Skip to main content

Customers Bancorp Reports Record Results for Full Year 2021

Customers Bancorp, Inc. (NYSE: CUBI), the parent company of Customers Bank (collectively "Customers" or "CUBI"), today reported fourth quarter 2021 ("Q4 2021") net income to common shareholders of $98.6 million, or $2.87 per diluted share, resulting in record full year 2021 ("FY 2021") net income to common shareholders of $300.1 million, or $8.91 per diluted share. Q4 2021 core earnings (a non-GAAP measure) was $100.1 million, or $2.92 per diluted share, resulting in record FY 2021 core earnings (a non-GAAP measure) of $343.6 million, or $10.20 per diluted share. Adjusted pre-tax pre-provision net income was $129.3 million for Q4 2021 and $469.8 million for FY 2021 (non-GAAP measures). Net interest margin, tax equivalent ("NIM") was 4.14% for Q4 2021 and 3.70% for FY 2021 (non-GAAP measures). Excluding PPP, NIM was 3.12% for Q4 2021 and 3.16% for FY 2021 (non-GAAP measures).

“2021 was a remarkable year for our company and we could not be prouder of our team members who executed superbly to achieve all of our exceptional accomplishments,” remarked Customers Bancorp Chairman and CEO, Jay Sidhu. “We made over $300 million in net income after taxes, provided our shareholders with approximately $73 million in BMTX stock upon divestiture of BankMobile, helped save over an estimated 1 million American jobs by supporting about 350,000 small businesses across the country through PPP program funding of over $10 billion. In October 2021, we launched a blockchain-based instant payments token that will serve a growing array of B2B clients who want the benefit of instant payments, and generated close to $2 billion of low-to-no cost core deposits in only 90 days. Following a successful soft launch in Q4 2021, we went into full launch in January 2022. Our organic growth rates remain remarkable, with our C&I loans growing 45% year-over-year and non-interest bearing deposits growing 89%. This combined with our market expansion plans, new teams and new lending verticals, and strong pipeline leave us very well positioned to support future growth. We are very excited and optimistic about our future,” Mr. Sidhu continued.

Paycheck Protection Program (PPP)

We funded, either directly or indirectly, about 256,000 PPP loans totaling $5.2 billion in 2021, bringing total PPP loans funded to approximately 358,000 and $10.3 billion. We also earned close to $350 million of deferred origination fees from the SBA through the PPP loans, which is significantly accretive to our earnings and capital levels as these loans are forgiven by the government. Through year-end 2021, we recognized about $260 million of these fees in earnings and expect most of the remaining $90 million to be recognized over the next two to three quarters.

Launch of Customers Bank Instant Token (CBITTM)

“We were thrilled to announce that CBIT on the TassatPayTM payments platform went live in October 2021. We received $1.5 billion in new non-interest bearing demand deposits at September 30, 2021 in anticipation of the soft launch, and added $400 million of demand deposits in Q4 2021. We not only developed and implemented this new technology partnership in record time, but did so following a very thorough strategic initiative process," commented Mr. Sidhu. "Following a successful soft launch in Q4 2021, we are pleased to report a full launch of CBIT in January 2022. We believe our technology, compliance and customer service and support systems are among the best in the country," concluded Mr. Sidhu.

As of December 31, 2021, $1.9 billion in core low-to-no cost demand deposits have been attracted to the Bank through this system. We expect these deposits to grow significantly in 2022, giving us an opportunity to transform our deposits into high quality, low-to-no cost, stable and growing deposit franchise.

Key Balance Sheet Trends

Commercial and industrial loans and leases increased $1.0 billion, or 45% year-over-year, to $3.3 billion, consumer installment loans increased $509.1 million, or 41% year-over-year, to $1.7 billion, commercial real estate owner occupied loans increased $82.6 million, or 14% year-over-year, to $654.9 million and construction loans increased $58.1 million, or 41% year-over-year, to $199.0 million. These increases in loans and leases were partially offset by decreases in multi-family loans of $275.0 million to $1.5 billion and commercial real estate non-owner occupied loans of $92.6 million to $1.1 billion. “Looking ahead, we see continued growth in core C&I, multi-family and consumer loans offsetting the continued expected seasonal and yield curve related decreases in loans to mortgage companies," stated Mr. Sidhu.

Total loans and leases, including PPP loans, decreased $1.3 billion, or 8.0%, to $14.6 billion at December 31, 2021 compared to the year-ago period. As expected, commercial loans to mortgage companies declined $1.3 billion to $2.4 billion compared to the year-ago period. PPP loans declined $1.3 billion to $3.3 billion at December 31, 2021 compared to the year-ago period, primarily driven by $6.5 billion in forgiveness, repayments and associated net deferred fees from the new round and earlier rounds of PPP loans, offset by current year originations and purchases. Excluding PPP loans and commercial loans to mortgage companies, total loans and leases increased $1.3 billion, or 17.6%, as the loan mix continued to improve year-over-year.

Total deposits increased $5.5 billion, or 48.3%, to $16.8 billion at December 31, 2021 compared to the year-ago period. Total demand deposits increased $6.2 billion, or 130.9%, to $10.9 billion. These increases were offset, in part, by decreases in savings deposits of $341.5 million, or 26.0%, to $1.0 billion, money market deposits of $252.4 million, or 5.5%, to $4.3 billion, and time deposits of $144.6 million, or 22.2%, to $507.3 million. The total cost of deposits declined by 22 basis points to 0.36% in Q4 2021 from 0.58% in the year-ago quarter. "Our current spot cost of deposits was approximately 30 basis points at December 31, 2021, a dramatic improvement over the prior year. Given the transformational improvements in the quality of our deposit franchise over the past year, we feel very well positioned against future interest rate hikes from a deposit repricing standpoint," stated Mr. Sidhu.

Other borrowings increased $99.0 million to $223.1 million at December 31, 2021 compared to the year-ago period from the issuance of our 2.875% fixed-to-floating rate senior notes, the proceeds of which were used to redeem all outstanding shares of our Series C and Series D Preferred Stock in Q3 2021.

Very Strong Growth in Tangible Common Equity and Tangible Book Value Per Share

Customers experienced significant improvements in regulatory capital ratios in Q4 2021 as compared to a year ago. Customers Bancorp's tangible common equity (a non-GAAP measure) increased by $339.4 million to $1.2 billion at December 31, 2021 from $885.3 million at December 31, 2020, and the tangible book value per common share (a non-GAAP measure) increased to $37.21 at December 31, 2021 from $27.92 at December 31, 2020, an increase of 33.3%. Customers remains well capitalized by all regulatory measures.

At the Customers Bancorp level, the total risk based capital ratio (estimate) and tangible common equity to tangible assets ratio ("TCE ratio"), excluding PPP loans (a non-GAAP measure), were 13.2% and 7.5%, respectively, at December 31, 2021.

Loan Portfolio Management During the COVID-19 Crisis

Over the last decade, Customers has developed a suite of commercial and retail loan products with one particularly important common denominator: relatively low credit risk assumption. The Bank’s C&I, mortgage warehouse, specialty finance lines of business, and multi-family loans for example, are characterized by conservative underwriting standards and low loss rates. Because of this emphasis, the Bank’s credit quality to date has been healthy despite a highly adverse economic environment. Maintaining strong asset quality also requires a highly active portfolio monitoring process. In addition to frequent client outreach and monitoring at the individual loan level, Customers employs a bottom-up data driven approach to analyze its commercial portfolio.

Strong commercial loan portfolio with very low concentration in COVID-19 impacted industries and CRE

  • All commercial loans previously on deferments became current by December 31, 2021, down from $73.4 million, or 0.7% of total loans and leases, excluding PPP loans (a non-GAAP measure), at September 30, 2021. Customers' commercial deferments peaked at about $1.2 billion in July 2020.
  • Exposure to industry segments and CRE significantly impacted by COVID-19 initially is not substantial.

Consumer installment, mortgage and home equity loan portfolios continue to perform well

  • Total consumer-related deferments declined to $6.1 million, or 0.1% of total loans and leases, excluding PPP loans (a non-GAAP measure), at December 31, 2021, down from $6.7 million at September 30, 2021.

Key Profitability Trends

Net Interest Income

Net interest income totaled $193.7 million in Q4 2021, a decrease of $26.2 million from Q3 2021, primarily due to lower PPP loan forgiveness from the first two rounds and the latest round, which resulted in lower net deferred loan origination fees recognized in Q4 2021. Excluding PPP loans, average interest-earning assets increased $1.4 billion. Interest-earning asset growth was driven by increases in commercial and industrial loans, consumer installment loans and investment securities, offset in part by decreases in commercial loans to mortgage companies and multi-family loans. Compared to Q3 2021, total loan yields decreased 23 basis points to 5.48% primarily resulting from a lower average balance of PPP loans in Q4 2021 driven by PPP loan forgiveness. Excluding PPP loans, the Q4 2021 total loan yield was relatively unchanged from Q3 2021. Total deposits and borrowing costs decreased by 4 basis points to 0.46% primarily due to growth in non-interest-bearing deposits and 4 basis points decrease in the cost of interest-bearing deposits to 0.50%. "As we've stated previously, it is difficult to predict net interest income in future periods because the timing of PPP forgiveness results in the accelerated recognition of net deferred fees and also affects the amount of net interest income expected to be earned while the PPP loans are held on our balance sheet," commented Mr. Sidhu.

Provision for Credit Losses

The provision for credit losses on loans and leases in Q4 2021 was $13.9 million, compared to a $13.2 million provision in Q3 2021. The provision in Q4 2021 was primarily to support the continued growth in CB Direct consumer installment loan originations. The allowance for credit losses on loans and leases represented 1.53% of total loans and leases receivable, excluding PPP loans (a non-GAAP measure) at December 31, 2021, compared to 1.65% at September 30, 2021 and 1.90% at December 31, 2020. Customers' non-performing loans at December 31, 2021 were only 0.34% of total loans and leases, an improvement from 0.45% at December 31, 2020.

Non-Interest Income

Non-interest income totaled $17.0 million for Q4 2021, a decrease of $8.6 million compared to Q3 2021. The decrease was primarily due to lower gains from the sale of investment securities and consumer installment loans of $6.1 million and $3.4 million, respectively, offset in part by an increase in gains realized from the sale of SBA loans of $0.5 million. A technology-led new initiative for selling excess consumer installment loans into securitizations was launched earlier this year. This resulted in a $0.7 million gain on sale in Q4 2021, bringing YTD December 2021 consumer loan gains to $5.2 million. The SBA gains were $1.8 million in Q4 2021, bringing the YTD December 2021 SBA gains to $6.2 million. "We were pleased with the success of this initiative in 2021, exceeding our initial target by 14%," commented Mr. Sidhu.

Non-Interest Expense

The management of non-interest expenses remains a priority at Customers. However, this will not be at the expense of not making adequate investments with new technologies to support efficient growth. Our Q4 2021 total non-interest expenses increased by $1.5 million compared to Q3 2021. The increase was primarily due to higher salaries and employee benefits of $3.7 million mostly due to increased incentives resulting from record 2021 financial performance, $1.6 million increase in occupancy expense primarily associated with the relocation of the Bank headquarters, technology and deposit servicing-related expenses of $1.8 million, and $1.2 million in charitable contributions and corporate sponsorships. These increases were offset in part by certain one-time or other transitory items in Q3 2021 including a $6.2 million make-whole fee paid to a single high-cost deposit customer and a litigation settlement amount of $1.2 million.

Taxes

Income tax expense from continuing operations decreased by $23.3 million to $13.0 million in Q4 2021 from $36.3 million in Q3 2021 primarily due to lower pre-tax income from continuing operations during Q4 2021 compared to Q3 2021 pre-tax income from continuing operations, an increase in excess tax benefits from stock option exercises, additional investments in tax credit vehicles and a reduction in the overall state tax effective rate. The effective tax rate from continuing operations for FY 2021 was 20%. Customers expects the full-year 2022 effective tax rate from continuing operations to be approximately 21% to 23%.

Net Loss From Discontinued Operations

The divestiture of BankMobile Technologies, Inc. was completed on January 4, 2021, and its historical financial results are presented as discontinued operations. An income tax expense of $1.6 million was recorded in net loss from discontinued operations in Q4 2021 resulting from the refinement of state income tax expense on the gain from the divestiture treated as a taxable asset sale for tax purposes.

BM Technologies, Inc. (BMTX)

We previously entered into a Deposit Servicing Agreement with BMTX, which was profitable at the time as we were in the early stage of building out our commercial and digital deposit franchise. However, with the advent of CBIT, which went into full launch in January 2022, we now have a low-to-no cost core deposit aggregation strategy that is expected to be far more profitable. We are preparing for the expiration of the Deposit Servicing Agreement scheduled to expire on December 31, 2022, which cost us approximately $60 million ($48 million after taxes) in 2021 and will not be renewed. The expiration of the Deposit Servicing Agreement is expected to be accretive to our 2023 earnings by $60 million (pre-tax). At December 31, 2021, $1.8 billion of deposits were serviced by BMTX, which we expect to leave the Bank by December 31, 2022.

Outlook

“Looking ahead, we have sustainable core growth and are very optimistic about the prospects of our company. We expect strong core above average low-double-digit growth in loans and deposits, improving profitability, and an efficiency ratio in the low 40s through a combination of revenue growth and prudent expense management over the next two to three years. The best-in-class tech agility of Customers Bancorp allowed us to be a major participant in the PPP program, significantly improving our capital ratios. We also incubated new lines of businesses that leverage our fintech relationships. In 2021 we launched a private instant, blockchain-based B2B payments platform with integration of digital and legacy payment rails. The platform will deliver enhanced payments functionality for our business clients and is expected to generate additional deposit growth in targeted niches, such as real estate, monetary and currency exchanges and institutional investments. We've achieved significant accretion in our capital levels over the past 12 months and our credit quality is expected to remain in line with or better than peers. We project our core earnings (excluding PPP) to be between $4.75 - $5.00 in 2022 and well over $6.00 in 2023, two to three years ahead of our previous guidance of $6.00 by 2025/2026,” concluded Mr. Sidhu.

Webcast

Date: Tuesday, January 25, 2022
Time: 9:00 AM EST

The live audio webcast, presentation slides, and earnings press release will be made available at https://www.customersbank.com/investor-relations/ and at the Customers Bancorp 4th Quarter Earnings Webcast.

You may submit questions in advance of the live webcast by emailing Customers' Communications & Marketing Director, David Patti at dpatti@customersbank.com; questions may also be asked during the webcast through the webcast application.

The webcast will be archived for viewing on the Customers Bank Investor Relations page and available beginning approximately two hours after the conclusion of the live event.

Institutional Background

Customers Bancorp, Inc. (NYSE:CUBI) is a bank holding company located in West Reading, Pennsylvania engaged in banking and related businesses through its bank subsidiary, Customers Bank, a full-service bank with $19.6 billion in assets at December 31, 2021. A member of the Federal Reserve System with deposits insured by the Federal Deposit Insurance Corporation, Customers Bank is an equal opportunity lender that provides a range of banking and lending services to small and medium-sized businesses, professionals, individuals and families. Services and products are available wherever permitted by law through mobile-first apps, online portals, and a network of offices and branches. Customers Bank provides blockchain-based digital payments via the Customers Bank Instant Token (CBITTM) which allows clients to make instant payments in U.S. dollars, 24 hours a day, 7 days a week, 365 days a year.

“Safe Harbor” Statement

In addition to historical information, this press release may contain “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements with respect to Customers Bancorp, Inc.’s strategies, goals, beliefs, expectations, estimates, intentions, capital raising efforts, financial condition and results of operations, future performance and business. Statements preceded by, followed by, or that include the words “may,” “could,” “should,” “pro forma,” “looking forward,” “would,” “believe,” “expect,” “anticipate,” “estimate,” “intend,” “plan,” “project,” or similar expressions generally indicate a forward-looking statement. These forward-looking statements involve risks and uncertainties that are subject to change based on various important factors (some of which, in whole or in part, are beyond Customers Bancorp, Inc.’s control). Numerous competitive, economic, regulatory, legal and technological events and factors, among others, could cause Customers Bancorp, Inc.’s financial performance to differ materially from the goals, plans, objectives, intentions and expectations expressed in such forward-looking statements, including: the impact of the ongoing pandemic on the U.S. economy and customer behavior, the impact that changes in the economy have on the performance of our loan and lease portfolio, the market value of our investment securities, the continued success and acceptance of our blockchain payments system, the demand for our products and services and the availability of sources of funding; the effects of actions by the federal government, including the Board of Governors of the Federal Reserve System and other government agencies, that affect market interest rates and the money supply; actions that we and our customers take in response to these developments and the effects such actions have on our operations, products, services and customer relationships; and the effects of any changes in accounting standards or policies. Customers Bancorp, Inc. cautions that the foregoing factors are not exclusive, and neither such factors nor any such forward-looking statement takes into account the impact of any future events. All forward-looking statements and information set forth herein are based on management’s current beliefs and assumptions as of the date hereof and speak only as of the date they are made. For a more complete discussion of the assumptions, risks and uncertainties related to our business, you are encouraged to review Customers Bancorp, Inc.’s filings with the Securities and Exchange Commission, including its most recent annual report on Form 10-K for the year ended December 31, 2020, subsequently filed quarterly reports on Form 10-Q and current reports on Form 8-K, including any amendments thereto, that update or provide information in addition to the information included in the Form 10-K and Form 10-Q filings, if any. Customers Bancorp, Inc. does not undertake to update any forward-looking statement whether written or oral, that may be made from time to time by Customers Bancorp, Inc. or by or on behalf of Customers Bank, except as may be required under applicable law.

Q4 2021 Overview

The following table presents a summary of key earnings and performance metrics for the quarter ended December 31, 2021, the preceding four quarters, and full year 2021 and 2020:

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

EARNINGS SUMMARY - UNAUDITED

(Dollars in thousands, except per share data and stock price data)

Q4

Q3

Q2

Q1

Q4

Twelve Months Ended

December 31,

2021

2021

2021

2021

2020

2021

2020

GAAP Profitability Metrics:

Net income available to common shareholders

(from continuing and discontinued operations)

$

98,647

$

110,241

$

58,042

$

33,204

$

52,831

$

300,134

$

118,537

Per share amounts:

Earnings per share - basic

$

3.02

$

3.40

$

1.80

$

1.04

$

1.67

$

9.29

$

3.76

Earnings per share - diluted

$

2.87

$

3.25

$

1.72

$

1.01

$

1.65

$

8.91

$

3.74

Book value per common share (1)

$

37.32

$

35.24

$

31.94

$

30.13

$

28.37

$

37.32

$

28.37

CUBI stock price (1)

$

65.37

$

43.02

$

38.99

$

31.82

$

18.18

$

65.37

$

18.18

CUBI stock price as % of book value (1)

175

%

122

%

122

%

106

%

64

%

175

%

64

%

Average shares outstanding - basic

32,625,960

32,449,853

32,279,625

31,883,946

31,638,447

32,312,262

31,506,699

Average shares outstanding - diluted

34,320,327

33,868,553

33,741,468

32,841,711

31,959,100

33,697,547

31,727,784

Shares outstanding (1)

32,913,267

32,537,976

32,353,256

32,238,762

31,705,088

32,913,267

31,705,088

Return on average assets ("ROAA")

2.08

%

2.33

%

1.27

%

0.80

%

1.23

%

1.64

%

0.85

%

Return on average common equity ("ROCE")

33.18

%

40.82

%

23.22

%

14.66

%

24.26

%

28.75

%

14.55

%

Efficiency ratio

38.70

%

33.42

%

46.59

%

48.89

%

43.56

%

40.38

%

48.20

%

Non-GAAP Profitability Metrics (2):

Core earnings

$

100,095

$

113,876

$

59,303

$

70,308

$

54,588

$

343,582

$

119,526

Adjusted pre-tax pre-provision net income

$

129,335

$

167,215

$

86,467

$

86,769

$

77,896

$

469,786

$

240,198

Per share amounts:

Core earnings per share - diluted

$

2.92

$

3.36

$

1.76

$

2.14

$

1.71

$

10.20

$

3.77

Tangible book value per common share (1)

$

37.21

$

35.12

$

31.82

$

30.01

$

27.92

$

37.21

$

27.92

CUBI stock price as % of tangible book value (1)

176

%

122

%

123

%

106

%

65

%

176

%

65

%

Core ROAA

2.11

%

2.35

%

1.30

%

1.61

%

1.26

%

1.85

%

0.86

%

Core ROCE

33.67

%

42.16

%

23.72

%

31.03

%

25.06

%

32.91

%

14.67

%

Adjusted ROAA - pre-tax and pre-provision

2.67

%

3.36

%

1.80

%

1.90

%

1.70

%

2.45

%

1.54

%

Adjusted ROCE - pre-tax and pre-provision

42.82

%

60.81

%

33.27

%

36.80

%

34.20

%

43.88

%

27.76

%

Net interest margin, tax equivalent

4.14

%

4.59

%

2.98

%

3.00

%

2.78

%

3.70

%

2.71

%

Net interest margin, tax equivalent, excluding PPP loans

3.12

%

3.24

%

3.30

%

2.99

%

3.04

%

3.16

%

2.96

%

Core efficiency ratio

38.73

%

30.36

%

44.33

%

41.13

%

42.89

%

37.71

%

46.92

%

Asset Quality:

Net charge-offs

$

7,582

$

7,104

$

6,591

$

12,521

$

8,472

$

33,798

$

54,807

Annualized net charge-offs to average total loans and leases

0.21

%

0.17

%

0.16

%

0.33

%

0.21

%

0.22

%

0.41

%

Non-performing loans ("NPLs") to total loans and leases (1)

0.34

%

0.34

%

0.27

%

0.30

%

0.45

%

0.34

%

0.45

%

Reserves to NPLs (1)

277.72

%

252.68

%

269.96

%

264.21

%

204.48

%

277.72

%

204.48

%

Non-performing assets ("NPAs") to total assets

0.25

%

0.27

%

0.24

%

0.26

%

0.39

%

0.25

%

0.39

%

Customers Bank Capital Ratios (3):

Common equity Tier 1 capital to risk-weighted assets

12.13

%

12.77

%

12.40

%

11.75

%

10.62

%

12.13

%

10.62

%

Tier 1 capital to risk-weighted assets

12.13

%

12.77

%

12.40

%

11.75

%

10.62

%

12.13

%

10.62

%

Total capital to risk-weighted assets

13.46

%

14.16

%

13.77

%

13.11

%

12.06

%

13.46

%

12.06

%

Tier 1 capital to average assets (leverage ratio)

7.92

%

8.66

%

9.07

%

9.35

%

9.21

%

7.92

%

9.21

%

(1) Metric is a spot balance for the last day of each quarter presented.

(2) Non-GAAP measures exclude net loss from discontinued operations, loss on sale of foreign subsidiaries, unrealized gains (losses) on loans held for sale, investment securities gains and losses, loss on cash flow hedge derivative terminations, severance expense, merger and acquisition-related expenses, losses realized from the sale of non-QM residential mortgage loans, loss upon acquisition of interest-only GNMA securities, legal reserves, credit valuation adjustments on derivatives, risk participation agreement mark-to-market adjustments, deposit relationship adjustment fees, loss on redemption of preferred stock, goodwill and intangible assets, and PPP loans. These notable items are not included in Customers' disclosures of core earnings and other core profitability metrics. Please note that not each of the aforementioned adjustments affected the reported amount in each of the periods presented. Customers' reasons for the use of these non-GAAP measures and a detailed reconciliation between the non-GAAP measures and the comparable GAAP amounts are included at the end of this document.

(3) Regulatory capital ratios are estimated for Q4 2021 and actual for the remaining periods. In accordance with regulatory capital rules, Customers elected an option to delay the estimated impact of CECL on its regulatory capital over a five-year transition period ending January 1, 2025. As a result, capital ratios and amounts as of Q4 2021 exclude the impact of the increased allowance for credit losses on loans and leases and unfunded loan commitments attributed to the adoption of CECL and 25% of the quarterly provision for credit losses for subsequent quarters through Q4 2021.

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED

(Dollars in thousands, except per share data)

Twelve Months Ended

Q4

Q3

Q2

Q1

Q4

December 31,

2021

2021

2021

2021

2020

2021

2020

Interest income:

Loans and leases

$

198,000

$

233,097

$

153,608

$

152,117

$

145,414

$

736,822

$

512,048

Investment securities

15,202

8,905

8,327

7,979

6,777

40,413

24,206

Other

835

849

946

1,019

902

3,649

7,050

Total interest income

214,037

242,851

162,881

161,115

153,093

780,884

543,304

Interest expense:

Deposits

15,415

15,915

15,653

15,658

16,107

62,641

92,045

FHLB advances

51

5

963

5,192

5,749

6,211

21,637

Subordinated debt

2,688

2,689

2,689

2,689

2,688

10,755

10,755

FRB PPP liquidity facility, federal funds purchased and
other borrowings

2,189

4,350

4,819

4,845

5,603

16,203

15,179

Total interest expense

20,343

22,959

24,124

28,384

30,147

95,810

139,616

Net interest income

193,694

219,892

138,757

132,731

122,946

685,074

403,688

Provision (benefit) for credit losses on loans and leases

13,890

13,164

3,291

(2,919

)

(2,913

)

27,426

62,774

Net interest income after provision
(benefit) for credit losses on loans and
leases

179,804

206,728

135,466

135,650

125,859

657,648

340,914

Non-interest income:

Interchange and card revenue

84

83

84

85

91

336

646

Deposit fees

1,026

994

891

863

823

3,774

2,526

Commercial lease income

5,378

5,213

5,311

5,205

4,853

21,107

18,139

Bank-owned life insurance

1,984

1,988

2,765

1,679

1,744

8,416

7,009

Mortgage warehouse transactional fees

2,262

3,100

3,265

4,247

3,681

12,874

11,535

Gain (loss) on sale of SBA and other loans

2,493

5,359

1,900

1,575

1,689

11,327

2,009

Loan fees

2,513

1,909

1,670

1,436

1,746

7,527

5,652

Mortgage banking income (loss)

262

425

386

463

346

1,536

1,693

Gain (loss) on sale of investment securities

(49

)

6,063

1,812

23,566

44

31,392

20,078

Unrealized gain (loss) on investment securities

1,746

974

1,387

2,720

1,447

Loss on sale of foreign subsidiaries

(2,840

)

(2,840

)

Unrealized gain (loss) on derivatives

586

524

(439

)

2,537

804

3,208

(3,951

)

Loss on cash flow hedge derivative terminations

(24,467

)

(24,467

)

Other

452

(72

)

271

305

(1,125

)

957

(2,965

)

Total non-interest income

16,991

25,586

16,822

18,468

16,083

77,867

63,818

Non-interest expense:

Salaries and employee benefits

29,940

26,268

28,023

23,971

25,600

108,202

94,067

Technology, communication and bank operations

22,657

21,281

19,618

19,988

16,021

83,544

50,668

Professional services

7,058

6,871

6,882

5,877

4,732

26,688

13,557

Occupancy

4,336

2,704

2,482

2,621

2,742

12,143

11,362

Commercial lease depreciation

4,625

4,493

4,415

4,291

3,982

17,824

14,715

FDIC assessments, non-income taxes and regulatory fees

2,427

2,313

2,602

2,719

2,642

10,061

11,661

Loan servicing

4,361

4,265

1,700

437

879

10,763

3,431

Merger and acquisition related expenses

418

709

418

1,367

Loan workout

226

198

102

(261

)

123

265

3,143

Advertising and promotion

344

302

313

561

1,520

1,796

Deposit relationship adjustment fees

6,216

6,216

Other

5,574

5,098

4,686

1,305

2,503

16,663

9,209

Total non-interest expense

81,548

80,009

70,823

61,927

59,933

294,307

214,976

Income before income tax expense

115,247

152,305

81,465

92,191

82,009

441,208

189,756

Income tax expense

12,993

36,263

20,124

17,560

23,447

86,940

46,717

Net income from continuing operations

$

102,254

$

116,042

$

61,341

$

74,631

$

58,562

$

354,268

$

143,039

Loss from discontinued operations before income taxes

$

$

$

$

(20,354

)

$

(3,539

)

$

(20,354

)

$

(13,798

)

Income tax expense (benefit) from discontinued
operations

1,585

17,682

(1,222

)

19,267

(3,337

)

Net loss from discontinued operations

(1,585

)

(38,036

)

(2,317

)

(39,621

)

(10,461

)

Net income

100,669

116,042

61,341

36,595

56,245

314,647

132,578

Preferred stock dividends

2,022

2,981

3,299

3,391

3,414

11,693

14,041

Loss on redemption of preferred stock

2,820

2,820

Net income available to common shareholders

$

98,647

$

110,241

$

58,042

$

33,204

$

52,831

$

300,134

$

118,537

Basic earnings per common share from continuing
operations

$

3.07

$

3.40

$

1.80

$

2.23

$

1.74

$

10.51

$

4.09

Basic earnings per common share

3.02

3.40

1.80

1.04

1.67

9.29

3.76

Diluted earnings per common share from continuing
operations

2.92

3.25

1.72

2.17

1.73

10.08

4.07

Diluted earnings per common share

2.87

3.25

1.72

1.01

1.65

8.91

3.74

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEET - UNAUDITED

(Dollars in thousands)

December 31,

September 30,

June 30,

March 31,

December 31,

2021

2021

2021

2021

2020

ASSETS

Cash and due from banks

$

35,238

$

51,169

$

36,837

$

3,123

$

78,090

Interest earning deposits

482,794

1,000,885

393,663

512,241

615,264

Cash and cash equivalents

518,032

1,052,054

430,500

515,364

693,354

Investment securities, at fair value

3,817,150

1,866,697

1,526,792

1,441,904

1,210,285

Loans held for sale

16,254

29,957

34,540

46,106

79,086

Loans receivable, mortgage warehouse, at fair value

2,284,325

2,557,624

2,855,284

3,407,622

3,616,432

Loans receivable, PPP

3,250,008

4,957,357

6,305,056

5,178,089

4,561,365

Loans and leases receivable

9,018,298

7,970,599

7,772,142

7,536,489

7,575,368

Allowance for credit losses on loans and leases

(137,804

)

(131,496

)

(125,436

)

(128,736

)

(144,176

)

Total loans and leases receivable, net of allowance for
credit losses on loans and leases

14,414,827

15,354,084

16,807,046

15,993,464

15,608,989

FHLB, Federal Reserve Bank, and other restricted stock

64,584

57,184

39,895

69,420

71,368

Accrued interest receivable

92,239

93,514

90,009

83,186

80,412

Bank premises and equipment, net

8,890

9,944

10,391

10,943

11,225

Bank-owned life insurance

333,705

331,423

329,421

281,923

280,067

Goodwill and other intangibles

3,736

3,794

3,853

3,911

3,969

Other assets

305,611

310,271

362,661

371,439

338,438

Assets of discontinued operations

62,055

Total assets

$

19,575,028

$

19,108,922

$

19,635,108

$

18,817,660

$

18,439,248

LIABILITIES AND SHAREHOLDERS' EQUITY

Demand, non-interest bearing deposits

$

4,459,790

$

4,954,331

$

2,699,869

$

2,687,628

$

2,356,998

Interest bearing deposits

12,318,134

12,016,694

11,174,070

9,784,812

8,952,931

Total deposits

16,777,924

16,971,025

13,873,939

12,472,440

11,309,929

Federal funds purchased

75,000

365,000

250,000

FHLB advances

700,000

850,000

850,000

Other borrowings

223,086

223,151

124,240

124,138

124,037

Subordinated debt

181,673

181,603

181,534

181,464

181,394

FRB PPP liquidity facility

3,865,865

3,284,156

4,415,016

Accrued interest payable and other liabilities

251,128

448,844

338,801

351,741

152,082

Liabilities of discontinued operations

39,704

Total liabilities

18,208,811

17,824,623

18,384,379

17,628,939

17,322,162

Preferred stock

137,794

137,794

217,471

217,471

217,471

Common stock

34,722

33,818

33,634

33,519

32,986

Additional paid in capital

542,391

525,894

519,294

515,318

455,592

Retained earnings

705,732

607,085

496,844

438,802

438,581

Accumulated other comprehensive income (loss), net

(4,980

)

1,488

5,266

5,391

(5,764

)

Treasury stock, at cost

(49,442

)

(21,780

)

(21,780

)

(21,780

)

(21,780

)

Total shareholders' equity

1,366,217

1,284,299

1,250,729

1,188,721

1,117,086

Total liabilities & shareholders' equity

$

19,575,028

$

19,108,922

$

19,635,108

$

18,817,660

$

18,439,248

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEET / NET INTEREST MARGIN - UNAUDITED

(Dollars in thousands)

Three Months Ended

December 31, 2021

September 30, 2021

December 31, 2020

Average
Balance

Average
Yield or
Cost (%)

Average
Balance

Average
Yield or
Cost (%)

Average
Balance

Average
Yield or
Cost (%)

Assets

Interest earning deposits

$

1,568,510

0.15

%

$

1,279,983

0.15

%

$

413,381

0.12

%

Investment securities (1)

2,621,844

2.32

%

1,511,319

2.36

%

1,120,491

2.42

%

Loans and leases:

Commercial loans to mortgage companies

2,289,061

3.02

%

2,658,020

3.14

%

3,518,371

3.06

%

Multi-family loans

1,327,732

3.72

%

1,443,846

3.64

%

1,871,956

3.70

%

Commercial & industrial loans and leases (2)

3,514,186

3.71

%

3,024,620

3.76

%

2,801,172

3.96

%

Loans receivable, PPP

3,898,607

8.35

%

5,778,367

8.04

%

4,782,606

2.45

%

Non-owner occupied commercial real estate loans

1,334,184

3.80

%

1,346,629

3.73

%

1,358,541

3.80

%

Residential mortgages

314,551

3.68

%

325,851

3.50

%

400,771

3.80

%

Installment loans

1,657,049

8.96

%

1,615,411

9.21

%

1,253,679

8.50

%

Total loans and leases (3)

14,335,370

5.48

%

16,192,744

5.71

%

15,987,096

3.62

%

Other interest-earning assets

50,709

1.81

%

49,780

2.86

%

81,031

3.80

%

Total interest-earning assets

18,576,433

4.57

%

19,033,826

5.06

%

17,601,999

3.46

%

Non-interest-earning assets

637,808

705,514

573,400

Assets of discontinued operations

75,320

Total assets

$

19,214,241

$

19,739,340

$

18,250,719

Liabilities

Interest checking accounts

5,258,982

0.58

%

4,537,421

0.67

%

2,240,959

0.86

%

Money market deposit accounts

5,293,529

0.43

%

5,131,433

0.43

%

4,166,635

0.60

%

Other savings accounts

1,189,899

0.45

%

1,376,077

0.50

%

1,205,592

0.74

%

Certificates of deposit

541,528

0.51

%

614,404

0.59

%

833,689

1.30

%

Total interest-bearing deposits (4)

12,283,938

0.50

%

11,659,335

0.54

%

8,446,875

0.76

%

Federal funds purchased

815

0.15

%

%

120,891

0.10

%

FRB PPP liquidity facility

%

2,788,897

0.35

%

4,684,756

0.35

%

Borrowings

465,600

4.20

%

371,077

4.90

%

1,155,321

3.40

%

Total interest-bearing liabilities

12,750,353

0.63

%

14,819,309

0.62

%

14,407,843

0.83

%

Non-interest-bearing deposits (4)

4,817,835

3,335,198

2,543,529

Total deposits and borrowings

17,568,188

0.46

%

18,154,507

0.50

%

16,951,372

0.71

%

Other non-interest-bearing liabilities

328,782

310,519

162,723

Liabilities of discontinued operations

52,742

Total liabilities

17,896,970

18,465,026

17,166,837

Shareholders' equity

1,317,271

1,274,314

1,083,882

Total liabilities and shareholders' equity

$

19,214,241

$

19,739,340

$

18,250,719

Interest spread

4.11

%

4.56

%

2.75

%

Net interest margin

4.14

%

4.58

%

2.78

%

Net interest margin tax equivalent (5)

4.14

%

4.59

%

2.78

%

Net interest margin tax equivalent excl. PPP (6)

3.12

%

3.24

%

3.04

%

(1) For presentation in this table, average balances and the corresponding average yields for investment securities are based upon historical cost, adjusted for amortization of premiums and accretion of discounts.

(2) Includes owner occupied commercial real estate loans.

(3) Includes non-accrual loans, the effect of which is to reduce the yield earned on loans and leases, and deferred loan fees.

(4) Total costs of deposits (including interest bearing and non-interest bearing) were 0.36%, 0.42% and 0.58% for the three months ended December 31, 2021, September 30, 2021 and December 31, 2020, respectively.

(5) Non-GAAP tax-equivalent basis, using an estimated marginal tax rate of 26% for the three months ended December 31, 2021, September 30, 2021 and December 31, 2020, presented to approximate interest income as a taxable asset. Management uses non-GAAP measures to present historical periods comparable to the current period presentation. In addition, management believes the use of these non-GAAP measures provides additional clarity when assessing Customers’ financial results. These disclosures should not be viewed as substitutes for results determined to be in accordance with U.S. GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other entities.

(6) Non-GAAP tax-equivalent basis, as described in note (5) for the three months ended December 31, 2021, September 30, 2021 and December 31, 2020, excluding net interest income from PPP loans and related borrowings, along with the related PPP loan balances and PPP fees receivable from interest-earning assets. Management uses non-GAAP measures to present historical periods comparable to the current period presentation. In addition, management believes the use of these non-GAAP measures provides additional clarity when assessing Customers’ financial results. These disclosures should not be viewed as substitutes for results determined to be in accordance with U.S. GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other entities.

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEET / NET INTEREST MARGIN - UNAUDITED

(Dollars in thousands)

Twelve Months Ended

December 31, 2021

December 31, 2020

Average Balance

Average Yield

or Cost (%)

Average Balance

Average Yield

or Cost (%)

Assets

Interest earning deposits

$

1,169,416

0.14

%

$

564,218

0.59

%

Investment securities (1)

1,753,649

2.30

%

836,815

2.89

%

Loans and leases:

Commercial loans to mortgage companies

2,699,300

3.09

%

2,668,642

3.11

%

Multi-family loans

1,501,878

3.77

%

2,020,640

3.85

%

Commercial & industrial loans and leases (2)

3,068,005

3.75

%

2,581,119

4.12

%

Loans receivable, PPP

5,108,192

5.46

%

3,121,157

2.10

%

Non-owner occupied commercial real estate loans

1,349,563

3.81

%

1,368,684

3.91

%

Residential mortgages

339,845

3.65

%

422,696

3.82

%

Installment loans

1,517,165

9.14

%

1,264,255

8.68

%

Total loans and leases (3)

15,583,948

4.73

%

13,447,193

3.81

%

Other interest-earning assets

59,308

3.48

%

85,091

4.41

%

Total interest-earning assets

18,566,321

4.21

%

14,933,317

3.64

%

Non-interest-earning assets

633,615

592,770

Assets of discontinued operations

78,714

Total assets

$

19,199,936

$

15,604,801

Liabilities

Interest checking accounts

$

4,006,354

0.69

%

$

2,098,138

0.89

%

Money market deposit accounts

4,933,027

0.47

%

3,657,422

0.96

%

Other savings accounts

1,358,708

0.56

%

1,162,472

1.44

%

Certificates of deposit

619,859

0.72

%

1,357,688

1.58

%

Total interest-bearing deposits (4)

10,917,948

0.57

%

8,275,720

1.11

%

Federal funds purchased

22,110

0.07

%

239,481

0.19

%

FRB PPP liquidity facility

2,636,925

0.35

%

2,537,744

0.35

%

Borrowings

610,503

3.92

%

1,265,279

3.02

%

Total interest-bearing liabilities

14,187,486

0.68

%

12,318,224

1.13

%

Non-interest-bearing deposits (4)

3,470,788

2,052,376

Total deposits and borrowings

17,658,274

0.54

%

14,370,600

0.97

%

Other non-interest-bearing liabilities

304,078

148,045

Liabilities of discontinued operations

53,916

Total liabilities

17,962,352

14,572,561

Shareholders' equity

1,237,584

1,032,240

Total liabilities and shareholders' equity

$

19,199,936

$

15,604,801

Interest spread

3.66

%

2.67

%

Net interest margin

3.69

%

2.70

%

Net interest margin tax equivalent (5)

3.70

%

2.71

%

Net interest margin tax equivalent excl. PPP (6)

3.16

%

2.96

%

(1) For presentation in this table, average balances and the corresponding average yields for investment securities are based upon historical cost, adjusted for amortization of premiums and accretion of discounts.

(2) Includes owner occupied commercial real estate loans.

(3) Includes non-accrual loans, the effect of which is to reduce the yield earned on loans and leases, and deferred loan fees.

(4) Total costs of deposits (including interest bearing and non-interest bearing) were 0.44% and 0.89% for the twelve months ended December 31, 2021 and 2020, respectively.

(5) Non-GAAP tax-equivalent basis, using an estimated marginal tax rate of 26% for the twelve months ended December 31, 2021 and 2020, presented to approximate interest income as a taxable asset. Management uses non-GAAP measures to present historical periods comparable to the current period presentation. In addition, management believes the use of these non-GAAP measures provides additional clarity when assessing Customers’ financial results. These disclosures should not be viewed as substitutes for results determined to be in accordance with U.S. GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other entities.

(6) Non-GAAP tax-equivalent basis as described in note (5), for the twelve months ended December 31, 2021 and 2020, excluding net interest income from PPP loans and related borrowings, along with the related PPP loan balances and PPP fees receivable from interest-earning assets. Management uses non-GAAP measures to present historical periods comparable to the current period presentation. In addition, management believes the use of these non-GAAP measures provides additional clarity when assessing Customers’ financial results. These disclosures should not be viewed as substitutes for results determined to be in accordance with U.S. GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other entities.

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

PERIOD END LOAN AND LEASE COMPOSITION - UNAUDITED

(Dollars in thousands)

December 31,

September 30,

June 30,

March 31,

December 31,

2021

2021

2021

2021

2020

Commercial:

Multi-family

$

1,486,308

$

1,387,166

$

1,497,485

$

1,659,529

$

1,761,301

Loans to mortgage companies

2,362,438

2,626,483

2,922,217

3,463,490

3,657,350

Commercial & industrial

3,346,670

2,604,367

2,293,723

2,164,784

2,304,206

Commercial real estate owner occupied

654,922

656,044

653,649

590,093

572,338

Loans receivable, PPP

3,250,008

4,957,357

6,305,056

5,178,089

4,561,365

Commercial real estate non-owner occupied

1,121,238

1,144,643

1,206,646

1,194,832

1,213,815

Construction

198,981

198,607

179,198

156,837

140,905

Total commercial loans and leases

12,420,565

13,574,667

15,057,974

14,407,654

14,211,280

Consumer:

Residential

350,984

260,820

273,493

295,654

323,322

Manufactured housing

52,861

55,635

57,904

59,977

62,243

Installment

1,744,475

1,624,415

1,577,651

1,405,021

1,235,406

Total consumer loans

2,148,320

1,940,870

1,909,048

1,760,652

1,620,971

Total loans and leases

$

14,568,885

$

15,515,537

$

16,967,022

$

16,168,306

$

15,832,251

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

PERIOD END DEPOSIT COMPOSITION - UNAUDITED

(Dollars in thousands)

December 31,

September 30,

June 30,

March 31,

December 31,

2021

2021

2021

2021

2020

Demand, non-interest bearing

$

4,459,790

$

4,954,331

$

2,699,869

$

2,687,628

$

2,356,998

Demand, interest bearing

6,488,406

5,023,081

4,206,355

3,228,941

2,384,691

Total demand deposits

10,948,196

9,977,412

6,906,224

5,916,569

4,741,689

Savings

973,317

1,310,343

1,431,756

1,483,482

1,314,817

Money market

4,349,073

5,090,121

4,908,809

4,406,508

4,601,492

Time deposits

507,338

593,149

627,150

665,881

651,931

Total deposits

$

16,777,924

$

16,971,025

$

13,873,939

$

12,472,440

$

11,309,929

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

ASSET QUALITY - UNAUDITED

(Dollars in thousands)

As of December 31, 2021

As of September 30, 2021

As of December 31, 2020

Total loans

Non
accrual
/NPLs

Allowance
for credit
losses

Total NPLs
to total
loans

Total
reserves to
total NPLs

Total loans

Non
accrual
/NPLs

Allowance
for credit
losses

Total NPLs
to total
loans

Total
reserves to
total NPLs

Total loans

Non
accrual
/NPLs

Allowance
for credit
losses

Total NPLs
to total
loans

Total
reserves to
total NPLs

Loan type

Multi-family

$

1,486,308

$

22,654

$

4,477

1.52

%

19.76

%

$

1,369,876

$

24,524

$

4,397

1.79

%

17.93

%

$

1,761,301

$

21,728

$

12,620

1.23

%

58.08

%

Commercial & industrial (1)

3,424,783

6,096

12,702

0.18

%

208.37

%

2,673,226

6,951

10,860

0.26

%

156.24

%

2,289,441

8,453

12,239

0.37

%

144.79

%

Commercial real estate
owner occupied

654,922

2,475

3,213

0.38

%

129.82

%

656,044

2,412

3,617

0.37

%

149.96

%

572,338

3,411

9,512

0.60

%

278.86

%

Commercial real estate non-
owner occupied

1,121,238

2,815

6,210

0.25

%

220.60

%

1,144,643

2,845

7,375

0.25

%

259.23

%

1,196,564

2,356

19,452

0.20

%

825.64

%

Construction

198,981

692

%

%

198,607

886

%

%

140,905

5,871

%

%

Total commercial loans
and leases receivable

6,886,232

34,040

27,294

0.49

%

80.18

%

6,042,396

36,732

27,135

0.61

%

73.87

%

5,960,549

35,948

59,694

0.60

%

166.06

%

Residential

334,730

7,727

2,383

2.31

%

30.84

%

248,153

7,738

1,912

3.12

%

24.71

%

317,170

9,911

3,977

3.12

%

40.13

%

Manufactured housing

52,861

3,563

4,278

6.74

%

120.07

%

55,635

3,520

4,410

6.33

%

125.28

%

62,243

2,969

5,189

4.77

%

174.77

%

Installment

1,744,475

3,783

103,849

0.22

%

2745.15

%

1,624,415

3,544

98,039

0.22

%

2766.34

%

1,235,406

3,211

75,316

0.26

%

2345.56

%

Total consumer loans
receivable

2,132,066

15,073

110,510

0.71

%

733.17

%

1,928,203

14,802

104,361

0.77

%

705.05

%

1,614,819

16,091

84,482

1.00

%

525.03

%

Loans and leases
receivable (1)

9,018,298

49,113

137,804

0.54

%

280.59

%

7,970,599

51,534

131,496

0.65

%

255.16

%

7,575,368

52,039

144,176

0.69

%

277.05

%

Loans receivable, PPP

3,250,008

%

%

4,957,357

%

%

4,561,365

%

%

Loans receivable, mortgage
warehouse, at fair value

2,284,325

%

%

2,557,624

%

%

3,616,432

%

%

Total loans held for sale

16,254

507

3.12

%

%

29,957

507

1.69

%

%

79,086

18,469

23.35

%

%

Total portfolio

$

14,568,885

$

49,620

$

137,804

0.34

%

277.72

%

$

15,515,537

$

52,041

$

131,496

0.34

%

252.68

%

$

15,832,251

$

70,508

$

144,176

0.45

%

204.48

%

(1) Excluding loans receivable, PPP from total loans and leases receivable is a non-GAAP measure. Management believes the use of these non-GAAP measures provides additional clarity when assessing Customers' financial results. These disclosures should not be viewed as substitutes for results determined to be in accordance with U.S. GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other entities. Please refer to the reconciliation schedules that follow this table.

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

NET CHARGE-OFFS/(RECOVERIES) - UNAUDITED

(Dollars in thousands)

Q4

Q3

Q2

Q1

Q4

Twelve Months Ended
December 31,

2021

2021

2021

2021

2020

2021

2020

Loan type

Multi-family

$

$

$

$

1,132

$

$

1,132

$

Commercial & industrial

240

116

(283

)

375

155

448

139

Commercial real estate owner occupied

66

50

(1

)

134

12

249

51

Commercial real estate non-owner occupied

(14

)

943

(59

)

(10

)

(35

)

860

24,486

Construction

(3

)

(3

)

(114

)

(5

)

(6

)

(125

)

(128

)

Residential

(6

)

54

(12

)

40

46

76

(26

)

Installment

7,299

5,944

7,060

10,855

8,300

31,158

30,285

Total net charge-offs (recoveries)
from loans held for investment

$

7,582

$

7,104

$

6,591

$

12,521

$

8,472

$

33,798

$

54,807

Customers believes that the non-GAAP measurements disclosed within this document are useful for investors, regulators, management and others to evaluate our core results of operations and financial condition relative to other financial institutions. These non-GAAP financial measures are frequently used by securities analysts, investors, and other interested parties in the evaluation of companies in Customers' industry. These non-GAAP financial measures exclude from corresponding GAAP measures the impact of certain elements that we do not believe are representative of our ongoing financial results, which we believe enhance an overall understanding of our performance and increases comparability of our period to period results. Investors should consider our performance and financial condition as reported under GAAP and all other relevant information when assessing our performance or financial condition. The non-GAAP measures presented are not necessarily comparable to non-GAAP measures that may be presented by other financial institutions. Although non-GAAP financial measures are frequently used in the evaluation of a company, they have limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of our results of operations or financial condition as reported under GAAP.

The following tables present reconciliations of GAAP to non-GAAP measures disclosed within this document.

Core Earnings -
Customers Bancorp

Twelve Months Ended

December 31,

Q4 2021

Q3 2021

Q2 2021

Q1 2021

Q4 2020

2021

2020

(dollars in thousands except
per share data)

USD

Per share

USD

Per share

USD

Per share

USD

Per share

USD

Per share

USD

Per share

USD

Per share

GAAP net income to common shareholders

$

98,647

$

2.87

$

110,241

$

3.25

$

58,042

$

1.72

$

33,204

$

1.01

$

52,831

$

1.65

$

300,134

$

8.91

$

118,537

$

3.74

Reconciling items (after tax):

Net loss from discontinued operations

1,585

0.05

38,036

1.16

2,317

0.07

39,621

1.18

10,461

0.33

Severance expense

1,517

0.04

1,517

0.05

Merger and acquisition related expenses

320

0.01

508

0.02

320

0.01

1,038

0.03

Legal reserves

897

0.03

897

0.03

258

0.01

(Gains) losses on investment securities

43

0.00

(4,591

)

(0.14

)

(2,694

)

(0.08

)

(18,773

)

(0.57

)

(1,419

)

(0.04

)

(26,015

)

(0.77

)

(17,412

)

(0.55

)

Loss on sale of foreign subsidiaries

2,150

0.06

2,150

0.06

Loss on cash flow hedge derivative terminations

18,716

0.57

18,716

0.56

Derivative credit valuation adjustment

(180

)

(0.01

)

(198

)

(0.01

)

288

0.01

(1,195

)

(0.04

)

(448

)

(0.01

)

(1,285

)

(0.04

)

5,811

0.18

Risk participation agreement mark-to-market adjustment

(1,080

)

(0.03

)

Deposit relationship adjustment fees

4,707

0.14

4,707

0.14

Loss on redemption of preferred stock

2,820

0.08

2,820

0.08

Unrealized losses on loans held for sale

799

0.03

1,913

0.06

Core earnings

$

100,095

$

2.92

$

113,876

$

3.36

$

59,303

$

1.76

$

70,308

$

2.14

$

54,588

$

1.71

$

343,582

$

10.20

$

119,526

$

3.77

(Dollars in thousands, except per share data)

Core Earnings, excluding PPP - Customers Bancorp

Twelve Months Ended

December 31,

Q4 2021

Q3 2021

Q2 2021

Q1 2021

Q4 2020

2021

2020

(dollars in thousands except per share data)

USD

Per share

USD

Per share

USD

Per share

USD

Per share

USD

Per share

USD

Per share

USD

Per share

GAAP net income to common shareholders

$

98,647

$

2.87

$

110,241

$

3.25

$

58,042

$

1.72

$

33,204

$

1.01

$

52,831

$

1.65

$

300,134

$

8.91

$

118,537

$

3.74

Less: PPP net income (after tax)

64,323

1.87

81,337

2.40

24,312

0.72

25,079

0.76

19,148

0.60

195,050

5.79

41,509

1.31

GAAP net income to common shareholders, excluding PPP

34,324

1.00

28,904

0.85

33,730

1.00

8,125

0.25

33,683

1.05

105,084

3.12

77,028

2.43

Reconciling items (after tax):

Net loss from discontinued operations

1,585

0.05

38,036

1.16

2,317

0.07

39,621

1.18

10,461

0.33

Severance expense

1,517

0.04

1,517

0.05

Merger and acquisition related expenses

320

0.01

508

0.02

320

0.01

1,038

0.03

Legal reserves

897

0.03

897

0.03

258

0.01

(Gains) losses on investment securities

43

0.00

(4,591

)

(0.14

)

(2,694

)

(0.08

)

(18,773

)

(0.57

)

(1,419

)

(0.04

)

(26,015

)

(0.77

)

(17,412

)

(0.55

)

Loss on sale of foreign subsidiaries

2,150

0.06

2,150

0.06

Loss on cash flow hedge derivative terminations

18,716

0.57

18,716

0.56

Derivative credit valuation adjustment

(180

)

(0.01

)

(198

)

(0.01

)

288

0.01

(1,195

)

(0.04

)

(448

)

(0.01

)

(1,285

)

(0.04

)

5,811

0.18

Risk participation agreement mark-to-market adjustment

(1,080

)

(0.03

)

Deposit relationship adjustment fees

4,707

0.14

4,707

0.14

Loss on redemption of preferred stock

2,820

0.08

2,820

0.08

Unrealized losses on loans held for sale

799

0.03

1,913

0.06

Core earnings, excluding PPP

$

35,772

$

1.04

$

32,539

$

0.96

$

34,991

$

1.04

$

45,229

$

1.38

$

35,440

$

1.10

$

148,532

$

4.41

$

78,017

$

2.46

Core Return on Average Assets - Customers Bancorp

Twelve Months Ended

December 31,

(dollars in thousands except per share data)

Q4 2021

Q3 2021

Q2 2021

Q1 2021

Q4 2020

2021

2020

GAAP net income

$

100,669

$

116,042

$

61,341

$

36,595

$

56,245

$

314,647

$

132,578

Reconciling items (after tax):

Net loss from discontinued operations

1,585

38,036

2,317

39,621

10,461

Severance expense

1,517

1,517

Merger and acquisition related expenses

320

508

320

1,038

Legal reserves

897

897

258

(Gains) losses on investment securities

43

(4,591

)

(2,694

)

(18,773

)

(1,419

)

(26,015

)

(17,412

)

Loss on sale of foreign subsidiaries

2,150

2,150

Loss on cash flow hedge derivative terminations

18,716

18,716

Derivative credit valuation adjustment

(180

)

(198

)

288

(1,195

)

(448

)

(1,285

)

5,811

Risk participation agreement mark-to-market adjustment

(1,080

)

Deposit relationship adjustment fees

4,707

4,707

Unrealized losses on loans held for sale

799

1,913

Core net income

$

102,117

$

116,857

$

62,602

$

73,699

$

58,002

$

355,275

$

133,567

Average total assets

$

19,214,241

$

19,739,340

$

19,306,948

$

18,525,721

$

18,250,719

$

19,199,936

$

15,604,801

Core return on average assets

2.11

%

2.35

%

1.30

%

1.61

%

1.26

%

1.85

%

0.86

%

Adjusted Net Income and Adjusted ROAA - Pre-
Tax Pre-Provision - Customers Bancorp

Twelve Months Ended

December 31,

(dollars in thousands except per share data)

Q4 2021

Q3 2021

Q2 2021

Q1 2021

Q4 2020

2021

2020

GAAP net income

$

100,669

$

116,042

$

61,341

$

36,595

$

56,245

$

314,647

$

132,578

Reconciling items:

Income tax expense

12,993

36,263

20,124

17,560

23,447

86,940

46,717

Provision (benefit) for credit losses on loans and leases

13,890

13,164

3,291

(2,919

)

(2,913

)

27,426

62,774

Provision (benefit) for credit losses on unfunded commitments

352

669

45

(1,286

)

(968

)

(220

)

(1,100

)

Severance expense

2,004

2,004

Net loss from discontinued operations

1,585

38,036

2,317

39,621

10,461

Merger and acquisition related

418

709

418

1,367

Legal reserves

1,185

1,185

320

(Gains) losses on investment securities

49

(6,063

)

(3,558

)

(24,540

)

(1,431

)

(34,112

)

(21,525

)

Loss on sale of foreign subsidiaries

2,840

2,840

Loss on cash flow hedge derivative terminations

24,467

24,467

Derivative credit valuation adjustment

(203

)

(261

)

380

(1,562

)

(625

)

(1,646

)

7,448

Risk participation agreement mark-to-market adjustment

(1,407

)

Deposit relationship adjustment fees

6,216

6,216

Unrealized losses on loans held for sale

1,115

2,565

Adjusted net income - pre-tax pre-provision

$

129,335

$

167,215

$

86,467

$

86,769

$

77,896

$

469,786

$

240,198

Average total assets

$

19,214,241

$

19,739,340

$

19,306,948

$

18,525,721

$

18,250,719

$

19,199,936

$

15,604,801

Adjusted ROAA - pre-tax pre-provision

2.67

%

3.36

%

1.80

%

1.90

%

1.70

%

2.45

%

1.54

%

Core Return on Average Common Equity -
Customers Bancorp

 

Twelve Months Ended

December 31,

(dollars in thousands except per share data)

Q4 2021

Q3 2021

Q2 2021

Q1 2021

Q4 2020

 

2021

2020

GAAP net income to common shareholders

$

98,647

$

110,241

$

58,042

$

33,204

$

52,831

 

$

300,134

$

118,537

Reconciling items (after tax):

 

Net loss from discontinued operations

1,585

38,036

2,317

 

39,621

10,461

Severance expense

1,517

 

1,517

Merger and acquisition related

320

508

 

320

1,038

Legal reserves

897

 

897

258

(Gains) losses on investment securities

43

(4,591

)

(2,694

)

(18,773

)

(1,419

)

 

(26,015

)

(17,412

)

Loss on sale of foreign subsidiaries

2,150

 

2,150

Loss on cash flow hedge derivative terminations

18,716

 

18,716

Derivative credit valuation adjustment

(180

)

(198

)

288

(1,195

)

(448

)

 

(1,285

)

5,811

Risk participation agreement mark-to-market adjustment

 

(1,080

)

Deposit relationship adjustment fees

4,707

 

4,707

Loss on redemption of preferred stock

2,820

 

2,820

Unrealized losses on loans held for sale

799

 

1,913

Core earnings

$

100,095

$

113,876

$

59,303

$

70,308

$

54,588

 

$

343,582

$

119,526

 

Average total common shareholders' equity

$

1,179,478

$

1,071,566

$

1,002,624

$

918,795

$

866,411

 

$

1,043,906

$

814,769

 

Core return on average common equity

33.67

%

42.16

%

23.72

%

31.03

%

25.06

%

 

32.91

%

14.67

%

Adjusted ROCE - Pre-Tax Pre-Provision - Customers
Bancorp

 

 

 

 

 

Twelve Months Ended

December 31,

(dollars in thousands except per share data)

Q4 2021

 

Q3 2021

 

Q2 2021

 

Q1 2021

 

Q4 2020

 

2021

2020

GAAP net income to common shareholders

$

98,647

$

110,241

$

58,042

$

33,204

$

52,831

$

300,134

$

118,537

Reconciling items:

 

 

 

 

 

 

Income tax expense

12,993

36,263

20,124

17,560

23,447

86,940

46,717

Provision (benefit) for credit losses on loan and leases

13,890

13,164

3,291

(2,919

)

(2,913

)

27,426

62,774

Provision (benefit) for credit losses on unfunded commitments

352

669

45

(1,286

)

(968

)

(220

)

(1,100

)

Net loss from discontinued operations

1,585

38,036

2,317

39,621

10,461

Severance expense

2,004

2,004

Merger and acquisition related expenses

418

709

418

1,367

Legal reserves

1,185

1,185

320

(Gains) losses on investment securities

49

(6,063

)

(3,558

)

(24,540

)

(1,431

)

(34,112

)

(21,525

)

Loss on sale of foreign subsidiaries

2,840

2,840

Loss on cash flow hedge derivative terminations

24,467

24,467

Derivative credit valuation adjustment

(203

)

(261

)

380

(1,562

)

(625

)

(1,646

)

7,448

Risk participation agreement mark-to-market adjustment

(1,407

)

Deposit relationship adjustment fees

6,216

6,216

Loss on redemption of preferred stock

2,820

2,820

Unrealized losses on loans held for sale

1,115

2,565

Pre-tax pre-provision adjusted net income available to common shareholders

$

127,313

$

164,234

$

83,168

$

83,378

$

74,482

$

458,093

$

226,157

 

 

 

 

 

 

Average total common shareholders' equity

$

1,179,478

$

1,071,566

$

1,002,624

$

918,795

$

866,411

$

1,043,906

$

814,769

 

 

 

 

 

 

Adjusted ROCE - pre-tax pre-provision

42.82

%

27.76

%

33.27

%

36.80

%

34.20

%

43.88

%

27.76

%

Net Interest Margin, Tax Equivalent - Customers Bancorp

Twelve Months Ended

December 31,

(dollars in thousands except per share data)

Q4 2021

Q3 2021

Q2 2021

Q1 2021

Q4 2020

2021

2020

GAAP net interest income

$

193,694

$

219,892

$

138,757

$

132,731

$

122,946

$

685,074

$

403,688

Tax-equivalent adjustment

276

290

289

292

219

1,147

874

Net interest income tax equivalent

$

193,970

$

220,182

$

139,046

$

133,023

$

123,165

$

686,221

$

404,562

Average total interest earning assets

$

18,576,433

$

19,033,826

$

18,698,996

$

17,943,944

$

17,601,999

$

18,566,321

$

14,933,317

Net interest margin, tax equivalent

4.14

%

4.59

%

2.98

%

3.00

%

2.78

%

3.70

%

2.71

%

Net Interest Margin, Tax Equivalent, excluding
PPP - Customers Bancorp

Twelve Months Ended

December 31,

(dollars in thousands except per share data)

Q4 2021

Q3 2021

Q2 2021

Q1 2021

Q4 2020

2021

2020

GAAP net interest income

$

193,694

$

219,892

$

138,757

$

132,731

$

122,946

$

685,074

$

403,688

PPP net interest income

(78,647

)

(112,005

)

(35,785

)

(34,842

)

(25,257

)

(261,279

)

(54,583

)

Tax-equivalent adjustment

276

290

289

292

219

1,147

874

Net interest income, tax equivalent, excluding PPP

$

115,323

$

108,177

$

103,261

$

98,181

$

97,908

$

424,942

$

349,979

GAAP average total interest earning assets

$

18,576,433

$

19,033,826

$

18,698,996

$

17,943,944

$

17,601,999

$

18,566,321

$

14,933,317

Average PPP loans

(3,898,607

)

(5,778,367

)

(6,133,184

)

(4,623,213

)

(4,782,606

)

(5,108,192

)

(3,121,157

)

Adjusted average total interest earning assets

$

14,677,826

$

13,255,459

$

12,565,812

$

13,320,731

$

12,819,393

$

13,458,129

$

11,812,160

Net interest margin, tax equivalent, excluding PPP

3.12

%

3.24

%

3.30

%

2.99

%

3.04

%

3.16

%

2.96

%

Core Efficiency Ratio - Customers Bancorp

Twelve Months Ended

December 31,

(dollars in thousands except per share data)

Q4 2021

Q3 2021

Q2 2021

Q1 2021

Q4 2020

2021

2020

GAAP net interest income

$

193,694

$

219,892

$

138,757

$

132,731

$

122,946

$

685,074

$

403,688

GAAP non-interest income

$

16,991

$

25,586

$

16,822

$

18,468

$

16,083

$

77,867

$

63,818

(Gains) losses on investment securities

49

(6,063

)

(3,558

)

(24,540

)

(1,431

)

(34,112

)

(21,525

)

Derivative credit valuation adjustment

(203

)

(261

)

380

(1,562

)

(625

)

(1,646

)

7,448

Risk participation agreement mark-to-market adjustment

(1,407

)

Unrealized losses on loans held for sale

1,115

2,565

Loss on cash flow hedge derivative terminations

24,467

24,467

Loss on sale of foreign subsidiaries

2,840

2,840

Core non-interest income

16,837

19,262

16,484

16,833

15,142

69,416

50,899

Core revenue

$

210,531

$

239,154

$

155,241

$

149,564

$

138,088

$

754,490

$

454,587

GAAP non-interest expense

$

81,548

$

80,009

$

70,823

$

61,927

$

59,933

$

294,307

$

214,976

Severance expense

(2,004

)

(2,004

)

Legal reserves

(1,185

)

(1,185

)

(320

)

Merger and acquisition related expenses

(418

)

(709

)

(418

)

(1,367

)

Deposit relationship adjustment fees

(6,216

)

(6,216

)

Core non-interest expense

$

81,548

$

72,608

$

68,819

$

61,509

$

59,224

$

284,484

$

213,289

Core efficiency ratio (1)

38.73

%

30.36

%

44.33

%

41.13

%

42.89

%

37.71

%

46.92

%

(1) Core efficiency ratio calculated as core non-interest expense divided by core revenue.

Tangible Common Equity to Tangible
Assets - Customers Bancorp

(dollars in thousands except per share data)

Q4 2021

Q3 2021

Q2 2021

Q1 2021

Q4 2020

GAAP total shareholders' equity

$

1,366,217

$

1,284,299

$

1,250,729

$

1,188,721

$

1,117,086

Reconciling items:

Preferred stock

(137,794

)

(137,794

)

(217,471

)

(217,471

)

(217,471

)

Goodwill and other intangibles (1)

(3,736

)

(3,794

)

(3,853

)

(3,911

)

(14,298

)

Tangible common equity

$

1,224,687

$

1,142,711

$

1,029,405

$

967,339

$

885,317

GAAP total assets

$

19,575,028

$

19,108,922

$

19,635,108

$

18,817,660

$

18,439,248

Reconciling items:

Goodwill and other intangibles (1)

(3,736

)

(3,794

)

(3,853

)

(3,911

)

(14,298

)

Tangible assets

$

19,571,292

$

19,105,128

$

19,631,255

$

18,813,749

$

18,424,950

Tangible common equity to tangible assets

6.26

%

5.98

%

5.24

%

5.14

%

4.80

%

(1) Includes goodwill and other intangibles reported in assets of discontinued operations.

Tangible Book Value per Common Share - Customers Bancorp

(dollars in thousands except share and per share data)

Q4 2021

Q3 2021

Q2 2021

Q1 2021

Q4 2020

GAAP total shareholders' equity

$

1,366,217

$

1,284,299

$

1,250,729

$

1,188,721

$

1,117,086

Reconciling Items:

Preferred stock

(137,794

)

(137,794

)

(217,471

)

(217,471

)

(217,471

)

Goodwill and other intangibles (1)

(3,736

)

(3,794

)

(3,853

)

(3,911

)

(14,298

)

Tangible common equity

$

1,224,687

$

1,142,711

$

1,029,405

$

967,339

$

885,317

Common shares outstanding

$

32,913,267

$

32,537,976

$

32,353,256

$

32,238,762

$

31,705,088

Tangible book value per common share

$

37.21

$

35.12

$

31.82

$

30.01

$

27.92

(1) Includes goodwill and other intangibles reported in assets of discontinued operations.

Total Loans and Leases, excluding PPP

(dollars in thousands except per share data)

Q4 2021

Q3 2021

Q2 2021

Q1 2021

Q4 2020

Total loans and leases

$

14,568,885

$

15,515,537

$

16,967,022

$

16,168,306

$

15,832,251

Loans receivable, PPP

(3,250,008

)

(4,957,357

)

(6,305,056

)

(5,178,089

)

(4,561,365

)

Loans and leases, excluding PPP

$

11,318,877

$

10,558,180

$

10,661,966

$

10,990,217

$

11,270,886

Total Assets, excluding PPP

(dollars in thousands except per share data)

Q4 2021

Q3 2021

Q2 2021

Q1 2021

Q4 2020

Total assets

$

19,575,028

$

19,108,922

$

19,635,108

$

18,817,660

$

18,439,248

Loans receivable, PPP

(3,250,008

)

(4,957,357

)

(6,305,056

)

(5,178,089

)

(4,561,365

)

Total assets, excluding PPP

$

16,325,020

$

14,151,565

$

13,330,052

$

13,639,571

$

13,877,883

Coverage of credit loss reserves for loans and leases held for
investment, excluding PPP

(dollars in thousands except per share data)

Q4 2021

Q3 2021

Q2 2021

Q1 2021

Q4 2020

Loans and leases receivable

$

12,268,306

$

12,927,956

$

14,077,198

$

12,714,578

$

12,136,733

Loans receivable, PPP

(3,250,008

)

(4,957,357

)

(6,305,056

)

(5,178,089

)

(4,561,365

)

Loans and leases held for investment, excluding PPP

$

9,018,298

$

7,970,599

$

7,772,142

$

7,536,489

$

7,575,368

Allowance for credit losses on loans and leases

$

137,804

$

131,496

$

125,436

$

128,736

$

144,176

Coverage of credit loss reserves for loans and leases held for investment, excluding PPP

1.53

%

1.65

%

1.61

%

1.71

%

1.90

%

Tangible Common Equity to Tangible
Assets, excluding PPP - Customers
Bancorp

(dollars in thousands except per share data)

Q4 2021

Q3 2021

Q2 2021

Q1 2021

Q4 2020

GAAP total shareholders' equity

$

1,366,217

$

1,284,299

$

1,250,729

$

1,188,721

$

1,117,086

Reconciling items:

Preferred stock

(137,794

)

(137,794

)

(217,471

)

(217,471

)

(217,471

)

Goodwill and other intangibles (1)

(3,736

)

(3,794

)

(3,853

)

(3,911

)

(14,298

)

Tangible common equity

$

1,224,687

$

1,142,711

$

1,029,405

$

967,339

$

885,317

GAAP total assets

$

19,575,028

$

19,108,922

$

19,635,108

$

18,817,660

$

18,439,248

Loans receivable, PPP

(3,250,008

)

(4,957,357

)

(6,305,056

)

(5,178,089

)

(4,561,365

)

Total assets, excluding PPP

$

16,325,020

$

14,151,565

$

13,330,052

$

13,639,571

$

13,877,883

Reconciling items:

Goodwill and other intangibles (1)

(3,736

)

(3,794

)

(3,853

)

(3,911

)

(14,298

)

Tangible assets

$

16,321,284

$

14,147,771

$

13,326,199

$

13,635,660

$

13,863,585

Tangible common equity to tangible assets

7.50

%

8.08

%

7.72

%

7.09

%

6.39

%

(1) Includes goodwill and other intangibles reported in assets of discontinued operations.

Deferments to total loans and leases, excluding PPP

(dollars in thousands except per share data)

Q4 2021

Q3 2021

Q2 2021

Q1 2021

Q4 2020

Total loans and leases

$

14,568,885

$

15,515,537

$

16,967,022

$

16,168,306

$

15,832,251

Loans receivable, PPP

(3,250,008

)

(4,957,357

)

(6,305,056

)

(5,178,089

)

(4,561,365

)

Total loans and leases, excluding PPP

$

11,318,877

$

10,558,180

$

10,661,966

$

10,990,217

$

11,270,886

Commercial deferments

$

$

73,400

$

89,800

$

176,100

$

202,100

Consumer deferments

6,060

6,708

8,400

13,000

16,400

Total deferments

$

6,060

$

80,108

$

98,200

$

189,100

$

218,500

Commercial deferments to total loans and leases, excluding PPP

%

0.7

%

0.8

%

1.6

%

1.8

%

Consumer deferments to total loans and leases, excluding PPP

0.1

%

0.1

%

0.1

%

0.1

%

0.1

%

Total deferments to total loans and leases, excluding PPP

0.1

%

0.8

%

0.9

%

1.7

%

1.9

%

Contacts:

Jay Sidhu, Chairman & CEO 610-935-8693
Sam Sidhu, President 484-744-8985
Carla Leibold, CFO 484-923-8802

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.