Customers Bancorp Reports Results for Third Quarter 2024
Customers Bancorp (NYSE:CUBI) reported Q3 2024 net income of $42.9 million, or $1.31 per diluted share. Core earnings were $43.8 million, or $1.34 per diluted share. Total loans and leases grew by $520.8 million (16% annualized) from Q2 2024. The bank received $1.1 billion in commercial deposit inflows, which funded the paydown of $0.7 billion in higher-cost deposits. Net interest margin decreased to 3.06% from 3.29% in Q2. Asset quality remained strong with non-performing assets at 0.22% of total assets. The CET1 ratio was 12.5%, above the 11.5% target. Book value per share grew 4.5% to $52.96.
Customers Bancorp (NYSE:CUBI) ha riportato un reddito netto di 42,9 milioni di dollari nel terzo trimestre del 2024, corrispondente a 1,31 dollari per azione diluita. Gli utili core sono stati 43,8 milioni di dollari, ovvero 1,34 dollari per azione diluita. I prestiti e i lease totali sono cresciuti di 520,8 milioni di dollari (16% annualizzato) rispetto al secondo trimestre del 2024. La banca ha ricevuto 1,1 miliardi di dollari in afflussi di depositi commerciali, che hanno finanziato il pagamento di 0,7 miliardi di dollari in depositi a costo più elevato. Il margine d'interesse netto è diminuito al 3,06% rispetto al 3,29% del secondo trimestre. La qualità degli attivi è rimasta forte, con attivi non performanti allo 0,22% del totale degli attivi. Il rapporto CET1 era del 12,5%, sopra l'obiettivo del 11,5%. Il valore contabile per azione è cresciuto del 4,5%, raggiungendo 52,96 dollari.
Customers Bancorp (NYSE:CUBI) reportó una ganancia neta de 42,9 millones de dólares en el tercer trimestre de 2024, lo que equivale a 1,31 dólares por acción diluida. Las ganancias básicas fueron de 43,8 millones de dólares, o 1,34 dólares por acción diluida. Los préstamos y arrendamientos totales crecieron en 520,8 millones de dólares (16% anualizado) desde el segundo trimestre de 2024. El banco recibió 1,1 miles de millones de dólares en entradas de depósitos comerciales, que financiaron la reducción de 0,7 mil millones de dólares en depósitos de mayor costo. El margen de interés neto disminuyó al 3,06% desde el 3,29% en el segundo trimestre. La calidad de los activos se mantuvo fuerte, con activos no productivos en el 0,22% del total de activos. El ratio CET1 fue del 12,5%, por encima del objetivo del 11,5%. El valor contable por acción creció un 4,5% hasta 52,96 dólares.
Customers Bancorp (NYSE:CUBI)는 2024년 3분기 순이익이 4,290만 달러로, 희석 주당 1.31 달러에 해당한다고 보고했습니다. 핵심 수익은 4,380만 달러, 즉 희석 주당 1.34 달러였습니다. 총 대출 및 리스는 2024년 2분기 대비 5억 2,080만 달러 (연율 16%) 증가했습니다. 은행은 11억 달러의 상업 예금 유입을 받았으며, 이는 7억 달러의 고비용 예금 상환에 사용되었습니다. 순이자 마진은 2분기의 3.29%에서 3.06%로 감소했습니다. 비수익 자산 비율은 총 자산의 0.22%로 안정적인 자산 품질을 유지했습니다. CET1 비율은 12.5%로 11.5% 목표를 초과했습니다. 주당 장부 가치는 4.5% 증가하여 52.96 달러에 도달했습니다.
Customers Bancorp (NYSE:CUBI) a déclaré un revenu net de 42,9 millions de dollars pour le troisième trimestre 2024, soit 1,31 dollar par action diluée. Les bénéfices de base se sont élevés à 43,8 millions de dollars, ou 1,34 dollar par action diluée. Les prêts et baux totaux ont augmenté de 520,8 millions de dollars (16% annualisé) par rapport au deuxième trimestre 2024. La banque a reçu 1,1 milliard de dollars d'entrées de dépôts commerciaux, qui ont financé le remboursement de 0,7 milliard de dollars de dépôts à coût élevé. La marge d'intérêt nette a diminué à 3,06% contre 3,29% au deuxième trimestre. La qualité des actifs est restée solide, avec des actifs nonperformants à 0,22% du total des actifs. Le ratio CET1 était de 12,5%, au-dessus de l'objectif de 11,5%. La valeur comptable par action a augmenté de 4,5% pour atteindre 52,96 dollars.
Customers Bancorp (NYSE:CUBI) meldete für das 3. Quartal 2024 ein Nettoeinkommen von 42,9 Millionen Dollar, was 1,31 Dollar pro verwässerter Aktie entspricht. Die Kerngewinne betrugen 43,8 Millionen Dollar, oder 1,34 Dollar pro verwässerter Aktie. Die Gesamtdarlehen und -leasing wuchsen um 520,8 Millionen Dollar (16% annualisiert) im Vergleich zum 2. Quartal 2024. Die Bank erhielt 1,1 Milliarden Dollar an Zuflüssen von Geschäftseinlagen, die die Tilgung von 0,7 Milliarden Dollar an hochverzinslichen Einlagen finanzierten. Die Nettomarge fiel von 3,29% im 2. Quartal auf 3,06%. Die Vermögensqualität blieb stark, wobei nichtperformierende Vermögenswerte 0,22% der Gesamtvermögen ausmachten. Das CET1-Verhältnis betrug 12,5%, was über dem Ziel von 11,5% liegt. Der Buchwert pro Aktie stieg um 4,5% auf 52,96 Dollar.
- Strong loan growth of $520.8 million (16% annualized)
- Significant deposit inflows of $1.1 billion from commercial customers
- Strong asset quality with non-performing assets at just 0.22% of total assets
- Book value per share increased 4.5% quarter-over-quarter
- CET1 ratio of 12.5%, well above 11.5% target
- Net income decreased 20.9% from $54.3 million in Q2 2024
- Net interest margin declined to 3.06% from 3.29% in Q2 2024
- Efficiency ratio increased to 62.40% from 51.87% in Q2 2024
Insights
The Q3 2024 results for Customers Bancorp show mixed performance. Key highlights include:
- Net income of
$42.9 million ($1.31 per share), down20.9% from Q2 2024 - Strong loan growth of
$520.8 million (16% annualized) - Deposit growth of
$391.3 million with improved deposit mix - Net interest margin compressed to
3.06% from3.29% in Q2 - Asset quality remains solid with NPAs at
0.22% of assets
The decline in earnings was primarily driven by NIM compression and higher deposit costs, though this was partially offset by loan growth and improved deposit mix. The bank maintains strong capital levels with CET1 at
The risk profile shows stability despite market challenges:
- Non-performing assets remain low at
0.22% of total assets - Strong reserve coverage at
281% of non-performing loans - Net charge-offs declined to
$17.0 million from$18.7 million in Q2 - exposure to high-risk office CRE at only
1% of loan portfolio - Well-diversified deposit base with
75% insured deposits
The bank's conservative risk management approach and strong capital/liquidity buffers provide significant protection against potential credit deterioration. The declining trend in criticized loans and stable asset quality metrics suggest effective risk controls are in place.
Third Quarter 2024 Highlights
-
Q3 2024 net income available to common shareholders was
, or$42.9 million per diluted share; ROAA was$1.31 0.88% and ROCE was10.44% . -
Q3 2024 core earnings*1 were
, or$43.8 million per diluted share; Core ROAA* was$1.34 0.89% and Core ROCE* was10.66% . -
CET 1 ratio of
12.5% 2 at September 30, 2024, compared to12.8% at June 30, 2024, above the11.5% target. -
TCE / TA ratio* of
7.7% at September 30, 2024, compared to7.7% at June 30, 2024, above the7.5% target. -
Total loans and leases held for investment grew by
in Q3 2024 from Q2 2024 or$520.8 million 16% annualized. -
Q3 2024 deposit inflows from commercial customers of
funded the paydown of$1.1 billion of higher-cost commercial and consumer deposits. Total deposits increased by$0.7 billion in Q3 2024 from Q2 2024.$391.3 million -
Total estimated insured deposits were
75% 3 of total deposits at September 30, 2024, with immediately available liquidity covering estimated uninsured deposits3 by approximately183% . -
Q3 2024 net interest margin, tax equivalent (“NIM”) was
3.06% , compared to Q2 2024 NIM of3.29% primarily due to lower discount accretion and prepayment income in Q3 2024 as well as lower average consumer installment loan balances and securities portfolio repositioning. -
Non-performing assets were
, or$47.3 million 0.22% of total assets, at September 30, 2024 compared to0.23% at June 30, 2024. -
Q3 2024 provision for credit losses on loans and leases was
compared to$17.8 million in Q2 2024 and the allowance for credit losses on loans and leases equaled$17.9 million 281% of non-performing loans at September 30, 2024, compared to280% at June 30, 2024. -
Q3 2024 book value per share and tangible book value per share* both grew by approximately
, or$2.26 4.5% over Q2 2024, or17.7% annualized, with a tangible book value per share* of at September 30, 2024. This was driven by current quarter earnings and a decrease in AOCI losses of$52.96 .$25.3 million
|
|
|
|
|
||
* |
Non-GAAP measure. Customers’ reasons for the use of the non-GAAP measure and a detailed reconciliation between the non-GAAP measure and the comparable GAAP amount are included at the end of this document. |
|||||
1 |
Excludes pre-tax severance expense of |
|||||
2 |
Regulatory capital ratios as of September 30, 2024 are estimates. |
|||||
3 |
Uninsured deposits (estimate) of |
CEO Commentary
“Customers Bancorp continued to deliver on its strategic priorities to grow our franchise value through lower-cost and granular deposit inflows and diversified loan growth while we manage our operational risks,” said Customers Bancorp Chairman and CEO Jay Sidhu. “We have strong momentum as we pursue phase two of our deposit transformation strategy – remixing existing higher-cost business unit deposits*1 and brokered deposits into core lower-cost and granular deposits. We started the year with robust pipeline within our existing businesses which has been materially enhanced by the new commercial banking teams that joined Customers in April. In the quarter, we utilized deposit growth from commercial customers of
“Our Q3 2024 GAAP earnings were
|
|
|
|
|
||
* |
Non-GAAP measure. Customers’ reasons for the use of the non-GAAP measure and a detailed reconciliation between the non-GAAP measure and the comparable GAAP amount are included at the end of this document. |
|||||
1 |
Total deposits excluding wholesale CDs and BMTX student-related deposits. |
|||||
2 |
Uninsured deposits (estimate) of |
Financial Highlights
(Dollars in thousands, except per share data) |
|
At or Three Months Ended |
|
Increase (Decrease) |
|||||||||||
|
September 30, 2024 |
|
June 30, 2024 |
|
|||||||||||
Profitability Metrics: |
|
|
|
|
|
|
|
|
|||||||
Net income available for common shareholders |
|
$ |
42,937 |
|
|
$ |
54,300 |
|
|
$ |
(11,363 |
) |
|
(20.9 |
)% |
Diluted earnings per share |
|
$ |
1.31 |
|
|
$ |
1.66 |
|
|
$ |
(0.35 |
) |
|
(21.1 |
)% |
Core earnings* |
|
$ |
43,838 |
|
|
$ |
48,567 |
|
|
$ |
(4,729 |
) |
|
(9.7 |
)% |
Adjusted core earnings* |
|
$ |
41,381 |
|
|
$ |
48,567 |
|
|
$ |
(7,186 |
) |
|
(14.8 |
)% |
Core earnings per share* |
|
$ |
1.34 |
|
|
$ |
1.49 |
|
|
$ |
(0.15 |
) |
|
(10.1 |
)% |
Adjusted core earnings per share* |
|
$ |
1.26 |
|
|
$ |
1.49 |
|
|
$ |
(0.23 |
) |
|
(15.4 |
)% |
Return on average assets (“ROAA”) |
|
|
0.88 |
% |
|
|
1.11 |
% |
|
|
(0.23 |
) |
|
|
|
Core ROAA* |
|
|
0.89 |
% |
|
|
1.00 |
% |
|
|
(0.11 |
) |
|
|
|
Adjusted core ROAA* |
|
|
0.85 |
% |
|
|
1.00 |
% |
|
|
(0.15 |
) |
|
|
|
Return on average common equity (“ROCE”) |
|
|
10.44 |
% |
|
|
13.85 |
% |
|
|
(3.41 |
) |
|
|
|
Core ROCE* |
|
|
10.66 |
% |
|
|
12.39 |
% |
|
|
(1.73 |
) |
|
|
|
Adjusted core ROCE* |
|
|
10.06 |
% |
|
|
12.39 |
% |
|
|
(2.33 |
) |
|
|
|
Core pre-tax pre-provision net income* |
|
$ |
64,824 |
|
|
$ |
89,220 |
|
|
$ |
(24,396 |
) |
|
(27.3 |
)% |
Adjusted core pre-tax pre-provision net income* |
|
$ |
61,827 |
|
|
$ |
89,220 |
|
|
$ |
(27,393 |
) |
|
(30.7 |
)% |
Net interest margin, tax equivalent |
|
|
3.06 |
% |
|
|
3.29 |
% |
|
|
(0.23 |
) |
|
|
|
Yield on loans (Loan yield) |
|
|
6.99 |
% |
|
|
7.17 |
% |
|
|
(0.18 |
) |
|
|
|
Cost of deposits |
|
|
3.46 |
% |
|
|
3.40 |
% |
|
|
0.06 |
|
|
|
|
Efficiency ratio |
|
|
62.40 |
% |
|
|
51.87 |
% |
|
|
10.53 |
|
|
|
|
Core efficiency ratio* |
|
|
61.69 |
% |
|
|
53.47 |
% |
|
|
8.22 |
|
|
|
|
Adjusted core efficiency ratio* |
|
|
63.48 |
% |
|
|
53.47 |
% |
|
|
10.01 |
|
|
|
|
Non-interest expense to average total assets |
|
|
1.95 |
% |
|
|
1.98 |
% |
|
|
(0.03 |
) |
|
|
|
Core non-interest expense to average total assets* |
|
|
1.94 |
% |
|
|
1.93 |
% |
|
|
0.01 |
|
|
|
|
Adjusted core non-interest expense to average total assets* |
|
|
1.99 |
% |
|
|
1.93 |
% |
|
|
0.06 |
|
|
|
|
Balance Sheet Trends: |
|
|
|
|
|
|
|
|
|||||||
Total assets |
|
$ |
21,456,082 |
|
|
$ |
20,942,975 |
|
|
$ |
513,107 |
|
|
2.5 |
% |
Total cash and investment securities |
|
$ |
6,564,528 |
|
|
$ |
6,523,036 |
|
|
$ |
41,492 |
|
|
0.6 |
% |
Total loans and leases |
|
$ |
14,053,116 |
|
|
$ |
13,632,639 |
|
|
$ |
420,477 |
|
|
3.1 |
% |
Non-interest bearing demand deposits |
|
$ |
4,670,809 |
|
|
$ |
4,474,862 |
|
|
$ |
195,947 |
|
|
4.4 |
% |
Total deposits |
|
$ |
18,069,389 |
|
|
$ |
17,678,093 |
|
|
$ |
391,296 |
|
|
2.2 |
% |
Capital Metrics: |
|
|
|
|
|
|
|
|
|||||||
Common Equity |
|
$ |
1,663,386 |
|
|
$ |
1,609,071 |
|
|
$ |
54,315 |
|
|
3.4 |
% |
Tangible Common Equity* |
|
$ |
1,659,757 |
|
|
$ |
1,605,442 |
|
|
$ |
54,315 |
|
|
3.4 |
% |
Common Equity to Total Assets |
|
|
7.8 |
% |
|
|
7.7 |
% |
|
|
0.1 |
|
|
|
|
Tangible Common Equity to Tangible Assets* |
|
|
7.7 |
% |
|
|
7.7 |
% |
|
|
— |
|
|
|
|
Book Value per common share |
|
$ |
53.07 |
|
|
$ |
50.81 |
|
|
$ |
2.26 |
|
|
4.4 |
% |
Tangible Book Value per common share* |
|
$ |
52.96 |
|
|
$ |
50.70 |
|
|
$ |
2.26 |
|
|
4.5 |
% |
Common equity Tier 1 capital ratio (1) |
|
|
12.5 |
% |
|
|
12.8 |
% |
|
|
(0.3 |
) |
|
|
|
Total risk based capital ratio (1) |
|
|
15.4 |
% |
|
|
15.8 |
% |
|
|
(0.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
(1) Regulatory capital ratios as of September 30, 2024 are estimates. |
|||||||||||||||
* Non-GAAP measure. Customers’ reasons for the use of the non-GAAP measure and a detailed reconciliation between the non-GAAP measure and the comparable GAAP amount are included at the end of this document. |
Financial Highlights
(Dollars in thousands, except per share data) |
|
At or Three Months Ended |
|
Increase (Decrease) |
|
Nine Months Ended |
|
Increase (Decrease) |
||||||||||||||||||||||
|
September 30, 2024 |
|
September 30, 2023 |
|
|
September 30, 2024 |
|
September 30, 2023 |
|
|||||||||||||||||||||
Profitability Metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net income available for common shareholders |
|
$ |
42,937 |
|
|
$ |
82,953 |
|
|
$ |
(40,016 |
) |
|
(48.2 |
)% |
|
$ |
143,163 |
|
|
$ |
177,225 |
|
|
$ |
(34,062 |
) |
|
(19.2 |
)% |
Diluted earnings per share |
|
$ |
1.31 |
|
|
$ |
2.58 |
|
|
$ |
(1.27 |
) |
|
(49.2 |
)% |
|
$ |
4.37 |
|
|
$ |
5.53 |
|
|
$ |
(1.16 |
) |
|
(21.0 |
)% |
Core earnings* |
|
$ |
43,838 |
|
|
$ |
83,294 |
|
|
$ |
(39,456 |
) |
|
(47.4 |
)% |
|
$ |
138,937 |
|
|
$ |
186,600 |
|
|
$ |
(47,663 |
) |
|
(25.5 |
)% |
Adjusted core earnings* |
|
$ |
41,381 |
|
|
$ |
83,294 |
|
|
$ |
(41,913 |
) |
|
(50.3 |
)% |
|
$ |
145,085 |
|
|
$ |
186,600 |
|
|
$ |
(41,515 |
) |
|
(22.2 |
)% |
Core earnings per share* |
|
$ |
1.34 |
|
|
$ |
2.59 |
|
|
$ |
(1.25 |
) |
|
(48.3 |
)% |
|
$ |
4.24 |
|
|
$ |
5.82 |
|
|
$ |
(1.58 |
) |
|
(27.1 |
)% |
Adjusted core earnings per share* |
|
$ |
1.26 |
|
|
$ |
2.59 |
|
|
$ |
(1.33 |
) |
|
(51.4 |
)% |
|
$ |
4.43 |
|
|
$ |
5.82 |
|
|
$ |
(1.39 |
) |
|
(23.9 |
)% |
Return on average assets (“ROAA”) |
|
|
0.88 |
% |
|
|
1.57 |
% |
|
|
(0.69 |
) |
|
|
|
|
0.97 |
% |
|
|
1.17 |
% |
|
|
(0.20 |
) |
|
|
||
Core ROAA* |
|
|
0.89 |
% |
|
|
1.57 |
% |
|
|
(0.68 |
) |
|
|
|
|
0.95 |
% |
|
|
1.22 |
% |
|
|
(0.27 |
) |
|
|
||
Adjusted core ROAA* |
|
|
0.85 |
% |
|
|
1.57 |
% |
|
|
(0.72 |
) |
|
|
|
|
0.99 |
% |
|
|
1.22 |
% |
|
|
(0.23 |
) |
|
|
||
Return on average common equity (“ROCE”) |
|
|
10.44 |
% |
|
|
23.97 |
% |
|
|
(13.53 |
) |
|
|
|
|
12.10 |
% |
|
|
17.84 |
% |
|
|
(5.74 |
) |
|
|
||
Core ROCE* |
|
|
10.66 |
% |
|
|
24.06 |
% |
|
|
(13.40 |
) |
|
|
|
|
11.74 |
% |
|
|
18.79 |
% |
|
|
(7.05 |
) |
|
|
||
Adjusted core ROCE* |
|
|
10.06 |
% |
|
|
24.06 |
% |
|
|
(14.00 |
) |
|
|
|
|
12.26 |
% |
|
|
18.79 |
% |
|
|
(6.53 |
) |
|
|
||
Core pre-tax pre-provision net income* |
|
$ |
64,824 |
|
|
$ |
128,564 |
|
|
$ |
(63,740 |
) |
|
(49.6 |
)% |
|
$ |
237,718 |
|
|
$ |
314,679 |
|
|
$ |
(76,961 |
) |
|
(24.5 |
)% |
Adjusted core pre-tax pre-provision net income* |
|
$ |
61,827 |
|
|
$ |
128,564 |
|
|
$ |
(66,737 |
) |
|
(51.9 |
)% |
|
$ |
246,035 |
|
|
$ |
314,679 |
|
|
$ |
(68,644 |
) |
|
(21.8 |
)% |
Net interest margin, tax equivalent |
|
|
3.06 |
% |
|
|
3.70 |
% |
|
|
(0.64 |
) |
|
|
|
|
3.16 |
% |
|
|
3.28 |
% |
|
|
(0.12 |
) |
|
|
||
Yield on loans (Loan yield) |
|
|
6.99 |
% |
|
|
7.87 |
% |
|
|
(0.88 |
) |
|
|
|
|
7.07 |
% |
|
|
7.12 |
% |
|
|
(0.05 |
) |
|
|
||
Cost of deposits |
|
|
3.46 |
% |
|
|
3.24 |
% |
|
|
0.22 |
|
|
|
|
|
3.44 |
% |
|
|
3.23 |
% |
|
|
0.21 |
|
|
|
||
Efficiency ratio |
|
|
62.40 |
% |
|
|
41.01 |
% |
|
|
21.39 |
|
|
|
|
|
55.97 |
% |
|
|
45.62 |
% |
|
|
10.35 |
|
|
|
||
Core efficiency ratio* |
|
|
61.69 |
% |
|
|
41.04 |
% |
|
|
20.65 |
|
|
|
|
|
56.29 |
% |
|
|
45.03 |
% |
|
|
11.26 |
|
|
|
||
Adjusted core efficiency ratio* |
|
|
63.48 |
% |
|
|
41.04 |
% |
|
|
22.44 |
|
|
|
|
|
54.75 |
% |
|
|
45.03 |
% |
|
|
9.72 |
|
|
|
||
Non-interest expense to average total assets |
|
|
1.95 |
% |
|
|
1.62 |
% |
|
|
0.33 |
|
|
|
|
|
1.93 |
% |
|
|
1.61 |
% |
|
|
0.32 |
|
|
|
||
Core non-interest expense to average total assets* |
|
|
1.94 |
% |
|
|
1.62 |
% |
|
|
0.32 |
|
|
|
|
|
1.91 |
% |
|
|
1.60 |
% |
|
|
0.31 |
|
|
|
||
Adjusted core non-interest expense to average total assets* |
|
|
1.99 |
% |
|
|
1.62 |
% |
|
|
0.37 |
|
|
|
|
|
1.86 |
% |
|
|
1.60 |
% |
|
|
0.26 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
(1) Regulatory capital ratios as of September 30, 2024 are estimates. |
||||||||||||||||||||||||||||||
* Non-GAAP measure. Customers’ reasons for the use of the non-GAAP measure and a detailed reconciliation between the non-GAAP measure and the comparable GAAP amount are included at the end of this document. |
Financial Highlights
(Dollars in thousands, except per share data) |
|
At or Three Months Ended |
|
Increase (Decrease) |
|
|||||||||||
|
September 30, 2024 |
|
September 30, 2023 |
|
|
|||||||||||
Balance Sheet Trends: |
|
|
|
|
|
|
|
|
|
|||||||
Total assets |
|
$ |
21,456,082 |
|
|
$ |
21,857,152 |
|
|
$ |
(401,070 |
) |
|
(1.8 |
)% |
|
Total cash and investment securities |
|
$ |
6,564,528 |
|
|
$ |
7,371,551 |
|
|
$ |
(807,023 |
) |
|
(10.9 |
)% |
|
Total loans and leases |
|
$ |
14,053,116 |
|
|
$ |
13,713,482 |
|
|
$ |
339,634 |
|
|
2.5 |
% |
|
Non-interest bearing demand deposits |
|
$ |
4,670,809 |
|
|
$ |
4,758,682 |
|
|
$ |
(87,873 |
) |
|
(1.8 |
)% |
|
Total deposits |
|
$ |
18,069,389 |
|
|
$ |
18,195,364 |
|
|
$ |
(125,975 |
) |
|
(0.7 |
)% |
|
Capital Metrics: |
|
|
|
|
|
|
|
|
|
|||||||
Common Equity |
|
$ |
1,663,386 |
|
|
$ |
1,423,813 |
|
|
$ |
239,573 |
|
|
16.8 |
% |
|
Tangible Common Equity* |
|
$ |
1,659,757 |
|
|
$ |
1,420,184 |
|
|
$ |
239,573 |
|
|
16.9 |
% |
|
Common Equity to Total Assets |
|
|
7.8 |
% |
|
|
6.5 |
% |
|
|
1.3 |
|
|
|
|
|
Tangible Common Equity to Tangible Assets* |
|
|
7.7 |
% |
|
|
6.5 |
% |
|
|
1.2 |
|
|
|
|
|
Book Value per common share |
|
$ |
53.07 |
|
|
$ |
45.47 |
|
|
$ |
7.60 |
|
|
16.7 |
% |
|
Tangible Book Value per common share* |
|
$ |
52.96 |
|
|
$ |
45.36 |
|
|
$ |
7.60 |
|
|
16.8 |
% |
|
Common equity Tier 1 capital ratio (1) |
|
|
12.5 |
% |
|
|
11.3 |
% |
|
|
1.2 |
|
|
|
|
|
Total risk based capital ratio (1) |
|
|
15.4 |
% |
|
|
14.3 |
% |
|
|
1.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
(1) Regulatory capital ratios as of September 30, 2024 are estimates. |
||||||||||||||||
* Non-GAAP measure. Customers’ reasons for the use of the non-GAAP measure and a detailed reconciliation between the non-GAAP measure and the comparable GAAP amount are included at the end of this document. |
Key Balance Sheet Trends
Loans and Leases
The following table presents the composition of total loans and leases as of the dates indicated:
(Dollars in thousands) |
September 30, 2024 |
|
% of Total |
|
June 30, 2024 |
|
% of Total |
|
September 30, 2023 |
|
% of Total |
|||||||
Loans and Leases Held for Investment |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial & industrial: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Specialized lending |
$ |
5,468,507 |
|
39.7 |
% |
|
$ |
5,528,745 |
|
41.7 |
% |
|
$ |
5,422,161 |
|
40.0 |
% |
|
Other commercial & industrial (1) |
|
1,087,222 |
|
7.9 |
|
|
|
1,092,146 |
|
8.2 |
|
|
|
1,252,427 |
|
9.2 |
|
|
Mortgage finance |
|
1,367,617 |
|
9.9 |
|
|
|
1,122,812 |
|
8.5 |
|
|
|
1,042,549 |
|
7.7 |
|
|
Multifamily |
|
2,115,978 |
|
15.4 |
|
|
|
2,067,332 |
|
15.6 |
|
|
|
2,130,213 |
|
15.7 |
|
|
Commercial real estate owner occupied |
|
981,904 |
|
7.1 |
|
|
|
805,779 |
|
6.1 |
|
|
|
794,815 |
|
5.9 |
|
|
Commercial real estate non-owner occupied |
|
1,326,591 |
|
9.6 |
|
|
|
1,202,606 |
|
9.1 |
|
|
|
1,178,203 |
|
8.7 |
|
|
Construction |
|
174,509 |
|
1.3 |
|
|
|
163,409 |
|
1.2 |
|
|
|
252,588 |
|
1.8 |
|
|
Total commercial loans and leases |
|
12,522,328 |
|
90.9 |
|
|
|
11,982,829 |
|
90.4 |
|
|
|
12,072,956 |
|
89.0 |
|
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Residential |
|
500,786 |
|
3.6 |
|
|
|
481,503 |
|
3.6 |
|
|
|
483,133 |
|
3.6 |
|
|
Manufactured housing |
|
34,481 |
|
0.3 |
|
|
|
35,901 |
|
0.3 |
|
|
|
40,129 |
|
0.3 |
|
|
Installment: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Personal |
|
453,739 |
|
3.3 |
|
|
|
474,481 |
|
3.6 |
|
|
|
629,843 |
|
4.6 |
|
|
Other |
|
266,362 |
|
1.9 |
|
|
|
282,201 |
|
2.1 |
|
|
|
337,053 |
|
2.5 |
|
|
Total installment loans |
|
720,101 |
|
5.2 |
|
|
|
756,682 |
|
5.7 |
|
|
|
966,896 |
|
7.1 |
|
|
Total consumer loans |
|
1,255,368 |
|
9.1 |
|
|
|
1,274,086 |
|
9.6 |
|
|
|
1,490,158 |
|
11.0 |
|
|
Total loans and leases held for investment |
$ |
13,777,696 |
|
100.0 |
% |
|
$ |
13,256,915 |
|
100.0 |
% |
|
$ |
13,563,114 |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Loans Held for Sale |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Residential |
$ |
2,523 |
|
0.9 |
% |
|
$ |
2,684 |
|
0.7 |
% |
|
$ |
1,005 |
|
0.7 |
% |
|
Installment: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Personal |
|
55,799 |
|
20.3 |
|
|
|
125,598 |
|
33.4 |
|
|
|
124,848 |
|
83.0 |
|
|
Other |
|
217,098 |
|
78.8 |
|
|
|
247,442 |
|
65.9 |
|
|
|
24,515 |
|
16.3 |
|
|
Total installment loans |
|
272,897 |
|
99.1 |
|
|
|
373,040 |
|
99.3 |
|
|
|
149,363 |
|
99.3 |
|
|
Total loans held for sale |
$ |
275,420 |
|
100.0 |
% |
|
$ |
375,724 |
|
100.0 |
% |
|
$ |
150,368 |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total loans and leases portfolio |
$ |
14,053,116 |
|
|
|
$ |
13,632,639 |
|
|
|
$ |
13,713,482 |
|
|
||||
(1) Includes PPP loans of |
Loans and Leases Held for Investment
Loans and leases held for investment were
Loans and leases held for investment of
Loans Held for Sale
Loans held for sale decreased
Allowance for Credit Losses on Loans and Leases
The following table presents the allowance for credit losses on loans and leases as of the dates and for the periods presented:
|
At or Three Months Ended |
|
Increase (Decrease) |
|
At or Three Months Ended |
|
Increase (Decrease) |
|||||||||||||||||
(Dollars in thousands) |
September 30, 2024 |
|
June 30, 2024 |
|
|
September 30, 2024 |
|
September 30, 2023 |
|
|||||||||||||||
Allowance for credit losses on loans and leases |
$ |
133,158 |
|
|
$ |
132,436 |
|
|
$ |
722 |
|
|
$ |
133,158 |
|
|
$ |
139,213 |
|
|
$ |
(6,055 |
) |
|
Provision (benefit) for credit losses on loans and leases |
$ |
17,766 |
|
|
$ |
17,851 |
|
|
$ |
(85 |
) |
|
$ |
17,766 |
|
|
$ |
17,055 |
|
|
$ |
711 |
|
|
Net charge-offs from loans held for investment |
$ |
17,044 |
|
|
$ |
18,711 |
|
|
$ |
(1,667 |
) |
|
$ |
17,044 |
|
|
$ |
17,498 |
|
|
$ |
(454 |
) |
|
Annualized net charge-offs to average loans and leases |
|
0.50 |
% |
|
|
0.56 |
% |
|
|
|
|
0.50 |
% |
|
|
0.50 |
% |
|
|
|||||
Coverage of credit loss reserves for loans and leases held for investment |
|
1.06 |
% |
|
|
1.08 |
% |
|
|
|
|
1.06 |
% |
|
|
1.10 |
% |
|
|
Net charge-offs decreased modestly with
Provision (benefit) for Credit Losses
|
Three Months Ended |
|
Increase (Decrease) |
|
Three Months Ended |
|
Increase (Decrease) |
|||||||||||||||
(Dollars in thousands) |
September 30, 2024 |
|
June 30, 2024 |
|
|
September 30, 2024 |
|
September 30, 2023 |
|
|||||||||||||
Provision (benefit) for credit losses on loans and leases |
$ |
17,766 |
|
|
$ |
17,851 |
|
$ |
(85 |
) |
|
$ |
17,766 |
|
|
$ |
17,055 |
|
$ |
711 |
|
|
Provision (benefit) for credit losses on available for sale debt securities |
|
(700 |
) |
|
|
270 |
|
|
(970 |
) |
|
|
(700 |
) |
|
|
801 |
|
|
(1,501 |
) |
|
Provision for credit losses |
|
17,066 |
|
|
|
18,121 |
|
|
(1,055 |
) |
|
|
17,066 |
|
|
|
17,856 |
|
|
(790 |
) |
|
Provision (benefit) for credit losses on unfunded commitments |
|
642 |
|
|
|
1,594 |
|
|
(952 |
) |
|
|
642 |
|
|
|
48 |
|
|
594 |
|
|
Total provision for credit losses |
$ |
17,708 |
|
|
$ |
19,715 |
|
$ |
(2,007 |
) |
|
$ |
17,708 |
|
|
$ |
17,904 |
|
$ |
(196 |
) |
The provision for credit losses on loans and leases in Q3 2024 was
The provision for credit losses on available for sale investment securities in Q3 2024 was a benefit to provision of
The provision for credit losses on loans and leases in Q3 2024 was
The provision for credit losses on available for sale investment securities in Q3 2024 was a benefit to provision of
Asset Quality
The following table presents asset quality metrics as of the dates indicated:
(Dollars in thousands) |
September 30, 2024 |
|
June 30, 2024 |
|
Increase (Decrease) |
|
September 30, 2024 |
|
September 30, 2023 |
|
Increase (Decrease) |
|||||||||||||
Non-performing assets (“NPAs”): |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Nonaccrual / non-performing loans (“NPLs”) |
$ |
47,326 |
|
|
$ |
47,380 |
|
|
$ |
(54 |
) |
|
$ |
47,326 |
|
|
$ |
29,867 |
|
|
$ |
17,459 |
|
|
Non-performing assets |
$ |
47,326 |
|
|
$ |
47,444 |
|
|
$ |
(118 |
) |
|
$ |
47,326 |
|
|
$ |
29,970 |
|
|
$ |
17,356 |
|
|
NPLs to total loans and leases |
|
0.34 |
% |
|
|
0.35 |
% |
|
|
|
|
0.34 |
% |
|
|
0.22 |
% |
|
|
|||||
Reserves to NPLs |
|
281.36 |
% |
|
|
279.52 |
% |
|
|
|
|
281.36 |
% |
|
|
466.11 |
% |
|
|
|||||
NPAs to total assets |
|
0.22 |
% |
|
|
0.23 |
% |
|
|
|
|
0.22 |
% |
|
|
0.14 |
% |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Loans and leases (1) risk ratings: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Commercial loans and leases |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Pass |
$ |
10,844,500 |
|
|
$ |
10,500,922 |
|
|
$ |
343,578 |
|
|
$ |
10,844,500 |
|
|
$ |
10,503,731 |
|
|
$ |
340,769 |
|
|
Special Mention |
|
178,026 |
|
|
|
170,014 |
|
|
|
8,012 |
|
|
|
178,026 |
|
|
|
189,329 |
|
|
|
(11,303 |
) |
|
Substandard |
|
218,921 |
|
|
|
270,898 |
|
|
|
(51,977 |
) |
|
|
218,921 |
|
|
|
280,267 |
|
|
|
(61,346 |
) |
|
Total commercial loans and leases |
|
11,241,447 |
|
|
|
10,941,834 |
|
|
|
299,613 |
|
|
|
11,241,447 |
|
|
|
10,973,327 |
|
|
|
268,120 |
|
|
Consumer loans |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Performing |
|
1,240,581 |
|
|
|
1,256,816 |
|
|
|
(16,235 |
) |
|
|
1,240,581 |
|
|
|
1,473,493 |
|
|
|
(232,912 |
) |
|
Non-performing |
|
14,787 |
|
|
|
17,270 |
|
|
|
(2,483 |
) |
|
|
14,787 |
|
|
|
16,665 |
|
|
|
(1,878 |
) |
|
Total consumer loans |
|
1,255,368 |
|
|
|
1,274,086 |
|
|
|
(18,718 |
) |
|
|
1,255,368 |
|
|
|
1,490,158 |
|
|
|
(234,790 |
) |
|
Loans and leases receivable (1) |
$ |
12,496,815 |
|
|
$ |
12,215,920 |
|
|
$ |
280,895 |
|
|
$ |
12,496,815 |
|
|
$ |
12,463,485 |
|
|
$ |
33,330 |
||
(1) Risk ratings are assigned to loans and leases held for investment, and excludes loans held for sale, loans receivable, mortgage finance, at fair value and eligible PPP loans that are fully guaranteed by the Small Business Administration. |
Over the last decade, the Bank has developed a suite of commercial loan products with one particularly important common denominator: relatively low credit risk assumption. The Bank’s commercial and industrial (“C&I”), mortgage finance, corporate and specialized lending lines of business, and multifamily loans for example, are characterized by conservative underwriting standards and historically low loss rates. Because of this emphasis, the Bank’s credit quality to date has been incredibly healthy despite an 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, management employs a bottom-up data driven approach to analyze the commercial portfolio.
Total consumer installment loans held for investment at September 30, 2024 were less than
Non-performing loans at September 30, 2024 decreased to
Investment Securities
The investment securities portfolio, including debt securities classified as available for sale (“AFS”) and held to maturity (“HTM”) provides periodic cash flows through regular maturities and amortization, can be used as collateral to secure additional funding, and is an important component of the Bank’s liquidity position.
The following table presents the composition of the investment securities portfolio as of the dates indicated:
(Dollars in thousands) |
September 30, 2024 |
|
June 30, 2024 |
|
September 30, 2023 |
||||
Debt securities, available for sale |
$ |
2,377,733 |
|
$ |
2,477,758 |
|
$ |
2,746,729 |
|
Equity securities |
|
34,336 |
|
|
33,892 |
|
|
26,478 |
|
Investment securities, at fair value |
|
2,412,069 |
|
|
2,511,650 |
|
|
2,773,207 |
|
Debt securities, held to maturity |
|
1,064,437 |
|
|
962,799 |
|
|
1,178,370 |
|
Total investment securities portfolio |
$ |
3,476,506 |
|
$ |
3,474,449 |
|
$ |
3,951,577 |
Customers’ securities portfolio is highly liquid, short in duration, and high in yield. At September 30, 2024, the AFS debt securities portfolio had a spot yield of
At September 30, 2024, the HTM debt securities portfolio represented only
As a part of the sales of consumer installment loans that were classified as held for sale, Customers provided financing to the purchaser for a portion of the sale price in the form of
Deposits
The following table presents the composition of our deposit portfolio as of the dates indicated:
(Dollars in thousands) |
September 30, 2024 |
|
% of Total |
|
June 30, 2024 |
|
% of Total |
|
September 30, 2023 |
|
% of Total |
|||||||
Demand, non-interest bearing |
$ |
4,670,809 |
|
25.9 |
% |
|
$ |
4,474,862 |
|
25.3 |
% |
|
$ |
4,758,682 |
|
26.2 |
% |
|
Demand, interest bearing |
|
5,606,500 |
|
31.0 |
|
|
|
5,894,056 |
|
33.4 |
|
|
|
5,824,410 |
|
32.0 |
|
|
Total demand deposits |
|
10,277,309 |
|
56.9 |
|
|
|
10,368,918 |
|
58.7 |
|
|
|
10,583,092 |
|
58.2 |
|
|
Savings |
|
1,399,968 |
|
7.7 |
|
|
|
1,573,661 |
|
8.9 |
|
|
|
1,118,353 |
|
6.1 |
|
|
Money market |
|
3,961,028 |
|
21.9 |
|
|
|
3,539,815 |
|
20.0 |
|
|
|
2,499,593 |
|
13.7 |
|
|
Time deposits |
|
2,431,084 |
|
13.5 |
|
|
|
2,195,699 |
|
12.4 |
|
|
|
3,994,326 |
|
22.0 |
|
|
Total deposits |
$ |
18,069,389 |
|
100.0 |
% |
|
$ |
17,678,093 |
|
100.0 |
% |
|
$ |
18,195,364 |
|
100.0 |
% |
Total deposits increased
“Our deposit costs increased in the quarter attributable to strong deposit growth in the interest bearing category. We’re extremely excited about the success we’re having in bringing new clients to the bank and the long-term franchise value it will drive outweighing any short-term impacts. With the remix efforts underway and in a declining rate environment we expect to have flexibility lowering interest bearing deposit costs going forward including as these newer relationships season,” stated Jay Sidhu.
Total deposits decreased
Borrowings
The following table presents the composition of our borrowings as of the dates indicated:
(Dollars in thousands) |
September 30, 2024 |
|
June 30, 2024 |
|
September 30, 2023 |
||||
FHLB advances |
$ |
1,117,229 |
|
$ |
1,018,349 |
|
$ |
1,529,839 |
|
Senior notes |
|
99,033 |
|
|
123,970 |
|
|
123,775 |
|
Subordinated debt |
|
182,439 |
|
|
182,370 |
|
|
182,161 |
|
Total borrowings |
$ |
1,398,701 |
|
$ |
1,324,689 |
|
$ |
1,835,775 |
Total borrowings increased
Total borrowings decreased
|
|
|
|
|
||
1 |
Uninsured deposits (estimate) of |
Capital
The following table presents certain capital amounts and ratios as of the dates indicated:
(Dollars in thousands except per share data) |
September 30, 2024 |
|
June 30, 2024 |
|
September 30, 2023 |
|||||||
Customers Bancorp, Inc. |
|
|
|
|
|
|||||||
Common Equity |
$ |
1,663,386 |
|
|
$ |
1,609,071 |
|
|
$ |
1,423,813 |
|
|
Tangible Common Equity* |
$ |
1,659,757 |
|
|
$ |
1,605,442 |
|
|
$ |
1,420,184 |
|
|
Common Equity to Total Assets |
|
7.8 |
% |
|
|
7.7 |
% |
|
|
6.5 |
% |
|
Tangible Common Equity to Tangible Assets* |
|
7.7 |
% |
|
|
7.7 |
% |
|
|
6.5 |
% |
|
Book Value per common share |
$ |
53.07 |
|
|
$ |
50.81 |
|
|
$ |
45.47 |
|
|
Tangible Book Value per common share* |
$ |
52.96 |
|
|
$ |
50.70 |
|
|
$ |
45.36 |
|
|
Common equity Tier 1 (“CET 1”) capital ratio (1) |
|
12.5 |
% |
|
|
12.8 |
% |
|
|
11.3 |
% |
|
Total risk based capital ratio (1) |
|
15.4 |
% |
|
|
15.8 |
% |
|
|
14.3 |
% |
|
|
|
|
|
|
|
|||||||
(1) Regulatory capital ratios as of September 30, 2024 are estimates. |
||||||||||||
* Non-GAAP measure. Customers’ reasons for the use of the non-GAAP measure and a detailed reconciliation between the non-GAAP measure and the comparable GAAP amount are included at the end of this document. |
Customers Bancorp’s common equity increased
Customers Bancorp’s common equity increased
At the Customers Bancorp level, the CET 1 ratio (estimate), total risk based capital ratio (estimate), common equity to total assets ratio and tangible common equity to tangible assets ratio* (“TCE / TA ratio”) were
At the Customers Bank level, capital levels remained strong and well above regulatory minimums. At September 30, 2024, Tier 1 capital (estimate) and total risk based capital (estimate) were
Key Profitability Trends
Net Interest Income
Net interest income totaled
“Net interest income and net interest margin declined in the quarter impacted by higher discount accretion and prepayment income that were benefits in Q2 2024 and did not repeat at the same levels in Q3 2024, as well as initiatives that were proactive risk management strategies including the
Net interest income totaled
Non-Interest Income
The following table presents details of non-interest income for the periods indicated:
|
Three Months Ended |
|
Increase (Decrease) |
|
Three Months Ended |
|
Increase (Decrease) |
|||||||||||||||||
(Dollars in thousands) |
September 30, 2024 |
|
June 30, 2024 |
|
|
September 30, 2024 |
|
September 30, 2023 |
|
|||||||||||||||
Commercial lease income |
$ |
10,093 |
|
|
$ |
10,282 |
|
|
$ |
(189 |
) |
|
$ |
10,093 |
|
|
$ |
8,901 |
|
|
$ |
1,192 |
|
|
Loan fees |
|
8,011 |
|
|
|
5,233 |
|
|
|
2,778 |
|
|
|
8,011 |
|
|
|
6,029 |
|
|
|
1,982 |
|
|
Bank-owned life insurance |
|
2,049 |
|
|
|
2,007 |
|
|
|
42 |
|
|
|
2,049 |
|
|
|
1,973 |
|
|
|
76 |
|
|
Mortgage finance transactional fees |
|
1,087 |
|
|
|
1,058 |
|
|
|
29 |
|
|
|
1,087 |
|
|
|
1,018 |
|
|
|
69 |
|
|
Net gain (loss) on sale of loans and leases |
|
(14,548 |
) |
|
|
(238 |
) |
|
|
(14,310 |
) |
|
|
(14,548 |
) |
|
|
(348 |
) |
|
|
(14,200 |
) |
|
Net gain (loss) on sale of investment securities |
|
— |
|
|
|
(719 |
) |
|
|
719 |
|
|
|
— |
|
|
|
(429 |
) |
|
|
429 |
|
|
Unrealized gain on equity method investments |
|
— |
|
|
|
11,041 |
|
|
|
(11,041 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Other |
|
1,865 |
|
|
|
2,373 |
|
|
|
(508 |
) |
|
|
1,865 |
|
|
|
631 |
|
|
|
1,234 |
|
|
Total non-interest income |
$ |
8,557 |
|
|
$ |
31,037 |
|
|
$ |
(22,480 |
) |
|
$ |
8,557 |
|
|
$ |
17,775 |
|
|
$ |
(9,218 |
) |
Reported non-interest income totaled
Non-interest income totaled
Non-Interest Expense
The following table presents details of non-interest expense for the periods indicated:
|
Three Months Ended |
|
Increase (Decrease) |
|
Three Months Ended |
|
Increase (Decrease) |
|||||||||||||
(Dollars in thousands) |
September 30, 2024 |
|
June 30, 2024 |
|
|
September 30, 2024 |
|
September 30, 2023 |
|
|||||||||||
Salaries and employee benefits |
$ |
47,717 |
|
$ |
44,947 |
|
$ |
2,770 |
|
|
$ |
47,717 |
|
$ |
33,845 |
|
$ |
13,872 |
|
|
Technology, communication and bank operations |
|
13,588 |
|
|
16,227 |
|
|
(2,639 |
) |
|
|
13,588 |
|
|
15,667 |
|
|
(2,079 |
) |
|
Commercial lease depreciation |
|
7,811 |
|
|
7,829 |
|
|
(18 |
) |
|
|
7,811 |
|
|
7,338 |
|
|
473 |
|
|
Professional services |
|
9,048 |
|
|
6,104 |
|
|
2,944 |
|
|
|
9,048 |
|
|
8,569 |
|
|
479 |
|
|
Loan servicing |
|
3,778 |
|
|
3,516 |
|
|
262 |
|
|
|
3,778 |
|
|
3,858 |
|
|
(80 |
) |
|
Occupancy |
|
2,987 |
|
|
3,120 |
|
|
(133 |
) |
|
|
2,987 |
|
|
2,471 |
|
|
516 |
|
|
FDIC assessments, non-income taxes and regulatory fees |
|
7,902 |
|
|
10,236 |
|
|
(2,334 |
) |
|
|
7,902 |
|
|
8,551 |
|
|
(649 |
) |
|
Advertising and promotion |
|
908 |
|
|
1,254 |
|
|
(346 |
) |
|
|
908 |
|
|
650 |
|
|
258 |
|
|
Legal settlement expense |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
4,096 |
|
|
(4,096 |
) |
|
Other |
|
10,279 |
|
|
10,219 |
|
|
60 |
|
|
|
10,279 |
|
|
4,421 |
|
|
5,858 |
|
|
Total non-interest expense |
$ |
104,018 |
|
$ |
103,452 |
|
$ |
566 |
|
|
$ |
104,018 |
|
$ |
89,466 |
|
$ |
14,552 |
|
Non-interest expenses totaled
“In the quarter we incurred professional services expense of approximately
Non-interest expenses totaled
Taxes
Income tax expense decreased by
Income tax expense decreased by
Outlook
“Looking forward, our strategy remains unchanged. We are focused on strengthening our deposit franchise, improving our profitability and maintaining our strong capital ratios. Our deposit pipelines are expected to continue to improve the quality and mix of deposits, reducing higher cost business unit deposits*1 with lower cost deposits where we have a holistic and primary relationship. The addition of the new banking teams is accelerating and enhancing these efforts which were already well underway. We see attractive opportunities to execute franchise-enhancing loan growth and our pipeline continues to be strong. We remain confident in our ability to deliver
|
|
|
|
|
||
* |
Non-GAAP measure. Customers' reasons for the use of the non-GAAP measure and a detailed reconciliation between the non-GAAP measure and the comparable GAAP amount are included at the end of this document. |
|||||
1 |
Total deposits excluding wholesale CDs and BMTX student-related deposits. |
Webcast
Date: |
Friday, November 1, 2024 |
|||||||||
Time: |
9:00 AM EDT |
The live audio webcast, presentation slides, and earnings press release will be made available at https://www.customersbank.com and at the Customers Bancorp 3rd Quarter Earnings Webcast.
You may submit questions in advance of the live webcast by emailing our Head of Corporate Communications, Jordan Baucum at jbaucum@customersbank.com.
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 one of the nation’s top-performing banking companies with over
-
No. 1 on American Banker 2024 list of top-performing banks with
to$10B in assets$50B - No. 29 out of the 100 largest publicly traded banks in 2024 Forbes Best Banks list
- No. 52 on Investor’s Business Daily 100 Best Stocks for 2023
A member of the Federal Reserve System with deposits insured by the Federal Deposit Insurance Corporation, Customers Bank is an equal opportunity lender. Learn more: www.customersbank.com.
“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: a continuation of the recent turmoil in the banking industry, responsive measures taken by us and regulatory authorities to mitigate and manage related risks, regulatory actions taken that address related issues and the costs and obligations associated therewith, such as the FDIC special assessments; the potential for negative consequences resulting from regulatory violations, investigations and examinations, including potential supervisory actions, the assessment of fines and penalties, the imposition of sanctions, the need to undertake remedial actions and possible damage to our reputation; effects of competition on deposit rates and growth, loan rates and growth and net interest margin; failure to identify and adequately and promptly address cybersecurity risks, including data breaches and cyberattacks; public health crises and pandemics and their effects on the economic and business environments in which we operate; geopolitical conditions, including acts or threats of terrorism, actions taken by
Q3 2024 Overview
The following table presents a summary of key earnings and performance metrics for the quarter ended September 30, 2024 and the preceding four quarters:
CUSTOMERS BANCORP, INC. AND SUBSIDIARIES |
||||||||||||||||||||||||||||
EARNINGS SUMMARY - UNAUDITED |
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
(Dollars in thousands, except per share data and stock price data) |
Q3 |
|
Q2 |
|
Q1 |
|
Q4 |
|
Q3 |
|
Nine Months Ended September 30, |
|||||||||||||||||
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
|
2024 |
|
2023 |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
GAAP Profitability Metrics: |
||||||||||||||||||||||||||||
Net income available to common shareholders |
$ |
42,937 |
|
|
$ |
54,300 |
|
|
$ |
45,926 |
|
|
$ |
58,223 |
|
|
$ |
82,953 |
|
|
$ |
143,163 |
|
|
$ |
177,225 |
|
|
Per share amounts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Earnings per share - basic |
$ |
1.36 |
|
|
$ |
1.72 |
|
|
$ |
1.46 |
|
|
$ |
1.86 |
|
|
$ |
2.65 |
|
|
$ |
4.54 |
|
|
$ |
5.63 |
|
|
Earnings per share - diluted |
$ |
1.31 |
|
|
$ |
1.66 |
|
|
$ |
1.40 |
|
|
$ |
1.79 |
|
|
$ |
2.58 |
|
|
$ |
4.37 |
|
|
$ |
5.53 |
|
|
Book value per common share (1) |
$ |
53.07 |
|
|
$ |
50.81 |
|
|
$ |
49.29 |
|
|
$ |
47.73 |
|
|
$ |
45.47 |
|
|
$ |
53.07 |
|
|
$ |
45.47 |
|
|
CUBI stock price (1) |
$ |
46.45 |
|
|
$ |
47.98 |
|
|
$ |
53.06 |
|
|
$ |
57.62 |
|
|
$ |
34.45 |
|
|
$ |
46.45 |
|
|
$ |
34.45 |
|
|
CUBI stock price as % of book value (1) |
|
88 |
% |
|
|
94 |
% |
|
|
108 |
% |
|
|
121 |
% |
|
|
76 |
% |
|
|
88 |
% |
|
|
76 |
% |
|
Average shares outstanding - basic |
|
31,567,797 |
|
|
|
31,649,715 |
|
|
|
31,473,424 |
|
|
|
31,385,043 |
|
|
|
31,290,581 |
|
|
|
31,563,660 |
|
|
|
31,452,700 |
|
|
Average shares outstanding - diluted |
|
32,766,488 |
|
|
|
32,699,149 |
|
|
|
32,854,534 |
|
|
|
32,521,787 |
|
|
|
32,175,084 |
|
|
|
32,773,365 |
|
|
|
32,036,459 |
|
|
Shares outstanding (1) |
|
31,342,107 |
|
|
|
31,667,655 |
|
|
|
31,521,931 |
|
|
|
31,440,906 |
|
|
|
31,311,254 |
|
|
|
31,342,107 |
|
|
|
31,311,254 |
|
|
Return on average assets (“ROAA”) |
|
0.88 |
% |
|
|
1.11 |
% |
|
|
0.94 |
% |
|
|
1.16 |
% |
|
|
1.57 |
% |
|
|
0.97 |
% |
|
|
1.17 |
% |
|
Return on average common equity (“ROCE”) |
|
10.44 |
% |
|
|
13.85 |
% |
|
|
12.08 |
% |
|
|
15.93 |
% |
|
|
23.97 |
% |
|
|
12.10 |
% |
|
|
17.84 |
% |
|
Net interest margin, tax equivalent |
|
3.06 |
% |
|
|
3.29 |
% |
|
|
3.10 |
% |
|
|
3.31 |
% |
|
|
3.70 |
% |
|
|
3.16 |
% |
|
|
3.28 |
% |
|
Efficiency ratio |
|
62.40 |
% |
|
|
51.87 |
% |
|
|
54.58 |
% |
|
|
49.08 |
% |
|
|
41.01 |
% |
|
|
55.97 |
% |
|
|
45.62 |
% |
|
Non-GAAP Profitability Metrics (2): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Core earnings |
$ |
43,838 |
|
|
$ |
48,567 |
|
|
$ |
46,532 |
|
|
$ |
61,633 |
|
|
$ |
83,294 |
|
|
$ |
138,937 |
|
|
$ |
186,600 |
|
|
Core pre-tax pre-provision net income |
$ |
64,824 |
|
|
$ |
89,220 |
|
|
$ |
83,674 |
|
|
$ |
101,884 |
|
|
$ |
128,564 |
|
|
$ |
237,718 |
|
|
$ |
314,679 |
|
|
Per share amounts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Core earnings per share - diluted |
$ |
1.34 |
|
|
$ |
1.49 |
|
|
$ |
1.42 |
|
|
$ |
1.90 |
|
|
$ |
2.59 |
|
|
$ |
4.24 |
|
|
$ |
5.82 |
|
|
Tangible book value per common share (1) |
$ |
52.96 |
|
|
$ |
50.70 |
|
|
$ |
49.18 |
|
|
$ |
47.61 |
|
|
$ |
45.36 |
|
|
$ |
52.96 |
|
|
$ |
45.36 |
|
|
CUBI stock price as % of tangible book value (1) |
|
88 |
% |
|
|
95 |
% |
|
|
108 |
% |
|
|
121 |
% |
|
|
76 |
% |
|
|
88 |
% |
|
|
76 |
% |
|
Core ROAA |
|
0.89 |
% |
|
|
1.00 |
% |
|
|
0.95 |
% |
|
|
1.22 |
% |
|
|
1.57 |
% |
|
|
0.95 |
% |
|
|
1.22 |
% |
|
Core ROCE |
|
10.66 |
% |
|
|
12.39 |
% |
|
|
12.24 |
% |
|
|
16.87 |
% |
|
|
24.06 |
% |
|
|
11.74 |
% |
|
|
18.79 |
% |
|
Core pre-tax pre-provision ROAA |
|
1.21 |
% |
|
|
1.71 |
% |
|
|
1.58 |
% |
|
|
1.90 |
% |
|
|
2.32 |
% |
|
|
1.50 |
% |
|
|
1.95 |
% |
|
Core pre-tax pre-provision ROCE |
|
14.84 |
% |
|
|
21.79 |
% |
|
|
21.01 |
% |
|
|
26.82 |
% |
|
|
36.04 |
% |
|
|
19.12 |
% |
|
|
30.59 |
% |
|
Core efficiency ratio |
|
61.69 |
% |
|
|
53.47 |
% |
|
|
54.24 |
% |
|
|
46.70 |
% |
|
|
41.04 |
% |
|
|
56.29 |
% |
|
|
45.03 |
% |
|
Asset Quality: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net charge-offs |
$ |
17,044 |
|
|
$ |
18,711 |
|
|
$ |
17,968 |
|
|
$ |
17,322 |
|
|
$ |
17,498 |
|
|
$ |
53,723 |
|
|
$ |
51,713 |
|
|
Annualized net charge-offs to average total loans and leases |
|
0.50 |
% |
|
|
0.56 |
% |
|
|
0.55 |
% |
|
|
0.51 |
% |
|
|
0.50 |
% |
|
|
0.54 |
% |
|
|
0.47 |
% |
|
Non-performing loans (“NPLs”) to total loans and leases (1) |
|
0.34 |
% |
|
|
0.35 |
% |
|
|
0.27 |
% |
|
|
0.21 |
% |
|
|
0.22 |
% |
|
|
0.34 |
% |
|
|
0.22 |
% |
|
Reserves to NPLs (1) |
|
281.36 |
% |
|
|
279.52 |
% |
|
|
373.86 |
% |
|
|
499.12 |
% |
|
|
466.11 |
% |
|
|
281.36 |
% |
|
|
466.11 |
% |
|
Non-performing assets (“NPAs”) to total assets |
|
0.22 |
% |
|
|
0.23 |
% |
|
|
0.17 |
% |
|
|
0.13 |
% |
|
|
0.14 |
% |
|
|
0.22 |
% |
|
|
0.14 |
% |
|
Customers Bank Capital Ratios (3): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Common equity Tier 1 capital to risk-weighted assets |
|
13.6 |
% |
|
|
14.17 |
% |
|
|
14.16 |
% |
|
|
13.77 |
% |
|
|
12.97 |
% |
|
|
13.6 |
% |
|
|
12.97 |
% |
|
Tier 1 capital to risk-weighted assets |
|
13.6 |
% |
|
|
14.17 |
% |
|
|
14.16 |
% |
|
|
13.77 |
% |
|
|
12.97 |
% |
|
|
13.6 |
% |
|
|
12.97 |
% |
|
Total capital to risk-weighted assets |
|
15.1 |
% |
|
|
15.64 |
% |
|
|
15.82 |
% |
|
|
15.28 |
% |
|
|
14.45 |
% |
|
|
15.1 |
% |
|
|
14.45 |
% |
|
Tier 1 capital to average assets (leverage ratio) |
|
9.1 |
% |
|
|
9.16 |
% |
|
|
8.82 |
% |
|
|
8.71 |
% |
|
|
8.25 |
% |
|
|
9.1 |
% |
|
|
8.25 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
(1) Metric is a spot balance for the last day of each quarter presented. |
||||||||||||||||||||||||||||
(2) 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 Q3 2024 and actual for the remaining periods. In accordance with regulatory capital rules, Customers elected to apply the CECL capital transition provisions which delayed the effects of CECL on regulatory capital for two years until January 1, 2022, followed by a three-year transition period. The cumulative CECL capital transition impact as of December 31, 2021 which amounted to |
||||||||||||||||||||||||||||
CUSTOMERS BANCORP, INC. AND SUBSIDIARIES |
||||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED |
||||||||||||||||||||||||||||
(Dollars in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|||||||||||||||||
|
Q3 |
|
Q2 |
|
Q1 |
|
Q4 |
|
Q3 |
|
September 30, |
|||||||||||||||||
|
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
|
2024 |
|
2023 |
|||||||||||||||
Interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Loans and leases |
$ |
228,659 |
|
|
$ |
224,265 |
|
|
$ |
217,999 |
|
|
$ |
239,453 |
|
|
$ |
271,107 |
|
|
$ |
670,923 |
|
|
$ |
757,064 |
|
|
Investment securities |
|
46,265 |
|
|
|
47,586 |
|
|
|
46,802 |
|
|
|
51,074 |
|
|
|
54,243 |
|
|
|
140,653 |
|
|
|
149,585 |
|
|
Interest earning deposits |
|
44,372 |
|
|
|
45,506 |
|
|
|
52,817 |
|
|
|
44,104 |
|
|
|
43,800 |
|
|
|
142,695 |
|
|
|
81,819 |
|
|
Loans held for sale |
|
10,907 |
|
|
|
13,671 |
|
|
|
12,048 |
|
|
|
8,707 |
|
|
|
4,664 |
|
|
|
36,626 |
|
|
|
27,514 |
|
|
Other |
|
1,910 |
|
|
|
3,010 |
|
|
|
2,111 |
|
|
|
2,577 |
|
|
|
2,526 |
|
|
|
7,031 |
|
|
|
5,463 |
|
|
Total interest income |
|
332,113 |
|
|
|
334,038 |
|
|
|
331,777 |
|
|
|
345,915 |
|
|
|
376,340 |
|
|
|
997,928 |
|
|
|
1,021,445 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Deposits |
|
155,829 |
|
|
|
148,784 |
|
|
|
153,725 |
|
|
|
150,307 |
|
|
|
145,825 |
|
|
|
458,338 |
|
|
|
426,130 |
|
|
FHLB advances |
|
12,590 |
|
|
|
13,437 |
|
|
|
13,485 |
|
|
|
18,868 |
|
|
|
26,485 |
|
|
|
39,512 |
|
|
|
61,140 |
|
|
FRB advances |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,286 |
|
|
Subordinated debt |
|
3,537 |
|
|
|
2,734 |
|
|
|
2,689 |
|
|
|
2,688 |
|
|
|
2,689 |
|
|
|
8,960 |
|
|
|
8,067 |
|
|
Other borrowings |
|
1,612 |
|
|
|
1,430 |
|
|
|
1,493 |
|
|
|
1,546 |
|
|
|
1,568 |
|
|
|
4,535 |
|
|
|
4,879 |
|
|
Total interest expense |
|
173,568 |
|
|
|
166,385 |
|
|
|
171,392 |
|
|
|
173,409 |
|
|
|
176,567 |
|
|
|
511,345 |
|
|
|
506,502 |
|
|
Net interest income |
|
158,545 |
|
|
|
167,653 |
|
|
|
160,385 |
|
|
|
172,506 |
|
|
|
199,773 |
|
|
|
486,583 |
|
|
|
514,943 |
|
|
Provision for credit losses |
|
17,066 |
|
|
|
18,121 |
|
|
|
17,070 |
|
|
|
13,523 |
|
|
|
17,856 |
|
|
|
52,257 |
|
|
|
61,088 |
|
|
Net interest income after provision for credit losses |
|
141,479 |
|
|
|
149,532 |
|
|
|
143,315 |
|
|
|
158,983 |
|
|
|
181,917 |
|
|
|
434,326 |
|
|
|
453,855 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Non-interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Commercial lease income |
|
10,093 |
|
|
|
10,282 |
|
|
|
9,683 |
|
|
|
9,035 |
|
|
|
8,901 |
|
|
|
30,058 |
|
|
|
27,144 |
|
|
Loan fees |
|
8,011 |
|
|
|
5,233 |
|
|
|
5,280 |
|
|
|
5,926 |
|
|
|
6,029 |
|
|
|
18,524 |
|
|
|
14,290 |
|
|
Bank-owned life insurance |
|
2,049 |
|
|
|
2,007 |
|
|
|
3,261 |
|
|
|
2,160 |
|
|
|
1,973 |
|
|
|
7,317 |
|
|
|
9,617 |
|
|
Mortgage finance transactional fees |
|
1,087 |
|
|
|
1,058 |
|
|
|
946 |
|
|
|
927 |
|
|
|
1,018 |
|
|
|
3,091 |
|
|
|
3,468 |
|
|
Net gain (loss) on sale of loans and leases |
|
(14,548 |
) |
|
|
(238 |
) |
|
|
10 |
|
|
|
(91 |
) |
|
|
(348 |
) |
|
|
(14,776 |
) |
|
|
(1,109 |
) |
|
Loss on sale of capital call lines of credit |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,037 |
) |
|
Net gain (loss) on sale of investment securities |
|
— |
|
|
|
(719 |
) |
|
|
(30 |
) |
|
|
(145 |
) |
|
|
(429 |
) |
|
|
(749 |
) |
|
|
(429 |
) |
|
Unrealized gain on equity method investments |
|
— |
|
|
|
11,041 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11,041 |
|
|
|
— |
|
|
Other |
|
1,865 |
|
|
|
2,373 |
|
|
|
2,081 |
|
|
|
860 |
|
|
|
631 |
|
|
|
6,319 |
|
|
|
3,949 |
|
|
Total non-interest income |
|
8,557 |
|
|
|
31,037 |
|
|
|
21,231 |
|
|
|
18,672 |
|
|
|
17,775 |
|
|
|
60,825 |
|
|
|
51,893 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Non-interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Salaries and employee benefits |
|
47,717 |
|
|
|
44,947 |
|
|
|
36,025 |
|
|
|
33,965 |
|
|
|
33,845 |
|
|
|
128,689 |
|
|
|
99,310 |
|
|
Technology, communication and bank operations |
|
13,588 |
|
|
|
16,227 |
|
|
|
21,904 |
|
|
|
16,887 |
|
|
|
15,667 |
|
|
|
51,719 |
|
|
|
48,663 |
|
|
Commercial lease depreciation |
|
7,811 |
|
|
|
7,829 |
|
|
|
7,970 |
|
|
|
7,357 |
|
|
|
7,338 |
|
|
|
23,610 |
|
|
|
22,541 |
|
|
Professional services |
|
9,048 |
|
|
|
6,104 |
|
|
|
6,353 |
|
|
|
9,820 |
|
|
|
8,569 |
|
|
|
21,505 |
|
|
|
25,357 |
|
|
Loan servicing |
|
3,778 |
|
|
|
3,516 |
|
|
|
4,031 |
|
|
|
3,779 |
|
|
|
3,858 |
|
|
|
11,325 |
|
|
|
13,296 |
|
|
Occupancy |
|
2,987 |
|
|
|
3,120 |
|
|
|
2,347 |
|
|
|
2,320 |
|
|
|
2,471 |
|
|
|
8,454 |
|
|
|
7,750 |
|
|
FDIC assessments, non-income taxes and regulatory fees |
|
7,902 |
|
|
|
10,236 |
|
|
|
13,469 |
|
|
|
13,977 |
|
|
|
8,551 |
|
|
|
31,607 |
|
|
|
21,059 |
|
|
Advertising and promotion |
|
908 |
|
|
|
1,254 |
|
|
|
682 |
|
|
|
850 |
|
|
|
650 |
|
|
|
2,844 |
|
|
|
2,245 |
|
|
Legal settlement expense |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,096 |
|
|
|
— |
|
|
|
4,096 |
|
|
Other |
|
10,279 |
|
|
|
10,219 |
|
|
|
6,388 |
|
|
|
4,812 |
|
|
|
4,421 |
|
|
|
26,886 |
|
|
|
14,579 |
|
|
Total non-interest expense |
|
104,018 |
|
|
|
103,452 |
|
|
|
99,169 |
|
|
|
93,767 |
|
|
|
89,466 |
|
|
|
306,639 |
|
|
|
258,896 |
|
|
Income before income tax expense (benefit) |
|
46,018 |
|
|
|
77,117 |
|
|
|
65,377 |
|
|
|
83,888 |
|
|
|
110,226 |
|
|
|
188,512 |
|
|
|
246,852 |
|
|
Income tax expense (benefit) |
|
(725 |
) |
|
|
19,032 |
|
|
|
15,651 |
|
|
|
21,796 |
|
|
|
23,470 |
|
|
|
33,958 |
|
|
|
58,801 |
|
|
Net income |
|
46,743 |
|
|
|
58,085 |
|
|
|
49,726 |
|
|
|
62,092 |
|
|
|
86,756 |
|
|
|
154,554 |
|
|
|
188,051 |
|
|
Preferred stock dividends |
|
3,806 |
|
|
|
3,785 |
|
|
|
3,800 |
|
|
|
3,869 |
|
|
|
3,803 |
|
|
|
11,391 |
|
|
|
10,826 |
|
|
Net income available to common shareholders |
$ |
42,937 |
|
|
$ |
54,300 |
|
|
$ |
45,926 |
|
|
$ |
58,223 |
|
|
$ |
82,953 |
|
|
$ |
143,163 |
|
|
$ |
177,225 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Basic earnings per common share |
$ |
1.36 |
|
|
$ |
1.72 |
|
|
$ |
1.46 |
|
|
$ |
1.86 |
|
|
$ |
2.65 |
|
|
$ |
4.54 |
|
|
$ |
5.63 |
|
|
Diluted earnings per common share |
|
1.31 |
|
|
|
1.66 |
|
|
|
1.40 |
|
|
|
1.79 |
|
|
|
2.58 |
|
|
|
4.37 |
|
|
|
5.53 |
|
|
CUSTOMERS BANCORP, INC. AND SUBSIDIARIES |
||||||||||||||||||||
CONSOLIDATED BALANCE SHEET - UNAUDITED |
||||||||||||||||||||
(Dollars in thousands) |
||||||||||||||||||||
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
|||||||||||
|
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
|||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and due from banks |
$ |
39,429 |
|
|
$ |
45,045 |
|
|
$ |
51,974 |
|
|
$ |
45,210 |
|
|
$ |
68,288 |
|
|
Interest earning deposits |
|
3,048,593 |
|
|
|
3,003,542 |
|
|
|
3,649,146 |
|
|
|
3,801,136 |
|
|
|
3,351,686 |
|
|
Cash and cash equivalents |
|
3,088,022 |
|
|
|
3,048,587 |
|
|
|
3,701,120 |
|
|
|
3,846,346 |
|
|
|
3,419,974 |
|
|
Investment securities, at fair value |
|
2,412,069 |
|
|
|
2,511,650 |
|
|
|
2,604,868 |
|
|
|
2,405,640 |
|
|
|
2,773,207 |
|
|
Investment securities held to maturity |
|
1,064,437 |
|
|
|
962,799 |
|
|
|
1,032,037 |
|
|
|
1,103,170 |
|
|
|
1,178,370 |
|
|
Loans held for sale |
|
275,420 |
|
|
|
375,724 |
|
|
|
357,640 |
|
|
|
340,317 |
|
|
|
150,368 |
|
|
Loans and leases receivable |
|
12,527,283 |
|
|
|
12,254,204 |
|
|
|
11,936,621 |
|
|
|
11,963,855 |
|
|
|
12,600,548 |
|
|
Loans receivable, mortgage finance, at fair value |
|
1,250,413 |
|
|
|
1,002,711 |
|
|
|
962,610 |
|
|
|
897,912 |
|
|
|
962,566 |
|
|
Allowance for credit losses on loans and leases |
|
(133,158 |
) |
|
|
(132,436 |
) |
|
|
(133,296 |
) |
|
|
(135,311 |
) |
|
|
(139,213 |
) |
|
Total loans and leases receivable, net of allowance for credit losses on loans and leases |
|
13,644,538 |
|
|
|
13,124,479 |
|
|
|
12,765,935 |
|
|
|
12,726,456 |
|
|
|
13,423,901 |
|
|
FHLB, Federal Reserve Bank, and other restricted stock |
|
95,035 |
|
|
|
92,276 |
|
|
|
100,067 |
|
|
|
109,548 |
|
|
|
126,098 |
|
|
Accrued interest receivable |
|
115,588 |
|
|
|
112,788 |
|
|
|
120,123 |
|
|
|
114,766 |
|
|
|
123,984 |
|
|
Bank premises and equipment, net |
|
6,730 |
|
|
|
7,019 |
|
|
|
7,253 |
|
|
|
7,371 |
|
|
|
7,789 |
|
|
Bank-owned life insurance |
|
295,531 |
|
|
|
293,108 |
|
|
|
293,400 |
|
|
|
292,193 |
|
|
|
291,670 |
|
|
Goodwill and other intangibles |
|
3,629 |
|
|
|
3,629 |
|
|
|
3,629 |
|
|
|
3,629 |
|
|
|
3,629 |
|
|
Other assets |
|
455,083 |
|
|
|
410,916 |
|
|
|
361,295 |
|
|
|
366,829 |
|
|
|
358,162 |
|
|
Total assets |
$ |
21,456,082 |
|
|
$ |
20,942,975 |
|
|
$ |
21,347,367 |
|
|
$ |
21,316,265 |
|
|
$ |
21,857,152 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|||||||||||
Demand, non-interest bearing deposits |
$ |
4,670,809 |
|
|
$ |
4,474,862 |
|
|
$ |
4,688,880 |
|
|
$ |
4,422,494 |
|
|
$ |
4,758,682 |
|
|
Interest bearing deposits |
|
13,398,580 |
|
|
|
13,203,231 |
|
|
|
13,272,503 |
|
|
|
13,497,742 |
|
|
|
13,436,682 |
|
|
Total deposits |
|
18,069,389 |
|
|
|
17,678,093 |
|
|
|
17,961,383 |
|
|
|
17,920,236 |
|
|
|
18,195,364 |
|
|
FHLB advances |
|
1,117,229 |
|
|
|
1,018,349 |
|
|
|
1,195,088 |
|
|
|
1,203,207 |
|
|
|
1,529,839 |
|
|
Other borrowings |
|
99,033 |
|
|
|
123,970 |
|
|
|
123,905 |
|
|
|
123,840 |
|
|
|
123,775 |
|
|
Subordinated debt |
|
182,439 |
|
|
|
182,370 |
|
|
|
182,300 |
|
|
|
182,230 |
|
|
|
182,161 |
|
|
Accrued interest payable and other liabilities |
|
186,812 |
|
|
|
193,328 |
|
|
|
193,074 |
|
|
|
248,358 |
|
|
|
264,406 |
|
|
Total liabilities |
|
19,654,902 |
|
|
|
19,196,110 |
|
|
|
19,655,750 |
|
|
|
19,677,871 |
|
|
|
20,295,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Preferred stock |
|
137,794 |
|
|
|
137,794 |
|
|
|
137,794 |
|
|
|
137,794 |
|
|
|
137,794 |
|
|
Common stock |
|
35,734 |
|
|
|
35,686 |
|
|
|
35,540 |
|
|
|
35,459 |
|
|
|
35,330 |
|
|
Additional paid in capital |
|
571,609 |
|
|
|
567,345 |
|
|
|
567,490 |
|
|
|
564,538 |
|
|
|
559,346 |
|
|
Retained earnings |
|
1,302,745 |
|
|
|
1,259,808 |
|
|
|
1,205,508 |
|
|
|
1,159,582 |
|
|
|
1,101,359 |
|
|
Accumulated other comprehensive income (loss), net |
|
(106,082 |
) |
|
|
(131,358 |
) |
|
|
(132,305 |
) |
|
|
(136,569 |
) |
|
|
(149,812 |
) |
|
Treasury stock, at cost |
|
(140,620 |
) |
|
|
(122,410 |
) |
|
|
(122,410 |
) |
|
|
(122,410 |
) |
|
|
(122,410 |
) |
|
Total shareholders’ equity |
|
1,801,180 |
|
|
|
1,746,865 |
|
|
|
1,691,617 |
|
|
|
1,638,394 |
|
|
|
1,561,607 |
|
|
Total liabilities and shareholders’ equity |
$ |
21,456,082 |
|
|
$ |
20,942,975 |
|
|
$ |
21,347,367 |
|
|
$ |
21,316,265 |
|
|
$ |
21,857,152 |
|
|
CUSTOMERS BANCORP, INC. AND SUBSIDIARIES |
||||||||||||||||||||||||
AVERAGE BALANCE SHEET / NET INTEREST MARGIN - UNAUDITED |
||||||||||||||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Three Months Ended |
|||||||||||||||||||||||
|
September 30, 2024 |
|
June 30, 2024 |
|
September 30, 2023 |
|||||||||||||||||||
|
Average Balance |
|
Interest Income or Expense |
|
Average Yield or Cost (%) |
|
Average Balance |
|
Interest Income or Expense |
|
Average Yield or Cost (%) |
|
Average Balance |
|
Interest Income or Expense |
|
Average Yield or Cost (%) |
|||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest earning deposits |
$ |
3,224,940 |
|
$ |
44,372 |
|
|
|
$ |
3,325,771 |
|
$ |
45,506 |
|
|
|
$ |
3,211,753 |
|
$ |
43,800 |
|
|
|
Investment securities (1) |
|
3,706,974 |
|
|
46,265 |
|
|
|
|
3,732,565 |
|
|
47,586 |
|
|
|
|
4,240,116 |
|
|
54,243 |
|
|
|
Loans and leases: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial & industrial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Specialized lending loans and leases (2) |
|
5,805,389 |
|
|
124,667 |
|
|
|
|
5,446,882 |
|
|
120,977 |
|
|
|
|
5,717,252 |
|
|
157,671 |
|
|
|
Other commercial & industrial loans (2)(3) |
|
1,533,057 |
|
|
24,654 |
|
|
|
|
1,540,191 |
|
|
25,119 |
|
|
|
|
1,779,778 |
|
|
28,616 |
|
|
|
Mortgage finance loans |
|
1,267,656 |
|
|
17,723 |
|
|
|
|
1,151,407 |
|
|
15,087 |
|
|
|
|
1,159,698 |
|
|
16,916 |
|
|
|
Multifamily loans |
|
2,071,340 |
|
|
21,147 |
|
|
|
|
2,108,835 |
|
|
21,461 |
|
|
|
|
2,141,384 |
|
|
21,292 |
|
|
|
Non-owner occupied commercial real estate loans |
|
1,411,533 |
|
|
21,065 |
|
|
|
|
1,396,771 |
|
|
20,470 |
|
|
|
|
1,425,831 |
|
|
21,208 |
|
|
|
Residential mortgages |
|
525,285 |
|
|
6,082 |
|
|
|
|
520,791 |
|
|
5,955 |
|
|
|
|
528,022 |
|
|
5,965 |
|
|
|
Installment loans |
|
1,029,812 |
|
|
24,228 |
|
|
|
|
1,186,486 |
|
|
28,867 |
|
|
|
|
1,147,069 |
|
|
24,103 |
|
|
|
Total loans and leases (4) |
|
13,644,072 |
|
|
239,566 |
|
|
|
|
13,351,363 |
|
|
237,936 |
|
|
|
|
13,899,034 |
|
|
275,771 |
|
|
|
Other interest-earning assets |
|
118,914 |
|
|
1,910 |
|
|
|
|
110,585 |
|
|
3,010 |
|
|
|
|
134,416 |
|
|
2,526 |
|
|
|
Total interest-earning assets |
|
20,694,900 |
|
|
332,113 |
|
|
|
|
20,520,284 |
|
|
334,038 |
|
|
|
|
21,485,319 |
|
|
376,340 |
|
|
|
Non-interest-earning assets |
|
535,504 |
|
|
|
|
|
|
464,919 |
|
|
|
|
|
|
492,691 |
|
|
|
|
||||
Total assets |
$ |
21,230,404 |
|
|
|
|
|
$ |
20,985,203 |
|
|
|
|
|
$ |
21,978,010 |
|
|
|
|
||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest checking accounts |
$ |
5,787,026 |
|
$ |
65,554 |
|
|
|
$ |
5,719,698 |
|
$ |
64,047 |
|
|
|
$ |
5,758,215 |
|
$ |
58,637 |
|
|
|
Money market deposit accounts |
|
3,676,994 |
|
|
42,128 |
|
|
|
|
3,346,718 |
|
|
38,167 |
|
|
|
|
2,181,184 |
|
|
22,983 |
|
|
|
Other savings accounts |
|
1,563,970 |
|
|
18,426 |
|
|
|
|
1,810,375 |
|
|
21,183 |
|
|
|
|
1,077,298 |
|
|
11,582 |
|
|
|
Certificates of deposit |
|
2,339,937 |
|
|
29,721 |
|
|
|
|
2,034,605 |
|
|
25,387 |
|
|
|
|
4,466,522 |
|
|
52,623 |
|
|
|
Total interest-bearing deposits (5) |
|
13,367,927 |
|
|
155,829 |
|
|
|
|
12,911,396 |
|
|
148,784 |
|
|
|
|
13,483,219 |
|
|
145,825 |
|
|
|
Borrowings |
|
1,334,905 |
|
|
17,739 |
|
|
|
|
1,454,010 |
|
|
17,601 |
|
|
|
|
2,328,955 |
|
|
30,742 |
|
|
|
Total interest-bearing liabilities |
|
14,702,832 |
|
|
173,568 |
|
|
|
|
14,365,406 |
|
|
166,385 |
|
|
|
|
15,812,174 |
|
|
176,567 |
|
|
|
Non-interest-bearing deposits (5) |
|
4,557,815 |
|
|
|
|
|
|
4,701,695 |
|
|
|
|
|
|
4,347,977 |
|
|
|
|
||||
Total deposits and borrowings |
|
19,260,647 |
|
|
|
|
|
|
19,067,101 |
|
|
|
|
|
|
20,160,151 |
|
|
|
|
||||
Other non-interest-bearing liabilities |
|
195,722 |
|
|
|
|
|
|
203,714 |
|
|
|
|
|
|
306,822 |
|
|
|
|
||||
Total liabilities |
|
19,456,369 |
|
|
|
|
|
|
19,270,815 |
|
|
|
|
|
|
20,466,973 |
|
|
|
|
||||
Shareholders’ equity |
|
1,774,035 |
|
|
|
|
|
|
1,714,388 |
|
|
|
|
|
|
1,511,037 |
|
|
|
|
||||
Total liabilities and shareholders’ equity |
$ |
21,230,404 |
|
|
|
|
|
$ |
20,985,203 |
|
|
|
|
|
$ |
21,978,010 |
|
|
|
|
||||
Net interest income |
|
|
|
158,545 |
|
|
|
|
|
|
167,653 |
|
|
|
|
|
|
199,773 |
|
|
||||
Tax-equivalent adjustment |
|
|
|
392 |
|
|
|
|
|
|
393 |
|
|
|
|
|
|
405 |
|
|
||||
Net interest earnings |
|
|
$ |
158,937 |
|
|
|
|
|
$ |
168,046 |
|
|
|
|
|
$ |
200,178 |
|
|
||||
Interest spread |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net interest margin tax equivalent (6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
(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 PPP loans. |
||||||||||||||||||||||||
(4) Includes non-accrual loans, the effect of which is to reduce the yield earned on loans and leases, and deferred loan fees. |
||||||||||||||||||||||||
(5) Total costs of deposits (including interest bearing and non-interest bearing) were |
||||||||||||||||||||||||
(6) Tax-equivalent basis, using an estimated marginal tax rate of |
||||||||||||||||||||||||
CUSTOMERS BANCORP, INC. AND SUBSIDIARIES |
||||||||||||||||
AVERAGE BALANCE SHEET / NET INTEREST MARGIN - UNAUDITED (CONTINUED) |
||||||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Nine Months Ended |
|||||||||||||||
|
September 30, 2024 |
|
September 30, 2023 |
|||||||||||||
|
Average Balance |
|
Interest Income or Expense |
|
Average Yield or Cost (%) |
|
Average Balance |
|
Interest Income or Expense |
|
Average Yield or Cost (%) |
|||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest earning deposits |
$ |
3,471,011 |
|
$ |
142,695 |
|
|
|
$ |
2,100,435 |
|
$ |
81,819 |
|
|
|
Investment securities (1) |
|
3,736,770 |
|
|
140,653 |
|
|
|
|
4,074,464 |
|
|
149,585 |
|
|
|
Loans and leases: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial & industrial: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Specialized lending loans and leases (2) |
|
5,507,963 |
|
|
361,234 |
|
|
|
|
5,748,053 |
|
|
383,138 |
|
|
|
Other commercial & industrial loans (2)(3) |
|
1,575,815 |
|
|
76,487 |
|
|
|
|
2,081,688 |
|
|
105,398 |
|
|
|
Mortgage finance loans |
|
1,151,173 |
|
|
45,640 |
|
|
|
|
1,240,403 |
|
|
53,934 |
|
|
|
Multifamily loans |
|
2,100,501 |
|
|
63,863 |
|
|
|
|
2,176,294 |
|
|
62,857 |
|
|
|
Non-owner occupied commercial real estate loans |
|
1,385,685 |
|
|
61,714 |
|
|
|
|
1,434,459 |
|
|
61,284 |
|
|
|
Residential mortgages |
|
522,876 |
|
|
17,745 |
|
|
|
|
535,502 |
|
|
17,298 |
|
|
|
Installment loans |
|
1,131,633 |
|
|
80,866 |
|
|
|
|
1,517,632 |
|
|
100,669 |
|
|
|
Total loans and leases (4) |
|
13,375,646 |
|
|
707,549 |
|
|
|
|
14,734,031 |
|
|
784,578 |
|
|
|
Other interest-earning assets |
|
112,365 |
|
|
7,031 |
|
|
|
|
119,187 |
|
|
5,463 |
|
|
|
Total interest-earning assets |
|
20,695,792 |
|
|
997,928 |
|
|
|
|
21,028,117 |
|
|
1,021,445 |
|
|
|
Non-interest-earning assets |
|
487,991 |
|
|
|
|
|
|
537,160 |
|
|
|
|
|||
Total assets |
$ |
21,183,783 |
|
|
|
|
|
$ |
21,565,277 |
|
|
|
|
|||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest checking accounts |
$ |
5,682,240 |
|
$ |
191,132 |
|
|
|
$ |
6,181,097 |
|
$ |
178,984 |
|
|
|
Money market deposit accounts |
|
3,419,880 |
|
|
117,106 |
|
|
|
|
2,208,853 |
|
|
63,444 |
|
|
|
Other savings accounts |
|
1,708,625 |
|
|
61,008 |
|
|
|
|
966,539 |
|
|
27,707 |
|
|
|
Certificates of deposit |
|
2,374,982 |
|
|
89,092 |
|
|
|
|
4,663,548 |
|
|
155,995 |
|
|
|
Total interest-bearing deposits (5) |
|
13,185,727 |
|
|
458,338 |
|
|
|
|
14,020,037 |
|
|
426,130 |
|
|
|
Federal funds purchased |
|
— |
|
|
— |
|
—% |
|
|
5,055 |
|
|
188 |
|
|
|
Borrowings |
|
1,431,520 |
|
|
53,007 |
|
|
|
|
2,160,332 |
|
|
80,184 |
|
|
|
Total interest-bearing liabilities |
|
14,617,247 |
|
|
511,345 |
|
|
|
|
16,185,424 |
|
|
506,502 |
|
|
|
Non-interest-bearing deposits (5) |
|
4,626,580 |
|
|
|
|
|
|
3,642,832 |
|
|
|
|
|||
Total deposits and borrowings |
|
19,243,827 |
|
|
|
|
|
|
19,828,256 |
|
|
|
|
|||
Other non-interest-bearing liabilities |
|
221,278 |
|
|
|
|
|
|
271,387 |
|
|
|
|
|||
Total liabilities |
|
19,465,105 |
|
|
|
|
|
|
20,099,643 |
|
|
|
|
|||
Shareholders’ equity |
|
1,718,678 |
|
|
|
|
|
|
1,465,634 |
|
|
|
|
|||
Total liabilities and shareholders’ equity |
$ |
21,183,783 |
|
|
|
|
|
$ |
21,565,277 |
|
|
|
|
|||
Net interest income |
|
|
|
486,583 |
|
|
|
|
|
|
514,943 |
|
|
|||
Tax-equivalent adjustment |
|
|
|
1,179 |
|
|
|
|
|
|
1,170 |
|
|
|||
Net interest earnings |
|
|
$ |
487,762 |
|
|
|
|
|
$ |
516,113 |
|
|
|||
Interest spread |
|
|
|
|
|
|
|
|
|
|
|
|||||
Net interest margin |
|
|
|
|
|
|
|
|
|
|
|
|||||
Net interest margin tax equivalent (6) |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(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 PPP loans. |
||||||||||||||||
(4) Includes non-accrual loans, the effect of which is to reduce the yield earned on loans and leases, and deferred loan fees. |
||||||||||||||||
(5) Total costs of deposits (including interest bearing and non-interest bearing) were |
||||||||||||||||
(6) Tax-equivalent basis, using an estimated marginal tax rate of |
||||||||||||||||
CUSTOMERS BANCORP, INC. AND SUBSIDIARIES |
|||||||||||||||
PERIOD END LOAN AND LEASE COMPOSITION - UNAUDITED |
|||||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
||||||
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
||||||
|
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
||||||
Loans and leases held for investment |
|
|
|
|
|
|
|
|
|
||||||
Commercial: |
|
|
|
|
|
|
|
|
|
||||||
Commercial & industrial: |
|
|
|
|
|
|
|
|
|
||||||
Specialized lending |
$ |
5,468,507 |
|
$ |
5,528,745 |
|
$ |
5,104,405 |
|
$ |
5,006,693 |
|
$ |
5,422,161 |
|
Other commercial & industrial (1) |
|
1,087,222 |
|
|
1,092,146 |
|
|
1,113,517 |
|
|
1,162,317 |
|
|
1,252,427 |
|
Mortgage finance |
|
1,367,617 |
|
|
1,122,812 |
|
|
1,071,146 |
|
|
1,014,742 |
|
|
1,042,549 |
|
Multifamily |
|
2,115,978 |
|
|
2,067,332 |
|
|
2,123,675 |
|
|
2,138,622 |
|
|
2,130,213 |
|
Commercial real estate owner occupied |
|
981,904 |
|
|
805,779 |
|
|
806,278 |
|
|
797,319 |
|
|
794,815 |
|
Commercial real estate non-owner occupied |
|
1,326,591 |
|
|
1,202,606 |
|
|
1,182,084 |
|
|
1,177,650 |
|
|
1,178,203 |
|
Construction |
|
174,509 |
|
|
163,409 |
|
|
185,601 |
|
|
166,393 |
|
|
252,588 |
|
Total commercial loans and leases |
|
12,522,328 |
|
|
11,982,829 |
|
|
11,586,706 |
|
|
11,463,736 |
|
|
12,072,956 |
|
Consumer: |
|
|
|
|
|
|
|
|
|
||||||
Residential |
|
500,786 |
|
|
481,503 |
|
|
482,537 |
|
|
484,435 |
|
|
483,133 |
|
Manufactured housing |
|
34,481 |
|
|
35,901 |
|
|
37,382 |
|
|
38,670 |
|
|
40,129 |
|
Installment: |
|
|
|
|
|
|
|
|
|
||||||
Personal |
|
453,739 |
|
|
474,481 |
|
|
492,892 |
|
|
555,533 |
|
|
629,843 |
|
Other |
|
266,362 |
|
|
282,201 |
|
|
299,714 |
|
|
319,393 |
|
|
337,053 |
|
Total installment loans |
|
720,101 |
|
|
756,682 |
|
|
792,606 |
|
|
874,926 |
|
|
966,896 |
|
Total consumer loans |
|
1,255,368 |
|
|
1,274,086 |
|
|
1,312,525 |
|
|
1,398,031 |
|
|
1,490,158 |
|
Total loans and leases held for investment |
$ |
13,777,696 |
|
$ |
13,256,915 |
|
$ |
12,899,231 |
|
$ |
12,861,767 |
|
$ |
13,563,114 |
|
|
|
|
|
|
|
|
|
|
|
||||||
Loans held for sale |
|
|
|
|
|
|
|
|
|
||||||
Residential |
$ |
2,523 |
|
$ |
2,684 |
|
$ |
870 |
|
$ |
1,215 |
|
$ |
1,005 |
|
Installment: |
|
|
|
|
|
|
|
|
|
||||||
Personal |
|
55,799 |
|
|
125,598 |
|
|
137,755 |
|
|
151,040 |
|
|
124,848 |
|
Other |
|
217,098 |
|
|
247,442 |
|
|
219,015 |
|
|
188,062 |
|
|
24,515 |
|
Total installment loans |
|
272,897 |
|
|
373,040 |
|
|
356,770 |
|
|
339,102 |
|
|
149,363 |
|
Total loans held for sale |
$ |
275,420 |
|
$ |
375,724 |
|
$ |
357,640 |
|
$ |
340,317 |
|
$ |
150,368 |
|
|
|
|
|
|
|
|
|
|
|
||||||
Total loans and leases portfolio |
$ |
14,053,116 |
|
$ |
13,632,639 |
|
$ |
13,256,871 |
|
$ |
13,202,084 |
|
$ |
13,713,482 |
|
(1) Includes PPP loans. |
|||||||||||||||
CUSTOMERS BANCORP, INC. AND SUBSIDIARIES |
|||||||||||||||
PERIOD END DEPOSIT COMPOSITION - UNAUDITED |
|||||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
||||||
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
||||||
|
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
||||||
|
|
|
|
|
|
|
|
|
|
||||||
Demand, non-interest bearing |
$ |
4,670,809 |
|
$ |
4,474,862 |
|
$ |
4,688,880 |
|
$ |
4,422,494 |
|
$ |
4,758,682 |
|
Demand, interest bearing |
|
5,606,500 |
|
|
5,894,056 |
|
|
5,661,775 |
|
|
5,580,527 |
|
|
5,824,410 |
|
Total demand deposits |
|
10,277,309 |
|
|
10,368,918 |
|
|
10,350,655 |
|
|
10,003,021 |
|
|
10,583,092 |
|
Savings |
|
1,399,968 |
|
|
1,573,661 |
|
|
2,080,374 |
|
|
1,402,941 |
|
|
1,118,353 |
|
Money market |
|
3,961,028 |
|
|
3,539,815 |
|
|
3,347,843 |
|
|
3,226,395 |
|
|
2,499,593 |
|
Time deposits |
|
2,431,084 |
|
|
2,195,699 |
|
|
2,182,511 |
|
|
3,287,879 |
|
|
3,994,326 |
|
Total deposits |
$ |
18,069,389 |
|
$ |
17,678,093 |
|
$ |
17,961,383 |
|
$ |
17,920,236 |
|
$ |
18,195,364 |
|
CUSTOMERS BANCORP, INC. AND SUBSIDIARIES |
|||||||||||||||||||||||||||
ASSET QUALITY - UNAUDITED |
|||||||||||||||||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
As of September 30, 2024 |
|
As of June 30, 2024 |
|
As of September 30, 2023 |
||||||||||||||||||||||
Loan type |
Total loans |
|
Allowance for credit losses |
|
Total reserves to total loans |
|
Total loans |
|
Allowance for credit losses |
|
Total reserves to total loans |
|
Total loans |
|
Allowance for credit losses |
|
Total reserves to total loans |
||||||||||
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial & industrial, including specialized lending (1) |
$ |
6,672,933 |
|
$ |
25,191 |
|
0.38 |
% |
|
$ |
6,740,992 |
|
$ |
23,721 |
|
0.35 |
% |
|
$ |
6,754,571 |
|
$ |
24,986 |
|
0.37 |
% |
|
Multifamily |
|
2,115,978 |
|
|
18,090 |
|
0.85 |
% |
|
|
2,067,332 |
|
|
20,652 |
|
1.00 |
% |
|
|
2,130,213 |
|
|
15,870 |
|
0.74 |
% |
|
Commercial real estate owner occupied |
|
981,904 |
|
|
10,913 |
|
1.11 |
% |
|
|
805,779 |
|
|
8,431 |
|
1.05 |
% |
|
|
794,815 |
|
|
10,363 |
|
1.30 |
% |
|
Commercial real estate non-owner occupied |
|
1,326,591 |
|
|
17,303 |
|
1.30 |
% |
|
|
1,202,606 |
|
|
17,966 |
|
1.49 |
% |
|
|
1,178,203 |
|
|
15,819 |
|
1.34 |
% |
|
Construction |
|
174,509 |
|
|
1,606 |
|
0.92 |
% |
|
|
163,409 |
|
|
1,856 |
|
1.14 |
% |
|
|
252,588 |
|
|
3,130 |
|
1.24 |
% |
|
Total commercial loans and leases receivable |
|
11,271,915 |
|
|
73,103 |
|
0.65 |
% |
|
|
10,980,118 |
|
|
72,626 |
|
0.66 |
% |
|
|
11,110,390 |
|
|
70,168 |
|
0.63 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential |
|
500,786 |
|
|
5,838 |
|
1.17 |
% |
|
|
481,503 |
|
|
5,884 |
|
1.22 |
% |
|
|
483,133 |
|
|
6,802 |
|
1.41 |
% |
|
Manufactured housing |
|
34,481 |
|
|
4,080 |
|
11.83 |
% |
|
|
35,901 |
|
|
4,094 |
|
11.40 |
% |
|
|
40,129 |
|
|
4,080 |
|
10.17 |
% |
|
Installment |
|
720,101 |
|
|
50,137 |
|
6.96 |
% |
|
|
756,682 |
|
|
49,832 |
|
6.59 |
% |
|
|
966,896 |
|
|
58,163 |
|
6.02 |
% |
|
Total consumer loans receivable |
|
1,255,368 |
|
|
60,055 |
|
4.78 |
% |
|
|
1,274,086 |
|
|
59,810 |
|
4.69 |
% |
|
|
1,490,158 |
|
|
69,045 |
|
4.63 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans and leases receivable held for investment |
|
12,527,283 |
|
|
133,158 |
|
1.06 |
% |
|
|
12,254,204 |
|
|
132,436 |
|
1.08 |
% |
|
|
12,600,548 |
|
|
139,213 |
|
1.10 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans receivable, mortgage finance, at fair value |
|
1,250,413 |
|
|
— |
|
— |
% |
|
|
1,002,711 |
|
|
— |
|
— |
% |
|
|
962,566 |
|
|
— |
|
— |
% |
|
Loans held for sale |
|
275,420 |
|
|
— |
|
— |
% |
|
|
375,724 |
|
|
— |
|
— |
% |
|
|
150,368 |
|
|
— |
|
— |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total loans and leases portfolio |
$ |
14,053,116 |
$ |
133,158 |
0.95 |
% |
$ |
13,632,639 |
$ |
132,436 |
0.97 |
% |
$ |
13,713,482 |
$ |
139,213 |
1.02 |
% |
|||||||||
(1) Includes PPP loans. |
|||||||||||||||||||||||||||
CUSTOMERS BANCORP, INC. AND SUBSIDIARIES |
|||||||||||||||||||||||||||
ASSET QUALITY - UNAUDITED |
|||||||||||||||||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
As of September 30, 2024 |
|
As of June 30, 2024 |
|
As of September 30, 2023 |
||||||||||||||||||||||
Loan type |
Non accrual /NPLs |
|
Total NPLs to total loans |
|
Total reserves to total NPLs |
|
Non accrual /NPLs |
|
Total NPLs to total loans |
|
Total reserves to total NPLs |
|
Non accrual /NPLs |
|
Total NPLs to total loans |
|
Total reserves to total NPLs |
||||||||||
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial & industrial, including specialized lending (1) |
$ |
4,615 |
|
0.07 |
% |
|
545.85 |
% |
|
$ |
5,488 |
|
0.08 |
% |
|
432.23 |
% |
|
$ |
5,767 |
|
0.09 |
% |
|
433.26 |
% |
|
Multifamily |
|
11,834 |
|
0.56 |
% |
|
152.86 |
% |
|
|
14,002 |
|
0.68 |
% |
|
147.49 |
% |
|
|
— |
|
— |
% |
|
— |
% |
|
Commercial real estate owner occupied |
|
8,613 |
|
0.88 |
% |
|
126.70 |
% |
|
|
9,612 |
|
1.19 |
% |
|
87.71 |
% |
|
|
7,442 |
|
0.94 |
% |
|
139.25 |
% |
|
Commercial real estate non-owner occupied |
|
763 |
|
0.06 |
% |
|
2267.76 |
% |
|
|
62 |
|
0.01 |
% |
|
28977.42 |
% |
|
|
— |
|
— |
% |
|
— |
% |
|
Construction |
|
— |
|
— |
% |
|
— |
% |
|
|
— |
|
— |
% |
|
— |
% |
|
|
— |
|
— |
% |
|
— |
% |
|
Total commercial loans and leases receivable |
|
25,825 |
|
0.23 |
% |
|
283.07 |
% |
|
|
29,164 |
|
0.27 |
% |
|
249.03 |
% |
|
|
13,209 |
|
0.12 |
% |
|
531.21 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential |
|
7,997 |
|
1.60 |
% |
|
73.00 |
% |
|
|
8,179 |
|
1.70 |
% |
|
71.94 |
% |
|
|
6,559 |
|
1.36 |
% |
|
103.70 |
% |
|
Manufactured housing |
|
1,869 |
|
5.42 |
% |
|
218.30 |
% |
|
|
2,047 |
|
5.70 |
% |
|
200.00 |
% |
|
|
2,582 |
|
6.43 |
% |
|
158.02 |
% |
|
Installment |
|
6,328 |
|
0.88 |
% |
|
792.30 |
% |
|
|
5,614 |
|
0.74 |
% |
|
887.64 |
% |
|
|
7,299 |
|
0.75 |
% |
|
796.86 |
% |
|
Total consumer loans receivable |
|
16,194 |
|
1.29 |
% |
|
370.85 |
% |
|
|
15,840 |
|
1.24 |
% |
|
377.59 |
% |
|
|
16,440 |
|
1.10 |
% |
|
419.98 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans and leases receivable |
|
42,019 |
|
0.34 |
% |
|
316.90 |
% |
|
|
45,004 |
|
0.37 |
% |
|
294.28 |
% |
|
|
29,649 |
|
0.24 |
% |
|
469.54 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans receivable, mortgage finance, at fair value |
|
— |
|
— |
% |
|
— |
% |
|
|
— |
|
— |
% |
|
— |
% |
|
|
— |
|
— |
% |
|
— |
% |
|
Loans held for sale |
|
5,307 |
|
1.93 |
% |
|
— |
% |
|
|
2,376 |
|
0.63 |
% |
|
— |
% |
|
|
218 |
|
0.14 |
% |
|
— |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total loans and leases portfolio |
$ |
47,326 |
|
0.34 |
% |
|
281.36 |
% |
|
$ |
47,380 |
|
0.35 |
% |
|
279.52 |
% |
|
$ |
29,867 |
|
0.22 |
% |
|
466.11 |
% |
|
(1) Includes PPP loans. |
|||||||||||||||||||||||||||
CUSTOMERS BANCORP, INC. AND SUBSIDIARIES |
||||||||||||||||||||||||||
NET CHARGE-OFFS/(RECOVERIES) - UNAUDITED |
||||||||||||||||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Q3 |
|
Q2 |
|
Q1 |
|
Q4 |
|
Q3 |
|
Nine Months Ended September 30, |
|||||||||||||||
|
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
|
2024 |
|
2023 |
|||||||||||||
Loan type |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Commercial & industrial, including specialized lending |
$ |
5,056 |
|
|
$ |
5,665 |
|
|
$ |
3,672 |
|
$ |
5,282 |
|
|
$ |
2,974 |
|
$ |
14,393 |
|
|
$ |
3,161 |
|
|
Multifamily |
|
2,167 |
|
|
|
1,433 |
|
|
|
473 |
|
|
127 |
|
|
|
1,999 |
|
|
4,073 |
|
|
|
3,447 |
|
|
Commercial real estate owner occupied |
|
4 |
|
|
|
— |
|
|
|
22 |
|
|
— |
|
|
|
39 |
|
|
26 |
|
|
|
5 |
|
|
Commercial real estate non-owner occupied |
|
— |
|
|
|
— |
|
|
|
— |
|
|
(288 |
) |
|
|
— |
|
|
— |
|
|
|
4,500 |
|
|
Construction |
|
(3 |
) |
|
|
(7 |
) |
|
|
— |
|
|
— |
|
|
|
— |
|
|
(10 |
) |
|
|
(116 |
) |
|
Residential |
|
(21 |
) |
|
|
(20 |
) |
|
|
18 |
|
|
(1 |
) |
|
|
13 |
|
|
(23 |
) |
|
|
35 |
|
|
Installment |
|
9,841 |
|
|
|
11,640 |
|
|
|
13,783 |
|
|
12,202 |
|
|
|
12,473 |
|
|
35,264 |
|
|
|
40,681 |
|
|
Total net charge-offs (recoveries) from loans held for investment |
$ |
17,044 |
|
|
$ |
18,711 |
|
|
$ |
17,968 |
|
$ |
17,322 |
|
|
$ |
17,498 |
|
$ |
53,723 |
|
|
$ |
51,713 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CUSTOMERS BANCORP, INC. AND SUBSIDIARIES |
|||||||||||||||||||||||||||||||||||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURES - UNAUDITED |
|||||||||||||||||||||||||||||||||||||||||||||||||||
We believe 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 our 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 and Adjusted Core Earnings - Customers Bancorp |
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
||||||||||||||||||||||||||||||||||||||||
Q3 2024 |
Q2 2024 |
Q1 2024 |
Q4 2023 |
Q3 2023 |
2024 |
2023 |
|||||||||||||||||||||||||||||||||||||||||||||
(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 |
$ |
42,937 |
|
$ |
1.31 |
|
$ |
54,300 |
|
$ |
1.66 |
|
$ |
45,926 |
$ |
1.40 |
$ |
58,223 |
|
$ |
1.79 |
$ |
82,953 |
|
$ |
2.58 |
$ |
143,163 |
|
$ |
4.37 |
|
$ |
177,225 |
|
$ |
5.53 |
||||||||||||||
Reconciling items (after tax): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||
Severance expense |
|
540 |
|
|
0.02 |
|
|
1,928 |
|
|
0.06 |
|
|
— |
|
— |
|
473 |
|
|
0.01 |
|
— |
|
|
— |
|
2,468 |
|
|
0.08 |
|
|
778 |
|
|
0.02 |
||||||||||||||
Impairments on fixed assets and leases |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
98 |
|
|
0.00 |
||||||||||||||
Loss on sale of capital call lines of credit |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
3,914 |
|
|
0.12 |
||||||||||||||
(Gains) losses on investment securities |
|
(322 |
) |
|
(0.01 |
) |
|
561 |
|
|
0.02 |
|
|
57 |
|
0.00 |
|
(85 |
) |
|
0.00 |
|
492 |
|
|
0.02 |
|
296 |
|
|
0.01 |
|
|
492 |
|
|
0.02 |
||||||||||||||
Derivative credit valuation adjustment |
|
185 |
|
|
0.01 |
|
|
(44 |
) |
|
0.00 |
|
|
169 |
|
0.01 |
|
267 |
|
|
0.01 |
|
(151 |
) |
|
0.00 |
|
310 |
|
|
0.01 |
|
|
(48 |
) |
|
0.00 |
||||||||||||||
Tax on surrender of bank-owned life insurance policies |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
|
4,141 |
|
|
0.13 |
||||||||||||||
FDIC special assessment |
|
— |
|
|
— |
|
|
138 |
|
|
0.00 |
|
|
380 |
|
0.01 |
|
2,755 |
|
|
0.08 |
|
— |
|
|
— |
|
518 |
|
|
0.02 |
|
|
— |
|
|
— |
||||||||||||||
Unrealized (gain) on equity method investments |
|
— |
|
|
— |
|
|
(8,316 |
) |
|
(0.25 |
) |
|
— |
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
(8,316 |
) |
|
(0.25 |
) |
|
— |
|
|
— |
||||||||||||||
Unrealized losses on loans held for sale |
|
498 |
|
|
0.02 |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
498 |
|
|
0.02 |
|
|
— |
|
|
— |
||||||||||||||
Core earnings |
$ |
43,838 |
|
$ |
1.34 |
|
$ |
48,567 |
|
$ |
1.49 |
|
$ |
46,532 |
$ |
1.42 |
$ |
61,633 |
|
$ |
1.90 |
$ |
83,294 |
|
$ |
2.59 |
$ |
138,937 |
|
$ |
4.24 |
|
$ |
186,600 |
|
$ |
5.82 |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||
One-time non-interest expense items recorded in 2024 (after-tax): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||
Deposit servicing fees prior to 2024 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
5,405 |
|
0.16 |
|
— |
|
|
— |
|
— |
|
|
— |
|
5,405 |
|
|
0.16 |
|
|
— |
|
|
— |
||||||||||||||
FDIC premiums prior to 2024 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
3,200 |
|
0.10 |
|
— |
|
|
— |
|
— |
|
|
— |
|
3,200 |
|
|
0.10 |
|
|
— |
|
|
— |
||||||||||||||
Non-income taxes prior to 2024 |
|
(2,457 |
) |
|
(0.07 |
) |
|
— |
|
|
— |
|
|
— |
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
(2,457 |
) |
|
(0.07 |
) |
|
— |
|
|
— |
||||||||||||||
Total one-time non-interest expense items |
|
(2,457 |
) |
|
(0.07 |
) |
|
— |
|
|
— |
|
|
8,605 |
|
0.26 |
|
— |
|
|
— |
|
— |
|
|
— |
|
6,148 |
|
|
0.19 |
|
|
— |
|
|
— |
||||||||||||||
Adjusted core earnings (adjusted for one-time non-interest expense items) |
$ |
41,381 |
|
$ |
1.26 |
|
$ |
48,567 |
|
$ |
1.49 |
|
$ |
55,137 |
$ |
1.68 |
$ |
61,633 |
|
$ |
1.90 |
$ |
83,294 |
|
$ |
2.59 |
$ |
145,085 |
|
$ |
4.43 |
|
$ |
186,600 |
|
$ |
5.82 |
||||||||||||||
|
Core Return on Average Assets and Adjusted Core Return on Average Assets - Customers Bancorp |
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|||||||||||||||||
(Dollars in thousands, except per share data) |
Q3 2024 |
|
Q2 2024 |
|
Q1 2024 |
|
Q4 2023 |
|
Q3 2023 |
|
2024 |
|
2023 |
|||||||||||||||
GAAP net income |
$ |
46,743 |
|
|
$ |
58,085 |
|
|
$ |
49,726 |
|
|
$ |
62,092 |
|
|
$ |
86,756 |
|
|
$ |
154,554 |
|
|
$ |
188,051 |
|
|
Reconciling items (after tax): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Severance expense |
|
540 |
|
|
|
1,928 |
|
|
|
— |
|
|
|
473 |
|
|
|
— |
|
|
|
2,468 |
|
|
|
778 |
|
|
Impairments on fixed assets and leases |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
98 |
|
|
Loss on sale of capital call lines of credit |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,914 |
|
|
(Gains) losses on investment securities |
|
(322 |
) |
|
|
561 |
|
|
|
57 |
|
|
|
(85 |
) |
|
|
492 |
|
|
|
296 |
|
|
|
492 |
|
|
Derivative credit valuation adjustment |
|
185 |
|
|
|
(44 |
) |
|
|
169 |
|
|
|
267 |
|
|
|
(151 |
) |
|
|
310 |
|
|
|
(48 |
) |
|
Tax on surrender of bank-owned life insurance policies |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,141 |
|
|
FDIC special assessment |
|
— |
|
|
|
138 |
|
|
|
380 |
|
|
|
2,755 |
|
|
|
— |
|
|
|
518 |
|
|
|
— |
|
|
Unrealized (gain) on equity method investments |
|
— |
|
|
|
(8,316 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(8,316 |
) |
|
|
— |
|
|
Unrealized losses on loans held for sale |
|
498 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
498 |
|
|
|
— |
|
|
Core net income |
$ |
47,644 |
|
|
$ |
52,352 |
|
|
$ |
50,332 |
|
|
$ |
65,502 |
|
|
$ |
87,097 |
|
|
$ |
150,328 |
|
|
$ |
197,426 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
One-time non-interest expense items recorded in 2024 (after-tax): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Deposit servicing fees prior to 2024 |
|
— |
|
|
|
— |
|
|
|
5,405 |
|
|
|
— |
|
|
|
— |
|
|
|
5,405 |
|
|
|
— |
|
|
FDIC premiums prior to 2024 |
|
— |
|
|
|
— |
|
|
|
3,200 |
|
|
|
— |
|
|
|
— |
|
|
|
3,200 |
|
|
|
— |
|
|
Non-income taxes prior to 2024 |
|
(2,457 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,457 |
) |
|
|
— |
|
|
Total one-time non-interest expense items |
|
(2,457 |
) |
|
|
— |
|
|
|
8,605 |
|
|
|
— |
|
|
|
— |
|
|
|
6,148 |
|
|
|
— |
|
|
Adjusted core net income (adjusted for one-time non-interest expense items) |
$ |
45,187 |
|
|
$ |
52,352 |
|
|
$ |
58,937 |
|
|
$ |
65,502 |
|
|
$ |
87,097 |
|
|
$ |
156,476 |
|
|
$ |
197,426 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Average total assets |
$ |
21,230,404 |
|
|
$ |
20,985,203 |
|
|
$ |
21,335,229 |
|
|
$ |
21,252,273 |
|
|
$ |
21,978,010 |
|
|
$ |
21,183,783 |
|
|
$ |
21,565,277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Core return on average assets |
|
0.89 |
% |
|
|
1.00 |
% |
|
|
0.95 |
% |
|
|
1.22 |
% |
|
|
1.57 |
% |
|
|
0.95 |
% |
|
|
1.22 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Adjusted core return on average assets (adjusted for one-time non-interest expense items) |
|
0.85 |
% |
|
|
1.00 |
% |
|
|
1.11 |
% |
|
|
1.22 |
% |
|
|
1.57 |
% |
|
|
0.99 |
% |
|
|
1.22 |
% |
|
Core Pre-Tax Pre-Provision Net Income and ROAA and Adjusted Core Pre-Tax Pre-Provision Net Income and ROAA - Customers Bancorp |
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|||||||||||||||||
(Dollars in thousands, except per share data) |
Q3 2024 |
|
Q2 2024 |
|
Q1 2024 |
|
Q4 2023 |
|
Q3 2023 |
|
2024 |
|
2023 |
|||||||||||||||
GAAP net income |
$ |
46,743 |
|
|
$ |
58,085 |
|
|
$ |
49,726 |
|
|
$ |
62,092 |
|
|
$ |
86,756 |
|
|
$ |
154,554 |
|
|
$ |
188,051 |
|
|
Reconciling items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income tax expense (benefit) |
|
(725 |
) |
|
|
19,032 |
|
|
|
15,651 |
|
|
|
21,796 |
|
|
|
23,470 |
|
|
|
33,958 |
|
|
|
58,801 |
|
|
Provision (benefit) for credit losses |
|
17,066 |
|
|
|
18,121 |
|
|
|
17,070 |
|
|
|
13,523 |
|
|
|
17,856 |
|
|
|
52,257 |
|
|
|
61,088 |
|
|
Provision (benefit) for credit losses on unfunded commitments |
|
642 |
|
|
|
1,594 |
|
|
|
430 |
|
|
|
(136 |
) |
|
|
48 |
|
|
|
2,666 |
|
|
|
24 |
|
|
Severance expense |
|
659 |
|
|
|
2,560 |
|
|
|
— |
|
|
|
639 |
|
|
|
— |
|
|
|
3,219 |
|
|
|
991 |
|
|
Impairments on fixed assets and leases |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
124 |
|
|
Loss on sale of capital call lines of credit |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,037 |
|
|
(Gains) losses on investment securities |
|
(394 |
) |
|
|
744 |
|
|
|
75 |
|
|
|
(114 |
) |
|
|
626 |
|
|
|
425 |
|
|
|
626 |
|
|
Derivative credit valuation adjustment |
|
226 |
|
|
|
(58 |
) |
|
|
222 |
|
|
|
361 |
|
|
|
(192 |
) |
|
|
390 |
|
|
|
(63 |
) |
|
FDIC special assessment |
|
— |
|
|
|
183 |
|
|
|
500 |
|
|
|
3,723 |
|
|
|
— |
|
|
|
683 |
|
|
|
— |
|
|
Unrealized (gain) on equity method investments |
|
— |
|
|
|
(11,041 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(11,041 |
) |
|
|
— |
|
|
Unrealized losses on loans held for sale |
|
607 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
607 |
|
|
|
— |
|
|
Core pre-tax pre-provision net income |
$ |
64,824 |
|
|
$ |
89,220 |
|
|
$ |
83,674 |
|
|
$ |
101,884 |
|
|
$ |
128,564 |
|
|
$ |
237,718 |
|
|
$ |
314,679 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
One-time non-interest expense items recorded in 2024 (after-tax): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Deposit servicing fees prior to 2024 |
|
— |
|
|
|
— |
|
|
|
7,106 |
|
|
|
— |
|
|
|
— |
|
|
|
7,106 |
|
|
|
— |
|
|
FDIC premiums prior to 2024 |
|
— |
|
|
|
— |
|
|
|
4,208 |
|
|
|
— |
|
|
|
— |
|
|
|
4,208 |
|
|
|
— |
|
|
Non-income taxes prior to 2024 |
|
(2,997 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,997 |
) |
|
|
— |
|
|
Total one-time non-interest expense items |
|
(2,997 |
) |
|
|
— |
|
|
|
11,314 |
|
|
|
— |
|
|
|
— |
|
|
|
8,317 |
|
|
|
— |
|
|
Adjusted core pre-tax pre-provision net income (adjusted for one-time non-interest expense items) |
$ |
61,827 |
|
|
$ |
89,220 |
|
|
$ |
94,988 |
|
|
$ |
101,884 |
|
|
$ |
128,564 |
|
|
$ |
246,035 |
|
|
$ |
314,679 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Average total assets |
$ |
21,230,404 |
$ |
20,985,203 |
|
$ |
21,335,229 |
|
|
$ |
21,252,273 |
|
|
$ |
21,978,010 |
|
|
$ |
21,183,783 |
|
|
$ |
21,565,277 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Core pre-tax pre-provision ROAA |
|
1.21 |
% |
|
|
1.71 |
% |
|
|
1.58 |
% |
|
|
1.90 |
% |
|
|
2.32 |
% |
|
|
1.50 |
% |
|
|
1.95 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Adjusted core pre-tax pre-provision ROAA (adjusted for one-time non-interest expense items) |
|
1.16 |
% |
|
|
1.71 |
% |
|
|
1.79 |
% |
|
|
1.90 |
% |
|
|
2.32 |
% |
|
|
1.55 |
% |
|
|
1.95
|
%
|
|
Core Return on Average Common Equity and Adjusted Core Return on Average Common Equity - Customers Bancorp |
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|||||||||||||||||
(Dollars in thousands, except per share data) |
Q3 2024 |
|
Q2 2024 |
|
Q1 2024 |
|
Q4 2023 |
|
Q3 2023 |
|
2024 |
|
2023 |
|||||||||||||||
GAAP net income to common shareholders |
$ |
42,937 |
|
|
$ |
54,300 |
|
|
$ |
45,926 |
|
|
$ |
58,223 |
|
|
$ |
82,953 |
|
|
$ |
143,163 |
|
|
$ |
177,225 |
|
|
Reconciling items (after tax): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Severance expense |
|
540 |
|
|
|
1,928 |
|
|
|
— |
|
|
|
473 |
|
|
|
— |
|
|
|
2,468 |
|
|
|
778 |
|
|
Impairments on fixed assets and leases |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
98 |
|
|
Loss on sale of capital call lines of credit |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,914 |
|
|
(Gains) losses on investment securities |
|
(322 |
) |
|
|
561 |
|
|
|
57 |
|
|
|
(85 |
) |
|
|
492 |
|
|
|
296 |
|
|
|
492 |
|
|
Derivative credit valuation adjustment |
|
185 |
|
|
|
(44 |
) |
|
|
169 |
|
|
|
267 |
|
|
|
(151 |
) |
|
|
310 |
|
|
|
(48 |
) |
|
Tax on surrender of bank-owned life insurance policies |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,141 |
|
|
FDIC special assessment |
|
— |
|
|
|
138 |
|
|
|
380 |
|
|
|
2,755 |
|
|
|
— |
|
|
|
518 |
|
|
|
— |
|
|
Unrealized (gain) on equity method investments |
|
— |
|
|
|
(8,316 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(8,316 |
) |
|
|
— |
|
|
Unrealized losses on loans held for sale |
|
498 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
498 |
|
|
|
— |
|
|
Core earnings |
$ |
43,838 |
|
|
$ |
48,567 |
|
|
$ |
46,532 |
|
|
$ |
61,633 |
|
|
$ |
83,294 |
|
|
$ |
138,937 |
|
|
$ |
186,600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
One-time non-interest expense items recorded in 2024 (after-tax): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Deposit servicing fees prior to 2024 |
|
— |
|
|
|
— |
|
|
|
5,405 |
|
|
|
— |
|
|
|
— |
|
|
|
5,405 |
|
|
|
— |
|
|
FDIC premiums prior to 2024 |
|
— |
|
|
|
— |
|
|
|
3,200 |
|
|
|
— |
|
|
|
— |
|
|
|
3,200 |
|
|
|
— |
|
|
Non-income taxes prior to 2024 |
|
(2,457 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,457 |
) |
|
|
— |
|
|
Total one-time non-interest expense items |
|
(2,457 |
) |
|
|
— |
|
|
|
8,605 |
|
|
|
— |
|
|
|
— |
|
|
|
6,148 |
|
|
|
— |
|
|
Adjusted core earnings (adjusted for one-time non-interest expense items) |
$ |
41,381 |
|
|
$ |
48,567 |
|
|
$ |
55,137 |
|
|
$ |
61,633 |
|
|
$ |
83,294 |
|
|
$ |
145,085 |
|
|
$ |
186,600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Average total common shareholders’ equity |
$ |
1,636,242 |
|
|
$ |
1,576,595 |
|
|
$ |
1,529,211 |
|
|
$ |
1,449,728 |
|
|
$ |
1,373,244 |
|
|
$ |
1,580,885 |
|
|
$ |
1,327,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Core return on average common equity |
|
10.66 |
% |
|
|
12.39 |
% |
|
|
12.24 |
% |
|
|
16.87 |
% |
|
|
24.06 |
% |
|
|
11.74 |
% |
|
|
18.79 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Adjusted core return on average common equity (adjusted for one-time non-interest expense items) |
|
10.06 |
% |
|
|
12.39 |
% |
|
|
14.50 |
% |
|
|
16.87 |
% |
|
|
24.06 |
% |
|
|
12.26 |
% |
|
|
18.79 |
% |
|
Core Pre-Tax Pre-Provision ROCE and Adjusted Core Pre-Tax Pre-Provision ROCE - Customers Bancorp |
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|||||||||||||||||
(Dollars in thousands, except per share data) |
Q3 2024 |
|
Q2 2024 |
|
Q1 2024 |
|
Q4 2023 |
|
Q3 2023 |
|
2024 |
|
2023 |
|||||||||||||||
GAAP net income to common shareholders |
$ |
42,937 |
|
|
$ |
54,300 |
|
|
$ |
45,926 |
|
|
$ |
58,223 |
|
|
$ |
82,953 |
|
|
$ |
143,163 |
|
|
$ |
177,225 |
|
|
Reconciling items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income tax expense (benefit) |
|
(725 |
) |
|
|
19,032 |
|
|
|
15,651 |
|
|
|
21,796 |
|
|
|
23,470 |
|
|
|
33,958 |
|
|
|
58,801 |
|
|
Provision (benefit) for credit losses |
|
17,066 |
|
|
|
18,121 |
|
|
|
17,070 |
|
|
|
13,523 |
|
|
|
17,856 |
|
|
|
52,257 |
|
|
|
61,088 |
|
|
Provision (benefit) for credit losses on unfunded commitments |
|
642 |
|
|
|
1,594 |
|
|
|
430 |
|
|
|
(136 |
) |
|
|
48 |
|
|
|
2,666 |
|
|
|
24 |
|
|
Severance expense |
|
659 |
|
|
|
2,560 |
|
|
|
— |
|
|
|
639 |
|
|
|
— |
|
|
|
3,219 |
|
|
|
991 |
|
|
Impairments on fixed assets and leases |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
124 |
|
|
Loss on sale of capital call lines of credit |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,037 |
|
|
(Gains) losses on investment securities |
|
(394 |
) |
|
|
744 |
|
|
|
75 |
|
|
|
(114 |
) |
|
|
626 |
|
|
|
425 |
|
|
|
626 |
|
|
Derivative credit valuation adjustment |
|
226 |
|
|
|
(58 |
) |
|
|
222 |
|
|
|
361 |
|
|
|
(192 |
) |
|
|
390 |
|
|
|
(63 |
) |
|
FDIC special assessment |
|
— |
|
|
|
183 |
|
|
|
500 |
|
|
|
3,723 |
|
|
|
— |
|
|
|
683 |
|
|
|
— |
|
|
Unrealized (gain) on equity method investments |
|
— |
|
|
|
(11,041 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(11,041 |
) |
|
|
— |
|
|
Unrealized losses on loans held for sale |
|
607 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
607 |
|
|
|
— |
|
|
Core pre-tax pre-provision net income available to common shareholders |
$ |
61,018 |
|
|
$ |
85,435 |
|
|
$ |
79,874 |
|
|
$ |
98,015 |
|
|
$ |
124,761 |
|
|
$ |
226,327 |
|
|
$ |
303,853 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
One-time non-interest expense items recorded in 2024 (after-tax): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Deposit servicing fees prior to 2024 |
|
— |
|
|
|
— |
|
|
|
7,106 |
|
|
|
— |
|
|
|
— |
|
|
|
7,106 |
|
|
|
— |
|
|
FDIC premiums prior to 2024 |
|
— |
|
|
|
— |
|
|
|
4,208 |
|
|
|
— |
|
|
|
— |
|
|
|
4,208 |
|
|
|
— |
|
|
Non-income taxes prior to 2024 |
|
(2,997 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,997 |
) |
|
|
— |
|
|
Total one-time non-interest expense items |
|
(2,997 |
) |
|
|
— |
|
|
|
11,314 |
|
|
|
— |
|
|
|
— |
|
|
|
8,317 |
|
|
|
— |
|
|
Adjusted core pre-tax pre-provision net income available to common shareholders |
$ |
58,021 |
|
|
$ |
85,435 |
|
|
$ |
91,188 |
|
|
$ |
98,015 |
|
|
$ |
124,761 |
|
|
$ |
234,644 |
|
|
$ |
303,853 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Average total common shareholders’ equity |
$ |
1,636,242 |
|
|
$ |
1,576,595 |
|
|
$ |
1,529,211 |
|
|
$ |
1,449,728 |
|
|
$ |
1,373,244 |
|
|
$ |
1,580,885 |
|
|
$ |
1,327,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Core pre-tax pre-provision ROCE |
|
14.84 |
% |
|
|
21.79 |
% |
|
|
21.01 |
% |
|
|
26.82 |
% |
|
|
36.04 |
% |
|
|
19.12 |
% |
|
|
30.59 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Adjusted core pre-tax pre-provision ROCE (adjusted for one-time non-interest expense items) |
14.11 |
% |
|
21.79 |
% |
|
23.98 |
% |
|
26.82 |
% |
|
36.04 |
% |
|
19.83 |
% |
|
30.59 |
% |
||||||||
Core Efficiency Ratio and Adjusted Core Efficiency Ratio - Customers Bancorp |
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|||||||||||||||||
(Dollars in thousands, except per share data) |
Q3 2024 |
|
Q2 2024 |
|
Q1 2024 |
|
Q4 2023 |
|
Q3 2023 |
|
2024 |
|
2023 |
|||||||||||||||
GAAP net interest income |
$ |
158,545 |
|
|
$ |
167,653 |
|
|
$ |
160,385 |
|
|
$ |
172,506 |
|
|
$ |
199,773 |
|
|
$ |
486,583 |
|
|
$ |
514,943 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
GAAP non-interest income |
$ |
8,557 |
|
|
$ |
31,037 |
|
|
$ |
21,231 |
|
|
$ |
18,672 |
|
|
$ |
17,775 |
|
|
$ |
60,825 |
|
|
$ |
51,893 |
|
|
Loss on sale of capital call lines of credit |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,037 |
|
|
(Gains) losses on investment securities |
|
(394 |
) |
|
|
744 |
|
|
|
75 |
|
|
|
(114 |
) |
|
|
626 |
|
|
|
425 |
|
|
|
626 |
|
|
Derivative credit valuation adjustment |
|
226 |
|
|
|
(58 |
) |
|
|
222 |
|
|
|
361 |
|
|
|
(192 |
) |
|
|
390 |
|
|
|
(63 |
) |
|
Unrealized (gain) on equity method investments |
|
— |
|
|
|
(11,041 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(11,041 |
) |
|
|
— |
|
|
Unrealized losses on loans held for sale |
|
607 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
607 |
|
|
|
— |
|
|
Core non-interest income |
|
8,996 |
|
|
|
20,682 |
|
|
|
21,528 |
|
|
|
18,919 |
|
|
|
18,209 |
|
|
|
51,206 |
|
|
|
57,493 |
|
|
Core revenue |
$ |
167,541 |
|
|
$ |
188,335 |
|
|
$ |
181,913 |
|
|
$ |
191,425 |
|
|
$ |
217,982 |
|
|
$ |
537,789 |
|
|
$ |
572,436 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
GAAP non-interest expense |
$ |
104,018 |
|
|
$ |
103,452 |
|
|
$ |
99,169 |
|
|
$ |
93,767 |
|
|
$ |
89,466 |
|
|
$ |
306,639 |
|
|
$ |
258,896 |
|
|
Severance expense |
|
(659 |
) |
|
|
(2,560 |
) |
|
|
— |
|
|
|
(639 |
) |
|
|
— |
|
|
|
(3,219 |
) |
|
|
(991 |
) |
|
Impairments on fixed assets and leases |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(124 |
) |
|
FDIC special assessment |
|
— |
|
|
|
(183 |
) |
|
|
(500 |
) |
|
|
(3,723 |
) |
|
|
— |
|
|
|
(683 |
) |
|
|
— |
|
|
Core non-interest expense |
$ |
103,359 |
|
|
$ |
100,709 |
|
|
$ |
98,669 |
|
|
$ |
89,405 |
|
|
$ |
89,466 |
|
|
$ |
302,737 |
|
|
$ |
257,781 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
One-time non-interest expense items recorded in 2024: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Deposit servicing fees prior to 2024 |
|
— |
|
|
|
— |
|
|
|
(7,106 |
) |
|
|
— |
|
|
|
— |
|
|
|
(7,106 |
) |
|
|
— |
|
|
FDIC premiums prior to 2024 |
|
— |
|
|
|
— |
|
|
|
(4,208 |
) |
|
|
— |
|
|
|
— |
|
|
|
(4,208 |
) |
|
|
— |
|
|
Non-income taxes prior to 2024 |
|
2,997 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,997 |
|
|
|
— |
|
|
Total one-time non-interest expense items |
|
2,997 |
|
|
|
— |
|
|
|
(11,314 |
) |
|
|
— |
|
|
|
— |
|
|
|
(8,317 |
) |
|
|
— |
|
|
Adjusted core non-interest expense |
$ |
106,356 |
|
|
$ |
100,709 |
|
|
$ |
87,355 |
|
|
$ |
89,405 |
|
|
$ |
89,466 |
|
|
$ |
294,420 |
|
|
$ |
257,781 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Core efficiency ratio (1) |
|
61.69 |
% |
|
|
53.47 |
% |
|
|
54.24 |
% |
|
|
46.70 |
% |
|
|
41.04 |
% |
|
|
56.29 |
% |
|
|
45.03 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Adjusted core efficiency ratio (adjusted for one-time non-interest expense items) (2) |
|
63.48 |
% |
|
|
53.47 |
% |
|
|
48.02 |
% |
|
|
46.70 |
% |
|
|
41.04 |
% |
|
|
54.75 |
% |
|
|
45.03 |
% |
|
(1) Core efficiency ratio calculated as core non-interest expense divided by core revenue. |
||||||||||||||||||||||||||||
(2) Adjusted core efficiency ratio calculated as adjusted core non-interest expense divided by core revenue. |
||||||||||||||||||||||||||||
Core Non-Interest Expense to Average Total Assets and Adjusted Core Non-Interest Expense to Average Total Assets- Customers Bancorp |
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|||||||||||||||||
(Dollars in thousands, except per share data) |
Q3 2024 |
|
Q2 2024 |
|
Q1 2024 |
|
Q4 2023 |
|
Q3 2023 |
|
2024 |
|
2023 |
|||||||||||||||
GAAP non-interest expense |
$ |
104,018 |
|
|
$ |
103,452 |
|
|
$ |
99,169 |
|
|
$ |
93,767 |
|
|
$ |
89,466 |
|
|
$ |
306,639 |
|
|
$ |
258,896 |
|
|
Severance expense |
|
(659 |
) |
|
|
(2,560 |
) |
|
|
— |
|
|
|
(639 |
) |
|
|
— |
|
|
|
(3,219 |
) |
|
|
(991 |
) |
|
Impairments on fixed assets and leases |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(124 |
) |
|
FDIC special assessment |
|
— |
|
|
|
(183 |
) |
|
|
(500 |
) |
|
|
(3,723 |
) |
|
|
— |
|
|
|
(683 |
) |
|
|
— |
|
|
Core non-interest expense |
$ |
103,359 |
|
|
$ |
100,709 |
|
|
$ |
98,669 |
|
|
$ |
89,405 |
|
|
$ |
89,466 |
|
|
$ |
302,737 |
|
|
$ |
257,781 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
One-time non-interest expense items recorded in 2024: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Deposit servicing fees prior to 2024 |
|
— |
|
|
|
— |
|
|
|
(7,106 |
) |
|
|
— |
|
|
|
— |
|
|
|
(7,106 |
) |
|
|
— |
|
|
FDIC premiums prior to 2024 |
|
— |
|
|
|
— |
|
|
|
(4,208 |
) |
|
|
— |
|
|
|
— |
|
|
|
(4,208 |
) |
|
|
— |
|
|
Non-income taxes prior to 2024 |
|
2,997 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,997 |
|
|
|
— |
|
|
Total one-time non-interest expense items |
|
2,997 |
|
|
|
— |
|
|
|
(11,314 |
) |
|
|
— |
|
|
|
— |
|
|
|
(8,317 |
) |
|
|
— |
|
|
Adjusted core non-interest expense |
$ |
106,356 |
|
|
$ |
100,709 |
|
|
$ |
87,355 |
|
|
$ |
89,405 |
|
|
$ |
89,466 |
|
|
$ |
294,420 |
|
|
$ |
257,781 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Average total assets |
$ |
21,230,404 |
|
|
$ |
20,985,203 |
|
|
$ |
21,335,229 |
|
|
$ |
21,252,273 |
|
|
$ |
21,978,010 |
|
|
$ |
21,183,783 |
|
|
$ |
21,565,277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Core non-interest expense to average total assets |
|
1.94 |
% |
|
|
1.93 |
% |
|
|
1.86 |
% |
|
|
1.67 |
% |
|
|
1.62 |
% |
|
|
1.91 |
% |
|
|
1.60 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Adjusted core non-interest expense to average total assets (adjusted for one-time non-interest expense items) |
|
1.99 |
% |
|
|
1.93 |
% |
|
|
1.65 |
% |
|
|
1.67 |
% |
|
|
1.62 |
% |
|
|
1.86 |
% |
|
|
1.60 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Business Unit Deposits (formerly, Core Deposits, Total Deposits, excluding Wholesale CDs and BMTX student deposits) - Customers Bancorp |
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||
(Dollars in thousands, except per share data) |
Q3 2024 |
|
Q2 2024 |
|
Q1 2024 |
|
Q4 2023 |
|
Q3 2023 |
||||||
Total deposits |
$ |
18,069,389 |
|
$ |
17,678,093 |
|
$ |
17,961,383 |
|
$ |
17,920,236 |
|
$ |
18,195,364 |
|
Reconciling items: |
|
|
|
|
|
|
|
|
|
||||||
Wholesale CDs |
|
1,585,081 |
|
|
1,545,885 |
|
|
1,809,573 |
|
|
2,970,615 |
|
|
3,713,933 |
|
BMTX student deposits |
|
— |
|
|
— |
|
|
850 |
|
|
1,157 |
|
|
636,951 |
|
Business Unit Deposits (formerly, Core Deposits, Total deposits, excluding wholesale CDs and BMTX student deposits) |
$ |
16,484,308 |
|
$ |
16,132,208 |
|
$ |
16,150,960 |
|
$ |
14,948,464 |
|
$ |
13,844,480 |
|
|
|
|
|
|
|
|
|
|
|
Tangible Common Equity to Tangible Assets - Customers Bancorp |
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
(Dollars in thousands, except per share data) |
Q3 2024 |
|
Q2 2024 |
|
Q1 2024 |
|
Q4 2023 |
|
Q3 2023 |
|||||||||||
GAAP total shareholders’ equity |
$ |
1,801,180 |
|
|
$ |
1,746,865 |
|
|
$ |
1,691,617 |
|
|
$ |
1,638,394 |
|
|
$ |
1,561,607 |
|
|
Reconciling items: |
|
|
|
|
|
|
|
|
|
|||||||||||
Preferred stock |
|
(137,794 |
) |
|
|
(137,794 |
) |
|
|
(137,794 |
) |
|
|
(137,794 |
) |
|
|
(137,794 |
) |
|
Goodwill and other intangibles |
|
(3,629 |
) |
|
|
(3,629 |
) |
|
|
(3,629 |
) |
|
|
(3,629 |
) |
|
|
(3,629 |
) |
|
Tangible common equity |
$ |
1,659,757 |
|
|
$ |
1,605,442 |
|
|
$ |
1,550,194 |
|
|
$ |
1,496,971 |
|
|
$ |
1,420,184 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
GAAP total assets |
$ |
21,456,082 |
|
|
$ |
20,942,975 |
|
|
$ |
21,347,367 |
|
|
$ |
21,316,265 |
|
|
$ |
21,857,152 |
|
|
Reconciling items: |
|
|
|
|
|
|
|
|
|
|||||||||||
Goodwill and other intangibles |
|
(3,629 |
) |
|
|
(3,629 |
) |
|
|
(3,629 |
) |
|
|
(3,629 |
) |
|
|
(3,629 |
) |
|
Tangible assets |
$ |
21,452,453 |
|
|
$ |
20,939,346 |
|
|
$ |
21,343,738 |
|
|
$ |
21,312,636 |
|
|
$ |
21,853,523 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Tangible common equity to tangible assets |
|
7.7 |
% |
|
|
7.7 |
% |
|
|
7.3 |
% |
|
|
7.0 |
% |
|
|
6.5 |
% |
|
Tangible Book Value per Common Share - Customers Bancorp |
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
(Dollars in thousands, except share and per share data) |
Q3 2024 |
|
Q2 2024 |
|
Q1 2024 |
|
Q4 2023 |
|
Q3 2023 |
|||||||||||
GAAP total shareholders’ equity |
$ |
1,801,180 |
|
|
$ |
1,746,865 |
|
|
$ |
1,691,617 |
|
|
$ |
1,638,394 |
|
|
$ |
1,561,607 |
|
|
Reconciling Items: |
|
|
|
|
|
|
|
|
|
|||||||||||
Preferred stock |
|
(137,794 |
) |
|
|
(137,794 |
) |
|
|
(137,794 |
) |
|
|
(137,794 |
) |
|
|
(137,794 |
) |
|
Goodwill and other intangibles |
|
(3,629 |
) |
|
|
(3,629 |
) |
|
|
(3,629 |
) |
|
|
(3,629 |
) |
|
|
(3,629 |
) |
|
Tangible common equity |
$ |
1,659,757 |
|
|
$ |
1,605,442 |
|
|
$ |
1,550,194 |
|
|
$ |
1,496,971 |
|
|
$ |
1,420,184 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Common shares outstanding |
|
31,342,107 |
|
|
|
31,667,655 |
|
|
|
31,521,931 |
|
|
|
31,440,906 |
|
|
|
31,311,254 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Tangible book value per common share |
$ |
52.96 |
|
|
$ |
50.70 |
|
|
$ |
49.18 |
|
|
$ |
47.61 |
|
|
$ |
45.36 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20241030045128/en/
Jordan Baucum, Head of Corporate Communications 951-608-8314
Source: Customers Bancorp, Inc.
FAQ
What was Customers Bancorp's (CUBI) net income in Q3 2024?
How much did CUBI's loan portfolio grow in Q3 2024?
What was CUBI's net interest margin in Q3 2024?