompasses information about historical events, current conditions and reasonable and supportable economic forecasts. Determining the amount of the ACL is complex and requires extensive judgment by management about matters that are inherently uncertain. ~~There is currently a high level of uncertainty~~Uncertainty remains around the impact the COVID-19 crisis will have on the economy broadly, and on our borrowers specifically. In light of this uncertainty, we believe it is possible that the ACL estimate could change, potentially materially, in future ~~periods.~~periods, in either direction. Changes in the ACL may result from changes in current economic conditions, our economic forecast, and in loan portfolio composition, as well as circumstances not currently known to us that may impact the financial condition and operations of our borrowers, among other factors.

~~For the substantial majority of the loan portfolio, expected~~Expected credit losses are estimated using econometric models that employ a factor based methodology to estimate PD and LGD. Projected PDs and LGDs are applied to estimated exposure at default to generate estimates of expected loss at the loan level. These loan level estimates are aggregated by portfolio segment and loan class to generateon a collective ~~estimate~~basis for groups of loans that share ~~common~~similar risk characteristics. ~~Qualitative adjustments may also be applied to incorporate factors that management does not believe have been adequately considered in the quantitative estimate.~~ For loans that do not share similar risk characteristics with other loans such as collateral dependent loans and TDRs, expected credit losses are estimated on an individual basis. Expected credit losses are estimated over the contractual ~~term~~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 models employ a factor based methodology, leveraging data sets containing extensive historical loss and recovery information by industry, geography, product type, collateral type and obligor characteristics, to estimate PD and LGD. Measures of PD for commercial loans incorporate current conditions through market cycle or credit cycle adjustments. For residential loans, the models consider FICO and adjusted LTVs. PDs and LGDs are then conditioned on the reasonable and supportable economic forecast. Projected PDs and LGDs, determined based on pool level characteristics, are applied to estimated exposure at default, considering the contractual term and payment structure of loans, adjusted for prepayments, to generate estimates of expected loss. For criticized or classified loans, PDs are adjusted to benchmark PDs established for each risk rating. The ACL estimate incorporates a reasonable and supportable economic forecast through the use of externally developed macroeconomic scenarios applied in the models.

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. Variables with the most significant impact on the commercial real estate model include unemployment, the CRE property forecast by property type, 10 year treasury yield, Baa corporate yield and real GDP growth. Those with the most significant impact on the commercial model include a stock market volatility index, the S&P 500 index, unemployment and a variety of interest rates and spreads. Those with the most significant impact on the residential model include HPI, unemployment, real GDP growth, and a 30 year mortgage rate. The length of the reasonable and supportable forecast period is evaluated at each reporting period and adjusted if deemed necessary. Currently, the Company uses a 2-year reasonable and supportable forecast period in estimating the ACL. After the reasonable and supportable forecast period, the models effectively revert to long-term mean losses on a straight-line basis over 12 months.

For certain less material portfolios including loans and leases to state and local government entities originated by Pinnacle, small balance commercial loans and consumer loans, the WARM method is used to estimate expected credit losses. Loss rates are applied to the exposure at default, after factoring in amortization and expected prepayments. Expected credit losses for the funded portion of mortgage warehouse lines of credit are estimated based primarily on the Company's historical loss experience. All loss estimates are conditioned as applicable on changes in current conditions and the reasonable and supportable economic forecast.

The Company expects to collect the amortized cost basis of government insured residential loans and PPP loans due to the nature of the government guarantee, so the ACL is zero for these loans.

Qualitative factors

•Economic factors;

•Credit policy and staffing;

•Concentrations;

•Model imprecision; and

•Other factors deemed appropriate by management that may materially impact the amount of expected credit losses.

See Note 1 to the consolidated financial statements of the Company's 2020 Annual report on Form 10-K for more detailed information about our ACL ~~methodology and related accounting policies.~~

methodology.

The following table provides an analysis of the ACL, provision for credit losses related to the funded portion of loans and net charge-offs by loan segment for the periods indicated (in thousands). For the six months ended June 30, 2020, the ACL was estimated using the CECL methodology. For the six months ended June 30, 2019, prior to the adoption of ASU 2016-13, an incurred loss methodology was used.:


	Residential and Other Consumer Loans			Multi-family			Non-owner Occupied Commercial Real Estate			Construction and Land			Owner Occupied Commercial Real Estate			Commercial and Industrial			Pinnacle			Bridge - Franchise Finance			Bridge - Equipment Finance			Total
















Balance at December 31, 2020	$	18,719		$	39,827		$	61,507		$	3,284		$	28,797		$	62,197		$	304		$	36,331		$	6,357		$	257,323
Provision for (recovery of) credit losses	(2,864)			5,930			(14,301)			(817)			(4,213)			(7,884)			(91)			(2,441)			375			(26,306)
Charge-offs	(14)			—			(335)			—			(187)			(1,976)			—			(9,480)			—			(11,992)
Recoveries	3			—			43			—			48			1,815			—			—			—			1,909
Balance at March 31, 2021	$	15,844		$	45,757		$	46,914		$	2,467		$	24,445		$	54,152		$	213		$	24,410		$	6,732		$	220,934

Balance at December 31, 2019	$	11,154		$	5,024		$	23,240		$	764		$	8,066		$	43,485		$	720		$	9,163		$	7,055		$	108,671
Impact of adoption of ASU 2016-13	8,098			(780)			(13,442)			1,854			23,240			8,841			(309)			(133)			(64)			27,305
Balance at January 1, 2020	19,252			4,244			9,798			2,618			31,306			52,326			411			9,030			6,991			135,976
Provision for (recovery of) credit losses	(6,648)			8,842			15,792			(8)			19,358			56,439			174			24,048			3,868			121,865
Charge-offs	(31)			—			(552)			—			(65)			(2,215)			—			(167)			(4,776)			(7,806)
Recoveries	2			2			41			—			86			413			—			—			—			544
Balance at March 31, 2020	$	12,575		$	13,088		$	25,079		$	2,610		$	50,685		$	106,963		$	585		$	32,911		$	6,083		$	250,579

Net Charge-offs to Average Loans (1)

Three Months Ended March 31, 2020	—		%	—		%	0.04		%	—		%	—		%	0.14		%	—		%	0.11		%	2.85		%	0.13		%
Three Months Ended March 31, 2021	—		%	—		%	0.02		%	—		%	0.03		%	0.01		%	—		%	7.19		%	—		%	0.17		%

(1) Annualized.

Six Months Ended June 30,
2020 2019
Balance at beginning of period: $ 108,671
$ 109,931
Impact of adoption of ASU 2016-13 27,305
—
135,976
109,931
Provision for (recovery of) loan losses:
1-4 single family residential (8,538 ) 397
Home equity loans and lines of credit (40 ) (150 )
Other consumer loans 6
34
Multi-family 16,803
(1,330 )
Non-owner occupied commercial real estate 75,109
5,309
Construction and land 766
498
Owner occupied commercial real estate 5,205
(2,611 )
Commercial and industrial 31,735
6,481
Pinnacle (173 ) (116 )
Bridge - franchise finance 26,527
1,094
Bridge - equipment finance 6,049
(2,072 )
Total Provision 153,449
7,534
Charge-offs:
1-4 single family residential (31 ) —
Non-owner occupied commercial real estate (552 ) (1,703 )
Construction and land —
(76 )
Owner occupied commercial real estate (187 ) (174 )
Commercial and industrial (2,933 ) (4,688 )
Bridge - franchise finance (16,561 ) (1,203 )
Bridge - equipment finance (6,720 ) —
Total Charge-offs (26,984 ) (7,844 )
Recoveries:
Home equity loans and lines of credit 43
149
Other consumer loans 2
18
Multi-family 2
—
Non-owner occupied commercial real estate 82
41
Owner occupied commercial real estate 92
718
Commercial and industrial 3,012
1,594
Bridge - franchise finance 449
—
Total Recoveries 3,682
2,520
Net Charge-offs (23,302 ) (5,324 )
Balance at end of period $ 266,123
$ 112,141

The following table shows the distribution of the ACL at the dates indicated (dollars in thousands):

June 30, 2020 March 31, 2020
January 1, 2020 ⁽¹⁾
December 31, 2019
Total
%⁽²⁾
Total
%⁽²⁾
Total
%⁽²⁾
Total
%⁽²⁾
Residential portfolio segment $ 10,695
23.5 % $ 12,576
24.4 % $ 19,252
24.5 % $ 11,154
24.5 %

Multi-family 21,049
7.9 % 13,087
8.5 % 4,244
9.6 % 5,024
9.6 %
Non-owner occupied commercial real estate 84,436
20.7 % 25,078
21.5 % 9,798
21.7 % 23,240
21.7 %
Construction and land 3,384
1.0 % 2,610
1.0 % 2,618
1.1 % 764
1.1 %
CRE portfolio segment 108,869
40,775
16,660
29,028

Owner occupied commercial real estate 36,416
8.6 % 50,685
8.7 % 31,306
8.9 % 8,066
8.9 %
Commercial and industrial 84,142
28.1 % 106,964
25.3 % 52,326
23.4 % 43,485
23.4 %
Pinnacle 238
5.1 % 585
5.0 % 411
5.2 % 720
5.2 %
Bridge - franchise finance 19,446
2.6 % 32,910
2.8 % 9,030
2.6 % 9,163
2.6 %
Bridge - equipment finance 6,317
2.5 % 6,084
2.8 % 6,991
3.0 % 7,055
3.0 %
Commercial portfolio segment 146,559
197,228
100,064
68,489

$ 266,123
100.0 % $ 250,579
100.0 % $ 135,976
100.0 % $ 108,671
100.0 %


	March 31, 2021				December 31, 2020
	Total		%(1)			Total		%(1)
Residential and other consumer	$	15,843	28.1	%		$	18,719	26.6	%

Multi-family	45,757		6.5	%		39,827		6.9	%
Non-owner occupied commercial real estate	46,915		20.9	%		61,507		20.8	%
Construction and land	2,467		1.2	%		3,284		1.2	%
CRE	95,139					104,618

Owner occupied commercial real estate	24,445		8.3	%		28,797		8.4	%
Commercial and industrial	54,151		26.1	%		62,197		27.2	%
Pinnacle	213		4.7	%		304		4.6	%
Bridge - franchise finance	24,411		2.2	%		36,331		2.3	%
Bridge - equipment finance	6,732		2.0	%		6,357		2.0	%
Commercial	109,952					133,986
	$	220,934	100.0	%		$	257,323	100.0	%


~~(1)~~	~~Adoption date of ASU 2016-13.~~


~~(2)~~	~~Represents percentage of loans receivable in each category to total loans receivable.~~

(1)Represents percentage of loans receivable in each category to total loans receivable.

~~Changes in the ACL for the first quarter of 2020:~~

The following ~~chart depicts the changes in~~table presents the ACL ~~from December 31, 2019 to March 31, 2020 (in millions):~~

~~The increase in the ACL from January 1, 2020, the date~~as a percentage of initial adoption of ASC 326, to March 31, 2020 was primarily due to changes in our reasonable and supportable economic forecast, in large part resulting from the estimated impact of the emerging COVID-19 pandemic, which added $93.3 million to the ACL. An increase in specific reserves, primarily related to the franchise finance portfolio, contributed an additional $16.1 million to the increase in the ACL for the three months ended March 31, 2020. The ACL for residential and other consumer loans ~~decreased from January 1, 2020 to March 31,2020. This decline was primarily attributable to the introduction of a qualitative loss factor related to model imprecision.~~

ASU 2016-13 was adopted effective January 1, 2020, increasing the ACL by $27.3 million. In general, the change in methodology resulted in increased reserves due to the transition to a lifetime expected loss model from an incurred loss model. However, as noted in the table above, there are certain CRE portfolios where the reserve decreased. This was mainly driven by the use of quantitative models to estimate the ACL at the loan level, specific to the Company's portfolio, under CECL, instead of the peer group historical losses rates utilized under the prior incurred loss model. Certain qualitative factors were also removed, as their impact was captured in the quantitative estimate under CECL.dates indicated:


	March 31, 2021		December 31, 2020

Residential and other consumer	0.24	%	0.29	%
Commercial:
Commercial real estate	1.43	%	1.52	%
Commercial and industrial	0.98	%	1.07	%
Pinnacle	0.02	%	0.03	%
Bridge - franchise finance	4.66	%	6.62	%
Bridge - equipment finance	1.46	%	1.34	%
Total commercial	1.22	%	1.36	%
	0.95	%	1.08	%

~~Changes in the ACL for the second quarter of 2020~~

The ACL increased by $15.5 million from March 31, 2020 to June 30, 2020. At a high level, increases in the ACL for CRE portfolio segments offset a decline in the ACL for most other commercial portfolio segments during the quarter, while the ACL for the residential segment did not change materially.

Significant offsetting factors contributing to the change in the ACL ~~for~~during the ~~second quarter~~three months ended March 31, 2021 are depicted in the chart below (in millions):

~~The following charts depict the changes~~Changes in the ACL ~~by major portfolio segment from~~during the three months ended March 31, ~~2020 to June 30, 2020 (in millions):~~2021

~~In the aggregate,~~The decrease in the ACL from December 31,2020 to March 31, 2021 for the ~~CRE~~majority of portfolio ~~segments, including multi-family, non-owner occupied CRE and construction and land, increased by $68.1 million during the quarter ended June 30, 2020.~~sub-segments resulted largely from an improving economic forecast. The ~~primary factors contributing to this increase were:~~

~~deterioration in current economic conditions and in the economic forecast, particularly unemployment levels and commercial property forecasts; and~~

~~a qualitative overlay based on data collected from borrowers reflecting recent deterioration in operating results or financial condition.~~

In the aggregate, the ACL for the commercial portfolio segments declined by $50.7 million during the quarter ended June 30, 2020. The largest segments in this group are commercial and industrial and owner-occupied CRE; the Bridge and Pinnacle portfolios are also included. The most significant offsetting factors contributing to this decrease ~~were:~~

~~an increase related to deterioration in current economic conditions compared to the prior quarter-end, offset by a decrease~~was primarily related to the ~~forward path~~pass rated portion of the ~~economic forecast, particularly the path of the volatility index and the S&P 500 index which improved from the prior quarter-end;~~

~~a decrease related to changes in assumptions about expected prepayments; and~~

~~an increase from a qualitative overlay based on data collected from borrowers that reflected recent deterioration in operating results or financial condition.~~

portfolio. The ACL for ~~the franchise finance portfolio~~pass-rate loans, including residential loans, declined ~~in part due~~ to ~~charge-offs taken during the second quarter.~~$93 million at March 31, 2021 from $137 million at December 31, 2020. The ACL for non-pass rated loans increased to $128 million at March 31, 2021 from $120 million at December 31, 2020.

~~The econometric models we use to estimate expected credit losses ingest a wide array of national, regional and MSA level economic variables and data points.~~ Some of the data points informing the reasonable and supportable economic forecast used in estimating the ACL at ~~June 30, 2020~~March 31, 2021 were:

~~Unemployment rates starting~~•National unemployment at ~~13.4%~~6.0% for the second quarter of 2021, steadily declining to 5% through the end of 2021, and declining to 9%4.2% by the end of ~~2020, and~~2022;

•Annualized growth in GDP at 6.2% for the second quarter of 2021, increasing to 7%7.1% by the end of ~~2021;~~2021, and 2.3% for 2022;

~~Annualized growth~~•VIX trending at stabilized levels through the forecast horizon; and

•S&P 500 averaging near 3,700 through the reasonable and supportable forecast period.

In the aggregate, the ACL for the CRE portfolio sub-segment, including multi-family, non-owner occupied CRE and construction and land, decreased by $9.5 million from December 31, 2020, from 1.52% to 1.43% of loans. Multi-family loans increased by $5.9 million, primarily due to the increase of $74 million in ~~GDP starting at negative (27%) with recovery beginning~~substandard accruing loans in the ~~third quarter~~segment during the three months ended March 31, 2021.

In addition to the impact of ~~2020~~the economic forecast, the decline in the ACL for the Bridge franchise portfolio reflects a reduction in the level of criticized and ~~returning to pre-recession levels in 2023;~~

~~VIX trailing average starting at 32, remaining elevated through 2020,~~classified assets and ~~then trending downward; and~~

~~S&P 500 starting at 2900 and declining moderately through 2020 before increasing.~~charge-offs taken during the quarter.

For additional information about the ACL, see Note 4 to the consolidated financial statements.

Deposits

Average balances and rates paid on deposits were as follows for the periods indicated (dollars in thousands):


	Three Months Ended March 31,
	2021				2020
	Average Balance		Average Rate Paid		Average Balance		Average Rate Paid
Demand deposits:
Non-interest bearing	$	7,491,249	—	%	$	4,368,553	—	%
Interest bearing	2,942,874		0.38	%	2,173,628		1.29	%
Savings and money market	12,793,019		0.38	%	10,412,202		1.67	%
Time	4,330,781		0.70	%	7,510,070		2.04	%
	$	27,557,923	0.33	%	$	24,464,453	1.36	%

Three Months Ended June 30, Six Months Ended June 30,
2020 2019 2020 2019
Average
Balance Average
Rate Paid Average
Balance Average
Rate Paid Average
Balance Average
Rate Paid Average
Balance Average
Rate Paid
Demand deposits:
Non-interest bearing $ 5,313,009
— % $ 3,932,716
— % $ 4,840,781
— % $ 3,769,828
— %
Interest bearing 2,448,545
0.78 % 1,773,912
1.41 % 2,311,086
1.02 % 1,738,393
1.38 %
Money market 10,270,027
0.68 % 10,710,550
1.95 % 10,251,575
1.08 % 10,964,547
1.93 %
Savings 180,283
0.09 % 214,030
0.28 % 179,681
0.14 % 223,271
0.28 %
Time 7,096,097
1.59 % 6,944,862
2.40 % 7,303,083
1.82 % 6,926,041
2.34 %
$ 25,307,961
0.80 % $ 23,576,070
1.70 % $ 24,886,206
1.07 % $ 23,622,080
1.68 %

The estimated amount of uninsured deposits at March 31, 2021 and December 31, 2020 was $18.4 billion and $17.4 billion, respectively. Time deposit accounts with balances of $250,000 or more totaled $924 million and $1.1 billion at March 31, 2021 and December 31, 2020, respectively. The following table shows scheduled maturities of ~~certificates of deposit with denominations greater than or equal to $100,000~~uninsured time deposits as of ~~June 30, 2020~~March 31, 2021 (in thousands):

Three months or less $ 833,151
Over three through six months 967,778
Over six through twelve months 1,284,607
Over twelve months 166,568
$ 3,252,104


Three months or less	$	327,725
Over three through six months	220,247
Over six through twelve months	371,958
Over twelve months	59,251
	$	979,181

Borrowings

In addition to deposits, we utilize FHLB advances as a funding source; the advances provide us with additional flexibility in managing both term and cost of funding and in managing interest rate risk. FHLB advances are secured by ~~FHLB stock,~~ qualifying residential first mortgage and commercial real estate loans, and MBS.

~~We have utilized~~ The following table presents information about the Federal Reserve's PPPLF to fund PPP loans. These borrowings bear interest at 0.35%, are secured by PPP loans, and mature as the underlying PPP loans are repaid. FHLB and PPPLF borrowings consisted of the following at the dates indicated (in thousands):

June 30, 2020 December 31, 2019
FHLB advances, net of hedge accounting fair value adjustments $ 3,999,573
$ 4,480,501
PPPLF borrowings 651,026
—
$ 4,650,599
$ 4,480,501

~~The~~ contractual balance of outstanding FHLB advances ~~outstanding at June 30, 2020 is scheduled to mature~~ as ~~follows (in~~of March 31, 2021 (dollars in thousands):

Maturing in:
2020—One month or less $ 1,470,000
2020—Over one month 2,176,000
2021 250,000
Thereafter 100,000
Total contractual balance outstanding 3,996,000
Cumulative fair value hedging adjustments 3,573
Carrying value $ 3,999,573


	Amount
Maturing in:
2021 - One month or less	$	745,000
2021 - Over one month	2,176,000


2024	100,000

Total contractual balance outstanding	3,021,000
Cumulative fair value hedging adjustments	1,174
Carrying Value	$	3,022,174

The table above reflects contractual maturities of outstanding ~~FHLB~~ advances and does not incorporate the impact that interest rate swaps designated as cash flow and fair value hedges have on the duration of borrowings.

The table below presents information about outstanding interest rate swaps hedging the variability of interest cash flows on or the fair value of FHLB advances included in the table above, as of March 31, 2021 (dollars in thousands):


	Notional Amount		Weighted Average Rate
Cash flow hedges maturing in:
2021	$	1,415,000	2.23	%
2022	210,000		2.48	%
2023	255,000		2.35	%
2024	110,000		2.54	%
2025	175,000		2.39	%
Thereafter	556,000		2.90	%
Cash flow hedges	2,721,000		2.42	%
Fair value hedges maturing in 2021	200,000
Total interest rate swaps designated as cash flow or fair value hedges	$	2,921,000

See Note 76 to the consolidated financial statements for more information about derivative instruments.

Outstanding notes payable and other borrowings consisted of the following at the dates indicated (in thousands):


	March 31, 2021		December 31, 2020
Senior notes:
Principal amount of 4.875% senior notes maturing on November 17, 2025	$	400,000	$	400,000
Unamortized discount and debt issuance costs	(3,984)		(4,174)
	396,016		395,826
Subordinated notes:
Principal amount of 5.125% subordinated notes maturing on June 11, 2030	300,000		300,000
Unamortized discount and debt issuance costs	(5,772)		(5,894)
	294,228		294,106
Total notes	690,244		689,932
Finance leases	31,509		32,563
Notes and other borrowings	$	721,753	$	722,495

June 30, 2020 December 31, 2019
Senior notes:
Principal amount of 4.875% senior notes maturing on November 17, 2025 $ 400,000
$ 400,000
Unamortized discount and debt issuance costs (4,547 ) (4,910 )
395,453
395,090
Subordinated notes:
Principal amount of 5.125% subordinated notes maturing on June 11, 2030 300,000
—
Unamortized discount and debt issuance costs (6,116 ) —
293,884
—
Total outstanding notes payable 689,337
395,090
Finance leases 32,995
34,248
Notes and other borrowings $ 722,332
$ 429,338

Capital Resources

Pursuant to the FDIA, the federal banking agencies have adopted regulations setting forth a five-tier system for measuring the capital adequacy of the financial institutions they supervise. At ~~June 30, 2020~~March 31, 2021 and December 31, ~~2019, BankUnited~~2020, The Company and the ~~Company~~Bank had capital levels that exceeded both the regulatory well-capitalized guidelines and all internal capital ratio targets.

The following table provides information regarding regulatory capital for the Company and the Bank as of ~~June 30, 2020~~March 31, 2021 (dollars in thousands):


	Actual				Required to be Considered Well Capitalized				Required to be Considered Adequately Capitalized				Required to be Considered Adequately Capitalized Including Capital Conservation Buffer					Actual				Required to be Considered Well Capitalized				Required to be Considered Adequately Capitalized				Required to be Considered Adequately Capitalized Including Capital Conservation Buffer
	Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio			Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio
BankUnited, Inc.:																	BankUnited, Inc.:
Tier 1 leverage	$	2,874,094	8.46	%	N/A ⁽¹⁾		N/A⁽¹⁾		$	1,359,339	4.00	%	N/A⁽¹⁾		N/A⁽¹⁾		Tier 1 leverage	$	3,065,013	8.75	%	N/A (1)		N/A (1)		$	1,401,698	4.00	%	N/A (1)		N/A (1)
CET1 risk-based capital	$	2,874,094	12.19	%	$	1,533,087	6.50	%	$	1,061,368	4.50	%	$	1,651,017	7.00	%	CET1 risk-based capital	$	3,065,013	13.18	%	$	1,512,135	6.50	%	$	1,046,862	4.50	%	$	1,628,453	7.00	%
Tier 1 risk-based capital	$	2,874,094	12.19	%	$	1,886,876	8.00	%	$	1,415,157	6.00	%	$	2,004,806	8.50	%	Tier 1 risk-based capital	$	3,065,013	13.18	%	$	1,861,089	8.00	%	$	1,395,817	6.00	%	$	1,977,407	8.50	%
Total risk based capital	$	3,381,536	14.34	%	$	2,358,595	10.00	%	$	1,886,876	8.00	%	$	2,476,525	10.50	%
Total risk-based capital																	Total risk-based capital	$	3,534,715	15.19	%	$	2,326,361	10.00	%	$	1,861,089	8.00	%	$	2,442,679	10.50	%
BankUnited:																	BankUnited:
Tier 1 leverage	$	3,147,423	9.29	%	$	1,694,528	5.00	%	$	1,355,622	4.00	%	N/A		N/A		Tier 1 leverage	$	3,412,719	9.77	%	$	1,746,053	5.00	%	$	1,396,842	4.00	%	N/A		N/A
CET1 risk-based capital	$	3,147,423	13.42	%	$	1,524,283	6.50	%	$	1,055,273	4.50	%	$	1,641,535	7.00	%	CET1 risk-based capital	$	3,412,719	14.75	%	$	1,503,497	6.50	%	$	1,040,882	4.50	%	$	1,619,150	7.00	%
Tier 1 risk-based capital	$	3,147,423	13.42	%	$	1,876,040	8.00	%	$	1,407,030	6.00	%	$	1,993,293	8.50	%	Tier 1 risk-based capital	$	3,412,719	14.75	%	$	1,850,457	8.00	%	$	1,387,843	6.00	%	$	1,966,111	8.50	%
Total risk based capital	$	3,354,864	14.31	%	$	2,345,050	10.00	%	$	1,876,040	8.00	%	$	2,462,303	10.50	%
Total risk-based capital																	Total risk-based capital	$	3,582,421	15.49	%	$	2,313,072	10.00	%	$	1,850,457	8.00	%	$	2,428,725	10.50	%

(1) There is no Tier 1 leverage ratio component in the definition of a well-capitalized bank holding company.

~~The~~Upon adoption of ASU 2016-13 on January 1, 2020, the Company ~~initially~~ elected to phase-in the initial impact of adopting CECL for regulatory capital purposes, allowing CECL's regulatory capital effects to be phased in at 25 percent per year, beginning in the first year of adoption. As part of its response to the impact of COVID-19, our banking regulators issued an inter-agency interim final rule providing the option to temporarily delay the effects of CECL on regulatory capital for two years, followed by a three-year transition period. ~~The Company has elected to adopt the provisions of this interim final rule.~~

Total stockholders' equity decreased by approximately $226 million at June 30, 2020 compared to December 31, 2019. The most significant reason for this decrease was the repurchase of common shares, followed by a comprehensive loss of $66 million for the six months ended June 30, 2020. The comprehensive loss included an increase of $111 million in accumulated other comprehensive loss, attributed to an increase in unrealized losses on AFS securities and derivative instruments. See the section of this Management's Discussion and Analysis entitled "Analysis of Financial Condition; Investment Securities" and Note 3 to the consolidated financial statements for further discussion of unrealized losses on AFS securities. Management expects to recover the entire amortized cost basis of its AFS securities. Unrealized losses on derivative instruments designated as hedging instruments were attributable to reductions in benchmark interest rates. Other factors contributing to the decrease in total stockholders equity were the initial adoption of ASU 2016-13 which impacted retained earnings by $24 million, and dividends in the amount of $44 million.

During the first quarter of 2020, the Company repurchased approximately 3.3 million shares of its common stock for an aggregate purchase price of $101 million, at a weighted average price of $30.36 per share. The Company has temporarily suspended its share repurchase program.

We believe we are well positioned, from a capital perspective, to withstand a severe downturn in the economy. In light of the COVID-19 crisis, uncertainty around its ultimate impact on the economy and, by extension, on our financial condition and results of operations, we have enhanced our stress testing framework. We have increased both the frequency of stress testing, which is performed at least quarterly, and the spectrum of scenarios utilized. One exercise we completed was to stress our March 31, 2020 loan portfolio using both the 2018 DFAST severely adverse scenario and the 2020 DFAST severely adverse scenario. The results of each of these stress tests projected regulatory capital ratios in excess of all well capitalized thresholds.

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. The shelf registration provides us with flexibility in issuing capital instruments and enables us to more readily access the capital markets as needed to pursue future growth opportunities and to ensure continued compliance with regulatory capital requirements. Our ability to issue securities pursuant to the shelf registration is subject to market conditions. ~~We successfully accessed~~The Company demonstrated its ability to access the capital markets in ~~the second quarter~~a period of stress with its June, 2020 ~~augmenting our regulatory Tier 2 capital with a $300 million issuance of~~ subordinated ~~notes.~~debt issuance.

Liquidity

Liquidity involves our ability to generate adequate funds to support planned interest earning asset growth, meet deposit withdrawal and credit line usage requests, maintain reserve requirements, conduct routine operations, pay dividends, service outstanding debt and meet other contractual obligations.

BankUnited's ongoing liquidity needs have been and continue to be met primarily by cash flows from operations, deposit growth, the investment portfolio and FHLB advances. For the ~~six~~three months ended ~~June 30,~~March 31, 2021 and 2020 ~~and 2019~~ net cash provided by operating activities was ~~$320.8~~$386 million and ~~$237.8~~$64 million respectively.

The onset of the COVID-19 pandemic led to dislocation and volatility in funding and capital markets and evoked widespread concerns about the ongoing functioning of those markets, the availability of liquidity and the economy generally. In response, the Federal Reserve reduced its benchmark interest rate to a target level of 0 - 0.25% and has maintained it at that level to date, actively adjusted the size of its overnight and term repurchase agreement operations, reduced reserve requirements ~~and~~to zero, lowered the cost of discount window borrowings, encouraged banks to utilize the discount window and committed to purchasing large amounts of U.S. Treasury securities and MBS. The U.S. government ~~has announced~~implemented an unprecedented variety of additional stimulus and measures to support markets, the flow of credit, and systemic liquidity. These include the Primary Market Corporate Credit Facility, the Secondary Market Corporate Credit Facility, the Term Asset-Backed Securities Loan Facility, the Municipal Liquidity Facility, the Main Street New Loan Facility, the Main Street Expanded Loan Facility, Paycheck Protection Program loans, the Paycheck Protection Program Liquidity Facility (PPPLF), the Commercial Paper Funding Facility, the Primary Dealer Credit Facility, and the Money Market Mutual Fund Liquidity Facility. These actions appear to have been effective in stabilizing market liquidity.

In response to the onset of COVID-19 and potential concerns that might arise about the stability of liquidity, we initially took a number of precautionary measures to ensure adequacy of liquidity. We took steps to optimize available same day liquidity. We increased the level of cash held on balance sheet, to be prepared to meet potential increased demand for deposit withdrawals and line usage, which to date have not materialized. While we took proactive steps to be prepared for disruptions in liquidity, the COVID-19 pandemic has not been a liquidity event; we have not experienced unusual volatility or stress on our liquidity position to date.

~~At June 30, 2020, available~~Available liquidity ~~totaled approximately $9.8 billion, including~~includes cash, borrowing capacity at the Federal Home Loan Bank of Atlanta and the Federal Reserve Discount Window, Federal Funds lines of credit and unpledged agency ~~securities and availability under the PPPLF, as depicted in the following chart:~~

securities. Additional sources of liquidity include cash flows from operations, wholesale deposits, ~~and~~ cash flow from the Bank's amortizing securities and loan ~~portfolios. In~~portfolios, and the ~~near-term, cash flows from the loan portfolio may be reduced as a result~~sale of ~~temporary payment deferrals granted to borrowers. This has not to date and we do not currently expect it to materially impact our liquidity position.~~investment securities. 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. Since the onset of the COVID-19 pandemic, we have not experienced unusual deposit outflows or ~~volatility.~~volatility; we have, in fact experienced growth in deposits. Credit line usage, which we have monitored regularly since the onset of COVID-19, ~~has not deviated materially from~~never significantly exceeded and is currently below our trailing three year average. Our available liquidity may also change as the FHLB and Federal Reserve Bank reprice our collateral in the normal course of business based on ~~June 30, 2020~~ongoing quarterly valuations. Based on our ~~initial~~internal analysis, we do not expect ~~the~~this to negatively impact ~~to be material to~~ our overall liquidity position.

The ALCO policy has established several measures of liquidity which are typically monitored monthly by the ALCO and quarterly by the Board of Directors. In light of the COVID-19 situation, we have enhanced the frequency and extent of liquidity monitoring and ~~reporting to both executive management and the Board of Directors.~~reporting.

The ALCO policy establishes limits for the ratio of available liquidity to volatile liabilities, the ratio of wholesale funding to total assets, the ratio of brokered deposits to total deposits and a government backed securities holding ratio, measured as the ratio of U.S. Government backed securities to total securities. At ~~June 30, 2020~~March 31, 2021 BankUnited was in compliance with all of these ALCO policy limits.

An additional primary measure of liquidity monitored by management is the 30-day total liquidity ratio, defined as (a) the sum of cash and cash equivalents, pledgeable securities and a measure of funds expected to be generated by operations over the next 30 days; divided by (b) the sum of potential deposit runoff, liabilities maturing within the 30 day time frame and a measure of funds expected to be used in operations over the next 30 days. ALCO policy thresholds stipulate that BankUnited’s liquidity is considered acceptable if the 30-day total liquidity ratio exceeds 100%. At ~~June 30, 2020,~~March 31, 2021, BankUnited’s 30-day total liquidity ratio was ~~235%~~253%. Management also monitors a one-year liquidity ratio, defined as (a) cash and cash equivalents, pledgeable securities, unused borrowing capacity at the FHLB, and loans and non-agency securities maturing within one year; divided by (b) forecasted deposit outflows and borrowings maturing within one year. This ratio allows management to monitor liquidity over a longer time horizon. The acceptable threshold established by the ALCO for this liquidity measure is 100%. At ~~June 30, 2020,~~March 31, 2021, BankUnited’s one-year liquidity ratio was ~~207%~~377%. Additional measures of liquidity regularly monitored by the ALCO include the ratio of FHLB advances to total funding, concentrations of large deposits, a measure of on balance sheet available liquidity and the ratio of non-interest bearing deposits to total deposits, which is reflective of the quality and cost, rather than the quantity, of available liquidity. The Company also has a comprehensive contingency liquidity funding plan and conducts a quarterly liquidity stress test, the results of which are reported to the risk committee of the Board of Directors.

As a holding company, BankUnited, Inc. is a corporation separate and apart from its banking subsidiary, and therefore, provides for its own liquidity. BankUnited, Inc.’s main sources of funds include management fees and dividends from the Bank, access to capital markets and its own securities portfolio. 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 near-term cash obligations.

We expect that our liquidity requirements will continue to be satisfied over the next 12 months through the sources of funds described above.

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. A primary objective of the Company’s asset/liability management activities is to maximize net interest income, while maintaining acceptable levels of interest rate risk. The ALCO is responsible for establishing policies to limit exposure to interest rate risk, and to ensure procedures are established to monitor compliance with these policies. The thresholds established by the ALCO are approved at least annually by the Board of Directors or its Risk Committee.

Management believes that the simulation of net interest income in different interest rate environments provides the most meaningful measure of interest rate risk. Income simulation analysis is designed to capture not only the potential of all assets and liabilities to mature or reprice, but also the probability that they will do so. Income simulation also attends to the relative interest rate sensitivities of these items, and projects their behavior over an extended period of time. Finally, income simulation permits management to assess the probable effects on the balance sheet not only of changes in interest rates, but also of proposed strategies for responding to them.

The income simulation model analyzes interest rate sensitivity by projecting net interest income over twelve and twenty-four month periods in a most likely rate scenario based on consensus forward interest rate curves versus net interest income in alternative rate scenarios. Management continually reviews and refines its interest rate risk management process in response to changes in the interest rate environment, the economic climate and ~~economic climate.~~observed customer behavior. Currently, we are modeling instantaneous rate shocks of plus 100, plus 200, plus 300 and plus 400 basis point shifts as well as a variety of yield curve slope ~~negative rate~~ and dynamic

balance sheet scenarios. We continually evaluate the scenarios being modeled with a view toward adapting them to changing economic conditions, expectations and trends.

The Company’s ALCO policy provides that net interest income sensitivity will be considered acceptable if decreases in forecast net interest income in specified parallel rate shock scenarios, generally by policy plus and minus 100, 200, 300 and 400 basis points, are within specified percentages of forecast net interest income in the most likely rate scenario over the next twelve months and in the second year. At ~~June 30, 2020,~~March 31, 2021, the most likely rate scenario ~~assumes~~assumed that all indices are floored at 0%. We did not apply the ~~minus~~falling rate scenarios at ~~June 30, 2020~~March 31, 2021 due to the low level of current interest rates. The following table illustrates the thresholds set forth in the ALCO policy and the impact on forecasted net interest income in the indicated simulated scenarios at ~~June 30, 2020~~March 31, 2021 and December 31, ~~2019:~~2020:


	Down 100		Plus 100		Plus 200		Plus 300		Plus 400			Down 100		Plus 100		Plus 200		Plus 300		Plus 400
Policy Thresholds:											Policy Thresholds:
In year 1	(6.0	)%	(6.0	)%	(10.0	)%	(14.0	)%	(18.0	)%	In year 1	(6.0)	%	(6.0)	%	(10.0)	%	(14.0)	%	(18.0)	%
In year 2	(9.0	)%	(9.0	)%	(13.0	)%	(17.0	)%	(21.0	)%	In year 2	(9.0)	%	(9.0)	%	(13.0)	%	(17.0)	%	(21.0)	%
Model Results at June 30, 2020 - increase (decrease):
Model Results at March 31, 2021 - increase:											Model Results at March 31, 2021 - increase:
In year 1	N/A		2.6	%	3.7	%	3.5	%	2.5	%	In year 1	N/A		3.8	%	6.6	%	8.3	%	9.4	%
In year 2	N/A		3.0	%	4.9	%	5.3	%	4.7	%	In year 2	N/A		6.7	%	11.6	%	15.8	%	19.4	%
Model Results at December 31, 2019 - increase (decrease):
Model Results at December 31, 2020 - increase:											Model Results at December 31, 2020 - increase:
In year 1	(1.1	)%	1.0	%	0.1	%	(2.1	)%	(5.1	)%	In year 1	N/A		2.9	%	3.9	%	3.2	%	1.9	%
In year 2	(4.8	)%	4.6	%	7.2	%	8.7	%	9.4	%	In year 2	N/A		5.0	%	7.8	%	9.0	%	9.5	%

Management also simulates changes in EVE in various interest rate environments. The ALCO policy has established parameters of acceptable risk that are defined in terms of the percentage change in EVE from a base scenario under eight rate scenarios, derived by implementing immediate parallel movements of plus and down 100, 200, 300 and 400 basis points from current rates. We did not simulate decreases in interest rates at ~~June 30, 2020~~March 31, 2021 due to the currently low level of market interest rates. The following table illustrates the acceptable thresholds as established by ALCO and the modeled change in EVE in the indicated scenarios at ~~June 30, 2020~~March 31, 2021 and December 31, ~~2019:~~2020:

Down 100 Plus 100 Plus 200 Plus 300 Plus 400
Policy Thresholds (9.0 )% (9.0 )% (18.0 )% (27.0 )% (36.0 )%
Model Results at June 30, 2020 - increase (decrease): N/A 1.4 % (1.2 )% (5.1 )% (9.3 )%
Model Results at December 31, 2019 - increase (decrease): (1.5 )% (0.7 )% (3.1 )% (6.2 )% (9.7 )%


	Down 100		Plus 100		Plus 200		Plus 300		Plus 400
Policy Thresholds	(9.0)	%	(9.0)	%	(18.0)	%	(27.0)	%	(36.0)	%
Model Results at March 31, 2021 - increase (decrease):	N/A		1.3	%	0.2	%	(1.6)	%	(3.6)	%
Model Results at December 31, 2020 - increase (decrease):	N/A		0.8	%	(2.0)	%	(6.1)	%	(10.0)	%

These measures fall within an acceptable level of interest rate risk per the thresholds established in the ALCO policy.

Many assumptions were used by the Company to calculate the impact of changes in interest rates, including the change in rates. Actual results may not be similar to the Company’s projections due to several factors including the timing and frequency of rate changes, market conditions, changes in depositor behavior and loan prepayment speeds and the shape of the yield curve. Actual results may also differ due to the Company’s actions, if any, in response to changing rates and conditions.

Derivative Financial Instruments

Interest rate swaps and caps designated as cash flow or fair value hedging instruments are one of the tools we use to manage interest rate risk. These derivative instruments are used to mitigate exposure to changes in interest cash flows on variable rate borrowings and to changes in the fair value of fixed rate borrowings, in each case caused by fluctuations in

benchmark interest rates, as well as to manage duration of liabilities. The fair value of derivative instruments designated as hedges is included in other assets and other liabilities in our consolidated balance sheets. Changes in fair value of derivative instruments designated as cash flow hedges are reported in accumulated other comprehensive income. Changes in the fair value of derivative instruments designated as fair value hedges are recognized in earnings, as is the offsetting gain or loss on the hedged item. At ~~June 30, 2020,~~March 31, 2021, outstanding interest rate swaps and caps designated as cash flow hedges had an aggregate notional amount of ~~$3.0~~$2.8 billion and outstanding interest rate swaps designated as fair value hedges had an aggregate notional amount of ~~$250~~$200 million. ~~The~~At March 31, 2021, the aggregate fair value of interest rate swaps and caps designated as cash flow hedges included in other assets and other liabilities was ~~$7.2 million.~~$2.0 million and $5.1 million, respectively.

Interest rate swaps and caps not designated as hedges had an aggregate notional amount of ~~$3.0~~$3.4 billion at ~~June 30, 2020.~~March 31, 2021. The aggregate fair value of these interest rate swaps and caps included in other assets was ~~$145.8~~$75.7 million and the aggregate fair

value included in other liabilities was ~~$44.9~~$34.5 million. These interest rate swaps and caps were entered into as accommodations to certain of our commercial borrowers. To mitigate interest rate risk associated with these derivatives, the Company enters into offsetting derivative positions with primary dealers.

See Note 76 to the consolidated financial statements for additional information about derivative financial instruments.

Off-Balance Sheet Arrangements

For more information on contractual obligations and commitments, see Note 1110 to the consolidated financial statements and the Borrowings section of this ~~MD&A~~Management's Discussion and ~~Off-Balance Sheet Arrangements in the MD&A of the Company's 2019 Annual report on Form 10-K.~~Analysis.

Non-GAAP Financial Measures

PPNR is a non-GAAP financial measure. Management believes this measure is relevant to understanding the performance of the Company attributable to elements other than the provision for credit losses and the ability of the Company to generate earnings sufficient to cover estimated credit losses, particularly in view of the ~~adoption~~volatility of the ~~CECL accounting methodology, which may impact comparability of operating results to prior periods.~~provision for credit losses resulting from the COVID-19 pandemic. This measure also provides a meaningful basis for comparison to other financial institutions since it is commonly employed and is a measure frequently cited by ~~investors.~~investors and analysts. The following table reconciles the non-GAAP financial measurement of PPNR to the comparable GAAP financial measurement of income (loss) before income taxes for the ~~three and six months ended June 30, 2020 and 2019 and the three months ended March 31, 2020 (in thousands):~~

Three Months Ended June 30, Three Months Ended March 31, Three Months Ended June 30, Six Months Ended June 30,
2020 2020 2019 2020 2019
Income (loss) before income taxes (GAAP) $ 96,904
$ (40,422 ) $ 108,882
$ 56,482
$ 199,067
Plus: Provision for (recovery of) credit losses 25,414
125,428
(2,747 ) 150,842
7,534
PPNR (non-GAAP) $ 122,318
$ 85,006
$ 106,135
$ 207,324
$ 206,601

Recurring operating expenses is a non-GAAP financial measure. Management believes disclosure of this measure provides readers with information that may be useful in comparing current period results to prior periods and in interpreting trends in operational costs, particularly in light of our BankUnited 2.0 initiative. The following table reconciles the non-GAAP financial measurement of recurring operating expenses to the comparable GAAP financial measurement of total non-interest expense for the three and six months ended June 30, 2020 and 2019indicated (in thousands):

Three Months Ended June 30, Six Months Ended June 30,
2020 2019 2020 2019
Total non-interest expense (GAAP) $ 106,370
$ 120,085
$ 225,238
$ 246,775
Less:
Depreciation of operating lease equipment (12,219 ) (11,489 ) (24,822 ) (23,301 )
Costs incurred directly related to implementation of BankUnited 2.0 (255 ) (6,217 ) (334 ) (12,109 )
COVID-19 expenses (1,519 ) —
(1,519 ) —
Recurring operating expenses (non-GAAP) $ 92,377
$ 102,379
$ 198,563
$ 211,365


	Three Months Ended
	March 31, 2021		December 31, 2020		March 31, 2020
Income (loss) before income taxes (GAAP)	$	131,304	$	106,965	$	(40,422)
Plus: Provision for (recovery of) credit losses	(27,989)		(1,643)		125,428
PPNR (non-GAAP)	$	103,315	$	105,322	$	85,006

Tangible book value per common share is a non-GAAP financial measure. Management believes this measure is relevant to understanding the capital position and performance of the Company. Disclosure of this non-GAAP financial measure also provides a meaningful ~~base~~basis for comparison to other financial institutions as it is a metric commonly used in the banking industry. 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 ~~June 30, 2020~~the dates indicated (in thousands except share and per share data):


	March 31, 2021		December 31, 2020		December 31, 2019
Total stockholders’ equity	$	3,061,835	$	2,983,012	$	2,980,779
Less: goodwill and other intangible assets	77,637		77,637		77,674
Tangible stockholders’ equity	$	2,984,198	$	2,905,375	$	2,903,105

Common shares issued and outstanding	93,263,632		93,067,500		95,128,231

Book value per common share	$	32.83	$	32.05	$	31.33

Tangible book value per common share	$	32.00	$	31.22	$	30.52

Total stockholders’ equity $ 2,755,053
Less: goodwill and other intangible assets 77,652
Tangible stockholders’ equity $ 2,677,401

Common shares issued and outstanding 92,420,278

Book value per common share $ 29.81

Tangible book value per common share $ 28.97

Item 3. Quantitative and Qualitative Disclosures About Market Risk

See the section entitled “Interest Rate Risk” included in Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

As of the end of the period covered by this Form 10-Q, we carried out an evaluation under the supervision and with the participation of our management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures as defined in Exchange Act Rules 13a-15(e) and 15d-15(e). Based upon that evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that our disclosure controls and procedures were effective.

Effective January 1, 2020, the Company adopted ASU 2016-13. The Company designed new controls and modified existing controls as part of its adoption. These additional internal controls over financial reporting included controls over model governance, assumptions, the determination of a reasonable and supportable economic forecast, and expanded controls over loan level data.

During the quarter ended ~~June 30, 2020,~~March 31, 2021, there were no changes in the Company's internal control over financial reporting, that materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting. We have focused on insuring that our technology systems and internal controls continue to operate effectively in a remote work environment and have not identified any instances in which our control environment has failed to operate effectively. We are continually monitoring and assessing any impact of the COVID-19 situation on our internal controls to address impacts to their design, implementation and operating effectiveness.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

The Company is involved as plaintiff or defendant in various legal actions arising in the normal course of business. In the opinion of management, based upon currently available information and the advice of legal counsel, the likelihood is remote that the impact of these proceedings, either individually or in the aggregate, would be material to the Company’s consolidated financial position, results of operations or cash flows.

We received a subpoena from the United States Department of Justice in October 2019 requesting documentation related to the taxi medallion line of business formerly conducted by the Bank. We are cooperating with this investigation.

Item 1A. Risk Factors

The COVID-19 pandemic has caused substantial disruption to the global economy which has adversely affected, and is expected to continue to adversely affect, the Company’s business and results of operations. The future impacts of the COVID-19 pandemic on the global economy and the Company’s business, results of operations and financial condition remains uncertain.

In March 2020, the World Health Organization declared novel coronavirus disease 2019 (COVID-19) as a global pandemic. The pandemic has resulted in governmental authorities implementing numerous measures attempting to contain the spread and impact of COVID-19 such as travel bans and restrictions, quarantines, shelter in place orders, and limitations on business activities, including in major markets in which the Company and its clients are located or do business. The COVID-19 pandemic, and governmental responses to the pandemic, have severely negatively impacted the global economy, disrupted global supply chains, lowered equity market valuations, created significant volatility and disruption in financial markets, and increased unemployment levels.

This macroeconomic environment has had, and could continue to have, an adverse effect on the Company’s business and operations. Should current economic impacts persist or continue to deteriorate, this macroeconomic environment could have a continued adverse effect on our business and operations, including, but not limited to, decreased demand for the Company’s products and services, protracted periods of lower interest rates, loss of income resulting from forbearances, deferrals and fee waivers provided by the Company to its consumer and commercial borrowers, increased credit losses due to deterioration in the financial condition of our consumer and commercial borrowers, including declining asset and collateral values, which may continue to increase our provision for credit losses and net charge-offs and possible constraints on liquidity and capital, whether due to increases in risk-weighted assets related to supporting client activities or to regulatory actions. The business operations of the Company may also be disrupted if significant portions of its workforce or those of vendors or third-party service providers are unable to work effectively, including because of illness, quarantines, government actions, restrictions in connection with the pandemic, and technology limitations and/or disruptions. The Company also faces an increased risk of litigation and governmental and regulatory scrutiny as a result of the effects of the pandemic on market and economic conditions and actions taken by governmental authorities in response to those conditions.

The extent to which the COVID-19 pandemic impacts the Company’s business, results of operations, and financial condition, as well as its regulatory capital and liquidity ratios, will depend on future developments, which are highly uncertain, including the scope and duration of the pandemic and actions taken by governmental authorities and other third parties in response to the pandemic. Moreover, the effects of the COVID-19 pandemic may heighten many of the other risks described in the section entitled “Risk Factors” in our most recent Annual Report on Form 10-K and any subsequent Quarterly Report on Form 10-Q or Current Report on Form 8-K including, but not limited to, financial market conditions, economic conditions, credit risk, interest rate risk, risk of security breaches and technology changes.

There have been no material changes in the ~~other~~ risk factors disclosed by the Company in its ~~2019~~2020 Annual Report on Form 10-K filed with the Securities and Exchange Commission on February ~~28, 2020.~~26, 2021.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

~~None.~~

~~Item 6.~~

~~Exhibits~~


	Issuer Purchases of Equity Securities
Period	Total number of shares purchased(1)	Average price paid per share		Total number of shares purchased as part of publicly announced plans or programs	Maximum number (or approximate dollar value) of shares that may yet be purchased under the plans or programs
January 1 - January 31, 2021	—	—		—	$	44,997,312
February 1 - February 28, 2021	205,064	$	35.42	205,064	$	37,734,253
March 1 - March 31, 2021	—	—		—	$	37,734,253
Total	205,064	$	35.42	205,064



~~Exhibit~~

(1) The total number of shares purchased during the periods indicated includes shares purchased as part of a publicly announced program

(2) On January 20, 2021, the Company's Board of Directors reinstated the share repurchase program that the Company suspended on March 16, 2020. Authorization remained for the Company to repurchase up to $44.9 million of its outstanding common stock. No time limit was set for the completion of the share repurchase program. The authorization does not require the Company to acquire any specified number of common shares and may be commenced, suspended or discontinued without prior notice. Under this authorization, $37,734,253 remained available for purchase at March 31, 2021.

Item 6.

Exhibits

~~Number~~

~~Description~~

~~Location~~

Exhibit
Number

Description

Location

31.1

Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

Filed herewith

31.2

Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

Filed herewith

32.1

Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

Filed herewith

32.2

Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

Filed herewith

101.INS

The instance document does not appear in the interactive data file because its XBRL tags are embedded within the inline XBRL document

Filed herewith

101.SCH

XBRL Taxonomy Extension Schema

Filed herewith

101.CAL

XBRL Taxonomy Extension Calculation Linkbase

Filed herewith

101.DEF

XBRL Taxonomy Extension Definition Linkbase

Filed herewith

101.LAB

XBRL Taxonomy Extension Label Linkbase

Filed herewith

101.PRE

XBRL Taxonomy Extension Presentation Linkbase

Filed herewith

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized this ~~7th~~5th day of ~~August 2020.~~

May 2021.



	/s/ Rajinder P. Singh
			Rajinder P. Singh
			Chairman, President and Chief Executive Officer


			/s/ Leslie N. Lunak
			Leslie N. Lunak
			Chief Financial Officer

8368


				Page

			~~Page~~

	Glossary of Defined Terms		ii

PART I.		FINANCIAL INFORMATION

ITEM 1.		Financial Statements (Unaudited)
		Consolidated Balance Sheets		1
		Consolidated Statements of Income		2
		Consolidated Statements of Comprehensive Income		3
		Consolidated Statements of Cash Flows		4
		Consolidated Statements of Stockholders’ Equity		6
		Notes to Consolidated Financial Statements		7

ITEM 2.		Management’s Discussion and Analysis of Financial Condition and Results of Operations		4133

ITEM 3.		Quantitative and Qualitative Disclosures About Market Risk		7966

ITEM 4.		Controls and Procedures		8066

PART II.		OTHER INFORMATION

ITEM 1.		Legal Proceedings		8066

ITEM 1A.		Risk Factors		8066

ITEM 2.		Unregistered Sales of Equity Securities and Use of Proceeds		8166

ITEM 6.		Exhibits		8267

SIGNATURES				8368



	June 30, 2020			December 31, 2019
ASSETS
Cash and due from banks:
Non-interest bearing	$	10,599		$	7,704
Interest bearing	391,632			206,969
Cash and cash equivalents	402,231			214,673
Investment securities (including securities recorded at fair value of $8,683,628 and $7,759,237)	8,693,628			7,769,237
Non-marketable equity securities	233,051			253,664
Loans held for sale	2,623			37,926
Loans	23,834,889			23,154,988
Allowance for credit losses	(266,123		)	(108,671		)
Loans, net	23,568,766			23,046,317
Bank owned life insurance	292,012			282,151
Operating lease equipment, net	689,965			698,153
Goodwill and other intangible assets	77,652			77,674
Other assets	785,971			491,498
Total assets	$	34,745,899		$	32,871,293

LIABILITIES AND STOCKHOLDERS’ EQUITY
Liabilities:
Demand deposits:
Non-interest bearing	$	5,883,362		$	4,294,824
Interest bearing	2,865,944			2,130,976
Savings and money market	10,590,315			10,621,544
Time	6,730,803			7,347,247
Total deposits	26,070,424			24,394,591
Federal funds purchased	100,000			100,000
FHLB and PPPLF borrowings	4,650,599			4,480,501
Notes and other borrowings	722,332			429,338
Other liabilities	447,491			486,084
Total liabilities	31,990,846			29,890,514

Commitments and contingencies

Stockholders' equity:
Common stock, par value $0.01 per share, 400,000,000 shares authorized; 92,420,278 and 95,128,231 shares issued and outstanding	924			951
Paid-in capital	991,509			1,083,920
Retained earnings	1,905,639			1,927,735
Accumulated other comprehensive loss	(143,019		)	(31,827		)
Total stockholders' equity	2,755,053			2,980,779
Total liabilities and stockholders' equity	$	34,745,899		$	32,871,293



	Three Months Ended June 30, 2020			Six Months Ended June 30, 2020
Amount related to funded portion of loans	$	31,584		$	153,449
Amount related to off-balance sheet credit exposures	(6,170		)	(2,607		)
Provision for credit losses	$	25,414		$	150,842



	Recorded Investment		UPB		Related Specific Allowance
With no specific allowance recorded:
1-4 single family residential	$	992	$	989	$	—
Government insured residential	53,428		53,350		—
Multi-family	6,138		6,169		—
Non-owner occupied commercial real estate	38,345		38,450		—
Construction and land	3,191		3,155		—
Owner occupied commercial real estate	17,419		17,488		—
Commercial and industrial	10,585		10,574		—
Bridge - franchise finance	4,115		4,117		—
Bridge - equipment finance	6,807		6,793		—
With a specific allowance recorded:
1-4 single family residential	2,697		2,652		9
Owner occupied commercial real estate	2,522		2,509		401
Commercial and industrial	63,531		63,709		13,992
Bridge - franchise finance	21,011		21,050		2,953
Bridge - equipment finance	14,124		14,024		3,135
Total:
Residential and other consumer	$	57,117	$	56,991	$	9
Commercial	187,788		188,038		20,481
	$	244,905	$	245,029	$	20,490



	Three Months Ended June 30, 2019		Six Months Ended June 30, 2019
Residential and other consumer:
1-4 single family residential	$	12,732	$	11,011
Commercial:
Multi-family	25,066		25,248
Non-owner occupied commercial real estate	24,599		21,563
Construction and land	9,604		9,730
Owner occupied commercial real estate	12,741		12,124
Commercial and industrial	32,690		30,564
Commercial lending subsidiaries	18,082		19,982
	122,782		119,211
	$	135,514	$	130,222



	Three Months Ended June 30,					Six Months Ended June 30,					Location of Gain (Loss) Reclassified from AOCI into Income
	2020			2019		2020			2019		Location of Gain (Loss) Reclassified from AOCI into Income
Interest rate contracts	$	(10,009	)	$	1,688	$	(14,565	)	$	4,411	Interest expense on borrowings



	June 30, 2020								Losses from Fair Value Changes
	Level 1		Level 2		Level 3		Total		Three Months Ended June 30, 2020			Six Months Ended June 30, 2020
OREO and repossessed assets	$	—	$	—	$	4,401	$	4,401	$	(243	)	$	(360	)
Impaired loans	$	—	$	—	$	101,353	$	101,353	$	(23,545	)	$	(42,221	)
Operating lease equipment	$	—	$	—	$	839	$	839	$	—		$	(691	)



	June 30, 2019								Losses from Fair Value Changes
	Level 1		Level 2		Level 3		Total		Three Months Ended June 30, 2019			Six Months Ended June 30, 2019
OREO and repossessed assets	$	—	$	—	$	1,557	$	1,557	$	(203	)	$	(221	)
Impaired loans	$	—	$	—	$	15,385	$	15,385	$	(529	)	$	(279	)



Commitments to fund loans	$	770,860
Commitments to purchase loans	733,451
Unfunded commitments under lines of credit	3,145,104
Commercial and standby letters of credit	88,438
	$	4,737,853



Loans secured by stabilized properties subject to rent regulation	$	957,439
Loans secured by non-stabilized properties subject to rent regulation	58,333
	$	1,015,772



DSCR
Less than 1.11	$	101,129
1.11 - 1.24	284,101
1.25 - 1.50	288,910
1.51 or greater	283,299
	$	957,439



LTV
Less than 50%	$	243,997
50% - 65%	610,258
66% - 75%	97,524
More than 75%	5,660
	$	957,439



Years Ending December 31:
2020	$	78,492
2021	60,237
2022	70,404
2023	40,812
2024	14,553
Thereafter through 2034	335,829
	$	600,327



	Amortized Cost		Percent of BFG Franchise Finance
Restaurant concepts:
Burger King	$	66,012	11.0	%
Dunkin Donuts	44,737		7.0	%
Sonic	27,586		4.0	%
Domino's	23,370		4.0	%
Jimmy Johns	23,359		4.0	%
Other	193,958		31.0	%
	379,022		61.0	%
Non-restaurant concepts:
Planet Fitness	107,303		17.0	%
Orange Theory Fitness	86,654		14.0	%
Other	50,160		8.0	%
	244,117		39.0	%
	$	623,139	100.0	%



	June 30, 2020			December 31, 2019
Non-accrual loans
Residential and other consumer:
1-4 single family residential	$	11,234		$	18,877
Other consumer loans	1,949			17
Total residential and other consumer loans	13,183			18,894
Commercial:
Multi-family	6,011			6,138
Non-owner occupied commercial real estate	46,545			40,097
Construction and land	3,703			3,191
Owner occupied commercial real estate	30,493			27,141
Commercial and industrial	67,702			74,757
Bridge - franchise finance	32,857			13,631
Bridge - equipment finance	1,148			20,939
Total commercial loans	188,459			185,894
Total non-accrual loans	201,642			204,788
Loans past due 90 days and still accruing	2,606			—
Total non-performing loans	204,248			204,788
OREO and repossessed assets	4,956			3,897
Total non-performing assets	$	209,204		$	208,685

Non-performing loans to total loans ⁽¹⁾	0.86		%	0.88		%
Non-performing assets to total assets⁽¹⁾	0.60		%	0.63		%
ACL to total loans	1.12		%	0.47		%
ACL to non-performing loans	130.29		%	53.07		%
Net charge-offs to average loans ⁽²⁾	0.20		%	0.05		%



	June 30, 2020				March 31, 2020				January 1, 2020 ⁽¹⁾				December 31, 2019
	Total		%⁽²⁾		Total		%⁽²⁾		Total		%⁽²⁾		Total		%⁽²⁾
Residential portfolio segment	$	10,695	23.5	%	$	12,576	24.4	%	$	19,252	24.5	%	$	11,154	24.5	%

Multi-family	21,049		7.9	%	13,087		8.5	%	4,244		9.6	%	5,024		9.6	%
Non-owner occupied commercial real estate	84,436		20.7	%	25,078		21.5	%	9,798		21.7	%	23,240		21.7	%
Construction and land	3,384		1.0	%	2,610		1.0	%	2,618		1.1	%	764		1.1	%
CRE portfolio segment	108,869				40,775				16,660				29,028

Owner occupied commercial real estate	36,416		8.6	%	50,685		8.7	%	31,306		8.9	%	8,066		8.9	%
Commercial and industrial	84,142		28.1	%	106,964		25.3	%	52,326		23.4	%	43,485		23.4	%
Pinnacle	238		5.1	%	585		5.0	%	411		5.2	%	720		5.2	%
Bridge - franchise finance	19,446		2.6	%	32,910		2.8	%	9,030		2.6	%	9,163		2.6	%
Bridge - equipment finance	6,317		2.5	%	6,084		2.8	%	6,991		3.0	%	7,055		3.0	%
Commercial portfolio segment	146,559				197,228				100,064				68,489
	$	266,123	100.0	%	$	250,579	100.0	%	$	135,976	100.0	%	$	108,671	100.0	%



Three months or less	$	833,151
Over three through six months	967,778
Over six through twelve months	1,284,607
Over twelve months	166,568
	$	3,252,104



	June 30, 2020		December 31, 2019
FHLB advances, net of hedge accounting fair value adjustments	$	3,999,573	$	4,480,501
PPPLF borrowings	651,026		—
	$	4,650,599	$	4,480,501



Maturing in:
2020—One month or less	$	1,470,000
2020—Over one month	2,176,000
2021	250,000
Thereafter	100,000
Total contractual balance outstanding	3,996,000
Cumulative fair value hedging adjustments	3,573
Carrying value	$	3,999,573