Home

Customers Bancorp Reports Results for Third Quarter 2025

Customers Bancorp, Inc. (NYSE:CUBI):

Third Quarter 2025 Highlights

  • Q3 2025 net income available to common shareholders was $73.7 million, or $2.20 per diluted share; ROAA was 1.26% and ROCE was 15.57%.
  • Q3 2025 core earnings*1 were $73.5 million, or $2.20 per diluted share; Core ROAA* was 1.25% and Core ROCE* was 15.52%.
  • Q3 2025 net interest margin, tax equivalent (“NIM”) was 3.46%, compared to Q2 2025 NIM of 3.27%, an increase of 19 basis points, primarily due to higher interest income from loan and leases and higher average non-interest bearing deposit balances.
  • CET 1 ratio of 13.0%2 at September 30, 2025, compared to 12.1% at June 30, 2025 primarily driven by the successful common equity raise.
  • Q3 2025 book value per share and tangible book value per share* both grew by approximately $3.48, or 6.2% over Q2 2025, or 24.8% annualized, with a tangible book value per share* of $59.72 at September 30, 2025.

CEO Commentary

“We are pleased with our third quarter results that show the company’s continued execution of its strategic priorities and underscore our success in growing franchise value,” said Customers Bancorp Chairman and CEO Jay Sidhu.

“During the quarter, we successfully raised $163 million of common equity (net of issuance costs) which further strengthened our already solid capital position and gives us flexibility to potentially redeem the remaining tranche of preferred stock in our capital structure in the fourth quarter of 2025. The success of this offering reflects a clear vote of confidence in our strategy, our team, and the disciplined execution of our business model. We appreciate the trust our new shareholders have placed in us, and we are fully committed to execute to continue to deliver top tier returns.

Our Q3 2025 GAAP earnings were $73.7 million, or $2.20 per diluted share, and core earnings* were $73.5 million, or $2.20 per diluted share. Asset quality remains strong with our NPA ratio at just 0.25% of total assets and reserve levels are robust at 534% of total non-performing loans at the end of Q3 2025. Our TCE / TA ratio* increased by 50 basis points to 8.4% while our balance sheet grew by 7.6%. We believe that our unique strategy, the investments we have continued to make, and the exceptional talent across our organization position us strongly for continued success,” Jay Sidhu continued.

 

 

 

 

 

 

* 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 gains on investment securities of $0.3 million.

2 Regulatory capital ratios as of September 30, 2025 are estimates.

Key Balance Sheet Trends

Loans and Leases Held for Investment

Loans and leases held for investment were $16.3 billion at September 30, 2025, up $893 million, or 5.8%, from June 30, 2025. Specialized lending increased by $629 million, or 9.7% quarter-over-quarter, to $7.1 billion. Multifamily loans increased by $109 million, or 4.9% to $2.4 billion. Consumer installment loans increased by $89 million, or 11.1% to $891 million. Non-owner occupied commercial real estate loans increased by $85 million, or 5.7% to $1.6 billion. Construction loans increased by $25 million, or 25.0% to $123 million and other commercial & industrial loans increased by $18 million, or 1.8% to $1.1 billion. These increases were partially offset by decreases in mortgage finance loans of $49 million, or 3.0% to $1.6 billion, and owner-occupied commercial real estate loans of $6 million, or 0.6% to $1.1 billion.

Loans and leases held for investment of $16.3 billion at September 30, 2025 were up $2.5 billion, or 18.1%, year-over-year. Specialized lending increased by $1.6 billion, or 29.5%, year-over-year. Non-owner occupied commercial real estate loans increased by $256 million, or 19.3%. Multifamily loans increased by $241 million, or 11.4%. Mortgage finance loans increased by $209 million, or 15.3%. Consumer installment loans increased $171 million, or 23.8%, inclusive of the transfer from loans held for sale in Q1 2025. Owner-occupied commercial real estate loans increased by $77 million, or 7.8%. These increases were partially offset by decreases in construction loans of $51 million, or 29.4%, and other commercial and industrial loans of $31 million, or 2.9%.

Investment Securities

At September 30, 2025, total investment securities were $2.8 billion, an increase of $82 million compared to June 30, 2025 and a decrease of $664 million compared to a year ago.

At September 30, 2025, the AFS debt securities portfolio had a spot yield of 5.81%, an effective duration of approximately 2.1 years, and approximately 29% are variable rate. Additionally, 67% of the AFS securities portfolio was AAA rated at September 30, 2025.

At September 30, 2025, the HTM debt securities portfolio represented only 3.3% of total assets, had a spot yield of 3.68% and an effective duration of approximately 3.7 years. Additionally, at September 30, 2025, approximately 58% of the HTM securities were AAA rated and $0.3 billion were credit enhanced asset backed securities with no current expectation of credit losses.

Deposits

Total deposits increased $1.4 billion to $20.4 billion at September 30, 2025 as compared to the prior quarter. The total average cost of deposits decreased by 8 basis points to 2.77% in Q3 2025 from 2.85% in the prior quarter. Total estimated uninsured deposits were $6.8 billion1, or 33% of total deposits (inclusive of accrued interest) at September 30, 2025 with immediately available liquidity covering approximately 146% of these deposits.

 
1 Uninsured deposits (estimate) of $8.7 billion to be reported on the Bank’s call report, less deposits of $1.7 billion collateralized by standby letters of credit from the FHLB and from our affiliates of $227 million.

Total deposits increased $2.3 billion, or 13%, to $20.4 billion at September 30, 2025 as compared to a year ago. The total average cost of deposits decreased by 69 basis points to 2.77% in Q3 2025 from 3.46% in the prior year.

Borrowings

Total borrowings increased slightly to $1.5 billion at September 30, 2025 as compared to the prior quarter. Total borrowings increased $79 million, or 6%, to $1.5 billion at September 30, 2025 as compared to a year ago. This increase primarily resulted from net draws of $85 million in FHLB advances.

Capital

Customers Bancorp’s common equity increased $263 million to $2.0 billion, and tangible common equity* increased $263 million to $2.0 billion, at September 30, 2025 compared to the prior quarter, respectively, primarily from earnings of $74 million and the issuance of 2,518,248 shares at $68.50 (before issuance costs) on September 5, 2025. Customers Bancorp’s common equity increased $380 million to $2.0 billion, and tangible common equity* increased $380 million to $2.0 billion, at September 30, 2025 compared to a year ago, respectively, primarily from earnings of $162 million, the issuance of 2,518,248 shares and a decrease in AOCI of $55 million (net of taxes) mostly from decreased unrealized losses on investment securities, offset in part by $7 million of common share repurchases. Book value per common share increased to $59.83 from $56.36 and $53.07, and tangible book value per common share* increased to $59.72 from $56.24 and $52.96, at September 30, 2025, June 30, 2025 and September 30, 2024, respectively.

Credit Quality

The provision for credit losses in Q3 2025 was $27 million, compared to $21 million in Q2 2025 and $17 million in Q3 2024.

Net charge-offs were $15 million in Q3 2025, compared to $13 million in Q2 2025, and $17 million in Q3 2024.

The allowance for credit losses on loans and leases was $152 million at September 30, 2025, compared to $147 million at June 30, 2025 and $133 million at September 30, 2024.

Non-performing loans at September 30, 2025 decreased to 0.17% of total loans and leases, compared to 0.18% at June 30, 2025 and 0.34% at September 30, 2024.

Key Profitability Trends

Net Interest Income

Net interest income totaled $201.9 million in Q3 2025, an increase of $25.2 million from Q2 2025. This increase was driven by an increase in interest income of $33.5 million primarily due to higher average loan balances, higher average interesting earning deposits, and higher discount accretion.

“Net interest margin continued to expand in the quarter as we realized the benefits of deposit led loan growth, growth in non-interest bearing and lower-cost deposits, and well managed funding costs,” stated Customers Bancorp President Sam Sidhu. “We continue to have positive drivers to net interest income on both sides of the balance sheet. We have a strong loan pipeline and our primarily deposit focused commercial banking team recruitment strategy continued to gain momentum with an additional 4 teams joining in the third quarter. This represents 7 new teams in 2025 and our recruitment pipeline remains strong,” stated Sam Sidhu.

Net interest income totaled $201.9 million in Q3 2025, an increase of $43.4 million from Q3 2024. This increase was primarily due to lower interest expense from a favorable shift in deposit mix and lower market interest rates, and higher interest income primarily due to higher average loan balances, higher average interesting earning deposits, and higher discount accretion.

Non-Interest Income

Reported non-interest income totaled $30.2 million for Q3 2025, an increase of $0.6 million compared to $29.6 million for Q2 2025. The increase was primarily due to an increase in loan fees primarily resulting from the settlement of certain stock warrants and a decrease in net loss on sale of investment securities, partially offset by a decrease in other non-interest income of $4.3 million primarily from a decrease of $1.5 million in gain on sale of leased assets and $1.8 million of fees in Q2 2025 associated with the sunsetting of a loan origination program with a fintech company, which was acquired by a bank.

Non-interest income totaled $30.2 million for Q3 2025, an increase of $21.6 million compared to Q3 2024. The increase was primarily due to $14.3 million of loss on leases of commercial clean vehicles that were accounted for as sales-type leases and included within net gain (loss) on sale of loans and leases in Q3 2024 and increases in loan fees of $3.4 million primarily resulting from the settlement of certain stock warrants and deposit account fees of $1.8 million. The commercial clean vehicle leases generated the same amount of investment tax credits that were included as a benefit to income tax expense in Q3 2024.

Non-Interest Expense

Non-interest expenses totaled $105.2 million in Q3 2025, a decrease of $1.4 million compared to Q2 2025. The decrease was primarily attributable to decreases of $3.4 million in FDIC assessments and $1.6 million in professional fees, partially offset by an increase of $2.9 million in salaries and employee benefits primarily due to higher headcount and incentives.

“As previously communicated, we continued to reinvest a portion of the benefit of our operational excellence initiatives to further strengthen our human capital, risk management and technology infrastructure to support the next phase of growth. Even with these investments our efficiency ratio declined for the fourth consecutive quarter as we drove positive operating leverage,” stated Sam Sidhu.

Non-interest expenses totaled $105.2 million in Q3 2025, an increase of $1.2 million compared to Q3 2024. The increase was primarily attributable to increases of $3.2 million in professional fees including the investment in our risk management infrastructure, $1.7 million in commercial lease depreciation, $1.4 million in occupancy and $1.0 million in salaries and employee benefits associated with the Bank’s growth. These increases were partially offset by decreases of $3.2 million in technology, communication and bank operations primarily due to lower deposit servicing fees, provision for credit losses on unfunded lending commitments and fees paid to a fintech company related to a consumer installment loan origination program.

Taxes

Income tax expense increased by $6.6 million to a provision of $24.6 million in Q3 2025 from $18.0 million in Q2 2025 primarily due to higher pre-tax income, and increased by $25.3 million from a benefit of $0.7 million in Q3 2024 primarily due to higher pre-tax income and lower estimated income tax credits for 2025. The effective tax rate was 24.5% for Q3 2025.

Outlook

“We were very pleased with our third quarter results and remain focused on executing in those areas which differentiate us from our peers. We believe that truly exceptional service, sophisticated product offerings, recruitment of top talent, and a single-point-of-contact service model will deliver sustainable long-term growth. Importantly, our cubiX platform is proving to be a mission-critical real-time payments solution for our commercial clients and our team recruitment strategy is continuing to gain momentum, which we feel will continue to differentiate our company and drive long-term franchise value. We believe we are incredibly well positioned to continue to take market share winning new client relationships and that we have the right strategy, the right team, and a client-centric culture to achieve our goals in 2025 and beyond,” concluded Sam Sidhu.

Webcast

Date:

Friday, October 24, 2025

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 $24 billion in assets making it one of the 80 largest bank holding companies in the U.S. Customers Bank’s commercial and consumer clients benefit from a full suite of technology-enabled tailored product experiences delivered by best-in-class customer service distinguished by a Single Point of Contact approach. In addition to traditional lines such as C&I lending, commercial real estate lending and multifamily lending, Customers Bank also provides a number of national corporate banking services to specialized lending clients. Major accolades include:

  • Named a Top 10 Performing Bank by American Banker for five consecutive years (2021-2025), including the #1 spot in 2024 among midsize banks ($10B to $50B in assets)
  • No. 72 out of the 100 largest publicly traded banks in 2025 Forbes Best Banks list
  • 2024 Inc. Magazine Best in Business List in Financial Services Category
  • Net Promoter Score of 73 compared to industry average of 41

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 the United States or other governments in response to acts or threats of terrorism and military conflicts, including the war between Russia and Ukraine and ongoing conflict in the Middle East, which could impact economic conditions in the United States; the impact that changes in the economy have on the performance of our loan and lease portfolio, the market value of our investment securities, the demand for our products and services and the availability of sources of funding; the effects of actions by the federal government, including the Board of Governors of the Federal Reserve System and other government agencies, that affect market interest rates and the money supply; actions that we and our customers take in response to these developments and the effects such actions have on our operations, products, services and customer relationships; higher inflation and its impacts; the effects of changes in U.S. trade policies, including the imposition of tariffs and retaliatory tariffs on its trading partners; and the effects of any changes in accounting standards or policies. Customers Bancorp, Inc. cautions that the foregoing factors are not exclusive, and neither such factors nor any such forward-looking statement takes into account the impact of any future events. All forward-looking statements and information set forth herein are based on management’s current beliefs and assumptions as of the date hereof and speak only as of the date they are made. For a more complete discussion of the assumptions, risks and uncertainties related to our business, you are encouraged to review Customers Bancorp, Inc.’s filings with the Securities and Exchange Commission, including its most recent annual report on Form 10-K for the year ended December 31, 2024, subsequently filed quarterly reports on Form 10-Q and current reports on Form 8-K, including any amendments thereto, that update or provide information in addition to the information included in the Form 10-K and Form 10-Q filings, if any. Customers Bancorp, Inc. does not undertake to update any forward-looking statement whether written or oral, that may be made from time to time by Customers Bancorp, Inc. or by or on behalf of Customers Bank, except as may be required under applicable law.

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

FINANCIAL HIGHLIGHTS - UNAUDITED

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

Q3

 

Q2

 

Q1

 

Q4

 

Q3

 

Nine Months Ended

September 30,

2025

 

2025

 

2025

 

2024

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Profitability Metrics:

Net income available to common shareholders

 

$

73,726

 

 

$

55,846

 

 

$

9,523

 

 

$

23,266

 

 

$

42,937

 

 

$

139,095

 

 

$

143,163

 

Per share amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - diluted

$

2.20

 

 

$

1.73

 

 

$

0.29

 

 

$

0.71

 

 

$

1.31

 

 

$

4.24

 

 

$

4.37

 

 

Book value per common share

$

59.83

 

 

$

56.36

 

 

$

54.85

 

 

$

54.20

 

 

$

53.07

 

 

$

59.83

 

 

$

53.07

 

Return on average assets (“ROAA”)

 

1.26

%

 

 

1.09

%

 

 

0.23

%

 

 

0.48

%

 

 

0.88

%

 

 

0.87

%

 

 

0.97

%

Return on average common equity (“ROCE”)

 

15.57

%

 

 

12.79

%

 

 

2.23

%

 

 

5.50

%

 

 

10.44

%

 

 

10.41

%

 

 

12.10

%

Net interest margin, tax equivalent

 

3.46

%

 

 

3.27

%

 

 

3.13

%

 

 

3.11

%

 

 

3.06

%

 

 

3.30

%

 

 

3.16

%

Efficiency ratio

 

45.39

%

 

 

51.23

%

 

 

52.94

%

 

 

56.86

%

 

 

62.40

%

 

 

49.62

%

 

 

55.97

%

Non-GAAP Profitability Metrics (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

Core earnings

$

73,473

 

 

$

58,147

 

 

$

50,002

 

 

$

44,168

 

 

$

43,838

 

 

$

181,622

 

 

$

138,937

 

Per share amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core earnings per share - diluted

$

2.20

 

 

$

1.80

 

 

$

1.54

 

 

$

1.36

 

 

$

1.34

 

 

$

5.54

 

 

$

4.24

 

 

Tangible book value per common share

$

59.72

 

 

$

56.24

 

 

$

54.74

 

 

$

54.08

 

 

$

52.96

 

 

$

59.72

 

 

$

52.96

 

Core ROAA

 

1.25

%

 

 

1.10

%

 

 

0.97

%

 

 

0.86

%

 

 

0.89

%

 

 

1.11

%

 

 

0.95

%

Core ROCE

 

15.52

%

 

 

13.32

%

 

 

11.72

%

 

 

10.44

%

 

 

10.66

%

 

 

13.59

%

 

 

11.74

%

Core efficiency ratio

 

45.40

%

 

 

51.56

%

 

 

52.69

%

 

 

56.12

%

 

 

61.69

%

 

 

49.65

%

 

 

56.29

%

Balance Sheet Trends:

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

24,260,163

 

 

$

22,550,800

 

 

$

22,423,044

 

 

$

22,308,241

 

 

$

21,456,082

 

 

$

24,260,163

 

 

$

21,456,082

 

Total cash and investment securities

$

6,997,783

 

 

$

6,234,043

 

 

$

6,424,406

 

 

$

6,797,562

 

 

$

6,564,528

 

 

$

6,997,783

 

 

$

6,564,528

 

Total loans and leases

$

16,303,147

 

 

$

15,412,400

 

 

$

15,097,968

 

 

$

14,653,556

 

 

$

14,053,116

 

 

$

16,303,147

 

 

$

14,053,116

 

Non-interest bearing demand deposits

$

6,380,879

 

 

$

5,481,065

 

 

$

5,552,605

 

 

$

5,608,288

 

 

$

4,670,809

 

 

$

6,380,879

 

 

$

4,670,809

 

Total deposits

$

20,405,023

 

 

$

18,976,018

 

 

$

18,932,925

 

 

$

18,846,461

 

 

$

18,069,389

 

 

$

20,405,023

 

 

$

18,069,389

 

Asset Quality:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs

$

15,371

 

 

$

13,115

 

 

$

17,144

 

 

$

14,612

 

 

$

17,044

 

 

$

45,630

 

 

$

53,723

 

Annualized net charge-offs to average total loans and leases

 

0.39

%

 

 

0.35

%

 

 

0.48

%

 

 

0.41

%

 

 

0.50

%

 

 

0.40

%

 

 

0.54

%

Nonaccrual / non-performing loans (“NPLs”)

$

28,421

 

 

$

28,443

 

 

$

43,513

 

 

$

43,275

 

 

$

47,326

 

 

$

28,421

 

 

$

47,326

 

NPLs to total loans and leases

 

0.17

%

 

 

0.18

%

 

 

0.29

%

 

 

0.30

%

 

 

0.34

%

 

 

0.17

%

 

 

0.34

%

Reserves to NPLs

 

534.14

%

 

 

518.29

%

 

 

324.22

%

 

 

316.06

%

 

 

281.36

%

 

 

534.14

%

 

 

281.36

%

Non-performing assets (“NPAs”)

$

61,057

 

 

$

60,778

 

 

$

57,960

 

 

$

55,807

 

 

$

47,326

 

 

$

61,057

 

 

$

47,326

 

NPAs to total assets

 

0.25

%

 

 

0.27

%

 

 

0.26

%

 

 

0.25

%

 

 

0.22

%

 

 

0.25

%

 

 

0.22

%

 

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

FINANCIAL HIGHLIGHTS - UNAUDITED (CONTINUED)

 

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

Q3

 

Q2

 

Q1

 

Q4

 

Q3

 

Nine Months Ended

September 30,

2025

 

2025

 

2025

 

2024

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Metrics:

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity to total assets

8.4

%

 

7.9

%

 

7.7

%

 

7.6

%

 

7.8

%

 

8.4

%

 

7.8

%

Tangible common equity to tangible assets (1)

8.4

%

 

7.9

%

 

7.7

%

 

7.6

%

 

7.7

%

 

8.4

%

 

7.7

%

Common equity Tier 1 capital ratio (2)

13.0

%

 

12.05

%

 

11.72

%

 

12.09

%

 

12.46

%

 

13.0

%

 

12.46

%

Total risk based capital ratio (2)

15.4

%

 

14.49

%

 

14.61

%

 

14.88

%

 

15.36

%

 

15.4

%

 

15.36

%

Customers Bank Capital Ratios (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity Tier 1 capital to risk-weighted assets

13.3

%

 

13.00

%

 

12.40

%

 

12.96

%

 

13.64

%

 

13.3

%

 

13.64

%

Total capital to risk-weighted assets

14.6

%

 

14.43

%

 

13.92

%

 

14.34

%

 

15.06

%

 

14.6

%

 

15.06

%

Tier 1 capital to average assets (leverage ratio)

8.8

%

 

8.86

%

 

8.43

%

 

8.65

%

 

9.08

%

 

8.8

%

 

9.08

%

Share amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shares outstanding - basic

32,340,813

 

 

31,585,390

 

 

31,447,623

 

 

31,346,920

 

 

31,567,797

 

 

31,794,547

 

 

31,563,660

 

 

Average shares outstanding - diluted

33,460,055

 

 

32,374,061

 

 

32,490,572

 

 

32,557,621

 

 

32,766,488

 

 

32,778,447

 

 

32,773,365

 

 

Shares outstanding

34,163,506

 

 

31,606,934

 

 

31,479,132

 

 

31,346,507

 

 

31,342,107

 

 

34,163,506

 

 

31,342,107

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) 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.

(2) Regulatory capital ratios are estimated for Q3 2025 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 $61.6 million was phased in at 25% per year beginning on January 1, 2022 through December 31, 2024. As of September 30, 2025, our regulatory capital ratios reflected the full effect of CECL on regulatory capital.

 

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,

 

2025

 

2025

 

2025

 

2024

 

2024

 

2025

 

2024

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases

$

272,131

 

$

246,869

 

 

$

231,008

 

 

$

230,534

 

 

$

228,659

 

 

$

750,008

 

 

$

670,923

 

Investment securities

 

36,091

 

 

37,381

 

 

 

34,339

 

 

 

39,638

 

 

 

46,265

 

 

 

107,811

 

 

 

140,653

 

Interest earning deposits

 

49,639

 

 

39,972

 

 

 

42,914

 

 

 

48,147

 

 

 

44,372

 

 

 

132,525

 

 

 

142,695

 

Loans held for sale

 

1,589

 

 

1,806

 

 

 

4,761

 

 

 

9,447

 

 

 

10,907

 

 

 

8,156

 

 

 

36,626

 

Other

 

2,029

 

 

1,973

 

 

 

1,887

 

 

 

2,140

 

 

 

1,910

 

 

 

5,889

 

 

 

7,031

 

Total interest income

 

361,479

 

 

328,001

 

 

 

314,909

 

 

 

329,906

 

 

 

332,113

 

 

 

1,004,389

 

 

 

997,928

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

141,983

 

 

134,045

 

 

 

131,308

 

 

 

144,974

 

 

 

155,829

 

 

 

407,336

 

 

 

458,338

 

FHLB advances

 

12,945

 

 

12,717

 

 

 

11,801

 

 

 

12,595

 

 

 

12,590

 

 

 

37,463

 

 

 

39,512

 

Subordinated debt

 

3,251

 

 

3,229

 

 

 

3,212

 

 

 

3,349

 

 

 

3,537

 

 

 

9,692

 

 

 

8,960

 

Other borrowings

 

1,388

 

 

1,307

 

 

 

1,142

 

 

 

1,167

 

 

 

1,612

 

 

 

3,837

 

 

 

4,535

 

Total interest expense

 

159,567

 

 

151,298

 

 

 

147,463

 

 

 

162,085

 

 

 

173,568

 

 

 

458,328

 

 

 

511,345

 

Net interest income

 

201,912

 

 

176,703

 

 

 

167,446

 

 

 

167,821

 

 

 

158,545

 

 

 

546,061

 

 

 

486,583

 

Provision for credit losses

 

26,543

 

 

20,781

 

 

 

28,297

 

 

 

21,194

 

 

 

17,066

 

 

 

75,621

 

 

 

52,257

 

Net interest income after provision for credit losses

 

175,369

 

 

155,922

 

 

 

139,149

 

 

 

146,627

 

 

 

141,479

 

 

 

470,440

 

 

 

434,326

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial lease income

 

11,536

 

 

11,056

 

 

 

10,668

 

 

 

10,604

 

 

 

10,093

 

 

 

33,260

 

 

 

30,058

 

Loan fees

 

11,443

 

 

9,106

 

 

 

7,235

 

 

 

8,639

 

 

 

8,011

 

 

 

27,784

 

 

 

18,524

 

Bank-owned life insurance

 

2,165

 

 

2,249

 

 

 

4,660

 

 

 

2,125

 

 

 

2,049

 

 

 

9,074

 

 

 

7,317

 

Mortgage finance transactional fees

 

1,298

 

 

1,175

 

 

 

933

 

 

 

1,010

 

 

 

1,087

 

 

 

3,406

 

 

 

3,091

 

Net gain (loss) on sale of loans and leases

 

 

 

 

 

 

2

 

 

 

(852

)

 

 

(14,548

)

 

 

2

 

 

 

(14,776

)

Net gain (loss) on sale of investment securities

 

186

 

 

(1,797

)

 

 

 

 

 

(26,260

)

 

 

 

 

 

(1,611

)

 

 

(749

)

Impairment loss on debt securities

 

 

 

 

 

 

(51,319

)

 

 

 

 

 

 

 

 

(51,319

)

 

 

 

Unrealized gain on equity method investments

 

 

 

 

 

 

 

 

 

389

 

 

 

 

 

 

 

 

 

11,041

 

Other

 

3,563

 

 

7,817

 

 

 

3,331

 

 

 

3,954

 

 

 

1,865

 

 

 

14,711

 

 

 

6,319

 

Total non-interest income (loss)

 

30,191

 

 

29,606

 

 

 

(24,490

)

 

 

(391

)

 

 

8,557

 

 

 

35,307

 

 

 

60,825

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

48,723

 

 

45,848

 

 

 

42,674

 

 

 

47,147

 

 

 

47,717

 

 

 

137,245

 

 

 

128,689

 

Technology, communication and bank operations

 

10,415

 

 

10,382

 

 

 

11,312

 

 

 

13,435

 

 

 

13,588

 

 

 

32,109

 

 

 

51,719

 

Commercial lease depreciation

 

9,463

 

 

8,743

 

 

 

8,463

 

 

 

8,933

 

 

 

7,811

 

 

 

26,669

 

 

 

23,610

 

Professional services

 

12,281

 

 

13,850

 

 

 

11,857

 

 

 

13,473

 

 

 

9,048

 

 

 

37,988

 

 

 

21,505

 

Loan servicing

 

4,167

 

 

4,053

 

 

 

4,630

 

 

 

4,584

 

 

 

3,778

 

 

 

12,850

 

 

 

11,325

 

Occupancy

 

4,370

 

 

3,551

 

 

 

3,412

 

 

 

3,335

 

 

 

2,987

 

 

 

11,333

 

 

 

8,454

 

FDIC assessments, non-income taxes and regulatory fees

 

8,505

 

 

11,906

 

 

 

11,750

 

 

 

10,077

 

 

 

7,902

 

 

 

32,161

 

 

 

31,607

 

Advertising and promotion

 

636

 

 

461

 

 

 

528

 

 

 

1,645

 

 

 

908

 

 

 

1,625

 

 

 

2,844

 

Other

 

6,657

 

 

7,832

 

 

 

8,145

 

 

 

7,746

 

 

 

10,279

 

 

 

22,634

 

 

 

26,886

 

Total non-interest expense

 

105,217

 

 

106,626

 

 

 

102,771

 

 

 

110,375

 

 

 

104,018

 

 

 

314,614

 

 

 

306,639

 

Income before income tax expense (benefit)

 

100,343

 

 

78,902

 

 

 

11,888

 

 

 

35,861

 

 

 

46,018

 

 

 

191,133

 

 

 

188,512

 

Income tax expense (benefit)

 

24,598

 

 

17,963

 

 

 

(1,024

)

 

 

8,946

 

 

 

(725

)

 

 

41,537

 

 

 

33,958

 

Net income

 

75,745

 

 

60,939

 

 

 

12,912

 

 

 

26,915

 

 

 

46,743

 

 

 

149,596

 

 

 

154,554

 

Preferred stock dividends

 

2,019

 

 

3,185

 

 

 

3,389

 

 

 

3,649

 

 

 

3,806

 

 

 

8,593

 

 

 

11,391

 

Loss on redemption of preferred stock

 

 

 

1,908

 

 

 

 

 

 

 

 

 

 

 

 

1,908

 

 

 

 

Net income available to common shareholders

$

73,726

 

$

55,846

 

 

$

9,523

 

 

$

23,266

 

 

$

42,937

 

 

$

139,095

 

 

$

143,163

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

2.28

 

$

1.77

 

 

$

0.30

 

 

$

0.74

 

 

$

1.36

 

 

$

4.37

 

 

$

4.54

 

Diluted earnings per common share

 

2.20

 

 

1.73

 

 

 

0.29

 

 

 

0.71

 

 

 

1.31

 

 

 

4.24

 

 

 

4.37

 

 

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEET - UNAUDITED

(Dollars in thousands)

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

2025

 

2025

 

2025

 

2024

 

2024

ASSETS

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

57,951

 

 

$

72,986

 

 

$

62,146

 

 

$

56,787

 

 

$

39,429

 

Interest earning deposits

 

4,127,688

 

 

 

3,430,525

 

 

 

3,366,544

 

 

 

3,729,144

 

 

 

3,048,593

 

Cash and cash equivalents

 

4,185,639

 

 

 

3,503,511

 

 

 

3,428,690

 

 

 

3,785,931

 

 

 

3,088,022

 

Investment securities, at fair value

 

2,010,820

 

 

 

1,877,406

 

 

 

2,057,555

 

 

 

2,019,694

 

 

 

2,412,069

 

Investment securities held to maturity

 

801,324

 

 

 

853,126

 

 

 

938,161

 

 

 

991,937

 

 

 

1,064,437

 

Loans held for sale

 

30,897

 

 

 

32,963

 

 

 

37,529

 

 

 

204,794

 

 

 

275,420

 

Loans and leases receivable

 

14,673,636

 

 

 

13,719,829

 

 

 

13,555,820

 

 

 

13,127,634

 

 

 

12,527,283

 

Loans receivable, mortgage finance, at fair value

 

1,486,978

 

 

 

1,536,254

 

 

 

1,366,460

 

 

 

1,321,128

 

 

 

1,250,413

 

Loans receivable, installment, at fair value

 

111,636

 

 

 

123,354

 

 

 

138,159

 

 

 

 

 

 

 

Allowance for credit losses on loans and leases

 

(151,809

)

 

 

(147,418

)

 

 

(141,076

)

 

 

(136,775

)

 

 

(133,158

)

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

 

16,120,441

 

 

 

15,232,019

 

 

 

14,919,363

 

 

 

14,311,987

 

 

 

13,644,538

 

FHLB, Federal Reserve Bank, and other restricted stock

 

103,290

 

 

 

100,590

 

 

 

96,758

 

 

 

96,214

 

 

 

95,035

 

Accrued interest receivable

 

106,379

 

 

 

101,481

 

 

 

105,800

 

 

 

108,351

 

 

 

115,588

 

Bank premises and equipment, net

 

15,340

 

 

 

5,978

 

 

 

6,653

 

 

 

6,668

 

 

 

6,730

 

Bank-owned life insurance

 

303,212

 

 

 

300,747

 

 

 

298,551

 

 

 

297,641

 

 

 

295,531

 

Other real estate owned

 

12,432

 

 

 

12,306

 

 

 

 

 

 

 

 

 

 

Goodwill and other intangibles

 

3,629

 

 

 

3,629

 

 

 

3,629

 

 

 

3,629

 

 

 

3,629

 

Other assets

 

566,760

 

 

 

527,044

 

 

 

530,355

 

 

 

481,395

 

 

 

455,083

 

Total assets

$

24,260,163

 

 

$

22,550,800

 

 

$

22,423,044

 

 

$

22,308,241

 

 

$

21,456,082

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

Demand, non-interest bearing deposits

$

6,380,879

 

 

$

5,481,065

 

 

$

5,552,605

 

 

$

5,608,288

 

 

$

4,670,809

 

Interest bearing deposits

 

14,024,144

 

 

 

13,494,953

 

 

 

13,380,320

 

 

 

13,238,173

 

 

 

13,398,580

 

Total deposits

 

20,405,023

 

 

 

18,976,018

 

 

 

18,932,925

 

 

 

18,846,461

 

 

 

18,069,389

 

FHLB advances

 

1,195,437

 

 

 

1,195,377

 

 

 

1,133,456

 

 

 

1,128,352

 

 

 

1,117,229

 

Other borrowings

 

99,173

 

 

 

99,138

 

 

 

99,103

 

 

 

99,068

 

 

 

99,033

 

Subordinated debt

 

182,718

 

 

 

182,649

 

 

 

182,579

 

 

 

182,509

 

 

 

182,439

 

Accrued interest payable and other liabilities

 

251,753

 

 

 

234,060

 

 

 

210,421

 

 

 

215,168

 

 

 

186,812

 

Total liabilities

 

22,134,104

 

 

 

20,687,242

 

 

 

20,558,484

 

 

 

20,471,558

 

 

 

19,654,902

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

82,201

 

 

 

82,201

 

 

 

137,794

 

 

 

137,794

 

 

 

137,794

 

Common stock

 

36,161

 

 

 

36,123

 

 

 

35,995

 

 

 

35,758

 

 

 

35,734

 

Additional paid in capital

 

662,252

 

 

 

572,473

 

 

 

570,172

 

 

 

575,333

 

 

 

571,609

 

Retained earnings

 

1,465,106

 

 

 

1,391,380

 

 

 

1,335,534

 

 

 

1,326,011

 

 

 

1,302,745

 

Accumulated other comprehensive income (loss), net

 

(51,089

)

 

 

(71,325

)

 

 

(67,641

)

 

 

(96,560

)

 

 

(106,082

)

Treasury stock, at cost

 

(68,572

)

 

 

(147,294

)

 

 

(147,294

)

 

 

(141,653

)

 

 

(140,620

)

Total shareholders’ equity

 

2,126,059

 

 

 

1,863,558

 

 

 

1,864,560

 

 

 

1,836,683

 

 

 

1,801,180

 

Total liabilities and shareholders’ equity

$

24,260,163

 

 

$

22,550,800

 

 

$

22,423,044

 

 

$

22,308,241

 

 

$

21,456,082

 

 

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEET / NET INTEREST MARGIN - UNAUDITED

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

September 30, 2025

 

June 30, 2025

 

September 30, 2024

 

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

$

4,409,220

 

$

49,639

 

4.47%

 

$

3,565,168

 

$

39,972

 

4.50%

 

$

3,224,940

 

$

44,372

 

5.47%

Investment securities (1)

 

2,931,351

 

 

36,091

 

4.88%

 

 

2,890,878

 

 

37,381

 

5.19%

 

 

3,706,974

 

 

46,265

 

4.97%

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Specialized lending loans and leases (2)

 

7,317,299

 

 

136,652

 

7.41%

 

 

6,785,684

 

 

126,854

 

7.50%

 

 

5,805,389

 

 

124,667

 

8.54%

Other commercial & industrial loans (2)

 

1,492,155

 

 

35,475

 

9.43%

 

 

1,484,528

 

 

25,862

 

6.99%

 

 

1,533,057

 

 

24,654

 

6.40%

Mortgage finance loans

 

1,478,871

 

 

18,454

 

4.95%

 

 

1,501,484

 

 

18,349

 

4.90%

 

 

1,267,656

 

 

17,723

 

5.56%

Multifamily loans

 

2,306,373

 

 

25,931

 

4.46%

 

 

2,317,381

 

 

25,281

 

4.38%

 

 

2,071,340

 

 

21,147

 

4.06%

Non-owner occupied commercial real estate loans

 

1,635,937

 

 

24,148

 

5.86%

 

 

1,581,087

 

 

23,003

 

5.84%

 

 

1,411,533

 

 

21,065

 

5.94%

Residential mortgages

 

551,436

 

 

6,647

 

4.78%

 

 

537,008

 

 

6,344

 

4.74%

 

 

525,285

 

 

6,082

 

4.61%

Installment loans

 

938,890

 

 

26,413

 

11.16%

 

 

879,972

 

 

22,982

 

10.48%

 

 

1,029,812

 

 

24,228

 

9.36%

Total loans and leases (3)

 

15,720,961

 

 

273,720

 

6.91%

 

 

15,087,144

 

 

248,675

 

6.61%

 

 

13,644,072

 

 

239,566

 

6.99%

Other interest-earning assets

 

140,011

 

 

2,029

 

5.75%

 

 

133,824

 

 

1,973

 

5.91%

 

 

118,914

 

 

1,910

 

6.39%

Total interest-earning assets

 

23,201,543

 

 

361,479

 

6.19%

 

 

21,677,014

 

 

328,001

 

6.07%

 

 

20,694,900

 

 

332,113

 

6.39%

Non-interest-earning assets

 

729,180

 

 

 

 

 

 

685,975

 

 

 

 

 

 

535,504

 

 

 

 

Total assets

$

23,930,723

 

 

 

 

 

$

22,362,989

 

 

 

 

 

$

21,230,404

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking accounts

$

4,983,168

 

$

48,105

 

3.83%

 

$

4,935,587

 

$

47,245

 

3.84%

 

$

5,787,026

 

$

65,554

 

4.51%

Money market deposit accounts

 

4,360,446

 

 

42,980

 

3.91%

 

 

4,137,035

 

 

40,397

 

3.92%

 

 

3,676,994

 

 

42,128

 

4.56%

Other savings accounts

 

1,485,652

 

 

14,724

 

3.93%

 

 

1,325,639

 

 

12,767

 

3.86%

 

 

1,563,970

 

 

18,426

 

4.69%

Certificates of deposit

 

3,108,831

 

 

36,174

 

4.62%

 

 

2,852,645

 

 

33,636

 

4.73%

 

 

2,339,937

 

 

29,721

 

5.05%

Total interest-bearing deposits (4)

 

13,938,097

 

 

141,983

 

4.04%

 

 

13,250,906

 

 

134,045

 

4.06%

 

 

13,367,927

 

 

155,829

 

4.64%

Borrowings

 

1,429,981

 

 

17,584

 

4.88%

 

 

1,417,370

 

 

17,253

 

4.88%

 

 

1,334,905

 

 

17,739

 

5.29%

Total interest-bearing liabilities

 

15,368,078

 

 

159,567

 

4.12%

 

 

14,668,276

 

 

151,298

 

4.14%

 

 

14,702,832

 

 

173,568

 

4.70%

Non-interest-bearing deposits (4)

 

6,362,360

 

 

 

 

 

 

5,593,581

 

 

 

 

 

 

4,557,815

 

 

 

 

Total deposits and borrowings

 

21,730,438

 

 

 

2.91%

 

 

20,261,857

 

 

 

2.99%

 

 

19,260,647

 

 

 

3.59%

Other non-interest-bearing liabilities

 

239,969

 

 

 

 

 

 

221,465

 

 

 

 

 

 

195,722

 

 

 

 

Total liabilities

 

21,970,407

 

 

 

 

 

 

20,483,322

 

 

 

 

 

 

19,456,369

 

 

 

 

Shareholders’ equity

 

1,960,316

 

 

 

 

 

 

1,879,667

 

 

 

 

 

 

1,774,035

 

 

 

 

Total liabilities and shareholders’ equity

$

23,930,723

 

 

 

 

 

$

22,362,989

 

 

 

 

 

$

21,230,404

 

 

 

 

Net interest income

 

 

 

201,912

 

 

 

 

 

 

176,703

 

 

 

 

 

 

158,545

 

 

Tax-equivalent adjustment

 

 

 

360

 

 

 

 

 

 

366

 

 

 

 

 

 

392

 

 

Net interest earnings

 

 

$

202,272

 

 

 

 

 

$

177,069

 

 

 

 

 

$

158,937

 

 

Interest spread

 

 

 

 

3.27%

 

 

 

 

 

3.07%

 

 

 

 

 

2.80%

Net interest margin

 

 

 

 

3.46%

 

 

 

 

 

3.27%

 

 

 

 

 

3.05%

Net interest margin tax equivalent (5)

 

 

 

 

3.46%

 

 

 

 

 

3.27%

 

 

 

 

 

3.06%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

(2) Includes owner occupied commercial real estate loans.

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

(4) Total costs of deposits (including interest bearing and non-interest bearing) were 2.77%, 2.85% and 3.46% for the three months ended September 30, 2025, June 30, 2025 and September 30, 2024, respectively.

(5) Tax-equivalent basis, using an estimated marginal tax rate of 26% for the three months ended September 30, 2025, June 30, 2025 and September 30, 2024, presented to approximate interest income as a taxable asset.

 

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEET / NET INTEREST MARGIN - UNAUDITED (CONTINUED)

(Dollars in thousands)

 

 

Nine Months Ended

 

September 30, 2025

 

September 30, 2024

 

Average

Balance

 

Interest

Income or

Expense

 

Average

Yield or

Cost (%)

 

Average

Balance

 

Interest

Income or

Expense

 

Average

Yield or

Cost (%)

Assets

 

 

 

 

 

 

 

 

 

 

 

Interest earning deposits

$

3,946,022

 

$

132,525

 

4.49%

 

$

3,471,011

 

$

142,695

 

5.49%

Investment securities (1)

 

2,973,600

 

 

107,811

 

4.85%

 

 

3,736,770

 

 

140,653

 

5.03%

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial:

 

 

 

 

 

 

 

 

 

 

 

Specialized lending loans and leases (2)

 

6,862,095

 

 

384,457

 

7.49%

 

 

5,507,963

 

 

361,234

 

8.76%

Other commercial & industrial loans (2)

 

1,506,324

 

 

85,270

 

7.57%

 

 

1,575,815

 

 

76,487

 

6.48%

Mortgage finance loans

 

1,411,814

 

 

51,555

 

4.88%

 

 

1,151,173

 

 

45,640

 

5.30%

Multifamily loans

 

2,299,335

 

 

74,876

 

4.35%

 

 

2,100,501

 

 

63,863

 

4.06%

Non-owner occupied commercial real estate loans

 

1,589,446

 

 

68,715

 

5.78%

 

 

1,385,685

 

 

61,714

 

5.95%

Residential mortgages

 

539,762

 

 

19,219

 

4.76%

 

 

522,876

 

 

17,745

 

4.53%

Installment loans

 

919,021

 

 

74,072

 

10.78%

 

 

1,131,633

 

 

80,866

 

9.55%

Total loans and leases (3)

 

15,127,797

 

 

758,164

 

6.70%

 

 

13,375,646

 

 

707,549

 

7.07%

Other interest-earning assets

 

133,921

 

 

5,889

 

5.88%

 

 

112,365

 

 

7,031

 

8.36%

Total interest-earning assets

 

22,181,340

 

 

1,004,389

 

6.05%

 

 

20,695,792

 

 

997,928

 

6.44%

Non-interest-earning assets

 

694,136

 

 

 

 

 

 

487,991

 

 

 

 

Total assets

$

22,875,476

 

 

 

 

 

$

21,183,783

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Interest checking accounts

$

5,090,947

 

$

145,253

 

3.81%

 

$

5,682,240

 

$

191,132

 

4.49%

Money market deposit accounts

 

4,128,528

 

 

121,144

 

3.92%

 

 

3,419,880

 

 

117,106

 

4.57%

Other savings accounts

 

1,322,135

 

 

38,182

 

3.86%

 

 

1,708,625

 

 

61,008

 

4.77%

Certificates of deposit

 

2,905,047

 

 

102,757

 

4.73%

 

 

2,374,982

 

 

89,092

 

5.01%

Total interest-bearing deposits (4)

 

13,446,657

 

 

407,336

 

4.05%

 

 

13,185,727

 

 

458,338

 

4.64%

Borrowings

 

1,398,401

 

 

50,992

 

4.88%

 

 

1,431,520

 

 

53,007

 

4.95%

Total interest-bearing liabilities

 

14,845,058

 

 

458,328

 

4.13%

 

 

14,617,247

 

 

511,345

 

4.67%

Non-interest-bearing deposits (4)

 

5,891,249

 

 

 

 

 

 

4,626,580

 

 

 

 

Total deposits and borrowings

 

20,736,307

 

 

 

2.95%

 

 

19,243,827

 

 

 

3.55%

Other non-interest-bearing liabilities

 

235,938

 

 

 

 

 

 

221,278

 

 

 

 

Total liabilities

 

20,972,245

 

 

 

 

 

 

19,465,105

 

 

 

 

Shareholders’ equity

 

1,903,231

 

 

 

 

 

 

1,718,678

 

 

 

 

Total liabilities and shareholders’ equity

$

22,875,476

 

 

 

 

 

$

21,183,783

 

 

 

 

Net interest income

 

 

 

546,061

 

 

 

 

 

 

486,583

 

 

Tax-equivalent adjustment

 

 

 

1,089

 

 

 

 

 

 

1,179

 

 

Net interest earnings

 

 

$

547,150

 

 

 

 

 

$

487,762

 

 

Interest spread

 

 

 

 

3.10%

 

 

 

 

 

2.89%

Net interest margin

 

 

 

 

3.29%

 

 

 

 

 

3.15%

Net interest margin tax equivalent (5)

 

 

 

 

3.30%

 

 

 

 

 

3.16%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

(2) Includes owner occupied commercial real estate loans.

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

(4) Total costs of deposits (including interest bearing and non-interest bearing) were 2.82% and 3.44% for the nine months ended September 30, 2025 and 2024, respectively.

(5) Tax-equivalent basis, using an estimated marginal tax rate of 26% for the nine months ended September 30, 2025 and 2024, presented to approximate interest income as a taxable asset.

 

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,

 

2025

 

2025

 

2025

 

2024

 

2024

Loans and leases held for investment

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

Commercial & industrial:

 

 

 

 

 

 

 

 

 

Specialized lending

$

7,083,620

 

$

6,454,661

 

$

6,070,093

 

$

5,842,420

 

$

5,468,507

Other commercial & industrial

 

1,056,173

 

 

1,037,684

 

 

1,062,933

 

 

1,062,631

 

 

1,087,222

Mortgage finance

 

1,577,038

 

 

1,625,764

 

 

1,477,896

 

 

1,440,847

 

 

1,367,617

Multifamily

 

2,356,590

 

 

2,247,282

 

 

2,322,123

 

 

2,252,246

 

 

2,115,978

Commercial real estate owner occupied

 

1,058,741

 

 

1,065,006

 

 

1,139,126

 

 

1,100,944

 

 

981,904

Commercial real estate non-owner occupied

 

1,582,332

 

 

1,497,385

 

 

1,438,906

 

 

1,359,130

 

 

1,326,591

Construction

 

123,290

 

 

98,626

 

 

154,647

 

 

147,209

 

 

174,509

Total commercial loans and leases

 

14,837,784

 

 

14,026,408

 

 

13,665,724

 

 

13,205,427

 

 

12,522,328

Consumer:

 

 

 

 

 

 

 

 

 

Residential

 

514,544

 

 

520,570

 

 

496,772

 

 

496,559

 

 

500,786

Manufactured housing

 

28,749

 

 

30,287

 

 

31,775

 

 

33,123

 

 

34,481

Installment:

 

 

 

 

 

 

 

 

 

Personal

 

570,768

 

 

457,728

 

 

493,276

 

 

463,854

 

 

453,739

Other

 

320,405

 

 

344,444

 

 

372,892

 

 

249,799

 

 

266,362

Total installment loans

 

891,173

 

 

802,172

 

 

866,168

 

 

713,653

 

 

720,101

Total consumer loans

 

1,434,466

 

 

1,353,029

 

 

1,394,715

 

 

1,243,335

 

 

1,255,368

Total loans and leases held for investment

$

16,272,250

 

$

15,379,437

 

$

15,060,439

 

$

14,448,762

 

$

13,777,696

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

Commercial real estate non-owner occupied

$

4,700

 

$

 

$

 

$

 

$

Total commercial loans and leases

 

4,700

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

Residential

 

2,229

 

 

5,180

 

 

1,465

 

 

1,836

 

 

2,523

Installment:

 

 

 

 

 

 

 

 

 

Personal

 

23,728

 

 

27,682

 

 

36,000

 

 

40,903

 

 

55,799

Other

 

240

 

 

101

 

 

64

 

 

162,055

 

 

217,098

Total installment loans

 

23,968

 

 

27,783

 

 

36,064

 

 

202,958

 

 

272,897

Total consumer loans

 

26,197

 

 

32,963

 

 

37,529

 

 

204,794

 

 

275,420

Total loans held for sale

$

30,897

 

$

32,963

 

$

37,529

 

$

204,794

 

$

275,420

 

 

 

 

 

 

 

 

 

 

Total loans and leases portfolio

$

16,303,147

 

$

15,412,400

 

$

15,097,968

 

$

14,653,556

 

$

14,053,116

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

PERIOD END DEPOSIT COMPOSITION - UNAUDITED

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

2025

 

2025

 

2025

 

2024

 

2024

 

 

 

 

 

 

 

 

 

 

Demand, non-interest bearing

$

6,380,879

 

$

5,481,065

 

$

5,552,605

 

$

5,608,288

 

$

4,670,809

Demand, interest bearing

 

5,050,437

 

 

4,912,839

 

 

5,137,961

 

 

5,553,698

 

 

5,606,500

Total demand deposits

 

11,431,316

 

 

10,393,904

 

 

10,690,566

 

 

11,161,986

 

 

10,277,309

Savings

 

1,554,533

 

 

1,375,072

 

 

1,327,854

 

 

1,131,819

 

 

1,399,968

Money market

 

4,339,371

 

 

4,206,516

 

 

4,057,458

 

 

3,844,451

 

 

3,961,028

Time deposits

 

3,079,803

 

 

3,000,526

 

 

2,857,047

 

 

2,708,205

 

 

2,431,084

Total deposits

$

20,405,023

 

$

18,976,018

 

$

18,932,925

 

$

18,846,461

 

$

18,069,389

 

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

ASSET QUALITY - UNAUDITED

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2025

 

As of June 30, 2025

 

As of September 30, 2024

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

$

8,229,853

 

$

34,395

 

0.42

%

 

$

7,581,855

 

$

36,262

 

0.48

%

 

$

6,672,933

 

$

25,191

 

0.38

%

Multifamily

 

2,356,590

 

 

19,973

 

0.85

%

 

 

2,247,282

 

 

20,864

 

0.93

%

 

 

2,115,978

 

 

18,090

 

0.85

%

Commercial real estate owner occupied

 

1,058,741

 

 

10,991

 

1.04

%

 

 

1,065,006

 

 

12,514

 

1.18

%

 

 

981,904

 

 

10,913

 

1.11

%

Commercial real estate non-owner occupied

 

1,582,332

 

 

19,784

 

1.25

%

 

 

1,497,385

 

 

20,679

 

1.38

%

 

 

1,326,591

 

 

17,303

 

1.30

%

Construction

 

123,290

 

 

1,978

 

1.60

%

 

 

98,626

 

 

2,160

 

2.19

%

 

 

174,509

 

 

1,606

 

0.92

%

Total commercial loans and leases receivable

 

13,350,806

 

 

87,121

 

0.65

%

 

 

12,490,154

 

 

92,479

 

0.74

%

 

 

11,271,915

 

 

73,103

 

0.65

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

514,544

 

 

6,345

 

1.23

%

 

 

520,570

 

 

6,331

 

1.22

%

 

 

500,786

 

 

5,838

 

1.17

%

Manufactured housing

 

28,749

 

 

3,508

 

12.20

%

 

 

30,287

 

 

3,721

 

12.29

%

 

 

34,481

 

 

4,080

 

11.83

%

Installment

 

779,537

 

 

54,835

 

7.03

%

 

 

678,818

 

 

44,887

 

6.61

%

 

 

720,101

 

 

50,137

 

6.96

%

Total consumer loans receivable

 

1,322,830

 

 

64,688

 

4.89

%

 

 

1,229,675

 

 

54,939

 

4.47

%

 

 

1,255,368

 

 

60,055

 

4.78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases receivable held for investment

 

14,673,636

 

 

151,809

 

1.03

%

 

 

13,719,829

 

 

147,418

 

1.07

%

 

 

12,527,283

 

 

133,158

 

1.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable, mortgage finance, at fair value

 

1,486,978

 

 

 

%

 

 

1,536,254

 

 

 

%

 

 

1,250,413

 

 

 

%

Loans receivable, installment, at fair value

 

111,636

 

 

 

%

 

 

123,354

 

 

 

%

 

 

 

 

 

%

Loans held for sale

 

30,897

 

 

 

%

 

 

32,963

 

 

 

%

 

 

275,420

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans and leases portfolio

$

16,303,147

$

151,809

0.93

%

$

15,412,400

$

147,418

0.96

%

$

14,053,116

$

133,158

0.95

%

 

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

ASSET QUALITY - UNAUDITED (CONTINUED)

(Dollars in thousands)

 

As of September 30, 2025

 

As of June 30, 2025

 

As of September 30, 2024

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

$

4,430

 

0.05

%

 

776.41

%

 

$

4,218

 

0.06

%

 

859.70

%

 

$

4,615

 

0.07

%

 

545.85

%

Multifamily

 

 

%

 

%

 

 

 

%

 

%

 

 

11,834

 

0.56

%

 

152.86

%

Commercial real estate owner occupied

 

3,932

 

0.37

%

 

279.53

%

 

 

7,005

 

0.66

%

 

178.64

%

 

 

8,613

 

0.88

%

 

126.70

%

Commercial real estate non-owner occupied

 

 

%

 

%

 

 

62

 

0.00

%

 

33353.23

%

 

 

763

 

0.06

%

 

2267.76

%

Construction

 

 

%

 

%

 

 

 

%

 

%

 

 

 

%

 

%

Total commercial loans and leases receivable

 

8,362

 

0.06

%

 

1041.87

%

 

 

11,285

 

0.09

%

 

819.49

%

 

 

25,825

 

0.23

%

 

283.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

7,631

 

1.48

%

 

83.15

%

 

 

8,234

 

1.58

%

 

76.89

%

 

 

7,997

 

1.60

%

 

73.00

%

Manufactured housing

 

1,315

 

4.57

%

 

266.77

%

 

 

1,608

 

5.31

%

 

231.41

%

 

 

1,869

 

5.42

%

 

218.30

%

Installment

 

4,225

 

0.54

%

 

1297.87

%

 

 

4,944

 

0.73

%

 

907.91

%

 

 

6,328

 

0.88

%

 

792.30

%

Total consumer loans receivable

 

13,171

 

1.00

%

 

491.14

%

 

 

14,786

 

1.20

%

 

371.56

%

 

 

16,194

 

1.29

%

 

370.85

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases receivable

 

21,533

 

0.15

%

 

705.01

%

 

 

26,071

 

0.19

%

 

565.45

%

 

 

42,019

 

0.34

%

 

316.90

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable, mortgage finance, at fair value

 

 

%

 

%

 

 

 

%

 

%

 

 

 

%

 

%

Loans receivable, installment, at fair value

 

1,872

 

1.68

%

 

%

 

 

1,961

 

1.59

%

 

%

 

 

 

%

 

%

Loans held for sale

 

5,016

 

16.23

%

 

%

 

 

411

 

1.25

%

 

%

 

 

5,307

 

1.93

%

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans and leases portfolio

$

28,421

 

0.17

%

 

534.14

%

 

$

28,443

 

0.18

%

 

518.29

%

 

$

47,326

 

0.34

%

 

281.36

%

 

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

NET CHARGE-OFFS/(RECOVERIES) - UNAUDITED

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q3

 

Q2

 

Q1

 

Q4

 

Q3

 

Nine Months Ended

September 30,

 

2025

 

2025

 

2025

 

2024

 

2024

 

2025

 

2024

Loan type

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial, including specialized lending

$

2,180

 

$

3,871

 

 

$

3,231

 

 

$

3,653

 

 

$

5,056

 

 

$

9,282

 

 

$

14,393

 

Multifamily

 

 

 

 

 

 

3,834

 

 

 

 

 

 

2,167

 

 

 

3,834

 

 

 

4,073

 

Commercial real estate owner occupied

 

335

 

 

411

 

 

 

16

 

 

 

339

 

 

 

4

 

 

 

762

 

 

 

26

 

Commercial real estate non-owner occupied

 

3,073

 

 

 

 

 

 

 

 

145

 

 

 

 

 

 

3,073

 

 

 

 

Construction

 

 

 

(3

)

 

 

(3

)

 

 

 

 

 

(3

)

 

 

(6

)

 

 

(10

)

Residential

 

25

 

 

(4

)

 

 

 

 

 

(18

)

 

 

(21

)

 

 

21

 

 

 

(23

)

Installment

 

9,758

 

 

8,840

 

 

 

10,066

 

 

 

10,493

 

 

 

9,841

 

 

 

28,664

 

 

 

35,264

 

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

$

15,371

 

$

13,115

 

 

$

17,144

 

 

$

14,612

 

 

$

17,044

 

 

$

45,630

 

 

$

53,723

 

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

LOANS AND LEASES RISK RATINGS - UNAUDITED

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

2025

 

2025

 

2025

 

2024

 

2024

Loans and leases (1) risk ratings:

 

 

 

 

 

 

 

 

 

Commercial loans and leases

 

 

 

 

 

 

 

 

 

Pass

$

12,927,467

 

$

12,047,656

 

$

11,815,403

 

$

11,403,930

 

$

10,844,500

Special Mention

 

187,794

 

 

174,587

 

 

189,155

 

 

175,055

 

 

178,026

Substandard

 

230,079

 

 

256,849

 

 

276,018

 

 

282,563

 

 

218,921

Total commercial loans and leases

 

13,345,340

 

 

12,479,092

 

 

12,280,576

 

 

11,861,548

 

 

11,241,447

Consumer loans

 

 

 

 

 

 

 

 

 

Performing

 

1,308,987

 

 

1,209,377

 

 

1,242,753

 

 

1,227,359

 

 

1,240,581

Non-performing

 

13,843

 

 

20,298

 

 

13,803

 

 

15,976

 

 

14,787

Total consumer loans

 

1,322,830

 

 

1,229,675

 

 

1,256,556

 

 

1,243,335

 

 

1,255,368

Loans and leases receivable (1)

$

14,668,170

 

$

13,708,767

 

$

13,537,132

 

$

13,104,883

 

$

12,496,815

(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, loans receivable, installment, at fair value and eligible PPP loans that are fully guaranteed by the Small Business Administration.

 

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. Starting in Q3 2025, certain adjustments to GAAP measures were no longer included as our intention going forward is to limit these adjustments to those items of greatest significance.

 

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 2025

 

Q2 2025

 

Q1 2025

 

Q4 2024

 

Q3 2024

 

2025

 

2024

(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

$

73,726

 

$

2.20

 

 

$

55,846

 

$

1.73

 

 

$

9,523

 

$

0.29

 

$

23,266

 

$

0.71

 

 

$

42,937

 

$

1.31

 

 

$

139,095

 

$

4.24

 

 

$

143,163

 

$

4.37

 

Reconciling items (after tax):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Severance expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,198

 

 

0.04

 

 

 

540

 

 

0.02

 

 

 

 

 

 

 

 

2,468

 

 

0.08

 

Impairment loss on debt securities

 

 

 

 

 

 

 

 

 

 

 

39,875

 

 

1.23

 

 

 

 

 

 

 

 

 

 

 

 

39,875

 

 

1.22

 

 

 

 

 

 

Legal settlement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

157

 

 

0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Gains) losses on investment securities

 

(253

)

 

(0.01

)

 

 

1,388

 

 

0.04

 

 

 

(124

)

 

0.00

 

 

20,035

 

 

0.62

 

 

 

(322

)

 

(0.01

)

 

 

1,011

 

 

0.03

 

 

 

296

 

 

0.01

 

Derivative credit valuation adjustment

 

 

 

 

 

 

 

 

 

 

 

210

 

 

0.01

 

 

(306

)

 

(0.01

)

 

 

185

 

 

0.01

 

 

 

210

 

 

0.01

 

 

 

310

 

 

0.01

 

FDIC special assessment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

518

 

 

0.02

 

Unrealized (gain) on equity method investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(292

)

 

(0.01

)

 

 

 

 

 

 

 

 

 

 

 

 

(8,316

)

 

(0.25

)

Loss on redemption of preferred stock

 

 

 

 

 

 

1,908

 

 

0.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,908

 

 

0.06

 

 

 

 

 

 

Unrealized (gain) loss on loans held for sale

 

 

 

 

 

 

(223

)

 

(0.01

)

 

 

518

 

 

0.02

 

 

110

 

 

0.00

 

 

 

498

 

 

0.02

 

 

 

295

 

 

0.01

 

 

 

498

 

 

0.02

 

Loan program termination fees

 

 

 

 

 

 

(772

)

 

(0.02

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(772

)

 

(0.02

)

 

 

 

 

 

Core earnings

$

73,473

 

$

2.20

 

 

$

58,147

 

$

1.80

 

 

$

50,002

 

$

1.54

 

$

44,168

 

$

1.36

 

 

$

43,838

 

$

1.34

 

 

$

181,622

 

$

5.54

 

 

$

138,937

 

$

4.24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 2025

 

Q2 2025

 

Q1 2025

 

Q4 2024

 

Q3 2024

 

2025

 

2024

GAAP net income

$

75,745

 

 

$

60,939

 

 

$

12,912

 

 

$

26,915

 

 

$

46,743

 

 

$

149,596

 

 

$

154,554

 

Reconciling items (after tax):

 

 

 

 

 

 

 

 

 

 

 

 

 

Severance expense

 

 

 

 

 

 

 

 

 

 

1,198

 

 

 

540

 

 

 

 

 

 

2,468

 

Impairment loss on debt securities

 

 

 

 

 

 

 

39,875

 

 

 

 

 

 

 

 

 

39,875

 

 

 

 

Legal settlement

 

 

 

 

 

 

 

 

 

 

157

 

 

 

 

 

 

 

 

 

 

(Gains) losses on investment securities

 

(253

)

 

 

1,388

 

 

 

(124

)

 

 

20,035

 

 

 

(322

)

 

 

1,011

 

 

 

296

 

Derivative credit valuation adjustment

 

 

 

 

 

 

 

210

 

 

 

(306

)

 

 

185

 

 

 

210

 

 

 

310

 

FDIC special assessment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

518

 

Unrealized (gain) on equity method investments

 

 

 

 

 

 

 

 

 

 

(292

)

 

 

 

 

 

 

 

 

(8,316

)

Unrealized (gain) loss on loans held for sale

 

 

 

 

(223

)

 

 

518

 

 

 

110

 

 

 

498

 

 

 

295

 

 

 

498

 

Loan program termination fees

 

 

 

 

(772

)

 

 

 

 

 

 

 

 

 

 

 

(772

)

 

 

 

Core net income

$

75,492

 

 

$

61,332

 

 

$

53,391

 

 

$

47,817

 

 

$

47,644

 

 

$

190,215

 

 

$

150,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total assets

$

23,930,723

 

 

$

22,362,989

 

 

$

22,314,963

 

 

$

22,179,970

 

 

$

21,230,404

 

 

$

22,875,476

 

 

$

21,183,783

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core return on average assets

 

1.25

%

 

 

1.10

%

 

 

0.97

%

 

 

0.86

%

 

 

0.89

%

 

 

1.11

%

 

 

0.95

%

 
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 2025

 

Q2 2025

 

Q1 2025

 

Q4 2024

 

Q3 2024

 

2025

 

2024

GAAP net income to common shareholders

$

73,726

 

 

$

55,846

 

 

$

9,523

 

 

$

23,266

 

 

$

42,937

 

 

$

139,095

 

 

$

143,163

 

Reconciling items (after tax):

 

 

 

 

 

 

 

 

 

 

 

 

 

Severance expense

 

 

 

 

 

 

 

 

 

 

1,198

 

 

 

540

 

 

 

 

 

 

2,468

 

Impairment loss on debt securities

 

 

 

 

 

 

 

39,875

 

 

 

 

 

 

 

 

 

39,875

 

 

 

 

Legal settlement

 

 

 

 

 

 

 

 

 

 

157

 

 

 

 

 

 

 

 

 

 

(Gains) losses on investment securities

 

(253

)

 

 

1,388

 

 

 

(124

)

 

 

20,035

 

 

 

(322

)

 

 

1,011

 

 

 

296

 

Derivative credit valuation adjustment

 

 

 

 

 

 

 

210

 

 

 

(306

)

 

 

185

 

 

 

210

 

 

 

310

 

FDIC special assessment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

518

 

Unrealized (gain) on equity method investments

 

 

 

 

 

 

 

 

 

 

(292

)

 

 

 

 

 

 

 

 

(8,316

)

Loss on redemption of preferred stock

 

 

 

 

1,908

 

 

 

 

 

 

 

 

 

 

 

 

1,908

 

 

 

 

Unrealized (gain) loss on loans held for sale

 

 

 

 

(223

)

 

 

518

 

 

 

110

 

 

 

498

 

 

 

295

 

 

 

498

 

Loan program termination fees

 

 

 

 

(772

)

 

 

 

 

 

 

 

 

 

 

 

(772

)

 

 

 

Core earnings

$

73,473

 

 

$

58,147

 

 

$

50,002

 

 

$

44,168

 

 

$

43,838

 

 

$

181,622

 

 

$

138,937

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total common shareholders’ equity

$

1,878,115

 

 

$

1,751,037

 

 

$

1,730,910

 

 

$

1,683,838

 

 

$

1,636,242

 

 

$

1,787,227

 

 

$

1,580,885

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core return on average common equity

 

15.52

%

 

 

13.32

%

 

 

11.72

%

 

 

10.44

%

 

 

10.66

%

 

 

13.59

%

 

 

11.74

%

 

Core Efficiency Ratio and Adjusted Core Efficiency Ratio - Customers Bancorp

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

September 30,

(Dollars in thousands, except per share data)

Q3 2025

 

Q2 2025

 

Q1 2025

 

Q4 2024

 

Q3 2024

 

2025

 

2024

GAAP net interest income

$

201,912

 

 

$

176,703

 

 

$

167,446

 

 

$

167,821

 

 

$

158,545

 

 

$

546,061

 

 

$

486,583

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP non-interest income (loss)

$

30,191

 

 

$

29,606

 

 

$

(24,490

)

 

$

(391

)

 

$

8,557

 

 

$

35,307

 

 

$

60,825

 

(Gains) losses on investment securities

 

(334

)

 

 

1,797

 

 

 

(160

)

 

 

26,678

 

 

 

(394

)

 

 

1,303

 

 

 

425

 

Derivative credit valuation adjustment

 

 

 

 

 

 

 

270

 

 

 

(407

)

 

 

226

 

 

 

270

 

 

 

390

 

Unrealized (gain) on equity method investments

 

 

 

 

 

 

 

 

 

 

(389

)

 

 

 

 

 

 

 

 

(11,041

)

Unrealized (gain) loss on loans held for sale

 

 

 

 

(289

)

 

 

667

 

 

 

147

 

 

 

607

 

 

 

378

 

 

 

607

 

Impairment loss on debt securities

 

 

 

 

 

 

 

51,319

 

 

 

 

 

 

 

 

 

51,319

 

 

 

 

Loan program termination fees

 

 

 

 

(1,000

)

 

 

 

 

 

 

 

 

 

 

 

(1,000

)

 

 

 

Core non-interest income

 

29,857

 

 

 

30,114

 

 

 

27,606

 

 

 

25,638

 

 

 

8,996

 

 

 

87,577

 

 

 

51,206

 

Core revenue

$

231,769

 

 

$

206,817

 

 

$

195,052

 

 

$

193,459

 

 

$

167,541

 

 

$

633,638

 

 

$

537,789

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP non-interest expense

$

105,217

 

 

$

106,626

 

 

$

102,771

 

 

$

110,375

 

 

$

104,018

 

 

$

314,614

 

 

$

306,639

 

Severance expense

 

 

 

 

 

 

 

 

 

 

(1,595

)

 

 

(659

)

 

 

 

 

 

(3,219

)

FDIC special assessment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(683

)

Legal settlement

 

 

 

 

 

 

 

 

 

 

(209

)

 

 

 

 

 

 

 

 

 

Core non-interest expense

$

105,217

 

 

$

106,626

 

 

$

102,771

 

 

$

108,571

 

 

$

103,359

 

 

$

314,614

 

 

$

302,737

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core efficiency ratio (1)

 

45.40

%

 

 

51.56

%

 

 

52.69

%

 

 

56.12

%

 

 

61.69

%

 

 

49.65

%

 

 

56.29

%

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

 
Tangible Common Equity to Tangible Assets - Customers Bancorp

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

Q3 2025

 

Q2 2025

 

Q1 2025

 

Q4 2024

 

Q3 2024

GAAP total shareholders’ equity

$

2,126,059

 

 

$

1,863,558

 

 

$

1,864,560

 

 

$

1,836,683

 

 

$

1,801,180

 

Reconciling items:

 

 

 

 

 

 

 

 

 

Preferred stock

 

(82,201

)

 

 

(82,201

)

 

 

(137,794

)

 

 

(137,794

)

 

 

(137,794

)

Goodwill and other intangibles

 

(3,629

)

 

 

(3,629

)

 

 

(3,629

)

 

 

(3,629

)

 

 

(3,629

)

Tangible common equity

$

2,040,229

 

 

$

1,777,728

 

 

$

1,723,137

 

 

$

1,695,260

 

 

$

1,659,757

 

 

 

 

 

 

 

 

 

 

 

GAAP total assets

$

24,260,163

 

 

$

22,550,800

 

 

$

22,423,044

 

 

$

22,308,241

 

 

$

21,456,082

 

Reconciling items:

 

 

 

 

 

 

 

 

 

Goodwill and other intangibles

 

(3,629

)

 

 

(3,629

)

 

 

(3,629

)

 

 

(3,629

)

 

 

(3,629

)

Tangible assets

$

24,256,534

 

 

$

22,547,171

 

 

$

22,419,415

 

 

$

22,304,612

 

 

$

21,452,453

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets

8.4

%

7.9

%

7.7

%

7.6

%

7.7

%

 

Tangible Book Value per Common Share - Customers Bancorp

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

Q3 2025

 

Q2 2025

 

Q1 2025

 

Q4 2024

 

Q3 2024

GAAP total shareholders’ equity

$

2,126,059

 

 

$

1,863,558

 

 

$

1,864,560

 

 

$

1,836,683

 

 

$

1,801,180

 

Reconciling Items:

 

 

 

 

 

 

 

 

 

Preferred stock

 

(82,201

)

 

 

(82,201

)

 

 

(137,794

)

 

 

(137,794

)

 

 

(137,794

)

Goodwill and other intangibles

 

(3,629

)

 

 

(3,629

)

 

 

(3,629

)

 

 

(3,629

)

 

 

(3,629

)

Tangible common equity

$

2,040,229

 

 

$

1,777,728

 

 

$

1,723,137

 

 

$

1,695,260

 

 

$

1,659,757

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

34,163,506

 

 

 

31,606,934

 

 

 

31,479,132

 

 

 

31,346,507

 

 

 

31,342,107

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per common share

$

59.72

 

 

$

56.24

 

 

$

54.74

 

 

$

54.08

 

 

$

52.96

 

 

Contacts

Jordan Baucum, Head of Corporate Communications 951-608-8314