News Release

MIAMI LAKES, Fla., Jul 27, 2011 (BUSINESS WIRE) --

BankUnited, Inc. (or the "Company") (NYSE: BKU) today announced financial results for the second quarter of 2011.

For the quarter ended June 30, 2011, the Company reported net income of $44.0 million or $0.44 per share. For the quarter ended June 30, 2010, net income was $51.2 million, or $0.55 per share. For the six months ended June 30, 2011, after deducting a previously disclosed one-time charge of $110.4 million recorded in conjunction with the Company's initial public offering (IPO) in the first quarter of 2011, the Company reported a net loss of $(23.7) million, or $(0.25) per share. The $110.4 million charge, which is not deductible for tax purposes, reduced net income by $110.4 million, or $1.16 per share. For the six months ended June 30, 2010, net income was $111.9 million, or $1.20 per share.

All earnings per share amounts reflect the 10-for-1 split of the Company's outstanding common shares effective January 10, 2011.

John Kanas, Chairman, President, and Chief Executive Officer, said "As expected, commercial loan growth accelerated significantly this quarter. While the Florida marketplace continues to struggle, our strategy of attracting seasoned commercial bankers from the local market continues to produce outsized results. Our market share is expanding every day and our growth prospects for the rest of 2011 are excellent."

Financial Highlights

• Non-Covered Loans, or those loans originated or purchased by the Company since May 21, 2009, grew by $301.6 million during the second quarter. For the six months ended June 30, 2011, Non-Covered Loans increased by $356.4 million to $894.6 million, an annualized growth rate of 134%.
• In the second quarter, core deposits, which the Company defines as total deposits less certificates of deposit, grew $145.6 million, to $4.4 billion, as the Company continued to transform its deposit base. For the six months ended June 30, 2011, core deposits grew $379.0 million, an annualized growth rate of 19%, with non-interest bearing demand accounts growing at an annualized rate of 45%.
• Book value and tangible book value per common share were $15.18 and $14.48, respectively, at June 30, 2011.
• On June 2, 2011, the Company entered into a Merger Agreement with Herald National Bank ("Herald"), a national banking association based in the New York metropolitan area. Herald had total assets of $501.1 million at March 31, 2011.

Capital Ratios

BankUnited continues to maintain a robust capital position. The Bank's capital ratios at June 30, 2011 were as follows:

								Tier 1 leverage							10.79%
								Tier 1 risk-based capital							40.62%
								Total risk-based capital							41.50%

BankUnited continues to exceed all regulatory guidelines required to be considered well capitalized.

At June 30, 2011, BankUnited, Inc.'s tangible common equity to tangible assets ratio was 13.06% (see Non-GAAP Financial Measure below).

Loans

Total loans declined to $3.8 billion at June 30, 2011 from $3.9 billion at December 31, 2010, reflecting continued resolution of Covered Loans. Non-Covered Loans increased by $356.4 million or 66%, to $894.6 million at June 30, 2011 from $538.2 million at December 31, 2010. Covered Loans declined to $2.9 billion at June 30, 2011 from $3.4 billion at December 31, 2010.

In the second quarter of 2011, the Company's Non-Covered commercial portfolio (including commercial loans, commercial real estate loans, and leases) grew $178.9 million to $638.8 million, reflecting the Company's expansion of market share in Florida. For the six months ended June 30, 2011, the Non-Covered commercial portfolio grew $208.6 million from $430.2 million to $638.8 million.

For the quarter ended June 30, 2011, the Company's residential portfolio grew $124.2 million to $266.7 million, primarily reflecting the Company's purchase of residential loans outside of Florida to help diversify credit risk within the residential portfolio. For the six months ended June 30, 2011, the Non-Covered residential portfolio grew $151.0 million from $115.7 million to $266.7 million.

A comparison of portfolio composition at June 30, 2011 and December 31, 2010 follows:

		Non-covered loans						Total loans
		June 30, 2011			December 31, 2010			June 20, 2011			December 31, 2010
Single family residential and home equity		29.3	%		21.1	%		70.7	%		75.2	%
Commercial real estate		25.1	%		29.7	%		16.8	%		15.9	%
Commercial		45.2	%		48.6	%		12.3	%		8.7	%
Consumer		0.4	%		0.6	%		0.2	%		0.2	%

Asset Quality

The Company's asset quality remained strong, with credit risk limited by its Loss Sharing Agreements with the FDIC. At June 30, 2011, Covered Loans represented 77% of the total loan portfolio, as compared to 86% at December 31, 2010.

The ratio of non-performing loans to total loans was 0.90% at June 30, 2011 as compared to 0.94% at March 31, 2011 and 0.66% at December 31, 2010. At June 30, 2011, non-performing assets totaled $176.1 million, including $141.7 million of other real estate owned ("OREO") as compared to $217.6 million, including $182.5 million of OREO, at March 31, 2011, and $232.5 million, including $206.7 million of OREO, at December 31, 2010. All OREO at June 30, 2011 is covered by the Company's Loss Sharing Agreements.

For the quarters ended June 30, 2011 and 2010, the Company recorded a (benefit) provision for loan losses of $(2.9) million and $17.9 million, respectively. Of these amounts $(6.4) million and $16.7 million, respectively, related to Covered Loans and $3.5 million and $1.2 million, respectively, related to loans originated since May 21, 2009. The (benefit) provisions related to Covered Loans were significantly mitigated by (decreases) increases in non-interest income recorded in "Net gain (loss) on indemnification asset."

For the six months ended June 30, 2011 and 2010, the Company recorded a provision for loan losses of $8.6 million and $26.1 million, respectively. Of these amounts, $3.6 million and $24.4 million, respectively, related to Covered Loans, and $5.0 million and $1.7 million, respectively, related to Non-Covered Loans. The provisions related to Covered Loans were significantly mitigated by increases in non-interest income recorded in "Net gain (loss) on indemnification asset."

The following table summarizes the activity in the allowance for loan losses for the three and six months ended June 30, 2011 and 2010 (in thousands):

			Three Months Ended June 30, 2011																Three Months Ended June 30, 2010
			ACI Loans				Non-ACI Loans				Non-Covered Loans				Total				ACI Loans				Non-ACI Loans				Non-Covered Loans			Total
Balance at beginning of period			$	36,709			$	17,302			$	7,546			$	61,557			$	20,021			$	4,267			$	1,833		$	26,121
Provision				(6,563	)			120				3,551				(2,892	)			8,005				8,733				1,170			17,908
Charge-offs				(1,063	)			(1,313	)			(565	)			(2,941	)			(2,480	)			(29	)			-			(2,509	)
Recoveries				893				14				8				915				-				-				-			-
Balance at end of period			$	29,976			$	16,123			$	10,540			$	56,639			$	25,546			$	12,971			$	3,003		$	41,520
			Six Months Ended June 30, 2011																Six Months Ended June 30, 2010
			ACI Loans				Non-ACI Loans				Non-Covered Loans				Total				ACI Loans				Non-ACI Loans				Non-Covered Loans			Total
Balance at beginning of period			$	39,925			$	12,284			$	6,151			$	58,360			$	20,021			$	1,266			$	1,334		$	22,621
Provision				(2,719	)			6,293				4,990				8,564				12,688				11,734				1,669			26,091
Charge-offs				(8,123	)			(2,468	)			(615	)			(11,206	)			(7,163	)			(29	)			-			(7,192	)
Recoveries				893				14				14				921				-				-				-			-
Balance at end of period			$	29,976			$	16,123			$	10,540			$	56,639			$	25,546			$	12,971			$	3,003		$	41,520

Investment Securities

Investment securities grew to $3.8 billion at June 30, 2011 from $2.9 billion at December 31, 2010. The average yield on investment securities was 3.66% for the six months ended June 30, 2011 as compared to 4.54% for the six months ended June 30, 2010. The decline in yield reflects the impact of purchases of securities at lower prevailing market rates of interest.

Deposits

At June 30, 2011, core deposits totaled $4.4 billion as compared to $4.0 billion at December 31, 2010. Core deposits comprised 64% of total deposits at June 30, 2011 as compared to 56% of total deposits at December 31, 2010. Non-interest bearing demand accounts grew $112.2 million to $606.7 million during the six months ended June 30, 2011, principally driven by growth in commercial and small business accounts. Total deposits declined to $6.8 billion at June 30, 2011 as compared to $7.2 billion at December 31, 2010 primarily as a result of continued run-off of time deposits. The average cost of interest bearing deposits was 1.24% for the quarter ended June 30, 2011 as compared to 1.60% for the quarter ended June 30, 2010 and 1.25% for the six months ended June 30, 2011 as compared to 1.59% for the six months ended June 30, 2010. The decrease in the average cost of deposits was primarily attributable to the continued shift of deposit mix from time deposits to lower cost deposit products and a decline in market rates of interest.

Net interest income

Net interest income for the quarter ended June 30, 2011 totaled $117.3 million, as compared to $96.2 million for the quarter ended June 30, 2010. Net interest income for the six months ended June 30, 2011 was $229.6 million as compared to $188.7 million for the six months ended June 30, 2010.

The Company's net interest margin for the quarter and six months ended June 30, 2011 was 5.99% and 5.87%, respectively, as compared to 4.93% and 4.90% for the quarter and six months ended June 30, 2010.

The Company's net interest margin for the quarter and six months ended June 30, 2011, and to a lesser extent in the quarter and six months ended June 30, 2010, was impacted by reclassification from non-accretable difference to accretable yield on ACI loans (defined as Covered Loans acquired with evidence of credit impairment). Non-accretable difference at the Acquisition represented the difference between the total contractual payments due and the cash flows expected to be received on these loans. The accretable yield on ACI loans represents the amount by which undiscounted expected future cash flows exceed the carrying value of the loans. As the Company's expected cash flows from ACI loans have increased since the Acquisition, the Company reclassified amounts from non-accretable difference to accretable yield.

Changes in accretable yield on ACI loans for the six months ended June 30, 2011 and the year ended December 31, 2010 were as follows (in thousands):

			Six months ended				Year ended
			June 30, 2011				December 31, 2010
Balance, beginning of period			$	1,833,974			$	1,734,233
	Reclassifications from non-accretable difference			64,058				487,718
	Accretion			(209,981	)			(387,977	)
Balance, end of period			$	1,688,051			$	1,833,974

Non-interest income

Non-interest income for the quarter ended June 30, 2011 was $52.9 million, as compared to $83.7 million for the quarter ended June 30, 2010. For the six months ended June 30, 2011, non-interest income was $117.1 million as compared to $166.2 million for the six months ended June 30, 2010.

Non-interest income for the quarter and six months ended June 30, 2011 was impacted by lower accretion of discount on the FDIC indemnification asset of $14.9 million and $34.4 million respectively, as compared to $36.8 million and $91.2 million, respectively, for the quarter and six months ended June 30, 2010. As the expected cash flows from ACI loans have increased as discussed above, the Company expects reduced cash flows from the FDIC indemnification asset, resulting in lowered accretion.

Income from resolution of covered assets, net was $3.1 million and $2.4 million, respectively, for the quarter and six months ended June 30, 2011, as compared to $58.6 million and $95.0 million respectively, for the quarter and six months ended June 30, 2010. As the Company has reclassified amounts from non-accretable difference to accretable yield as discussed above, income from the resolution of loans has decreased.

Net gain (loss) on indemnification asset was $11.3 million and $37.6 million, respectively, for the quarter and six months ended June 30, 2011, as compared to $(27.0) million and $(50.0) million, respectively, for the quarter and six months ended June 30, 2010. Factors impacting this variance included the variance in impairment of OREO as discussed below, as well as the variance in income from resolution of covered assets, net as discussed above.

Non-interest expense

Non-interest expense totaled $95.9 million for the quarter ended June 30, 2011 as compared to $74.4 million for the quarter ended June 30, 2010. For the six months ended June 30, 2011, non-interest expense totaled $300.2 million, as compared to $140.1 million for the six months ended June 30, 2010. Non-interest expense for the six months ended June 30, 2011 included a one-time compensation expense of $110.4 million recorded in conjunction with the Company's IPO in the first quarter of 2011.

In the aggregate, OREO related expense, gain (loss) on sale of OREO, foreclosure expense, and impairment of other real estate owned totaled $29.1 million and $59.7 million, respectively, for the quarter and six months ended June 30, 2011 as compared to $16.4 million and $31.0 million, respectively, for the quarter and six months ended June 30, 2010. The higher level of expense in 2011 reflected the continuing high volume of foreclosure and OREO sales activity, and the continuing depreciation in home prices in the Company's market areas.

Non-GAAP Financial Measure

Tangible common equity to tangible assets is a non-GAAP financial measure. For purposes of computing tangible common equity to tangible assets, tangible common equity is calculated as common stockholders' equity less goodwill and other intangible assets, net, and tangible assets is calculated as total assets less goodwill and other intangible assets, net. Tangible common equity to tangible assets should not be viewed as a substitute for total stockholders' equity to total assets. The most directly comparable GAAP financial measure is total stockholders' equity to total assets. See the reconciliation below (dollars in thousands):

						June 30,				December 31,
						2011				2010
Total stockholders' equity						$	1,476,673			$	1,253,508
	Less: goodwill and other intangible assets, net						68,835				69,011
Tangible common stockholders' equity						$	1,407,838			$	1,184,497
Total assets						$	10,846,659			$	10,869,560
	Less: goodwill and other intangible assets, net						68,835				69,011
Tangible Assets						$	10,777,824			$	10,800,549
Equity to assets							13.61	%			11.53	%
Tangible common equity to tangible assets							13.06	%			10.97	%

Management of the Company believes this non-GAAP financial measure provides an additional meaningful method of evaluating certain aspects of the Company's capital strength from period to period on a basis that may not be otherwise apparent under GAAP. Management also believes that this non-GAAP financial measure, which complements the capital ratios defined by regulators, is useful to investors who are interested in the Company's equity to assets ratio exclusive of the effect of changes in intangible assets on equity and total assets.

About BankUnited and the Acquisition

BankUnited, Inc. is a savings and loan holding company with two wholly-owned subsidiaries: BankUnited, which is one of the largest independent depository institutions headquartered in Florida by assets, and BankUnited Investment Services, Inc., a Florida insurance agency which provides comprehensive wealth management products and financial planning services. BankUnited is a federally-chartered, federally-insured savings association headquartered in Miami Lakes, Florida, with $10.8 billion of assets, more than 1,200 professionals and 81 branches in 13 counties at June 30, 2011.

The Company was organized by a management team led by its Chairman, President and Chief Executive Officer, John A. Kanas, on April 28, 2009 and was initially capitalized with $945.0 million by a group of investors. On May 21, 2009, BankUnited was granted a savings association charter and the newly formed bank acquired substantially all of the assets and assumed all of the non-brokered deposits and substantially all other liabilities of BankUnited, FSB from the FDIC, in a transaction referred as the "Acquisition". Concurrently with the Acquisition, BankUnited entered into two loss sharing agreements, or the "Loss Sharing Agreements", which cover certain legacy assets, including the entire legacy loan portfolio and OREO, and certain purchased investment securities. Assets covered by the Loss Sharing Agreements are referred to as "Covered Assets" (or, in certain cases, "Covered Loans"). The Loss Sharing Agreements do not apply to subsequently acquired, purchased or originated assets.

Pursuant to the terms of the Loss Sharing Agreements, the Covered Assets are subject to a stated loss threshold whereby the FDIC will reimburse BankUnited for 80% of losses up to the $4.0 billion stated threshold and 95% of losses in excess of the $4.0 billion stated threshold, calculated, in each case, based on UPB (or, for investments securities, unamortized cost basis) plus certain interest and expenses. The Company's current estimate of cumulative losses on the Covered Assets is approximately $4.8 billion. The Company has received $1.5 billion from the FDIC in reimbursements under the Loss Sharing Agreements for claims filed for incurred losses as of June 30, 2011.

Forward-Looking Statements

This press release 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. The Company generally identifies forward-looking statements by terminology such as "outlook", "believes," "expects," "potential," "continues," "may," "will," "could," "should," "seeks," "approximately," "predicts," "intends," "plans," "estimates," "anticipates" or the negative version of those words or other comparable words. Any forward-looking statements contained in this press release are based on the historical performance of the Company and its subsidiaries 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 contemplated by the Company 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. 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. These factors should not be construed as exhaustive. 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. A number of important factors could cause actual results to differ materially from those indicated by the forward-looking statements.

Conference Call

A conference call to discuss quarterly results will be held at 9:00 a.m. ET on July 27, 2011. The earnings release will be available on the Investor Relations page under "About Us" on www.bankunited.com prior to the call. The call may be accessed via a live Internet webcast at www.bankunited.com or through a dial in telephone number at (888) 713-4213 (domestic) or, (617) 213-4865 (international). The name of the call is BankUnited, and the passcode for the call is 52674175. A replay of the call will be available from 12:00 p.m. ET on July 27, 2011 through 11:59 p.m. ET on August 3, 2011 by calling (888) 286-8010 (domestic) or (617) 801-6888 (international). The passcode for the replay is 59294783. An archived webcast will also be available on the Investor Relations page of www.bankunited.com.

BANKUNITED, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS - UNAUDITED
(In thousands, except per share data)
				June 30,				December 31,
				2011				2010
ASSETS
Cash and due from banks:
	Non-interest bearing			$	34,899			$	44,860
	Interest bearing				12,159				12,523
Due from Federal Reserve Bank					291,582				502,828
Federal funds sold					5,119				4,563
	Cash and cash equivalents				343,759				564,774
Investment securities available for sale, at fair value (including covered securities of $255,709 and $263,568)					3,769,368				2,926,602
Federal Home Loan Bank stock					182,639				217,408
Loans held for sale					1,152				2,659
Loans (including covered loans of $2,923,637 and $3,396,047)					3,818,265				3,934,217
	Allowance for loan losses				(56,639	)			(58,360	)
		Loans, net			3,761,626				3,875,857
FDIC indemnification asset					2,252,920				2,667,401
Bank owned life insurance					164,794				207,061
Other real estate owned, covered by loss sharing agreements					141,723				206,680
Income tax receivable					12,584				10,862
Goodwill and other intangible assets					68,835				69,011
Other assets					147,259				121,245
		Total assets		$	10,846,659			$	10,869,560
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
	Demand deposits:
		Non-interest bearing		$	606,676			$	494,499
		Interest bearing			410,794				349,985
	Savings and money market				3,340,919				3,134,884
	Time				2,466,260				3,184,360
		Total deposits			6,824,649				7,163,728
	Securities sold under agreements to repurchase				2,165				492
	Federal Home Loan Bank advances				2,245,744				2,255,200
	Deferred tax liability, net				44,235				4,618
	Advance payments by borrowers for taxes and insurance				38,636				22,563
	Other liabilities				214,557				169,451
		Total liabilities			9,369,986				9,616,052
Commitments and contingencies
Stockholders' equity:
	Common Stock, par value $0.01 per share
		400,000,000 and 110,000,000 shares authorized; 97,249,874and 92,971,850 shares issued and outstanding			972				930
	Paid-in capital				1,220,782				950,831
	Retained earnings				217,720				269,781
	Accumulated other comprehensive income				37,199				31,966
		Total stockholders' equity			1,476,673				1,253,508
		Total liabilities and stockholders' equity		$	10,846,659			$	10,869,560

BANKUNITED, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED
(In thousands, except per share data)
					Three Months Ended June 30,								Six Months Ended June 30,
					2011				2010				2011				2010
Interest income:
	Interest and fees on loans				$	122,243			$	107,584			$	236,894			$	211,670
	Interest and dividends on investment securities available for sale					29,237				31,757				61,786				61,127
	Other					617				307				1,623				788
		Total interest income				152,097				139,648				300,303				273,585
Interest expense:
	Interest on deposits					19,024				28,635				39,330				56,914
	Interest on borrowings					15,751				14,830				31,324				27,995
		Total interest expense				34,775				43,465				70,654				84,909
		Net interest income before provision for loan losses				117,322				96,183				229,649				188,676
Provision for loan losses						(2,892	)			17,908				8,564				26,091
		Net interest income after provision for loan losses				120,214				78,275				221,085				162,585
Non-interest income:
	Accretion of discount on FDIC indemnification asset					14,873				36,776				34,443				91,160
	Income from resolution of covered assets, net					3,076				58,593				2,366				94,990
	Net gain (loss) on indemnification asset					11,312				(26,950	)			37,634				(49,985	)
	FDIC reimbursement of costs of resolution of covered assets					8,241				7,880				18,741				14,315
	Service charges					2,648				2,589				5,332				5,220
	Gain (loss) on sale or exchange of investment securities available for sale					100				(2,836	)			103				(2,810	)
	Mortgage insurance income					6,784				2,255				8,085				5,057
	Other non-interest income					5,824				5,442				10,416				8,258
		Total non-interest income				52,858				83,749				117,120				166,205
Non-interest expense:
	Employee compensation and benefits					41,364				34,081				190,670				63,504
	Occupancy and equipment					8,791				7,418				16,396				13,642
	Impairment of other real estate owned					8,187				5,063				17,786				5,901
	Foreclosure expense					6,057				7,932				10,527				19,375
	(Gain) loss on sale of OREO					12,264				(1,693	)			24,474				(3,167	)
	OREO related expense					2,589				5,086				6,932				8,886
	Change in value of FDIC warrant					-				2,353				-				3,205
	Deposit insurance expense					2,329				3,706				6,518				6,951
	Professional fees					3,507				2,469				6,736				4,662
	Telecommunications and data processing					3,418				2,746				6,866				5,736
	Other non-interest expense					7,383				5,272				13,323				11,440
		Total non-interest expense				95,889				74,433				300,228				140,135
Income (loss) before income taxes						77,183				87,591				37,977				188,655
Provision for income taxes						33,188				36,427				61,642				76,772
		Net income (loss)			$	43,995			$	51,164			$	(23,665	)		$	111,883
Earnings (loss) per common share, basic and diluted					$	0.44			$	0.55			$	(0.25	)		$	1.20
Cash dividends declared per common share					$	0.14			$	-			$	0.28			$	-

BankUnited Inc.
Average Balances and Yields
(dollars in thousands)
		For the Three Months Ended June 30,
		2011										2010
		Average							Yield/			Average							Yield/
		Balance				Interest			Rate(1)			Balance				Interest			Rate(1)
Assets:
Interest earning assets:
Investment securities available for sale		$	896,029			$	6,719		3.00	%		$	478,314			$	2,633		2.20	%
Mortgage-backed securities			2,645,694				22,518		3.40	%			2,562,620				29,124		4.55	%
Total investment securities available for sale			3,541,723				29,237		3.30	%			3,040,934				31,757		4.18	%
Other interest earning assets			572,792				617		0.43	%			512,370				307		0.24	%
Loans receivable			3,722,389				122,243		13.15	%			4,242,681				107,584		10.15	%
Total interest earning assets			7,836,904				152,097		7.77	%			7,795,985				139,648		7.17	%
Allowance for loan losses			(61,168	)									(27,143	)
Noninterest earning assets			2,983,739										3,581,432
Total assets		$	10,759,475									$	11,350,274
Liabilities and Equity:
Interest bearing liabilities:
Interest bearing deposits:
Interest bearing demand		$	372,060			$	624		0.67	%		$	247,812			$	461		0.75	%
Savings and money market			3,248,353				7,023		0.87	%			2,794,346				8,557		1.23	%
Time deposits			2,546,673				11,377		1.79	%			4,126,542				19,617		1.91	%
Total interest bearing deposits			6,167,086				19,024		1.24	%			7,168,700				28,635		1.60	%
Borrowings:
FHLB advances			2,248,514				15,747		2.81	%			2,290,470				14,820		2.60	%
Repurchase agreements			3,785				4		0.42	%			9,955				10		0.40	%
Total interest bearing liabilities			8,419,385				34,775		1.66	%			9,469,125				43,465		1.84	%
Non-interest bearing demand deposits			619,052										419,064
Other non-interest bearing liabilities			270,951										274,191
Total liabilities			9,309,388										10,162,380
Equity			1,450,087										1,187,894
Total liabilities and equity		$	10,759,475									$	11,350,274
Net interest income						$	117,322									$	96,183
Interest rate spread									6.11	%									5.33	%
Net interest margin									5.99	%									4.93	%
(1) Annualized
BankUnited Inc.
Average Balances and Yields
(dollars in thousands)
		For the Six Months Ended June 30,
		2011										2010
		Average							Yield/			Average							Yield/
		Balance				Interest			Rate(1)			Balance				Interest			Rate(1)
Assets:
Interest earning assets:
Investment securities available for sale		$	799,223			$	12,133		3.04	%		$	292,120			$	3,488		2.39	%
Mortgage-backed securities			2,573,183				49,653		3.86	%			2,400,214				57,639		4.80	%
Total investment securities available for sale			3,372,406				61,786		3.66	%			2,692,334				61,127		4.54	%
Other interest earning assets			682,059				1,623		0.48	%			648,527				788		0.25	%
Loans receivable			3,762,366				236,894		12.62	%			4,332,510				211,670		9.77	%
Total interest earning assets			7,816,831				300,303		7.70	%			7,673,371				273,585		7.13	%
Allowance for loan losses			(59,813	)									(25,060	)
Noninterest earning assets			3,078,889										3,667,121
Total assets		$	10,835,907									$	11,315,432
Liabilities and Equity:
Interest bearing liabilities:
Interest bearing deposits:
Interest bearing demand		$	361,002			$	1,177		0.66	%		$	233,580			$	917		0.79	%
Savings and money market			3,250,407				14,249		0.88	%			2,728,210				18,119		1.34	%
Time deposits			2,719,296				23,904		1.77	%			4,261,996				37,878		1.79	%
Total interest bearing deposits			6,330,705				39,330		1.25	%			7,223,786				56,914		1.59	%
Borrowings:
FHLB advances			2,250,855				31,319		2.81	%			2,228,703				27,947		2.53	%
Repurchase agreements			2,045				5		0.49	%			12,512				48		0.77	%
Total interest bearing liabilities			8,583,605				70,654		1.66	%			9,465,001				84,909		1.81	%
Non-interest bearing demand deposits			572,595										382,117
Other non-interest bearing liabilities			274,350										305,678
Total liabilities			9,430,550										10,152,796
Equity			1,405,357										1,162,636
Total liabilities and equity		$	10,835,907									$	11,315,432
Net interest income						$	229,649									$	188,676
Interest rate spread									6.04	%									5.32	%
Net interest margin									5.87	%									4.90	%
(1) Annualized

Financial ratios					Three months ended June 30, 2011			Three months ended June 30, 2010			Six months ended June 30, 2011			Six months ended June30, 2010
	Return on average assets				1.64%			1.80%			-0.44%			1.98%
	Return on average stockholder's equity				12.14%			17.23%			-3.37%			19.25%
	Net interest margin				5.99%			4.93%			5.87%			4.90%
Capital ratios					June 30, 2011			December 31, 2010
	Tier 1 risk-based capital				40.62%			41.30%
	Total risk-based capital				41.50%			42.04%
	Tier 1 leverage				10.79%			10.34%
Asset quality ratios					June 30, 2011			December 31, 2010
	Non-performing loans to total loans (1) (3)				0.90%			0.66%
	Non-performing assets to total assets (2)				1.62%			2.14%
	Allowance for loan losses to total loans (3)				1.48%			1.48%
	Allowance for loan losses to non-performing loans (1)				164.92%			226.35%
	Net charge-offs to average loans				0.55%			0.37%
(1)We define non-performing loans to include nonaccrual loans and loans, other than ACI loans, that are past due 90 days or more and still accruing. Contractually delinquent ACI loans on which interest continues to be accreted are excluded from non-performing loans. The carrying value of ACI loans contractually delinquent by more than 90 days, but not identified as non-performing was $538.4 million and $717.7 million at June 30, 2011 and December 31, 2010, respectively.
(2)Non-performing assets include non-performing loans and other real estate owned.
(3)Total loans is net of unearned discounts and deferred fees and costs.

SOURCE: BankUnited, Inc.

BankUnited, Inc.
Investor Relations:
Douglas J. Pauls, 305-461-6841
dpauls@bankunited.com
or
Media Relations:
Mary Harris, 305-817-8117
mharris@bankunited.com