BankUnited, Inc. February 2019

Similar documents
BankUnited, Inc. January 2019

4TH QUARTER 2017 EARNINGS CONFERENCE CALL JANUARY 25, 2018

4 th QUARTER 2018 EARNINGS CALL. January 24, 2019

2ND QUARTER 2017 EARNINGS CONFERENCE CALL JULY 27, 2017

First Quarter 2018 Earnings Presentation. April 24, 2018

KeyCorp Beth E. Mooney Don Kimble

INVESTOR PRESENTATION

FINANCIAL COMMUNITY PRESENTATION

615 Merrick Avenue, Westbury, NY Phone: (516) Fax: (516)

METROPOLITAN BANK HOLDING CORP REPORTS NET INCOME OF $6.3 MILLION FOR QUARTER ENDED MARCH 31, 2018

Earnings Presentation Fourth Quarter and Full Year 2018 F.N.B. Corporation

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

Supplemental Information Fourth Quarter 2009

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

Executing On Our Unique Higher Performing Banking Model

INVESTOR PRESENTATION NOVEMBER 2018

FIRST CITIZENS COMMUNITY BANK S. MAIN STREET (FAX) MANSFIELD, PA CONTACT: KATHLEEN CAMPBELL, MARKETING DIRECTOR

4Q15 Quarterly Supplement

Republic Bancorp, Inc. Reports a 56% Year-Over-Year Increase in Second Quarter Net Income

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

2018 SECOND QUARTER FINANCIAL RESULTS

Credit Suisse Financial Services Forum

Executing On Our Unique Higher Performing Banking Model

Digital River, Inc. First Quarter Results (In thousands, except share data) Subject to reclassification

Second Quarter 2018 Earnings Conference Call July 19, 2018

Independent Bank Group Reports Third Quarter Financial Results

Digital River, Inc. Second Quarter Results (Unaudited, in thousands) Subject to reclassification

Consolidated Balance Sheets (U.S. Dollars in thousands) December 31, 2014

Supplemental Information Second Quarter 2008

Independent Bank Group Reports Third Quarter Financial Results

ServiceNow, Inc. Condensed Consolidated Statements of Operations (in thousands, except share and per share data) (Unaudited)

Fourth Quarter 2017 Earnings Conference Call January 23, 2018

ServiceNow, Inc. Condensed Consolidated Statements of Operations (in thousands, except share and per share data)

Third Quarter 2018 Earnings Release Presentation

2017 Annual Meeting of Shareholders May 22, 2017

Plaza Bancorp Consolidated Condensed Statements of Financial Condition (Unaudited)

UMPQUA REPORTS QUARTERLY AND ANNUAL RESULTS

Supplemental information

2Q16 Quarterly Supplement

Financial Summary and Key Metrics (Unaudited) (In Thousands, Except Share Data and % )

ServiceNow, Inc. Condensed Consolidated Statements of Operations (in thousands, except share and per share data) (Unaudited)

KeyCorp. Third Quarter 2017 Earnings Review. Don Kimble Chief Financial Officer. Beth E. Mooney Chairman and Chief Executive Officer.

BNY Mellon Fourth Quarter 2018 Financial Highlights

Fourth Quarter and Full Year 2016 Investor Presentation. January 25, 2017

Third Quarter 2017 Earnings Presentation. October 24, 2017

BANCORPSOUTH BANK. Financial Information. As of and for the Three Months and Year Ended December 31, 2018

2Q15 Quarterly Supplement

Supplemental Information First Quarter 2008

ServiceNow, Inc. Condensed Consolidated Statements of Operations (in thousands, except share and per share data) (unaudited)

Third Quarter 2018 Earnings Conference Call October 18, 2018

ServiceNow, Inc. Condensed Consolidated Statements of Operations (in thousands, except share and per share data) (unaudited)

Lakeland Financial Reports Record Performance Second Quarter Net Income Increases 31%

Independent Bank Group Reports Second Quarter Financial Results

Independent Bank Group Reports First Quarter Financial Results

Q3 Fiscal Year 2019 Financial Highlights

Fourth Quarter 2018 Earnings Conference Call

BANCORPSOUTH BANK. Financial Information. As of and for the Three Months Ended September 30, 2018

Q Financial Supplement

Fourth Quarter 2017 Investor Presentation

Ally Financial Inc. Auto Securitization - Corporate Overview 2Q 2018

Digital River, Inc. Fourth Quarter Results (In thousands, except share data) Subject to reclassification

Hancock reports fourth quarter 2016 EPS of $.64 Beat Core Pre-Tax Pre-Provision Income Goal for 2016 by $11 Million; Up 25% vs.

TCF Financial Corporation Fourth Quarter Investor Presentation

FOR IMMEDIATE RELEASE. MEDIA CONTACT: Sue Atkinson, FINANCIAL CONTACT: Harold Carpenter,

H&R BLOCK KEY OPERATING RESULTS Unaudited, amounts in thousands, except per share data

Third Quarter 2018 Financial Review

Full Year 2017 MEMBER FDIC

662/ / BancorpSouth Announces Fourth Quarter 2013 Earnings of $27.7 Million or $0.29 per Diluted Share

UMPQUA HOLDINGS CORPORATION. 4 th Quarter 2017 Earnings Conference Call Presentation

4Q 18 EARNINGS PRESENTATION

DNB Financial Corporation

1Q15 Quarterly Supplement

Great Western Bancorp, Inc. Announces Fiscal Year 2015 Second Quarter Financial Results

Park Sterling Corporation. 2012Q4 Earnings Conference Call February 8, 2013

BancAnalysts Association of Boston Conference

FOR IMMEDIATE RELEASE

BB&T reports strong core results Earnings reduced by mortgage and tax-related charges

MSCI Reports Financial Results for Fourth Quarter and Full-Year 2017

Lakeland Financial Reports Record First Quarter Performance Net Income Increases 26% and Dividend Increases 18%

2018 Second Quarter August 8, 2018

Ally Financial Reports Second Quarter 2018 Financial Results

Standard Financial Corp. Consolidated Statements of Financial Condition (Dollars in thousands except share and per share data)

Exhibit Fourth Quarter 2016 Earnings Call January 30, 2017

3Q 18 EARNINGS PRESENTATION

MSCI Reports Financial Results for Fourth Quarter and Full-Year 2018

Second Quarter 2018 Earnings Conference Call

Fourth Quarter Financial Supplement

2018 First Quarter May 2, 2018

3 rd Quarter 2018 Earnings Release Conference Call

PRO FORMA COMBINED FINANCIAL SUPPLEMENT FIRST QUARTER 2005

4 th Quarter 2018 Earnings Release Conference Call

ORACLE CORPORATION. Q4 FISCAL 2013 FINANCIAL RESULTS CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS ($ in millions, except per share data)

Ally Financial Reports First Quarter 2018 Financial Results

1Q18 Financial Results. April 20, 2018

ServiceNow, Inc. Condensed Consolidated Statements of Operations (in thousands, except share and per share data) (unaudited)

Q3 FY 18 Financial Results

VMware, Inc. CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) (unaudited)

MSCI THIRD QUARTER 2016

MEDIA CONTACT: Joe Bass, FINANCIAL CONTACT: Harold Carpenter, WEBSITE:

Transcription:

BankUnited, Inc. February 2019

Forward-Looking Statements This presentation contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that reflect the current views of BankUnited, Inc. ( BankUnited, BKU or the Company ) with respect to, among other things, future events and financial performance. BankUnited generally identifies forward-looking statements by terminology such as outlook, believes, expects, potential, continues, may, will, could, should, seeks, approximately, predicts, intends, plans, estimates, projects, anticipates or the negative version of those words or other comparable words. Any forward-looking statements contained in this presentation are based on the historical performance of the Company or the Company s current plans, estimates and expectations. The inclusion of any forward-looking information regarding BankUnited should not be regarded as a representation that future plans, estimates or expectations contemplated herein will be achieved. Such forward-looking statements are subject to various risks and uncertainties and assumptions relating to BKU s operations, financial results, financial condition, business prospects, growth, strategy and liquidity. If one or more of these or other risks or uncertainties materialize, or if the underlying assumptions prove to be incorrect, actual results may vary materially from those indicated in these statements. These factors should not be construed as exhaustive. BankUnited 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. 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 the most recent Annual Report on Form 10-K of BKU and in the subsequent Quarterly Reports on Form 10-Q of BKU, filed with the Securities and Exchange Commission (the SEC ) and available at the SEC s website (www.sec.gov). 2

Our Vision We are the leading regional Commercial and Small Business bank, with a distinctive value proposition based on strong service-oriented relationships, robust digital-enabled customer experiences, and operational excellence with an entrepreneurial work environment that empowers employees to deliver their best 3

Company Snapshot as of December 31, 2018 $32.2 billion of assets. Net income of $52.4 million, or $0.50 per diluted common share, for the three months ended December 31, 2018. Net income of $324.9 million, or $2.99 per diluted common share, for the year ended December 31, 2018. The return on average stockholders equity for the year ended December 31, 2018 was 10.57%, while the return on average assets was 1.05% Company Snapshot as of September 30, 2018 $22.7 billion of loans and leases, including equipment under operating lease. Non-covered loans and leases, including equipment under operating lease, grew by $257 million during the three months ended December 31, 2018. For the year ended December 31, 2018, non-covered loans and leases grew by $965 million. $23.5 billion deposit portfolio. Total deposits increased by a record $1.2 billion during the three months ended December 31, 2018, of which $208 million was non-interest bearing demand deposits. Total deposits increased by $1.6 billion for the year ended December 31, 2018, of which $550 million was non-interest bearing demand deposits. During the fourth quarter 2018, the Bank executed the final sale of covered loans under the terms of the Single Family Shared-Loss Agreement. During the fourth quarter 2018, the Bank sold substantially all of its taxi medallion finance loans. During 2018, the Company repurchased approximately 8.4 million shares of its common stock for an aggregate purchase price of $300 million. 4 4

We are nearing the end of our Shared-Loss Agreement with the FDIC During the quarter ended December 31, 2018, the Bank executed a portfolio sale of covered loans with an unpaid principal balance totaling approximately $260 million and covered OREO totaling $5.2 million. Covered loans with a carrying value of $201 million at December 31, 2018 were retained in portfolio. In conjunction with the sale, the FDIC indemnification asset was amortized to zero as of December 31, 2018. We expect total accretion on the retained covered loans over their remaining lives to approximate $287 million. The yield on the retained loans as of December 31, 2018 was 32.9%. The impact on pre-tax earnings for the fourth quarter of 2018 of the covered asset sale, accretion on covered loans and amortization of the indemnification asset is presented below: Accretion on covered loans Amortization of the FDIC indemnification asset Gain on sale of covered loans and OREO Net loss on FDIC indemnification related to sale of covered loans and OREO Net impact on pre-tax earnings $121.3 million ($128.9 million) $0.2 million ($1.6 million) ($9.0 million) 5

Non-Loss Share Earnings Non-Loss Share EPS (1)(2) EPS, Loss Share Contribution (1)(2)(3) 34% trailing four quarters growth of EPS, non-loss share 16% trailing four quarters growth of EPS, non-loss share $0.90 $0.65 $0.40 $0.15 $0.51 $0.52 $0.14 $0.15 $0.37 $0.37 $0.47 $0.15 $0.32 $0.59 $0.57 $0.13 $0.13 $0.13 $0.60 $0.62 $0.12 $0.46 $0.44 $0.47 $0.50 $0.86 $0.24 $0.62 $0.77 $0.23 $0.54 $0.82 $0.23 $0.59 $0.90 $0.26 $0.64 $0.50 $0.59 ($0.10) ($0.09) (4) (1) Non-loss share EPS and EPS, loss share contribution are non-gaap measures. See section entitled "Non-GAAP Financial Measures" on page 18 for reconciliation of non-gaap financial measurements to their comparable GAAP financial measurements. (2) Loss Share Contribution is defined as the excess of Loss Share Earnings (generally defined as accretion on covered loans net of amortization of the FDIC indemnification asset) over the hypothetical amount of interest income that could have been earned if the average balance of covered loans and the indemnification asset were instead assumed to be invested in securities at the weighted average yield earned on the Company s investment securities portfolio as reported for each respective quarter, net of related income taxes. See section entitled "Calculation of Loss Share Contribution and Non-Loss Share Earnings Per Share" on page 16 for details of the calculation. (3) See section entitled "Calculation of Loss Share Contribution and Non-Loss Share Earnings Per Share" on page 16 for details of the calculation. (4) EPS for the quarter ended December 31, 2017 is shown net of discrete income tax benefit and related professional fees. EPS, net of discrete income tax benefit and related professional fees is a non-gaap financial measure. See section entitled "Non-GAAP Financial Measures" on page 20 for reconciliation of this measure to the GAAP measure of earnings per common share, diluted. 6

Tangible Book Value Per Share Has Grown Steadily $30 $27.59 $28.71 $25 $22.47 $20.90 $20 $18.28 $18.41 $19.52 $15 $14.07 $15.01 $10 3/31/2011 12/31/2011 12/31/2012 12/31/2013 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 Tangible book value per share is a non-gaap financial measure. See section entitled "Non-GAAP Financial Measures" on page 19. 7 7

Loans and Deposits December 31, 2018 Loans and Leases Deposits 6% 2% 6% 2% Residential and other consumer 22% Multi-Family Owner occupied CRE Non-owner occupied CRE 29% 8% 15% Interest bearing demand Non-interest bearing demand 19% 12% Construction and Land Commercial and industrial Money market and savings Time BFG- Equipment Finance (1) 1% 21% 9% BFG- Franchise Pinnacle Public Finance 48% Mortgage warehouse lending (1) Includes equipment under operating lease. 8 8

Growth in Non-Covered Loan and Leases $ in millions $28,000 $26,000 $24,000 $22,000 $20,000 $18,000 $16,000 $14,000 $12,000 $10,000 $8,000 $6,000 $4,000 $2,000 $0 Commercial National Platforms (1) C&I Owner Occupied CRE Construction and Land Non-owner Occupied CRE Multi-family Residential $19,321 $19,441 $3,378 $3,336 $3,040 $3,028 $20,277 $20,661 $3,578 $3,671 $3,245 $3,401 $21,513 $21,579 $22,010 $22,222 $22,479 $3,869 $3,853 $4,043 $4,066 $4,003 $3,649 $3,660 $4,030 $4,131 $4,312 $1,645 $1,658 $1,784 $1,859 $1,907 $1,904 $1,944 $1,981 $2,008 $301 $238 $238 $258 $295 $278 $240 $232 $211 $3,631 $3,718 $3,829 $4,076 $4,378 $4,415 $4,442 $4,485 $4,612 $3,830 $3,741 $3,723 $3,362 $3,219 $3,109 $2,862 $2,763 $2,585 $3,496 $3,722 $3,880 $4,034 $4,196 $4,360 $4,449 $4,564 $4,748 Dec 16 Mar 17 Jun 17 Sep 17 Dec 17 Mar 18 Jun 18 Sep 18 Dec 18 (1) Includes equipment under operating lease. 9

National Commercial Platforms $ in millions $5,000 BFG Transportation(1) BFG Franchise Pinnacle Mortgage Warehouse Small Business Finance $4,500 $4,000 $3,500 $3,000 $2,500 $2,000 $3,578 $3,671 $3,378 $3,336 $226 $235 $225 $226 $339 $465 $322 $201 $1,318 $1,323 $1,431 $1,394 $4,043 $4,066 $4,003 $3,869 $3,853 $239 $247 $252 $247 $247 $528 $537 $432 $459 $424 $1,525 $1,517 $1,536 $1,482 $1,463 $1,500 $1,000 $500 $0 $427 $440 $423 $422 $435 $458 $504 $498 $517 $1,086 $1,146 $1,159 $1,155 $1,203 $1,207 $1,236 $1,302 $1,339 Dec 16 Mar 17 Jun 17 Sep 17 Dec 17 Mar 18 Jun 18 Sep 18 Dec 18 (1) Includes equipment under operating lease. 10

Deposit Growth $ in millions $24,000 $22,000 $20,000 $18,000 $16,000 $19,491 $19,924 $2,960 $3,073 $1,523 $1,635 $20,778 $21,223 $3,022 $3,096 $1,558 $1,829 $21,878 $22,240 $22,178 $22,305 $3,071 $3,340 $3,316 $3,413 $1,757 $1,645 $1,622 $1,588 $23,474 $3,621 $1,771 Noninterest Demand Interest Demand $14,000 $12,000 $10,000 $9,252 $9,299 $10,071 $9,964 $10,715 $10,938 $10,590 $10,588 $11,262 Money Market / Savings $8,000 $6,000 $4,000 $2,000 $0 $5,756 $5,917 $6,127 $6,334 $6,335 $6,317 $6,650 $6,716 $6,820 Dec 16 Mar 17 Jun 17 Sep 17 Dec 17 Mar 18 Jun 18 Sep 18 Dec 18 Time Cost of Deposits 0.69% 0.72% 0.79% 0.87% 0.94% 1.04% 1.19% 1.35% 1.52% 11

Asset Quality NPA Ratio (1) Net Charge-off Ratio (3) 0.80% 0.76% 0.50% 0.70% 0.60% 0.63% 0.61% 0.69% 0.57% 0.65% 0.67% 0.70% 0.56% 0.40% 0.38% 0.50% 0.53% 0.55% 0.30% 0.28% 0.40% 0.30% 0.35% 0.32% 0.43% 0.20% 0.20% 0.21% 0.21% 0.28% 0.25% 0.20% 0.10% 0.00% Dec 16 Dec 17 Mar 18 Jun 18 Sep 18 Dec 18 Peers (2) BKU BKU Taxi 0.10% 0.00% 0.13% 0.29% 0.18% 0.13% 0.10% 0.06% 0.09% Dec 16 Dec 17 Mar 18 Jun 18 Sep 18 Dec 18 Taxi Medallion Other (1) NPA ratio calculated as NPAs as a percentage of total assets. (2) Source: SNL Financial. Financial data as of most recent quarter available. Similarly sized banks include median values for publicly traded U.S. banks with assets between $10-50 bn. (3) Annualized for the periods ended March 31, 2018, June 30, 2018 and September 30, 2018. 12

Investment Portfolio $9,000 4.00% $8,000 $7,000 2.84% 3.02% 3.35% 3.50% 3.00% $6,000 2.50% $5,000 $4,000 $3,000 1.70% 1.69% 1.42% 2.00% 1.50% $2,000 1.00% $1,000 0.50% $0 12/31/2016 12/31/2017 12/31/2018 0.00% US Government and agency Residential real estate lease-backed securities Collateralized Loan Obligations Other Effective Duration Private label mortgage-backed securities and CMOs Private label commercial mortgage backed securities State and Municipal Obligations Yield 13 13

Selected Ratios Performance: 12/31/2016 12/31/2017 12/31/2018 Return on average assets (1) 0.87% 1.01% 1.05% Return on average equity (1) 9.64% 11.08% 10.57% Net interest margin 3.73% 3.65% 3.67% Credit Quality: Non-performing assets to total assets 0.53% 0.61% 0.43% Net charge-offs to average loans 0.13% 0.38% 0.28% Net taxi medallion loan charge-offs to average loans 0.06% 0.29% 0.18% Capital: CET-1 risk-based capital 11.63% 13.11% 12.57% Total risk-based capital 12.45% 13.78% 13.08% Tangible common equity to total assets 8.39% 9.72% 8.85% (1) Return on average assets and return on average equity for the year ended 12/31/2017 is net of a non-gaap adjustment to remove a discrete income tax benefit and related professional fees recognized in that period. See section entitled Non-GAAP Financial Measures on page 21 for reconciliation of non-gaap financial measurements to their comparable GAAP financial measurements. 14 14

APPENDIX

Calculation of Loss Share Contribution and Non-Loss Share Earnings Per Share Loss Share Contribution is a hypothetical presentation of the impact of the covered loans and FDIC indemnification asset on earnings for each respective quarter, reflecting the excess of Loss Share Earnings over hypothetical interest income that could have been earned on alternative assets. Quarter Ended Quarter Ended Quarter Ended ($ in millions, except per share data) 3/31/2016 6/30/2016 9/30/2016 12/31/2016 3/31/2017 6/30/2017 9/30/2017 12/31/2017 3/31/2018 6/30/2018 9/30/2018 12/31/2018 (3) (3) (3) (3) (3) (3) (3) (3) Net Income As Reported (2) $ 54.9 $ 56.7 $ 50.8 $ 63.3 $ 62.3 $ 66.4 $ 67.8 $ 94.8 $ 85.2 $ 89.9 $ 97.3 $ 52.4 Calculation of Loss Share Contribution: Interest Income - Covered Loans (Accretion) $ 75.8 $ 76.4 $ 74.5 $ 75.0 $ 75.2 $ 76.6 $ 73.5 $ 75.3 To $ 81.3 $ 84.2 $ 81.3 $ 121.3 Net impact of sale of covered loans 16.5 10.4 1.0 Amortization of FDIC Indemnification Asset (39.7) (38.1) (39.0) (43.4) (44.5) (45.7) (45.2) (41.1) (40.3) (44.3) (48.3) (128.9) Loss Share Earnings 36.1 38.3 35.5 31.6 30.7 30.9 28.2 50.7 41.0 40.0 43.4 (6.6) Hypothetical interest income on alternate assets (1) (10.4) (9.9) (9.3) (8.5) (8.2) (7.5) (7.1) (6.1) (5.9) (5.9) (4.9) (3.8) Loss Share Contribution, pre-tax 25.7 28.5 26.2 23.0 22.5 23.4 21.1 44.6 35.1 34.1 38.5 (10.3) Income taxes (4) (10.1) (11.2) (10.3) (9.1) (8.9) (9.2) (8.3) (17.6) (9.3) (9.0) (10.2) 2.7 Loss Share Contribution, after tax $ 15.5 $ 17.2 $ 15.8 $ 13.9 $ 13.6 $ 14.2 $ 12.8 $ 27.0 $ 25.8 $ 25.0 $ 28.3 $ (7.6) Net Income as reported, minus Loss Share Contribution $ 39.3 $ 39.5 $ 35.0 $ 49.4 $ 48.7 $ 52.2 $ 55.0 $ 67.9 $ 59.4 $ 64.9 $ 69.0 $ 60.0 Diluted Earnings Per Share - Loss Share Contribution $ 0.14 $ 0.15 $ 0.15 $ 0.13 $ 0.13 $ 0.13 $ 0.12 $ 0.24 $ 0.23 $ 0.23 $ 0.26 $ (0.09) Non-Loss Share Diluted Earnings Per Share 0.37 0.37 0.32 0.46 0.44 0.47 0.50 0.62 0.54 0.59 0.64 0.59 Fully Diluted Earnings Per Share, as Reported $ 0.51 $ 0.52 $ 0.47 $ 0.59 $ 0.57 $ 0.60 $ 0.62 $ 0.86 $ 0.77 $ 0.82 $ 0.90 $ 0.50 (1) Net income and Diluted earnings per common share for the three months ended December 31, 2017 are net of non-gaap adjustments to remove a discrete income tax benefit and related professional fees recognized in that period. See page 20 for reconciliation of these non-gaap financial measurements to their comparable GAAP financial measurements. (2) Net impact on diluted earnings per share of Loss Share Contribution (non-gaap) adjusted for rounding. (3) Calculation variances of $0.1 million in the table above are due to rounding. 16

Calculation of Hypothetical Interest Income on Alternate Assets The hypothetical interest income calculated below reflects the estimated income that may have been earned if the average balance of covered loans and the FDIC indemnification asset were liquidated and the proceeds assumed to be invested in securities at the weighted average yield on the Company s investment securities portfolio as reported for each respective quarter. Historically, cash received from the repayment, sale, or other resolution of covered loans and cash payments received from the FDIC under the terms of the Shared Loss Agreement have generally been reinvested in non-covered loans or investment securities. There is no assurance that the hypothetical results illustrated below would have been achieved if the covered loans and FDIC indemnification asset had been liquidated and proceeds reinvested in the respective quarters. Quarter Ended Quarter Ended Quarter Ended ($ in millions, except per share data) 3/31/2016 6/30/2016 9/30/2016 12/31/2016 3/31/2017 6/30/2017 9/30/2017 12/31/2017 3/31/2018 6/30/2018 9/30/2018 12/31/2018 Average Balances (1) Avg Covered Loans $ 788 $ 741 $ 693 $ 642 $ 596 $ 553 $ 533 $ 521 $ 499 $ 476 $ 408 $ 329 Avg FDIC Indemnification Asset 712 659 608 549 488 433 378 323 278 231 170 91 Avg Loss Share Asset $ 1,500 $ 1,400 $ 1,301 $ 1,191 $ 1,084 $ 986 $ 911 $ 844 $ 777 $ 707 $ 578 $ 420 Yield Yield on securities- reported (2) 2.78% 2.82% 2.87% 2.87% 3.01% 3.05% 3.14% 2.89% 3.04% 3.33% 3.41% 3.59% Hypothetical interest income on alternate assets 10.4 9.9 9.3 8.5 8.2 7.5 7.1 6.1 5.9 5.9 4.9 3.8 (1) Calculated as the simple average of beginning and ending balances reported for each period. (2) The weighted average yield on the Company s investment securities as reported for the applicable quarter. 17 17

Non-GAAP Financial Measures Net income and diluted earnings per common share, in each case excluding the impact of Loss Share Contribution, as defined in the section entitled "Non-Loss Share Earnings" above, are non-gaap financial measures. Management believes disclosure of these measures provides readers with information that may be useful in understanding the impact of the covered loans and FDIC indemnification asset on the Company s earnings. The following table reconciles these non-gaap financial measurements to the comparable GAAP financial measurements of net income and diluted earnings per common share for the periods indicated. Quarter Ended Quarter Ended Quarter Ended ($ in millions, except per share data; Shares in thousands) 3/31/2016 6/30/2016 9/30/2016 12/31/2016 3/31/2017 6/30/2017 9/30/2017 12/31/2017 3/31/2018 6/30/2018 9/30/2018 12/31/2018 (2) (3) (3) Net Income (GAAP) (1) $ 54.9 $ 56.7 $ 50.8 $ 63.3 $ 62.3 $ 66.4 $ 67.8 $ 94.8 $ 85.2 $ 89.9 $ 97.3 $ 52.4 Less Loss Share Contribution (15.5) (17.2) (15.8) (13.9) (13.6) (14.2) (12.8) (27.0) (25.8) (25.0) (28.3) 7.6 Net Income as reported, minus Loss Share Contribution $ 39.3 $ 39.5 $ 35.0 $ 49.4 $ 48.7 $ 52.2 $ 55.0 $ 67.8 $ 59.4 $ 64.9 $ 69.0 $ 60.0 Diluted earnings per common share, excluding Loss Share Contribution: Diluted earnings per common share (GAAP) (1) $ 0.51 $ 0.52 $ 0.47 $ 0.59 $ 0.57 $ 0.60 $ 0.62 $ 0.86 $ 0.77 $ 0.82 $ 0.90 $ 0.50 Less: Net impact on diluted earnings per common share of Loss Share Contribution (non-gaap) (0.14) (0.15) (0.15) (0.13) (0.13) (0.13) (0.12) (0.24) (0.23) (0.23) (0.26) 0.09 Diluted earnings per common share, excluding the impact Loss Share Contribution (non-gaap) $ 0.37 $ 0.37 $ 0.32 $ 0.46 $ 0.44 $ 0.47 $ 0.50 $ 0.62 $ 0.54 $ 0.59 $ 0.64 $ 0.59 Impact on diluted earnings per common share of Loss Share Contribution: Loss Share Contribution $ 15.5 $ 17.2 $ 15.8 $ 13.9 $ 13.6 $ 14.2 $ 12.8 $ 27.0 $ 25.8 $ 25.0 $ 28.3 $ (7.6) Weighted average shares for diluted earnings per share (GAAP) 103,552 103,732 103,561 103,779 105,378 103,138 106,073 106,072 105,934 105,471 104,384 100,959 Impact on diluted earnings per common share of Loss Share Contribution (non-gaap) 0.15 0.17 0.15 0.13 0.13 0.14 0.12 0.25 0.24 0.24 0.27 (0.08) Impact on diluted earnings per common share of Loss Share Contribution: Loss Share Contribution, net of tax, allocated to participating securities (0.7) (0.7) (0.6) (0.5) (0.5) (0.5) (0.5) (1.0) (1.0) (1.0) (1.0) (1.0) Weighted average shares for diluted earnings per share (GAAP) 103,552 103,732 103,561 103,779 105,378 103,138 106,073 106,072 105,934 105,471 104,384 100,959 Impact on diluted earnings per common share of Loss Share Contribution allocated to participating securities (non-gaap) (0.01) (0.01) (0.01) - - (0.01) - (0.01) (0.01) (0.01) (0.01) (0.01) Net impact on diluted earnings per share of Loss Share Contribution (non-gaap) $ 0.14 $ 0.15 $ 0.15 $ 0.13 $ 0.13 $ 0.13 $ 0.12 $ 0.24 $ 0.23 $ 0.23 $ 0.26 $ (0.09) (1) Net income and Diluted earnings per common share for the three months ended December 31, 2017 are net of non-gaap adjustments to remove a discrete income tax benefit and related professional fees recognized in that period. See page 20 for reconciliation of these non-gaap financial measurements to their comparable GAAP financial measurements. (2) Net impact on diluted earnings per share of Loss Share Contribution (non-gaap) adjusted for rounding. (3) Calculation variances of $0.1 million in the table above are due to rounding. 18 18

Non-GAAP Financial Measures (continued) 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 for comparability to other financial institutions. The following table reconciles the non-gaap financial measurement of tangible book value per common share to the comparable GAAP financial measurement of book value per common share at the dates indicated. $ in millions (except per share data); shares in thousands 03/31/11 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 (1) Total stockholders' equity $ 1,437 $ 1,535 $ 1,807 $ 1,929 $ 2,053 $ 2,244 $ 2,418 $ 3,026 $ 2,924 Less: goodwill and other intangible assets 69 69 70 69 68 78 78 78 78 Tangible stockholders' equity 1,368 1,467 1,737 1,860 1,984 2,166 2,340 2,948 2,846 Common shares issued and outstanding 97,238 97,701 95,007 101,013 101,657 103,626 104,167 106,848 99,141 Book value per common share $ 14.78 $ 15.71 $ 19.02 $ 19.09 $ 20.19 $ 21.65 $ 23.22 $ 28.32 $ 29.49 Tangible book value per common share $ 14.07 $ 15.01 $ 18.28 $ 18.41 $ 19.52 $ 20.90 $ 22.47 $ 27.59 $ 28.71 (1) Calculation variances of $0.1 million in the table above are due to rounding. 19 19

Non-GAAP Financial Measures (continued) Net income and earnings per diluted common share, in each case excluding the impact of a discrete income tax benefit and related professional fees are non-gaap financial measures. Management believes disclosure of these measures enhances readers' ability to compare the Company's financial performance for the current period to that of other periods presented. The following table reconciles these non-gaap financial measurements to the comparable GAAP financial measurements of net income and earnings per diluted share for the three months ended December 31, 2017 (in thousands except share and per share data): 20 20

Non-GAAP Financial Measures (continued) Return on average stockholders' equity and return on average assets, in each case excluding the impact of a discrete income tax benefit and related professional fees are non-gaap financial measures. Management believes disclosure of these measures enhances readers' ability to compare the Company's financial performance for the current period to that of other periods presented. The following table reconciles these non-gaap financial measurements to the comparable GAAP financial measurements of return on average stockholders' equity and return on average assets for the year ended December 31, 2017 (in thousands except share and per share data): 21 21

BankUnited, Inc. February 2019