TradeStation

Get Cash Back and $0 Commissions
+ The Power of TradeStation

Customers Bancorp Reports Net Income for Fourth Quarter and Full Year 2018

ACCESSWIRE 24-Jan-2019 4:29 PM

WYOMISSING, PA / ACCESSWIRE / January 24, 2019 / Customers Bancorp, Inc. (NYSE:CUBI) the parent company of Customers Bank (collectively ''Customers''), today reported:

  • Customers Bancorp, Inc.'s (''CUBI'') fourth quarter 2018 (''Q4 2018'') net income to common shareholders was $14.2 million, or $0.44 per diluted share. Core earnings for Q4 2018 totaled $17.0 million, or $0.53 per diluted share (non-GAAP measures).
  • CUBI's net income to common shareholders for 2018 (''FY 2018'') was $57.2 million, or $1.78 per diluted share. Core earnings for FY 2018 totaled $78.5 million, or $2.43 per diluted share (non-GAAP measures), an increase of approximately 10% from 2017 (''FY 2017'').

(Dollars in thousands,
except per share amounts)
USD Per Share

USD Per Share
Q4 2018 Net Income to Common Shareholders (GAAP)
FY 2018 Net Income to Common Shareholders (GAAP)
Customers Bank Business Banking
$ 17,521 $ 0.55
Customers Bank Business Banking
$ 70,698 $ 2.19
BankMobile
(3,274 ) (0.10 )
BankMobile
(13,462 ) (0.42 )
Consolidated
$ 14,247 $ 0.44
Consolidated
$ 57,236 $ 1.78

Q4 2018 Core Earnings (Non-GAAP)
FY 2018 Core Earnings (Non-GAAP)
Customers Bank Business Banking
$ 19,911 $ 0.62
Customers Bank Business Banking
$ 88,633 $ 2.75
BankMobile
(2,919 ) (0.09 )
BankMobile
(10,150 ) (0.31 )
Consolidated
$ 16,992 $ 0.53
Consolidated
$ 78,483 $ 2.43

  • Net interest margin, tax equivalent (''NIM'') (a non-GAAP measure) was 2.57% in Q4 2018, an increase of 10 basis points from third quarter 2018 (''Q3 2018''). Excluding prepayment fees, NIM increased 15 basis points from Q3 2018.
  • In late November 2018, BankMobile's first White Label banking partnership went live in beta test phase, offering BankMobile's best in class banking products to the partner's broad customer base. Even before any marketing or advertising efforts, the partnership generated nearly 4,500 funded deposit accounts just in one month, with over $5 million in total deposits. We expect account openings and deposit growth to accelerate throughout 2019.
  • In December 2018, Customers repurchased 719,200 shares of common stock at an average price of $18.04 per share, or approximately 80% of tangible book value at December 31, 2018. An additional 31,159 shares were repurchased in January 2019 at an average price of $18.35 per share.
  • Efforts improved loan mix year-over-year, as core commercial and industrial loans, excluding commercial loans to mortgage companies, increased $312 million, or 19.7%, and mortgages and other consumer loans increased $392 million, or 119%. As planned, multi-family loans decreased $361 million and commercial non-owner occupied real estate loans decreased $93.6 million.
  • Total assets were $9.8 billion at both December 31, 2018 and 2017. Total deposits increased by $342 million, or 5.0%, from December 31, 2017, with demand deposits increasing $350 million, or 22%.
  • Q4 2018 book value per common share was $23.85 and tangible book value per common share (a non-GAAP measure) was $23.32. Tangible book value per common share has increased at a compound annual growth rate of 10.2% over the past five years.
  • Based on the January 18, 2019 closing price of $20.97, Customers Bancorp common equity is trading at 0.90x tangible book value of $23.32 (a non-GAAP measure) and 9.5x the 2019 consensus estimate of $2.21.

Customers reported net income to common shareholders of $14.2 million for Q4 2018, compared to $2.4 million for Q3 2018, and $18.0 million for Q4 2017. Fully diluted earnings per common share for Q4 2018 was $0.44, compared to $0.07 for Q3 2018 and $0.55 for fourth quarter 2017 ("Q4 2017"). Customers also reported net income to common shareholders of $57.2 million for FY 2018, compared to $64.4 million for FY 2017. Fully diluted earnings per common share for FY 2018 was $1.78, compared to $1.97 for FY 2017. Core earnings (a non-GAAP measure) for FY 2018 totaled $78.5 million, an increase of approximately 10% compared to $72.0 million for FY 2017. Q4 2018, Q3 2018, Q4 2017, FY 2018 and FY 2017 include one or more significant notable items, such as executive severance expense, merger and acquisition-related expenses, losses realized from the sale of lower-yielding investment securities and multi-family loans as management strategically changed the mix of assets and liabilities on its balance sheet. Also excluded are investment securities gains and losses and impairment charges. These significant notable items are not included in Customers' disclosures of core earnings and other core performance metrics.

''In 2018, Customers Bancorp generated core earnings per share (a non-GAAP measure) of $2.43, a year-over-year increase of approximately 10%. We are focused on improving profitability and quality of our balance sheet profile and generating an ROAA of 1.25% within 3-4 years. We are happy to report that earnings improved at both Customers Bank Business Banking and BankMobile segments and are optimistic about accelerating this trend. In 2018, commercial and industrial loans grew 20% and demand deposits grew 22%, while we decreased lower-yielding multi-family and commercial real estate loans by $455 million, or approximately 10%. BankMobile launched its first major White Label partnership in 2018, which has started generating deposits but is still in its very early days. We also began repurchasing stock, which we considered very attractive trading at approximately 80% of tangible book value. In 2019, we will remain focused on further improving our profitability and our capital ratios, strengthening the balance sheet through a remix in our assets and liabilities, expanding our net interest margin and increasing our ROAA and ROCE,'' stated Jay Sidhu, CEO and Chairman of Customers Bank.

Strategic Priorities

Improve Profitability: Target a 2.75% NIM in 9-15 months and a 1.25% ROAA in 3-4 years

Customers expects to keep total assets relatively flat in 2019, with a focus on growing its core businesses with improving margins, capital and profitability. Through favorable mix shifts in both assets and liabilities, Customers expects to improve the overall quality of its balance sheet and deposit franchise, expand its net interest margin, enhance liquidity and improve interest rate sensitivity.

  • Target ROAA in top quartile of peer group, which we expect will equate to a ratio of 1.25% or higher over the next 3-4 years.
  • Expected shift in asset and funding mix is expected to drive a wider NIM to 2.75% and possibly higher in the next 9-15 months.
  • BankMobile growth and maturity expected to enhance profitability; we expect BankMobile to be profitable by the end of 2019.
  • Expense control; we expect very modest growth in most Customers Bank Business Banking segment expenses, and incremental spend in other areas driven by revenue growth.
  • Core deposit and high-yielding loan growth are strategic priorities. Customers currently has approximately $270 million of deposits with a cost of 2.75% or greater that we expect to run off and replace with lower cost funding. Similarly, we have $2.2 billion of loans with yields below 3.75% at December 31, 2018, of which $1.8 billion are multi-family loans. We expect to run-off multi-family loans and replace them with higher-yielding earning assets.
  • Maintain strong credit quality.

    Build and Deploy Capital

    ''We have excess capital above our targeted minimum tangible common equity ratio of 7.0%, which enabled us to commence a capital deployment strategy in 2018,'' Sidhu stated. ''Capital ratios will continue to build in 2019 as we retain earnings and the balance sheet remains flat. We continue to evaluate the best uses for our excess capital,'' Sidhu continued.

    The estimated total risk-based capital ratio was approximately 13.0% for Q4 2018. The estimated common equity Tier 1 capital ratio was approximately 9.0% for Q4 2018. The estimated Tier 1 leverage capital ratio was approximately 9.7% for Q4 2018. The tangible common equity to tangible assets ratio (a non-GAAP measure) was 7.4% at December 31, 2018.

    BankMobile Segment is Expected to Generate a Positive Earnings Contribution by Q4 2019

    BankMobile, a division of Customers Bank, operates a branchless digital bank offering low cost banking services to over 1.0 million active deposit customers. Customers expects to retain BankMobile for a 2-3 year period, but will regularly evaluate the best options for BankMobile so it can continue to take advantage of the small issuer exemption under the Durbin Amendment.

    BankMobile is expected to generate a positive contribution to Customers' earnings by Q4 2019, due in large part to expected core deposit growth from its first White Label banking partnership and fee changes being implemented in its student disbursement business. In late November 2018, BankMobile's first White Label banking partnership went live in beta test phase, offering BankMobile's best in class banking products to the partner's broad customer base. Even before any marketing efforts, the partnership generated nearly 4,500 funded deposit accounts with over $5 million in total deposits in just one month. Account openings and deposit growth are expected to accelerate later this year when our partner begins to market the account.

    In total, demand deposits generated by the BankMobile business averaged $532 million for Q4 2018 with an average cost of 0.14%.

    Q4 and Full Year 2018 Overview

    The following table presents a summary of key earnings and performance metrics for the quarter ended December 31, 2018 and the preceding four quarters and the years ended December 31, 2018 and 2017, respectively:

    CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

    EARNINGS SUMMARY - UNAUDITED

    (Dollars in thousands, except per share data and stock price data)
    Q4 2018 Q3 2018 Q2 2018 Q1 2018 Q4 2017 Full Year 2018 Full Year 2017
    GAAP Profitability Metrics:
    Net income available to common shareholders
    $ 14,247 $ 2,414 $ 20,048 $ 20,527 $ 18,000 $ 57,236 $ 64,378
    Per share amounts:
    Earnings per share - basic
    $ 0.45 $ 0.08 $ 0.64 $ 0.65 $ 0.58 $ 1.81 $ 2.10
    Earnings per share - diluted
    $ 0.44 $ 0.07 $ 0.62 $ 0.64 $ 0.55 $ 1.78 $ 1.97
    Book value per common share
    $ 23.85 $ 23.27 $ 22.70 $ 22.30 $ 22.42 $ 23.85 $ 22.42
    CUBI stock price
    $ 18.20 $ 23.53 $ 28.38 $ 29.15 $ 25.99 $ 18.20 $ 25.99
    Average shares outstanding - basic
    31,616,740 31,671,122 31,564,893 31,424,496 30,843,319 31,570,118 30,659,320
    Average shares outstanding - diluted
    32,051,030 32,277,590 32,380,662 32,273,973 32,508,030 32,233,098 32,596,677
    Shares outstanding
    31,003,028 31,687,340 31,669,643 31,466,271 31,382,503 31,003,028 31,382,503
    Return on average assets ("ROAA")
    0.71 % 0.22 % 0.89 % 0.95 % 0.84 % 0.69 % 0.77 %
    Return on average common equity ("ROCE")
    7.58 % 1.31 % 11.32 % 11.73 % 10.11 % 7.90 % 9.38 %
    Efficiency ratio
    69.99 % 66.42 % 64.35 % 60.84 % 62.42 % 65.35 % 61.53 %
    Non-GAAP Profitability Metrics (1):
    Core earnings
    $ 16,992 $ 20,053 $ 20,841 $ 20,597 $ 18,086 $ 78,483 $ 71,971
    Per share amounts:
    Core earnings per share - diluted
    $ 0.53 $ 0.62 $ 0.64 $ 0.64 $ 0.56 $ 2.43 $ 2.21
    Tangible book value per common share
    $ 23.32 $ 22.74 $ 22.15 $ 21.74 $ 21.90 $ 23.32 $ 21.90
    Net interest margin, tax equivalent
    2.57 % 2.47 % 2.62 % 2.67 % 2.79 % 2.58 % 2.73 %
    Tangible common equity to tangible assets
    7.36 % 6.80 % 6.33 % 6.36 % 7.00 % 7.36 % 7.00 %
    Core ROAA
    0.82 % 0.88 % 0.91 % 0.96 % 0.85 % 0.89 % 0.85 %
    Core ROCE
    9.05 % 10.86 % 11.76 % 11.77 % 10.15 % 10.83 % 10.49 %
    Pre-tax pre-provision core net income
    $ 27,957 $ 31,821 $ 30,652 $ 33,757 $ 33,394 $ 124,410 $ 135,191
    Core ROAA - pre-tax and pre-provision
    1.12 % 1.18 % 1.15 % 1.33 % 1.30 % 1.19 % 1.33 %
    Core ROCE - pre-tax and pre-provision
    12.96 % 15.28 % 15.26 % 17.23 % 16.72 % 15.18 % 17.60 %
    Core efficiency ratio
    66.18 % 62.99 % 63.31 % 60.72 % 61.95 % 63.23 % 61.42 %
    Asset Quality:
    Net charge-offs
    $ 2,154 $ 471 $ 427 $ 633 $ 1,130 $ 3,685 $ 6,067
    Annualized net charge-offs to average total loans
    0.10 % 0.02 % 0.02 % 0.03 % 0.05 % 0.04 % 0.07 %
    Non-performing loans ("NPLs") to total loans
    0.32 % 0.27 % 0.29 % 0.26 % 0.30 % 0.32 % 0.30 %
    Reserves to NPLs
    147.16 % 174.56 % 149.25 % 173.02 % 146.36 % 147.16 % 146.36 %
    Regulatory Capital Ratios (2):
    Common equity Tier 1 capital to risk-weighted assets
    8.96 % 8.70 % 8.61 % 8.51 % 8.81 % 8.96 % 8.81 %
    Tier 1 capital to risk-weighted assets
    11.58 % 11.26 % 11.16 % 11.11 % 11.58 % 11.58 % 11.58 %
    Total capital to risk-weighted assets
    13.04 % 12.69 % 12.55 % 12.55 % 13.05 % 13.04 % 13.05 %
    Tier 1 capital to average assets (leverage ratio)
    9.67 % 8.91 % 8.87 % 9.03 % 8.94 % 9.67 % 8.94 %

    (1) Non-GAAP measures exclude executive severance expense, merger and acquisition-related expenses, losses realized from the sale of lower-yielding investment securities and multi-family loans, investment securities gains and losses and impairment charges, and certain intangible assets. Please note that not each of the aforementioned adjustments affected the reported amount in each of the periods presented. Customers' reasons for the use of these non-GAAP measures and a detailed reconciliation between the non-GAAP measures and the comparable GAAP amounts are included at the end of this document.
    (2) Regulatory capital ratios are estimated for Q4 2018 and FY 2018.

    Net Interest Income

    Net interest income totaled $61.5 million in Q4 2018, a decrease of $2.5 million from Q3 2018, principally due to a reduction in the average balance of interest earning assets of $0.8 billion. Partially offsetting the decline in the average balance of interest earning assets was a 10 basis points expansion in tax equivalent NIM (a non-GAAP measure) reflecting efforts to re-mix the balance sheet to focus on higher-yielding assets and lower-cost funding. Compared to Q3 2018, total loan yields were 1 basis point lower at 4.37%, driven by a $1.2 million reduction in loan prepayment fees to $0.4 million. The reduction in loan prepayment fees reduced the yield on multi-family loans 13 basis points, the yield on total loans 6 basis points and the tax equivalent NIM (a non-GAAP measure) by 5 basis points. Securities yields increased 30 basis points sequentially to 3.60% reflecting a full quarter benefit from the sale of lower-yielding securities in Q3 2018; the cost of total deposits increased by a modest 4 basis points to 1.71%, as the average balance of non-interest bearing deposits increased $151.5 million, and borrowing costs increased 39 basis points to 3.13%. Compared to the year-ago quarter, tax equivalent NIM (a non-GAAP measure) narrowed 22 basis points, which reflected a 71 basis points increase in the yield on securities and a 29 basis points increase in the yield on total loans, more than offset by a 79 basis points increase in the cost of deposits, and a 100 basis points increase in the cost of borrowings.

    As planned, total loans outstanding decreased $163 million, or 1.9%, to $8.5 billion as of December 31, 2018 compared to December 31, 2017. Commercial and industrial loans, excluding commercial loans to mortgage companies, increased $312 million to $1.9 billion, up 19.7%; multi-family loans decreased $361 million, or 9.9%, to $3.3 billion; commercial non-owner-occupied real estate loans decreased $94 million to $1.1 billion; mortgages and other consumer loans increased $392 million to $722 million; and commercial loans to mortgage companies decreased $383 million to $1.5 billion.

    Total deposits increased $342 million, or 5.0%, to $7.1 billion as of December 31, 2018 compared to total deposits of $6.8 billion at December 31, 2017. Total demand deposit accounts increased $350 million, or 22.2%, to $1.9 billion, savings and money market deposits increased $163 million, or 4.9%, to $3.5 billion, and certificates of deposit accounts decreased $172 million, or 9.0%, to $1.7 billion. In July 2018, Customers launched a new digital, on-line banking business with a goal of gathering retail deposits. As of December 31, 2018, this new business generated $333 million in retail deposits.

    Provision, Credit Quality and Risk Management

    The provision for loan losses totaled $1.4 million in Q4 2018, compared to $2.9 million in Q3 2018 and $0.8 million in Q4 2017. The Q4 2018 provision expense included $0.5 million for growth in the consumer and commercial and industrial loan portfolios, net of the multi-family and commercial real estate loan run-off, and a $1.2 million increase for impaired loans, offset in part by a benefit of $0.3 million resulting from improved asset quality and lower incurred losses than previously estimated. Net charge-offs for Q4 2018 were $2.2 million, or 10 basis points of annualized net charge-offs to average loans. Net charge-offs for FY 2018 were $3.7 million, or 4 basis points of average loans, down from net charge-offs of $6.1 million, or 7 basis points of average loans, for FY 2017.

    Risk management is a critical component of how Customers creates long-term shareholder value, and Customers believes that asset quality is one of the most important risks in banking to be understood and managed. Customers believes that asset quality risks must be diligently addressed during good economic times with prudent underwriting standards so that when the economy deteriorates the bank's capital is sufficient to absorb all losses without threatening its ability to operate and serve its community and other constituents. ''Customers' non-performing loans at December 31, 2018 were only 0.32% of total loans, compared to our peer group non-performing loans of approximately 0.73% in the most recent period available, and industry average non-performing loans of 1.16% in the most recent period available. Our expectation is superior asset quality performance in good times and in difficult years,'' said Mr. Sidhu.

    Non-Interest Income

    Non-interest income totaled $19.9 million in Q4 2018, up $17.8 million from $2.1 million in Q3 2018. This increase was primarily due to the $18.7 million loss realized from the sale of lower-yielding investment securities in Q3 2018. Compared to the year-ago quarter, non-interest income increased $0.1 million from $19.8 million in Q4 2017. Q4 2018 non-interest income included $2.0 million of gains realized from the termination of interest rate swaps associated with the $500 million of FHLB advances that were repaid in October 2018 and $1.4 million of income earned on commercial operating leases generated by our Equipment Finance Group as that business continues to grow. Partially offsetting these increases was the loss of $1.2 million realized from the sale of lower-yielding multi-family loans, reduced interchange and card revenue of $0.6 million, and $1.6 million of debit and prepaid card interchange expense, which prior to the adoption of the new revenue recognition standard in Q1 2018 was included in non-interest expense and reported as technology, communications and bank operations expense.

    Non-interest income totaled $59.0 million for FY 2018, down $19.9 million from $78.9 million for FY 2017. This decrease was primarily due to the $18.7 million loss realized from the sale of investment securities in FY 2018 compared to gains of $8.8 million realized in FY 2017, reduced interchange and card revenue and deposit fees totaling $5.3 million mainly resulting from reduced transaction volumes at the BankMobile business segment, $5.5 million of debit and prepaid card interchange expense recorded as a reduction in non-interest income beginning in Q1 2018, and $2.2 million of reduced mortgage warehouse transactional fees primarily driven by reduced volumes. These decreases were offset in part by $12.9 million of impairment losses recorded in FY 2017, $4.8 million of income realized from the termination of interest rate swaps previously designated as cash flow hedges and increased income of $4.7 million earned on commercial operating leases.

    Non-Interest Expense

    Non-interest expense totaled $57.0 million in Q4 2018, down $0.1 million from $57.1 million in Q3 2018. This decrease primarily resulted from reduced merger and acquisition related expenses of $2.5 million offset in part by executive severance expenses of $1.9 million. Compared to the year-ago quarter, non-interest expense increased $2.3 million from $54.8 million in Q4 2017. This increase primarily resulted from executive severance expense of $1.9 million and increased depreciation expense on leased equipment of $1.2 million, offset in part by reductions in other operating expenses as management continues its efforts to monitor and control expenses.

    Non-interest expense totaled $220.2 million in FY 2018, up $4.6 million from $215.6 million in FY 2017. This increase primarily resulted from increased salaries and employee benefits of $9.3 million largely due to executive severance expense of $1.9 million and increased full-time equivalents (''FTEs'') year-over-year of 62, increased merger and acquisition-related expenses of $4.0 million, and increased depreciation expense on leased equipment of $3.9 million, offset in part by reductions in other operating expenses as management continues its efforts to monitor and control expenses.

    Tax

    The effective tax rate of 22.2% for Q4 2018 was primarily driven by an estimated research and development tax credit recorded in Q4 2018. In Q4 2017, Customers recorded a deferred tax asset re-measurement charge to its income tax expense of $5.5 million as a result of the enactment of the Tax Cuts and Jobs Act of 2017. This one-time tax effect was offset by a $7.3 million benefit from exercises of employee stock options, principally by Customers' CEO, and vesting of restricted stock units.

    Customers expects the 2019 effective tax rate to be around 24%.

    Profitability and Book Value

    Customers' return on average assets was 0.71% in Q4 2018, compared to 0.22% in Q3 2018 and 0.84% in Q4 2017, and its return on average common equity was 7.58% in Q4 2018, compared to 1.31% in Q3 2018 and 10.11% in Q4 2017. The core return on average assets (a non-GAAP measure) was 0.82% in Q4 2018, compared to 0.88% in Q3 2018 and 0.85% in Q4 2017 and the core return on average common equity (a non-GAAP measure) was 9.05% in Q4 2018, compared to 10.86% in Q3 2018 and 10.15% in Q4 2017.

    The Q4 2018 efficiency ratio was 70.0%, compared to 66.4% in Q3 2018 and 62.4% in Q4 2017. The core efficiency ratio (a non-GAAP measure) was 66.2% in Q4 2018, compared to 63.0% in Q3 2018 and 62.0% in Q4 2017.

    The book value and tangible book value (a non-GAAP measure) per common share increased to $23.85 and $23.32 per share, respectively, at December 31, 2018, reflecting a CAGR of 10.4% and 10.2% over the past five years, respectively.

    Segment Discussion

    Customers Bancorp has two operating segments: Customers Bank Business Banking and BankMobile.

    The Customers Bank Business Banking segment reported net income available to common shareholders of $17.5 million, or $0.55 per diluted share, for Q4 2018, down from $22.2 million, or $0.68 per diluted share, for Q4 2017. The segment's core earnings for Q4 2018 totaled $19.9 million, or $0.62 per diluted share, compared to $22.1 million, or $0.68 per diluted share, for Q4 2017 (non-GAAP measures). The decrease in GAAP earnings resulted from NIM compression from reduced net interest income of $8.6 million driven by higher funding costs as interest rates increased, executive severance expense of $1.9 million and a $1.2 million loss realized from the sale of lower-yielding multi-family loans, offset in part by reduced tax expense of $7.2 million driven by lower enacted federal tax rates and lower taxable income.

    The Customers Bank Business Banking segment reported net income available to common shareholders of $70.7 million, or $2.19 per diluted share, for FY 2018, down from $77.6 million, or $2.38 per diluted share, for FY 2017. The segment's core earnings for FY 2018 totaled $88.6 million, or $2.75 per diluted share, up from $84.9 million, or $2.60 per diluted share, for FY 2017 (non-GAAP measures). The decrease in GAAP earnings resulted from NIM compression from reduced net interest income of $13.2 million driven by higher funding costs as interest rates increased, increased non-interest expenses of $18.3 million and reduced non-interest income of $7.3 million, offset in part by reductions in provision expense of $2.7 million and tax expense of $29.3 million driven by lower enacted federal tax rates and lower taxable income.

    The BankMobile segment reported a net loss for Q4 2018 of $3.3 million, or $0.10 per diluted share. The segment's core loss (a non-GAAP measure) for Q4 2018 totaled $2.9 million, or $0.09 per diluted share, an improvement from a core loss (a non-GAAP measure) for Q4 2017 of $4.0 million, or $0.12 per diluted share.

    The BankMobile segment reported a net loss for FY 2018 of $13.5 million, or $0.42 per diluted share. The segment's core loss (a non-GAAP measure) for FY 2018 totaled $10.2 million, or $0.31 per diluted share, an improvement from a core loss (a non-GAAP measure) for FY 2017 of $12.9 million, or $0.40 per diluted share. The improvement reflected an increase in net interest income, given the benefit of higher rates on BankMobile's low cost deposits, and reduced expenses, mitigated by lower fee income and an increase in provision expense as the segment began adding consumer loans.

    Part of BankMobile's strategy to reach profitability in 2019 includes the addition of reasonable monthly and NSF fees in the student disbursement business beginning at the end of Q1 2019. In order to incentivize desired behaviors, monthly fees can be waived and an attractive rate of interest can be earned for customers who meet certain requirements. BankMobile also intends to deploy its low-cost deposits into consumer loans to increase net interest income. This strategy is likely to be front-end loaded in 2019, with higher provision cost in the first half of the year and higher interest income in the second half of the year.

    Significantly Lowering Commercial Real Estate Concentration

    Customers' total commercial real estate (''CRE'') loan exposures subject to regulatory concentration guidelines of $4.4 billion as of December 31, 2018 included construction loans of $70 million, multi-family loans of $3.3 billion, and non-owner occupied commercial real estate loans of $1.0 billion, which represent 361% of total risk-based capital on a combined basis, a reduction from 418% commercial real estate concentration as of December 31, 2017. Customers' loans subject to regulatory CRE concentration guidelines had 3 year cumulative growth of 10.6% in Q4 2018, a deceleration from 54.5% a year ago.

    Customers' loans collateralized by multi-family properties were approximately 38.4% of Customers' total loan portfolio and approximately 270% of total risk-based capital at December 31, 2018, down from approximately 41.9% and 311%, respectively, at December 31, 2017. Following are some key characteristics of Customers' multi-family loan portfolio:

    • Principally concentrated in New York City with an emphasis on properties subject to some type of rent control; and principally to high net worth families;
    • Average loan size is $6.7 million;
    • Median annual debt service coverage ratio is 139%;
    • Median loan-to-value for the portfolio is 65.2%;
    • All loans are individually stressed with an increase of 1% and 2% to the cap rate and an increase of 1.5% and 3% in loan interest rates;
    • All properties are inspected prior to a loan being granted and inspected thereafter on an annual basis by dedicated portfolio managers or outside inspectors; and
    • Credit approval process is independent of customer sales and portfolio management process.

      Conference Call

      Date: Thursday, January 24, 2019
      Time: 5:00 PM EST
      US Dial-in: 855-719-5007
      International Dial-in: 334-323-0517
      Participant Code: 665552

      Please dial in at least 10 minutes before the start of the call to ensure timely participation. Slides accompanying the presentation will be available on the company's website at http://customersbank.com/investor_relations.php prior to the call. A playback of the call will be available beginning Thursday, January 24, 2019 at 8:00 PM EST until 8:00 PM EST on February 23, 2019. To listen, call within the United States 888-203-1112 or 719-457-0820 when calling internationally. Please use the replay pin number 8701039.

      Institutional Background

      Customers Bancorp, Inc. is a bank holding company located in Wyomissing, Pennsylvania engaged in banking and related businesses through its bank subsidiary, Customers Bank. Customers Bank is a community-based, full-service bank with assets of approximately $9.8 billion at December 31, 2018. A member of the Federal Reserve System with deposits insured by the Federal Deposit Insurance Corporation, Customers Bank is an equal opportunity lender that provides a range of banking services to small and medium-sized businesses, professionals, individuals and families through offices in Pennsylvania, the District of Columbia, Illinois, New York, Rhode Island, Massachusetts, New Hampshire and New Jersey. Committed to fostering customer loyalty, Customers Bank uses a High Tech/High Touch strategy that includes use of industry-leading technology to provide customers better access to their money, as well as Concierge Banking® by appointment at customers’ homes or offices 12 hours a day, seven days a week. Customers Bank offers a continually expanding portfolio of loans to small businesses, multi-family projects, mortgage companies and consumers.

      Customers Bancorp, Inc.'s voting common shares are listed on the New York Stock Exchange under the symbol CUBI. Additional information about Customers Bancorp, Inc. can be found on the company’s website, 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,'' 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 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. In addition, important factors relating to the acquisition of the Disbursements business, the combination of Customers' BankMobile business with the acquired Disbursements business, the implementation of Customers Bancorp, Inc.'s strategy to retain BankMobile for 2-3 years, the possibility that the expected benefits of retaining BankMobile for 2-3 years may not be achieved also could cause Customers Bancorp's actual results to differ from those in the forward-looking statements. Further, Customers' expectations with respect to the effects of the new tax law could be affected by future clarifications, amendments, and interpretations of such law. 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, 2017, 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.

      Contacts:

      Jay Sidhu, Chairman & CEO 610-935-8693
      Carla Leibold, CFO 484-923-8802
      Bob Ramsey, CFO - BankMobile 484-926-7118

      CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

      CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED

      (Dollars in thousands, except per share data)
      Twelve Months Ended

      Q4 Q3 Q2 Q1 Q4 December 31,

      2018 2018 2018 2018 2017 2018 2017
      Interest income:
      Loans
      $ 94,248 $ 97,815 $ 95,240 $ 85,931 $ 91,229 $ 373,234 $ 339,936
      Investment securities
      6,277 8,495 9,765 8,672 4,136 33,209 25,153
      Other
      2,778 3,735 2,634 2,361 2,254 11,508 7,761
      Total interest income
      103,303 110,045 107,639 96,964 97,619 417,951 372,850

      Interest expense:
      Deposits
      34,029 32,804 24,182 19,793 18,649 110,808 67,582
      Other borrowings
      2,404 2,431 3,275 3,376 3,288 11,486 10,056
      FHLB advances
      3,662 9,125 11,176 7,080 5,697 31,043 21,130
      Subordinated debt
      1,684 1,684 1,684 1,684 1,685 6,737 6,739
      Total interest expense
      41,779 46,044 40,317 31,933 29,319 160,074 105,507
      Net interest income
      61,524 64,001 67,322 65,031 68,300 257,877 267,343
      Provision for loan losses
      1,385 2,924 (784 ) 2,117 831 5,642 6,768
      Net interest income after provision for loan losses
      60,139 61,077 68,106 62,914 67,469 252,235 260,575

      Non-interest income:
      Interchange and card revenue
      7,568 7,084 6,382 9,661 9,780 30,695 41,509
      Deposit fees
      2,099 2,002 1,632 2,092 2,121 7,824 10,039
      Commercial lease income
      1,982 1,419 1,091 862 552 5,354 647
      Bank-owned life insurance
      1,852 1,869 1,869 2,031 1,922 7,620 7,219
      Mortgage warehouse transactional fees
      1,495 1,809 1,967 1,887 2,206 7,158 9,345
      (Loss) gain on sale of SBA and other loans
      (110 ) 1,096 947 1,361 1,178 3,294 4,223
      Mortgage banking income
      73 207 205 121 173 606 875
      Impairment loss on investment securities
      - - - - - - (12,934 )
      (Loss) gain on sale of investment securities
      - (18,659 ) - - 268 (18,659 ) 8,800
      Other
      4,918 5,257 2,034 2,895 1,540 15,106 9,187
      Total non-interest income
      19,877 2,084 16,127 20,910 19,740 58,998 78,910

      Non-interest expense:
      Salaries and employee benefits
      26,706 25,462 27,748 24,925 25,948 104,841 95,518
      Technology, communication and bank operations
      11,531 11,657 11,322 9,943 12,637 44,454 45,885
      Professional services
      5,674 4,743 3,811 6,008 7,010 20,237 28,051
      Occupancy
      2,933 2,901 3,141 2,834 2,937 11,809 11,161
      FDIC assessments, non-income taxes, and regulatory fees
      1,892 2,415 2,135 2,200 1,290 8,642 7,906
      Commercial lease depreciation
      1,550 1,103 920 815 386 4,388 522
      Advertising and promotion
      917 820 319 390 361 2,446 1,470
      Merger and acquisition related expenses
      470 2,945 869 106 410 4,391 410
      Loan workout
      360 516 648 659 522 2,183 2,366
      Other real estate owned expense
      285 66 58 40 20 449 570
      Other
      4,727 4,476 2,779 4,360 3,267 16,339 21,747
      Total non-interest expense
      57,045 57,104 53,750 52,280 54,788 220,179 215,606
      Income before income tax expense
      22,971 6,057 30,483 31,544 32,421 91,054 123,879
      Income tax expense
      5,109 28 6,820 7,402 10,806 19,359 45,042
      Net income
      17,862 6,029 23,663 24,142 21,615 71,695 78,837
      Preferred stock dividends
      3,615 3,615 3,615 3,615 3,615 14,459 14,459
      Net income available to common shareholders
      $ 14,247 $ 2,414 $ 20,048 $ 20,527 $ 18,000 $ 57,236 $ 64,378

      Basic earnings per common share
      $ 0.45 $ 0.08 $ 0.64 $ 0.65 $ 0.58 $ 1.81 $ 2.10
      Diluted earnings per common share
      $ 0.44 $ 0.07 $ 0.62 $ 0.64 $ 0.55 $ 1.78 $ 1.97

      CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

      CONSOLIDATED BALANCE SHEET - UNAUDITED

      (Dollars in thousands)

      December 31, September 30, June 30, March 31, December 31,

      2018 2018 2018 2018 2017
      ASSETS
      Cash and due from banks
      $ 17,696 $ 12,943 $ 22,969 $ 9,198 $ 20,388
      Interest-earning deposits
      44,439 653,091 228,757 206,213 125,935
      Cash and cash equivalents
      62,135 666,034 251,726 215,411 146,323
      Investment securities, at fair value
      665,012 668,851 1,161,000 1,181,661 471,371
      Loans held for sale
      1,507 1,383 1,043 662 146,077
      Loans receivable, mortgage warehouse, at fair value
      1,405,420 1,516,327 1,930,738 1,874,853 1,793,408
      Loans receivable
      7,138,074 7,239,950 7,181,726 6,943,566 6,768,258
      Allowance for loan losses
      (39,972 ) (40,741 ) (38,288 ) (39,499 ) (38,015 )
      Total loans receivable, net of allowance for loan losses
      8,503,522 8,715,536 9,074,176 8,778,920 8,523,651
      FHLB, Federal Reserve Bank, and other restricted stock
      89,685 74,206 136,066 130,302 105,918
      Accrued interest receivable
      32,955 32,986 33,956 31,812 27,021
      Bank premises and equipment, net
      11,063 11,300 11,224 11,556 11,955
      Bank-owned life insurance
      264,559 263,117 261,121 259,222 257,720
      Other real estate owned
      816 1,450 1,705 1,742 1,726
      Goodwill and other intangibles
      16,499 16,825 17,150 17,477 16,295
      Other assets
      185,672 165,416 143,679 140,501 131,498
      Total assets
      $ 9,833,425 $ 10,617,104 $ 11,092,846 $ 10,769,266 $ 9,839,555

      LIABILITIES AND SHAREHOLDERS' EQUITY
      Demand, non-interest bearing deposits
      $ 1,122,171 $ 1,338,167 $ 1,090,744 $ 1,260,853 $ 1,052,115
      Interest-bearing deposits
      6,020,065 7,175,547 6,205,210 5,781,606 5,748,027
      Total deposits
      7,142,236 8,513,714 7,295,954 7,042,459 6,800,142
      Federal funds purchased
      187,000 - 105,000 195,000 155,000
      FHLB advances
      1,248,070 835,000 2,389,797 2,252,615 1,611,860
      Other borrowings
      123,871 123,779 186,888 186,735 186,497
      Subordinated debt
      108,977 108,953 108,929 108,904 108,880
      Accrued interest payable and other liabilities
      66,455 80,846 70,051 64,465 56,212
      Total liabilities
      8,876,609 9,662,292 10,156,619 9,850,178 8,918,591

      Preferred stock
      217,471 217,471 217,471 217,471 217,471
      Common stock
      32,252 32,218 32,200 31,997 31,913
      Additional paid in capital
      434,314 431,205 428,796 424,099 422,096
      Retained earnings
      316,651 302,404 299,990 279,942 258,076
      Accumulated other comprehensive loss
      (22,663 ) (20,253 ) (33,997 ) (26,188 ) (359 )
      Treasury stock, at cost
      (21,209 ) (8,233 ) (8,233 ) (8,233 ) (8,233 )
      Total shareholders' equity
      956,816 954,812 936,227 919,088 920,964
      Total liabilities & shareholders' equity
      $ 9,833,425 $ 10,617,104 $ 11,092,846 $ 10,769,266 $ 9,839,555

      CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

      AVERAGE BALANCE SHEET/NET INTEREST MARGIN (UNAUDITED)

      (Dollars in thousands)

      Three Months Ended

      December 31, September 30, December 31,

      2018 2018 2017

      Average Balance Average Yield or Cost (%) Average Balance Average Yield or Cost (%) Average Balance Average Yield or Cost (%)
      Assets
      Interest earning deposits
      $ 185,145 2.24% $ 309,588 1.97% $ 204,762 1.33%
      Investment securities
      697,474 3.60% 1,029,857 3.30% 572,071 2.89%
      Loans:
      Commercial loans to mortgage companies
      1,409,197 5.03% 1,680,441 5.02% 1,789,230 4.36%
      Multi-family loans
      3,445,267 3.76% 3,555,223 3.89% 3,716,104 3.81%
      Commercial and industrial
      1,823,189 4.93% 1,782,500 4.83% 1,560,778 4.21%
      Non-owner occupied commercial real estate
      1,224,750 4.10% 1,255,206 4.03% 1,300,329 4.14%
      All other loans
      660,007 5.04% 594,528 4.80% 508,680 4.49%
      Total loans
      8,562,410 4.37% 8,867,898 4.38% 8,875,121 4.08%
      Other interest-earning assets
      73,091 9.41% 111,600 7.81% 107,033 5.81%
      Total interest earning assets
      9,518,120 4.31% 10,318,943 4.24% 9,758,987 3.97%
      Non-interest earning assets
      429,247 409,396 404,694
      Total assets
      $ 9,947,367 $ 10,728,339 $ 10,163,681

      Liabilities
      Total interest bearing deposits (1)
      $ 6,650,598 2.03% $ 6,665,384 1.95% $ 5,982,054 1.24%
      Borrowings
      983,540 3.13% 1,918,577 2.74% 1,990,497 2.13%
      Total interest bearing liabilities
      7,634,138 2.17% 8,583,961 2.13% 7,972,551 1.46%
      Non-interest bearing deposits (1)
      1,261,330 1,109,819 1,194,038
      Total deposits & borrowings
      8,895,468 1.86% 9,693,780 1.89% 9,166,589 1.27%
      Other non-interest bearing liabilities
      89,202 84,786 72,986
      Total liabilities
      8,984,670 9,778,566 9,239,575
      Common equity
      745,226 732,302 706,635
      Preferred stock
      217,471 217,471 217,471
      Shareholders' equity
      962,697 949,773 924,106
      Total liabilities and shareholders' equity
      $ 9,947,367 $ 10,728,339 $ 10,163,681

      Net interest margin
      2.57% 2.46% 2.78%
      Net interest margin tax equivalent (2)
      2.57% 2.47% 2.79%

      (1) Total costs of deposits (including interest bearing and non-interest bearing) were 1.71%, 1.67% and 1.03% for the three months ended December 31, 2018, September 30, 2018, and December 31, 2017, respectively.
      (2) Non-GAAP measure. A detailed reconciliation between the non-GAAP measure and the comparable GAAP amount is included at the end of this document.

      CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

      AVERAGE BALANCE SHEET / NET INTEREST MARGIN (UNAUDITED)

      (Dollars in thousands)

      Twelve Months Ended

      December 31, 2018 December 31, 2017

      Average Balance Average Yield or Cost (%) Average Balance Average Yield or Cost (%)
      Assets
      Interest earning deposits
      $ 217,168 1.90% $ 296,305 1.06%
      Investment securities
      1,005,688 3.30% 870,979 2.89%
      Loans:
      Commercial loans to mortgage companies
      1,610,168 4.92% 1,748,575 4.20%
      Multi-family loans
      3,549,511 3.82% 3,551,683 3.72%
      Commercial and industrial
      1,743,696 4.72% 1,452,805 4.17%
      Non-owner occupied commercial real estate
      1,257,545 4.03% 1,293,173 3.96%
      All other loans
      517,800 4.93% 503,532 4.44%
      Total loans
      8,678,720 4.30% 8,549,768 3.98%
      Other interest-earning assets
      110,223 6.71% 103,710 4.46%
      Total interest earning assets
      10,011,799 4.17% 9,820,762 3.80%
      Non-interest earning assets
      406,303 376,948
      Total assets
      $ 10,418,102 $ 10,197,710

      Liabilities
      Total interest bearing deposits (1)
      $ 6,251,004 1.77% $ 6,158,758 1.10%
      Borrowings
      1,951,921 2.52% 1,875,431 2.02%
      Total interest-bearing liabilities
      8,202,925 1.95% 8,034,189 1.31%
      Non-interest-bearing deposits (1)
      1,189,638 1,187,324
      Total deposits & borrowings
      9,392,563 1.70% 9,221,513 1.14%
      Other non-interest bearing liabilities
      83,563 72,714
      Total liabilities
      9,476,126 9,294,227
      Common equity
      724,505 686,012
      Preferred stock
      217,471 217,471
      Shareholders' equity
      941,976 903,483
      Total liabilities and shareholders' equity
      $ 10,418,102 $ 10,197,710

      Net interest margin
      2.58% 2.72%
      Net interest margin tax equivalent (2)
      2.58% 2.73%


      (1) Total costs of deposits (including interest bearing and non-interest bearing) were 1.49% and 0.99% for the twelve months ended December 31, 2018 and 2017, respectively.
      (2) Non-GAAP measure. A detailed reconciliation between the non-GAAP measure and the comparable GAAP amount is included at the end of this document.

      CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

      SEGMENT REPORTING - UNAUDITED

      (Dollars in thousands, except per share amounts)

      The following tables present Customers' business segment results for the three and twelve months ended December 31, 2018 and 2017:

      Three Months Ended December 31, 2018 Three Months Ended December 31, 2017

      Customers Bank Business Banking BankMobile Consolidated Customers Bank Business Banking BankMobile Consolidated
      Interest income (1)
      $ 98,129 $ 5,174 $ 103,303 $ 94,407 $ 3,212 $ 97,619
      Interest expense
      41,592 187 41,779 29,304 15 29,319
      Net interest income
      56,537 4,987 61,524 65,103 3,197 68,300
      Provision for loan losses
      (200 ) 1,585 1,385 179 652 831
      Non-interest income
      9,352 10,525 19,877 8,200 11,540 19,740
      Non-interest expense
      38,778 18,267 57,045 33,900 20,888 54,788
      Income (loss) before income tax expense (benefit)
      27,311 (4,340 ) 22,971 39,224 (6,803 ) 32,421
      Income tax expense (benefit)
      6,175 (1,066 ) 5,109 13,369 (2,563 ) 10,806
      Net income (loss)
      21,136 (3,274 ) 17,862 25,855 (4,240 ) 21,615
      Preferred stock dividends
      3,615 - 3,615 3,615 - 3,615
      Net income (loss) available to common shareholders
      $ 17,521 $ (3,274 ) $ 14,247 $ 22,240 $ (4,240 ) $ 18,000

      Basic earnings (loss) per common share
      $ 0.55 $ (0.10 ) $ 0.45 $ 0.72 $ (0.14 ) $ 0.58
      Diluted earnings (loss) per common share
      $ 0.55 $ (0.10 ) $ 0.44 $ 0.68 $ (0.13 ) $ 0.55

      (1) Amounts reported include funds transfer pricing of $3.8 million and $3.2 million for the three months ended December 31, 2018 and 2017, respectively.

      Twelve Months Ended December 31, 2018 Twelve Months Ended December 31, 2017

      Customers Bank Business Banking BankMobile Consolidated Customers Bank Business Banking BankMobile Consolidated
      Interest income (2)
      $ 400,948 $ 17,003 $ 417,951 $ 359,931 $ 12,919 $ 372,850
      Interest expense
      159,674 400 160,074 105,438 69 105,507
      Net interest income
      241,274 16,603 257,877 254,493 12,850 267,343
      Provision for loan losses
      2,928 2,714 5,642 5,638 1,130 6,768
      Non-interest income
      17,499 41,499 58,998 24,788 54,122 78,910
      Non-interest expense
      146,946 73,233 220,179 128,604 87,002 215,606
      Income (loss) before income tax expense (benefit)
      108,899 (17,845 ) 91,054 145,039 (21,160 ) 123,879
      Income tax expense (benefit)
      23,742 (4,383 ) 19,359 53,013 (7,971 ) 45,042
      Net income (loss)
      85,157 (13,462 ) 71,695 92,026 (13,189 ) 78,837
      Preferred stock dividends
      14,459 - 14,459 14,459 - 14,459
      Net income (loss) available to common shareholders
      $ 70,698 $ (13,462 ) $ 57,236 $ 77,567 $ (13,189 ) $ 64,378

      Basic earnings (loss) per common share
      $ 2.24 $ (0.43 ) $ 1.81 $ 2.53 $ (0.43 ) $ 2.10
      Diluted earnings (loss) per common share
      $ 2.19 $ (0.42 ) $ 1.78 $ 2.38 $ (0.41 ) $ 1.97

      As of December 31, 2018 and 2017
      Goodwill and other intangibles
      $ 3,629 $ 12,870 16,499 $ 3,630 $ 12,665 $ 16,295
      Total assets
      $ 9,688,146 $ 145,279 $ 9,833,425 $ 9,769,996 $ 69,559 $ 9,839,555
      Total deposits
      $ 6,766,378 $ 375,858 $ 7,142,236 $ 6,400,310 $ 399,832 $ 6,800,142

      Total non-deposit liabilities

      $ 1,719,225 $ 15,148 $ 1,734,373 $ 2,106,919 $ 11,530 $ 2,118,449

      (2) Amounts reported include funds transfer pricing of $15.7 million and $12.9 million for the twelve months ended December 31, 2018 and 2017, respectively.

      The following tables present Customers' business segment results for the quarter ended December 31, 2018 and the preceding four quarters:

      Customers Bank Business Banking:

      Q4 2018 Q3 2018 Q2 2018 Q1 2018 Q4 2017
      Interest income (1)
      $ 98,129 $ 106,156 $ 104,110 $ 92,554 $ 94,407
      Interest expense
      41,592 45,982 40,182 31,917 29,304
      Net interest income
      56,537 60,174 63,928 60,637 65,103
      Provision for loan losses
      (200 ) 2,502 (1,247 ) 1,874 179
      Non-interest income (loss)
      9,352 (7,756 ) 7,465 8,439 8,200
      Non-interest expense
      38,778 36,115 37,721 34,331 33,900
      Income before income tax expense
      27,311 13,801 34,919 32,871 39,224
      Income tax expense
      6,175 1,930 7,910 7,728 13,369
      Net income
      21,136 11,871 27,009 25,143 25,855
      Preferred stock dividends
      3,615 3,615 3,615 3,615 3,615
      Net income available to common shareholders
      $ 17,521 $ 8,256 $ 23,394 $ 21,528 $ 22,240

      Basic earnings per common share
      $ 0.55 $ 0.26 $ 0.74 $ 0.69 $ 0.72
      Diluted earnings per common share
      $ 0.55 $ 0.26 $ 0.72 $ 0.67 $ 0.68

      (1) Amounts reported include funds transfer pricing of $3.8 million, $3.9 million, $3.5 million, $4.4 million and $3.2 million for the three months ended December 31, 2018, September 30, 2018, June 30, 2018, March 31, 2018, and December 31, 2017, respectively.

      BankMobile:

      Q4 2018 Q3 2018 Q2 2018 Q1 2018 Q4 2017
      Interest income (2)
      $ 5,174 $ 3,889 $ 3,529 $ 4,410 $ 3,212
      Interest expense
      187 62 135 16 15
      Net interest income
      4,987 3,827 3,394 4,394 3,197
      Provision for loan losses
      1,585 422 463 243 652
      Non-interest income
      10,525 9,840 8,662 12,471 11,540
      Non-interest expense
      18,267 20,989 16,029 17,949 20,888
      Loss before income tax benefit
      (4,340 ) (7,744 ) (4,436 ) (1,327 ) (6,803 )
      Income tax benefit
      (1,066 ) (1,902 ) (1,090 ) (326 ) (2,563 )
      Net loss available to common shareholders
      $ (3,274 ) $ (5,842 ) $ (3,346 ) $ (1,001 ) $ (4,240 )

      Basic loss per common share
      $ (0.10 ) $ (0.18 ) $ (0.11 ) $ (0.03 ) $ (0.14 )
      Diluted loss per common share
      $ (0.10 ) $ (0.18 ) $ (0.10 ) $ (0.03 ) $ (0.13 )

      (2) Amounts reported include funds transfer pricing of $3.8 million, $3.9 million, $3.5 million, $4.4 million and $3.2 million for the three months ended December 31, 2018, September 30, 2018, June 30, 2018, March 31, 2018, and December 31, 2017, respectively.

      CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

      PERIOD END LOAN COMPOSITION (UNAUDITED)

      (Dollars in thousands)

      December 31, September 30, June 30, March 31, December 31,

      2018 2018 2018 2018 2017

      Commercial:
      Multi-family
      $ 3,285,297 $ 3,504,540 $ 3,542,770 $ 3,645,374 $ 3,646,572
      Mortgage warehouse
      1,461,810 1,574,731 1,987,306 1,931,320 1,844,607
      Commercial & industrial
      1,894,887 1,783,300 1,755,183 1,648,324 1,582,667
      Commercial real estate non-owner occupied
      1,125,106 1,157,849 1,155,998 1,195,903 1,218,719
      Construction
      56,491 95,250 88,141 81,102 85,393
      Total commercial loans
      7,823,591 8,115,670 8,529,398 8,502,023 8,377,958

      Consumer:
      Residential
      568,068 511,236 494,265 226,501 235,928
      Manufactured housing
      79,731 82,589 85,328 87,687 90,227
      Other consumer
      74,035 51,210 3,874 3,570 3,547
      Total consumer loans
      721,834 645,035 583,467 317,758 329,702
      Deferred (fees)/costs and unamortized (discounts)/premiums, net
      (424 ) (3,045 ) 642 (700 ) 83
      Total loans
      $ 8,545,001 $ 8,757,660 $ 9,113,507 $ 8,819,081 $ 8,707,743


      CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

      PERIOD END DEPOSIT COMPOSITION (UNAUDITED)

      (Dollars in thousands)

      December 31, September 30, June 30, March 31, December 31,

      2018 2018 2018 2018 2017

      Demand, non-interest bearing
      $ 1,122,171 $ 1,338,167 $ 1,090,744 $ 1,260,853 $ 1,052,115
      Demand, interest bearing
      803,948 833,176 623,343 510,418 523,848
      Savings
      384,545 275,825 38,457 36,584 38,838
      Money market
      3,097,391 3,673,065 3,471,249 3,345,573 3,279,648
      Time deposits
      1,734,181 2,393,481 2,072,161 1,889,031 1,905,693
      Total deposits
      $ 7,142,236 $ 8,513,714 $ 7,295,954 $ 7,042,459 $ 6,800,142

      CUSTOMERS BANCORP, INC. AND SUBSIDIARIES
      ASSET QUALITY - UNAUDITED
      (Dollars in thousands)
      As of December 31, 2018
      As of September 30, 2018
      As of December 31, 2017
      Loan Type
      Total Loans
      Non Accrual /NPLs
      Total Credit Reserves
      NPLs / Total Loans
      Total Reserves to Total NPLs
      Total Loans
      Non Accrual /NPLs
      Total Credit Reserves
      NPLs / Total Loans
      Total Reserves to Total NPLs
      Total Loans
      Non Accrual /NPLs
      Total Credit Reserves
      NPLs / Total Loans
      Total Reserves to Total NPLs
      Originated Loans
      Multi-family
      $ 3,282,903 $ 1,155 $ 11,524 0.04 % 997.75 % $ 3,502,079 $ 1,343 $ 11,829 0.04 % 880.79 % $ 3,499,760 $ - $ 12,169 - % - %
      Commercial & Industrial (1)
      1,874,779 18,543 14,866 0.99 % 80.17 % 1,760,668 14,316 15,268 0.81 % 106.65 % 1,546,109 18,478 13,369 1.20 % 72.35 %
      Commercial Real Estate Non-Owner Occupied
      1,111,903 - 4,093 - % - % 1,144,214 - 4,246 - % - % 1,199,053 - 4,564 - % - %
      Residential
      107,070 1,999 2,013 1.87 % 100.70 % 106,052 2,055 2,048 1.94 % 99.66 % 107,742 1,506 2,119 1.40 % 140.70 %
      Construction
      56,491 - 624 - % - % 95,250 - 1,062 - % - % 85,393 - 979 - % - %
      Other Consumer (2)
      1,874 - 131 - % - % 1,359 - 103 - % - % 1,292 - 77 - % - %
      Total Originated Loans (3)
      6,435,020 21,697 33,251 0.34 % 153.25 % 6,609,622 17,714 34,556 0.27 % 195.08 % 6,439,349 19,984 33,277 0.31 % 166.52 %
      Loans Acquired
      Bank Acquisitions
      125,718 4,104 3,224 3.26 % 78.56 % 131,854 4,006 3,773 3.04 % 94.18 % 149,400 4,472 4,558 2.99 % 101.92 %
      Loan Purchases
      577,760 1,693 3,985 0.29 % 235.38 % 501,519 1,921 2,939 0.38 % 152.99 % 179,426 1,959 825 1.09 % 42.11 %
      Total Acquired Loans
      703,478 5,797 7,209 0.82 % 124.36 % 633,373 5,927 6,712 0.94 % 113.24 % 328,826 6,431 5,383 1.96 % 83.70 %
      Deferred (fees) costs and unamortized (discounts) premiums, net
      (424 ) - - - % - % (3,045 ) - - - % - % 83 - - - % - %
      Loans Receivable
      7,138,074 27,494 40,460 0.39 % 147.16 % 7,239,950 23,641 41,268 0.33 % 174.56 % 6,768,258 26,415 38,660 0.39 % 146.36 %
      Loans Receivable, Mortgage Warehouse, at Fair Value
      1,405,420 - - - % - % 1,516,327 - - - % - % 1,793,408 - - - % - %
      Total Loans Held for Sale
      1,507 - - - % - % 1,383 - - - % - % 146,077 - - - % - %
      Total Portfolio
      $ 8,545,001 $ 27,494 $ 40,460 0.32 % 147.16 % $ 8,757,660 $ 23,641 $ 41,268 0.27 % 174.56 % $ 8,707,743 $ 26,415 $ 38,660 0.30 % 146.36 %

      (1) Commercial & industrial loans, including owner occupied commercial real estate loans.
      (2) Includes activity for BankMobile related loans, primarily overdrawn deposit accounts.
      (3) Does not include loans receivable, mortgage warehouse, at fair value.

      CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

      NET CHARGE-OFFS/(RECOVERIES) - UNAUDITED

      (Dollars in thousands)

      Q4 Q3 Q2 Q1 Q4

      2018 2018 2018 2018 2017
      Originated Loans
      Commercial & Industrial (1)
      $ 1,490 $ 86 $ 140 $ 54 $ (109 )
      Commercial Real Estate Non-Owner Occupied
      - - - - 731
      Residential
      35 - 42 - 3
      Other Consumer (2)
      664 434 459 254 686
      Total Net Charge-offs (Recoveries) from Originated Loans
      2,189 520 641 308 1,311
      Loans Acquired
      Bank Acquisitions
      (35 ) (49 ) (214 ) 325 (181 )
      Loan Purchases
      - - - - -
      Total Net Charge-offs (Recoveries) from Acquired Loans
      (35 ) (49 ) (214 ) 325 (181 )
      Total Net Charge-offs from Loans Held for Investment
      $ 2,154 $ 471 $ 427 $ 633 $ 1,130

      (1) Commercial & industrial loans, including owner occupied commercial real estate.
      (2) Includes activity for BankMobile related loans, primarily overdrawn deposit accounts.

      CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

      RECONCILIATION OF GAAP TO NON-GAAP MEASURES - UNAUDITED

      (Dollars in thousands, except per share data)

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

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

      Core Earnings - Customers Bancorp
      Q4 2018 Q3 2018 Q2 2018 Q1 2018 Q4 2017

      USD Per share USD Per share USD Per share USD Per share USD Per share
      GAAP net income to common shareholders
      $ 14,247 $ 0.44 $ 2,414 $ 0.07 $ 20,048 $ 0.62 $ 20,527 $ 0.64 $ 18,000 $ 0.55
      Reconciling items (after tax):
      Executive severance expense
      1,421 0.04 - - - - - - - -
      Merger and acquisition related expenses
      355 0.01 2,222 0.07 655 0.02 80 - 256 0.01
      Losses on sale of multi-family loans
      868 0.03 - - - - - - - -
      Losses (gains) on investment securities
      101 - 15,417 0.48 138 - (10 ) - (170 ) -
      Core earnings
      $ 16,992 $ 0.53 $ 20,053 $ 0.62 $ 20,841 $ 0.64 $ 20,597 $ 0.64 $ 18,086 $ 0.56

      Core Earnings - Customers Bancorp

      Twelve Months Ended
      December 31, 2018

      Twelve Months Ended
      December 31, 2017

      USD Per share USD Per share
      GAAP net income to common shareholders
      $ 57,236 $ 1.78 $ 64,378 $ 1.97
      Reconciling items (after tax):
      Impairment loss on equity securities
      - - 12,934 0.40
      Executive severance expense
      1,421 0.04 - -
      Merger and acquisition related expenses
      3,312 0.10 256 0.01
      Losses on sale of multi-family loans
      868 0.03 - -
      Losses (gains) on investment securities
      15,646 0.49 (5,597 ) (0.17 )
      Core earnings
      $ 78,483 $ 2.43 $ 71,971 $ 2.21

      CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

      RECONCILIATION OF GAAP TO NON-GAAP MEASURES - UNAUDITED (CONTINUED)

      (Dollars in thousands, except per share data)

      Core Return on Average Assets - Customers Bancorp

      Twelve Months Ended December 31,

      2018 2017 Q4 2018 Q3 2018 Q2 2018 Q1 2018 Q4 2017
      GAAP net income
      $ 71,695 $ 78,837 $ 17,862 $ 6,029 $ 23,663 $ 24,142 $ 21,615
      Reconciling items (after tax):
      Impairment loss on equity securities
      - 12,934 - - - - -
      Executive severance expense
      1,421 - 1,421 - - - -
      Merger and acquisition related expenses
      3,312 256 355 2,222 655 80 256
      Losses on sale of multi-family loans
      868 - 868 - - - -
      Losses (gains) on investment securities
      15,646 (5,597 ) 101 15,417 138 (10 ) (170 )
      Core net income
      $ 92,942 $ 86,430 $ 20,607 $ 23,668 $ 24,456 $ 24,212 $ 21,701

      Average total assets
      $ 10,418,102 $ 10,197,710 $ 9,947,367 $ 10,728,339 $ 10,721,190 $ 10,275,707 $ 10,163,681

      Core return on average assets
      0.89 % 0.85 % 0.82 % 0.88 % 0.91 % 0.96 % 0.85 %
      Core Net Income and Core ROAA - Pre-Tax Pre-Provision -
      Customers Bancorp

      Twelve Months Ended December 31,

      2018 2017 Q4 2018 Q3 2018 Q2 2018 Q1 2018 Q4 2017
      GAAP net income
      $ 71,695 $ 78,837 $ 17,862 $ 6,029 $ 23,663 $ 24,142 $ 21,615
      Reconciling items:
      Income tax expense
      19,359 45,042 5,109 28 6,820 7,402 10,806
      Provision for loan losses
      5,642 6,768 1,385 2,924 (784 ) 2,117 831
      Impairment loss on equity securities
      - 12,934 - - - - -
      Executive severance expense
      1,869 - 1,869 - - - -
      Merger and acquisition related expenses
      4,391 410 470 2,945 869 106 410
      Losses on sale of multi-family loans
      1,161 - 1,161 - - - -
      Losses (gains) on investment securities
      20,293 (8,800 ) 101 19,895 84 (10 ) (268 )
      Core net income - pre-tax pre-provision
      $ 124,410 $ 135,191 $ 27,957 $ 31,821 $ 30,652 $ 33,757 $ 33,394

      Average total assets
      $ 10,418,102 $ 10,197,710 $ 9,947,367 $ 10,728,339 $ 10,721,190 $ 10,275,707 $ 10,163,681

      Core ROAA - pre-tax pre-provision
      1.19 % 1.33 % 1.12 % 1.18 % 1.15 % 1.33 % 1.30 %

      CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

      RECONCILIATION OF GAAP TO NON-GAAP MEASURES - UNAUDITED (CONTINUED)

      (Dollars in thousands, except per share data)

      Core Return on Average Common Equity - Customers Bancorp

      Twelve Months Ended December 31,

      2018 2017 Q4 2018 Q3 2018 Q2 2018 Q1 2018 Q4 2017
      GAAP net income to common shareholders
      $ 57,236 $ 64,378 $ 14,247 $ 2,414 $ 20,048 $ 20,527 $ 18,000
      Reconciling items (after tax):
      Impairment loss on equity securities
      - 12,934 - - - - -
      Executive severance expense
      1,421 - 1,421 - - - -
      Merger and acquisition related expenses
      3,312 256 355 2,222 655 80 256
      Losses on sale of multi-family loans
      868 - 868 - - - -
      Losses (gains) on investment securities
      15,646 (5,597 ) 101 15,417 138 (10 ) (170 )
      Core earnings
      $ 78,483 $ 71,971 $ 16,992 $ 20,053 $ 20,841 $ 20,597 $ 18,086

      Average total common shareholders' equity
      $ 724,505 $ 686,012 $ 745,226 $ 732,302 $ 710,549 $ 709,464 $ 706,635

      Core return on average common equity
      10.83 % 10.49 % 9.05 % 10.86 % 11.76 % 11.77 % 10.15 %
      Core ROCE - Pre-Tax Pre-Provision - Customers Bancorp

      Twelve Months Ended December 31,

      2018 2017 Q4 2018 Q3 2018 Q2 2018 Q1 2018 Q4 2017
      GAAP net income to common shareholders
      $ 57,236 $ 64,378 $ 14,247 $ 2,414 $ 20,048 $ 20,527 $ 18,000
      Reconciling items:
      Income tax expense
      19,359 45,042 5,109 28 6,820 7,402 10,806
      Provision for loan losses
      5,642 6,768 1,385 2,924 (784 ) 2,117 831
      Impairment loss on equity securities
      - 12,934 - - - - -
      Executive severance expense
      1,869 - 1,869 - - - -
      Merger and acquisition related expenses
      4,391 410 470 2,945 869 106 410
      Losses on sale of multi-family loans
      1,161 - 1,161 - - - -
      Losses (gains) on investment securities
      20,293 (8,800 ) 101 19,895 84 (10 ) (268 )
      Pre-tax pre-provision core net income available to common shareholders
      $ 109,951 $ 120,732 $ 24,342 $ 28,206 $ 27,037 $ 30,142 $ 29,779

      Average total common shareholders' equity
      $ 724,505 $ 686,012 $ 745,226 $ 732,302 $ 710,549 $ 709,464 $ 706,635

      Core ROCE - pre-tax pre-provision
      15.18 % 17.60 % 12.96 % 15.28 % 15.26 % 17.23 % 16.72 %

      CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

      RECONCILIATION OF GAAP TO NON-GAAP MEASURES - UNAUDITED (CONTINUED)

      (Dollars in thousands, except per share data)

      Net Interest Margin, Tax Equivalent - Customers Bancorp

      Twelve Months Ended December 31,

      2018 2017 Q4 2018 Q3 2018 Q2 2018 Q1 2018 Q4 2017
      GAAP net interest income
      $ 257,877 $ 267,343 $ 61,524 $ 64,001 $ 67,322 $ 65,031 $ 68,300
      Tax-equivalent adjustment
      685 645 171 172 171 171 245
      Net interest income tax equivalent
      $ 258,562 $ 267,988 $ 61,695 $ 64,173 $ 67,493 $ 65,202 $ 68,545

      Average total interest earning assets
      $ 10,011,799 $ 9,820,762 $ 9,518,120 $ 10,318,943 $ 10,329,530 $ 9,881,220 $ 9,758,987

      Net interest margin, tax equivalent
      2.58 % 2.73 % 2.57 % 2.47 % 2.62 % 2.67 % 2.79 %
      Core Efficiency Ratio - Customers Bancorp

      Twelve Months Ended December 31,

      2018 2017 Q4 2018 Q3 2018 Q2 2018 Q1 2018 Q4 2017
      GAAP net interest income
      $ 257,877 $ 267,343 $ 61,524 $ 64,001 $ 67,322 $ 65,031 $ 68,300

      GAAP non-interest income
      $ 58,998 $ 78,910 $ 19,877 $ 2,084 $ 16,127 $ 20,910 $ 19,740
      Losses (gains) on investment securities
      20,293 (8,800 ) 101 19,895 84 (10 ) (268 )
      Losses on sale of multi-family loans
      1,161 - 1,161 - - - -
      Impairment loss on equity securities
      - 12,934 - - - - -
      Core non-interest income
      80,452 83,044 21,139 21,979 16,211 20,900 19,472
      Core revenue
      $ 338,329 $ 350,387 $ 82,663 $ 85,980 $ 83,533 $ 85,931 $ 87,772

      GAAP non-interest expense
      $ 220,179 $ 215,606 $ 57,045 $ 57,104 $ 53,750 $ 52,280 $ 54,788
      Executive severance expense
      (1,869 ) - (1,869 ) - - - -
      Merger and acquisition related expenses
      (4,391 ) (410 ) (470 ) (2,945 ) (869 ) (106 ) (410 )
      Core non-interest expense
      $ 213,919 $ 215,196 $ 54,706 $ 54,159 $ 52,881 $ 52,174 $ 54,378

      Core efficiency ratio (1)
      63.23 % 61.42 % 66.18 % 62.99 % 63.31 % 60.72 % 61.95 %

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

      CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

      RECONCILIATION OF GAAP TO NON-GAAP MEASURES - UNAUDITED (CONTINUED)

      (Dollars in thousands, except per share data)

      Tangible Common Equity to Tangible Assets - Customers Bancorp

      Q4 2018 Q3 2018 Q2 2018 Q1 2018 Q4 2017
      GAAP - Total shareholders' equity
      $ 956,816 $ 954,812 $ 936,227 $ 919,088 $ 920,964
      Reconciling items:
      Preferred stock
      (217,471 ) (217,471 ) (217,471 ) (217,471 ) (217,471 )
      Goodwill and other intangibles
      (16,499 ) (16,825 ) (17,150 ) (17,477 ) (16,295 )
      Tangible common equity
      $ 722,846 $ 720,516 $ 701,606 $ 684,140 $ 687,198

      Total assets
      $ 9,833,425 $ 10,617,104 $ 11,092,846 $ 10,769,266 $ 9,839,555
      Reconciling items:
      Goodwill and other intangibles
      (16,499 ) (16,825 ) (17,150 ) (17,477 ) (16,295 )
      Tangible assets
      $ 9,816,926 $ 10,600,279 $ 11,075,696 $ 10,751,789 $ 9,823,260

      Tangible common equity to tangible assets
      7.36 % 6.80 % 6.33 % 6.36 % 7.00 %
      Tangible Book Value per Common Share - Customers Bancorp

      Q4 2018 Q3 2018 Q2 2018 Q1 2018 Q4 2017
      GAAP - Total Shareholders' Equity
      $ 956,816 $ 954,812 $ 936,227 $ 919,088 $ 920,964
      Reconciling Items:
      Preferred Stock
      (217,471 ) (217,471 ) (217,471 ) (217,471 ) (217,471 )
      Goodwill and Other Intangibles
      (16,499 ) (16,825 ) (17,150 ) (17,477 ) (16,295 )
      Tangible Common Equity
      $ 722,846 $ 720,516 $ 701,606 $ 684,140 $ 687,198

      Common shares outstanding
      31,003,028 31,687,340 31,669,643 31,466,271 31,382,503

      Tangible Book Value per Common Share
      $ 23.32 $ 22.74 $ 22.15 $ 21.74 $ 21.90
      Tangible Book Value per Common Share - CAGR - Customers Bancorp

      2018 2017 2016 2015 2014 2013
      GAAP - Total Shareholders' Equity
      $ 956,816 $ 920,964 $ 855,872 $ 553,902 $ 443,145 $ 386,623
      Reconciling Items:
      Preferred Stock
      (217,471 ) (217,471 ) (217,471 ) (55,569 ) - -
      Goodwill and Other Intangibles
      (16,499 ) (16,295 ) (17,621 ) (3,651 ) (3,664 ) (3,676 )
      Tangible Common Equity
      $ 722,846 $ 687,198 $ 620,780 $ 494,682 $ 439,481 $ 382,947

      Common shares outstanding
      31,003,028 31,382,503 30,289,917 26,901,801 26,745,529 26,646,566

      Tangible Book Value per Common Share
      $ 23.32 $ 21.90 $ 20.49 $ 18.39 $ 16.43 $ 14.37
      CAGR
      10.17 %

      CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

      RECONCILIATION OF GAAP TO NON-GAAP MEASURES - UNAUDITED (CONTINUED)

      (Dollars in thousands, except per share data)

      Core Earnings - Customers Bank Business Banking Segment
      Q4 2018 Q3 2018 Q2 2018 Q1 2018 Q4 2017

      USD Per share USD Per share USD Per share USD Per share USD Per share
      GAAP net income to common shareholders
      $ 17,521 $ 0.55 $ 8,256 $ 0.26 $ 23,394 $ 0.72 $ 21,528 $ 0.67 $ 22,240 $ 0.68
      Reconciling items (after tax):
      Executive severance expense
      1,421 0.04 - - - - - - - -
      Losses on sale of multi-family loans
      868 0.03 - - - - - - - -
      Losses (gains) on investment securities
      101 - 15,417 0.48 138 - (10 ) - (170 ) -
      Core earnings
      $ 19,911 $ 0.62 $ 23,673 $ 0.73 $ 23,532 $ 0.73 $ 21,518 $ 0.67 $ 22,070 $ 0.68
      Core Earnings - Customers Bank Business Banking Segment
      Twelve Months Ended December 31, 2018 Twelve Months Ended December 31, 2017

      USD Per share USD Per share
      GAAP net income to common shareholders
      $ 70,698 $ 2.19 $ 77,567 $ 2.38
      Reconciling items (after tax):
      Executive severance expense
      1,421 0.04 - -
      Impairment loss on equity securities
      - - 12,934 0.40
      Losses on sale of multi-family loans
      868 0.03 - -
      Losses (gains) on investment securities
      15,646 0.49 (5,597 ) (0.17 )
      Core earnings
      $ 88,633 $ 2.75 $ 84,904 $ 2.60
      Core Loss BankMobile Segment

      Q4 2018 Q3 2018 Q2 2018 Q1 2018 Q4 2017

      USD Per share USD Per share USD Per share USD Per share USD Per share
      GAAP net loss to common shareholders
      $ (3,274 ) $ (0.10 ) $ (5,842 ) $ (0.18 ) $ (3,346 ) $ (0.10 ) $ (1,001 ) $ (0.03 ) $ (4,240 ) $ (0.13 )
      Reconciling items (after tax):
      Merger and acquisition related expenses
      355 0.01 2,222 0.07 655 0.02 80 - 256 0.01
      Core loss
      $ (2,919 ) $ (0.09 ) $ (3,620 ) $ (0.11 ) $ (2,691 ) $ (0.08 ) $ (921 ) $ (0.03 ) $ (3,984 ) $ (0.12 )
      Core Loss - BankMobile Segment
      Twelve Months Ended December 31, 2018 Twelve Months Ended December 31, 2017

      USD Per share USD Per share
      GAAP net loss to common shareholders
      $ (13,462 ) $ (0.42 ) $ (13,189 ) $ (0.41 )
      Reconciling items (after tax):
      Merger and acquisition related expenses
      3,312 0.10 256 0.01
      Core loss
      $ (10,150 ) $ (0.31 ) $ (12,933 ) $ (0.40 )

      SOURCE: Customers Bancorp, Inc.

      Image for Press Release 754185