AGÕæÈ˹ٷ½

STOCK TITAN

Customers Bancorp Reports Results for Second Quarter 2025

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Neutral)
Tags

WEST READING, Pa.--(BUSINESS WIRE)-- Customers Bancorp, Inc. (NYSE:CUBI):

Second Quarter 2025 Highlights

  • Q2 2025 net income available to common shareholders was $55.8 million, or $1.73 per diluted share; ROAA was 1.09% and ROCE was 12.79%.
  • Q2 2025 core earnings*1 were $58.1 million, or $1.80 per diluted share; Core ROAA* was 1.10% and Core ROCE* was 13.32%.
  • Total loans and leases held for investment grew by $319.0 million, or 2.1%, in Q2 2025 from Q1 2025.
  • Total deposits increased by $43.1 million or 0.2% in Q2 2025 from Q1 2025.
  • Q2 2025 net interest margin, tax equivalent (“NIMâ€�) was 3.27%, compared to Q1 2025 NIM of 3.13%, an increase of 14 basis points, primarily due to higher interest income from loan growth.
  • Ratio of non-performing assets to total assets was 0.27% at June 30, 2025 compared to 0.26% at March 31, 2025.
  • Q2 2025 provision for credit losses was $20.8 million compared to $28.3 million in Q1 2025.
  • The allowance for credit losses on loans and leases equaled 518% of non-performing loans at June 30, 2025, compared to 324% at March 31, 2025.
  • CET 1 ratio of 12.0%2 at June 30, 2025, compared to 11.7% at March 31, 2025.
  • TCE / TA ratio* of 7.9% at June 30, 2025, compared to 7.7% at March 31, 2025.
  • Q2 2025 book value per sharerice-to-book-ratio-guide" title="Read: Price-to-Book Ratio (P/B): Complete Guide & Calculator" class="article-link" rel="noopener">book value per share and tangible book valuearticles/price-to-book-ratio-guide" title="Read: Price-to-Book Ratio (P/B): Complete Guide & Calculator" class="article-link" rel="noopener">book value per share* both grew by approximately $1.50, or 2.7% over Q1 2025, or 11% annualized, with a tangible book valuearticles/price-to-book-ratio-guide" title="Read: Price-to-Book Ratio (P/B): Complete Guide & Calculator" class="article-link" rel="noopener">book value per share* of $56.24 at June 30, 2025.
  • Redeemed all outstanding shares ($57.5 million) of our Series E Preferred Stock on June 16, 2025.

Ìý

Ìý

Ìý

Ìý

Ìý

* 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 loss on redemption of preferred stock of $1.9 million, pre-tax losses on investment securities of $1.8 million, loan program termination fees of $1.0 million and unrealized gain on loans held for sale of $0.3 million.

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

CEO Commentary

“We are pleased to share our second quarter results that highlight the company’s continued execution of its strategic priorities and underscore our success in growing franchise value. And importantly, with our customer-centric mindset and commitment to service provided by our extraordinary colleagues, we are here to serve our clients as the business environment continues to evolve,� said Customers Bancorp Chairman and CEO Jay Sidhu.

“In the second quarter, we demonstrated the strength of our unique business model. The impact can be seen in a 14 basis points increase in our net interest margin in Q2 2025 compared to last quarter as we continue to source loans at attractive yields and manage our interest expenses.

Deposit focused teams we have recruited since March 2023 managed $2.4 billion or 13% of total deposits. Enhanced by their efforts, we’ve increased commercial deposit accounts by approximately 60% since year end 2022, adding granular and sticky relationships while significantly lowering our cost of deposits, increasing our non-interest bearing deposits, and driving franchise value. We believe the company is extremely well-positioned to continue to strengthen our deposit franchise, improve our profitability, and maintain our already strong capital ratios,� stated Jay Sidhu.

“Our Q2 2025 GAAP earnings were $55.8 million, or $1.73 per diluted share, and core earnings* were $58.1 million, or $1.80 per diluted share. We maintain a strong liquidity position, with $8.6 billion of liquidity immediately available, which covers approximately 150% of uninsured deposits1 and our loan to deposit ratio was 81%, at June 30, 2025. Total loans and leases held for investment grew by $319.0 million driven by strong commercial loan growth of $360.7 million led by growth in our existing specialized lending verticals. Asset quality remains strong with our NPA ratio at just 0.27% of total assets and reserve levels are robust at 518% of total non-performing loans at the end of Q2 2025. Our exposure to the higher risk commercial real estate office sector is minimal, representing approximately 1% of the loan portfolio. Tangible Book Value per share* grew to $56.24 and our TCE / TA ratio* increased by 20 basis points to 7.9%. This year three new teams have joined the Bank and the recruitment pipeline remains strong. 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 in 2025 and beyond,� Jay Sidhu continued.

Ìý

Ìý

Ìý

Ìý

Ìý

* 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 Uninsured deposits (estimate) of $7.4 billion to be reported on the Bank’s call report, less deposits of $1.6 billion collateralized by standby letters of credit from the FHLB and from our affiliates of $116.0 million.

Financial Highlights

Ìý

Ìý

At or Three Months Ended

Ìý

Ìý

(Dollars in thousands, except per share data)

Ìý

June 30,

2025

Ìý

March 31,

2025

Ìý

Increase (Decrease)

Profitability Metrics:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income available for common shareholders

Ìý

$

55,846

Ìý

Ìý

$

9,523

Ìý

Ìý

$

46,323

Ìý

Ìý

486.4

%

Diluted earnings per share

Ìý

$

1.73

Ìý

Ìý

$

0.29

Ìý

Ìý

$

1.44

Ìý

Ìý

496.6

%

Core earnings*

Ìý

$

58,147

Ìý

Ìý

$

50,002

Ìý

Ìý

$

8,145

Ìý

Ìý

16.3

%

Adjusted core earnings*

Ìý

$

58,147

Ìý

Ìý

$

50,002

Ìý

Ìý

$

8,145

Ìý

Ìý

16.3

%

Core earnings per share*

Ìý

$

1.80

Ìý

Ìý

$

1.54

Ìý

Ìý

$

0.26

Ìý

Ìý

16.9

%

Adjusted core earnings per share*

Ìý

$

1.80

Ìý

Ìý

$

1.54

Ìý

Ìý

$

0.26

Ìý

Ìý

16.9

%

Return on average assets (“ROAA�)

Ìý

Ìý

1.09

%

Ìý

Ìý

0.23

%

Ìý

Ìý

0.86

Ìý

Ìý

Ìý

Core ROAA*

Ìý

Ìý

1.10

%

Ìý

Ìý

0.97

%

Ìý

Ìý

0.13

Ìý

Ìý

Ìý

Adjusted core ROAA*

Ìý

Ìý

1.10

%

Ìý

Ìý

0.97

%

Ìý

Ìý

0.13

Ìý

Ìý

Ìý

Return on average common equity (“ROCE�)

Ìý

Ìý

12.79

%

Ìý

Ìý

2.23

%

Ìý

Ìý

10.56

Ìý

Ìý

Ìý

Core ROCE*

Ìý

Ìý

13.32

%

Ìý

Ìý

11.72

%

Ìý

Ìý

1.60

Ìý

Ìý

Ìý

Adjusted core ROCE*

Ìý

Ìý

13.32

%

Ìý

Ìý

11.72

%

Ìý

Ìý

1.60

Ìý

Ìý

Ìý

Net interest margin, tax equivalent

Ìý

Ìý

3.27

%

Ìý

Ìý

3.13

%

Ìý

Ìý

0.14

Ìý

Ìý

Ìý

Yield on loans (Loan yield)

Ìý

Ìý

6.61

%

Ìý

Ìý

6.57

%

Ìý

Ìý

0.04

Ìý

Ìý

Ìý

Cost of deposits

Ìý

Ìý

2.85

%

Ìý

Ìý

2.82

%

Ìý

Ìý

0.03

Ìý

Ìý

Ìý

Efficiency ratio

Ìý

Ìý

51.23

%

Ìý

Ìý

52.94

%

Ìý

Ìý

(1.71

)

Ìý

Ìý

Core efficiency ratio*

Ìý

Ìý

51.56

%

Ìý

Ìý

52.69

%

Ìý

Ìý

(1.13

)

Ìý

Ìý

Adjusted core efficiency ratio*

Ìý

Ìý

51.56

%

Ìý

Ìý

52.69

%

Ìý

Ìý

(1.13

)

Ìý

Ìý

Balance Sheet Trends:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total assets

Ìý

$

22,550,800

Ìý

Ìý

$

22,423,044

Ìý

Ìý

$

127,756

Ìý

Ìý

0.6

%

Total cash and investment securities

Ìý

$

6,234,043

Ìý

Ìý

$

6,424,406

Ìý

Ìý

$

(190,363

)

Ìý

(3.0

)%

Total loans and leases

Ìý

$

15,412,400

Ìý

Ìý

$

15,097,968

Ìý

Ìý

$

314,432

Ìý

Ìý

2.1

%

Non-interest bearing demand deposits

Ìý

$

5,481,065

Ìý

Ìý

$

5,552,605

Ìý

Ìý

$

(71,540

)

Ìý

(1.3

)%

Total deposits

Ìý

$

18,976,018

Ìý

Ìý

$

18,932,925

Ìý

Ìý

$

43,093

Ìý

Ìý

0.2

%

Capital Metrics:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Common Equity to Total Assets

Ìý

Ìý

7.9

%

Ìý

Ìý

7.7

%

Ìý

Ìý

0.2

Ìý

Ìý

Ìý

Tangible Common Equity to Tangible Assets*

Ìý

Ìý

7.9

%

Ìý

Ìý

7.7

%

Ìý

Ìý

0.2

Ìý

Ìý

Ìý

Book Value per common share

Ìý

$

56.36

Ìý

Ìý

$

54.85

Ìý

Ìý

$

1.51

Ìý

Ìý

2.8

%

Tangible Book Value per common share*

Ìý

$

56.24

Ìý

Ìý

$

54.74

Ìý

Ìý

$

1.50

Ìý

Ìý

2.7

%

Common equity Tier 1 capital ratio (1)

Ìý

Ìý

12.0

%

Ìý

Ìý

11.7

%

Ìý

Ìý

0.3

Ìý

Ìý

Ìý

Total risk based capital ratio (1)

Ìý

Ìý

14.5

%

Ìý

Ìý

14.6

%

Ìý

Ìý

(0.1

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1) Regulatory capital ratios as of June 30, 2025 are estimates.

* Non-GAAP measure. Customers� reasons for the use of the non-GAAP measure and a detailed reconciliation between the non-GAAP measure and the comparable GAAP amount are included at the end of this document.

Financial Highlights

Ìý

Ìý

At or Three Months Ended

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Six Months Ended

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Dollars in thousands, except per share data)

Ìý

June 30,

2025

Ìý

June 30,

2024

Ìý

Increase (Decrease)

Ìý

June 30,

2025

Ìý

June 30,

2024

Ìý

Increase (Decrease)

Profitability Metrics:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income available for common shareholders

Ìý

$

55,846

Ìý

Ìý

$

54,300

Ìý

Ìý

$

1,546

Ìý

Ìý

2.8

%

Ìý

$

65,369

Ìý

Ìý

$

100,226

Ìý

Ìý

$

(34,857

)

Ìý

(34.8

)%

Diluted earnings per share

Ìý

$

1.73

Ìý

Ìý

$

1.66

Ìý

Ìý

$

0.07

Ìý

Ìý

4.2

%

Ìý

$

2.02

Ìý

Ìý

$

3.06

Ìý

Ìý

$

(1.04

)

Ìý

(34.0

)%

Core earnings*

Ìý

$

58,147

Ìý

Ìý

$

48,567

Ìý

Ìý

$

9,580

Ìý

Ìý

19.7

%

Ìý

$

108,149

Ìý

Ìý

$

95,099

Ìý

Ìý

$

13,050

Ìý

Ìý

13.7

%

Adjusted core earnings*

Ìý

$

58,147

Ìý

Ìý

$

48,567

Ìý

Ìý

$

9,580

Ìý

Ìý

19.7

%

Ìý

$

108,149

Ìý

Ìý

$

103,704

Ìý

Ìý

$

4,445

Ìý

Ìý

4.3

%

Core earnings per share*

Ìý

$

1.80

Ìý

Ìý

$

1.49

Ìý

Ìý

$

0.31

Ìý

Ìý

20.8

%

Ìý

$

3.33

Ìý

Ìý

$

2.90

Ìý

Ìý

$

0.43

Ìý

Ìý

14.8

%

Adjusted core earnings per share*

Ìý

$

1.80

Ìý

Ìý

$

1.49

Ìý

Ìý

$

0.31

Ìý

Ìý

20.8

%

Ìý

$

3.33

Ìý

Ìý

$

3.16

Ìý

Ìý

$

0.17

Ìý

Ìý

5.4

%

Return on average assets (“ROAA�)

Ìý

Ìý

1.09

%

Ìý

Ìý

1.11

%

Ìý

Ìý

(0.02

)

Ìý

Ìý

Ìý

Ìý

0.67

%

Ìý

Ìý

1.02

%

Ìý

Ìý

(0.35

)

Ìý

Ìý

Core ROAA*

Ìý

Ìý

1.10

%

Ìý

Ìý

1.00

%

Ìý

Ìý

0.10

Ìý

Ìý

Ìý

Ìý

Ìý

1.04

%

Ìý

Ìý

0.98

%

Ìý

Ìý

0.06

Ìý

Ìý

Ìý

Adjusted core ROAA*

Ìý

Ìý

1.10

%

Ìý

Ìý

1.00

%

Ìý

Ìý

0.10

Ìý

Ìý

Ìý

Ìý

Ìý

1.04

%

Ìý

Ìý

1.06

%

Ìý

Ìý

(0.02

)

Ìý

Ìý

Return on average common equity (“ROCE�)

Ìý

Ìý

12.79

%

Ìý

Ìý

13.85

%

Ìý

Ìý

(1.06

)

Ìý

Ìý

Ìý

Ìý

7.57

%

Ìý

Ìý

12.98

%

Ìý

Ìý

(5.41

)

Ìý

Ìý

Core ROCE*

Ìý

Ìý

13.32

%

Ìý

Ìý

12.39

%

Ìý

Ìý

0.93

Ìý

Ìý

Ìý

Ìý

Ìý

12.53

%

Ìý

Ìý

12.32

%

Ìý

Ìý

0.21

Ìý

Ìý

Ìý

Adjusted core ROCE*

Ìý

Ìý

13.32

%

Ìý

Ìý

12.39

%

Ìý

Ìý

0.93

Ìý

Ìý

Ìý

Ìý

Ìý

12.53

%

Ìý

Ìý

13.43

%

Ìý

Ìý

(0.90

)

Ìý

Ìý

Net interest margin, tax equivalent

Ìý

Ìý

3.27

%

Ìý

Ìý

3.29

%

Ìý

Ìý

(0.02

)

Ìý

Ìý

Ìý

Ìý

3.20

%

Ìý

Ìý

3.20

%

Ìý

Ìý

�

Ìý

Ìý

Ìý

Yield on loans (Loan yield)

Ìý

Ìý

6.61

%

Ìý

Ìý

7.17

%

Ìý

Ìý

(0.56

)

Ìý

Ìý

Ìý

Ìý

6.59

%

Ìý

Ìý

7.11

%

Ìý

Ìý

(0.52

)

Ìý

Ìý

Cost of deposits

Ìý

Ìý

2.85

%

Ìý

Ìý

3.40

%

Ìý

Ìý

(0.55

)

Ìý

Ìý

Ìý

Ìý

2.84

%

Ìý

Ìý

3.43

%

Ìý

Ìý

(0.59

)

Ìý

Ìý

Efficiency ratio

Ìý

Ìý

51.23

%

Ìý

Ìý

51.87

%

Ìý

Ìý

(0.64

)

Ìý

Ìý

Ìý

Ìý

52.06

%

Ìý

Ìý

53.16

%

Ìý

Ìý

(1.10

)

Ìý

Ìý

Core efficiency ratio*

Ìý

Ìý

51.56

%

Ìý

Ìý

53.47

%

Ìý

Ìý

(1.91

)

Ìý

Ìý

Ìý

Ìý

52.11

%

Ìý

Ìý

53.85

%

Ìý

Ìý

(1.74

)

Ìý

Ìý

Adjusted core efficiency ratio*

Ìý

Ìý

51.56

%

Ìý

Ìý

53.47

%

Ìý

Ìý

(1.91

)

Ìý

Ìý

Ìý

Ìý

52.11

%

Ìý

Ìý

50.79

%

Ìý

Ìý

1.32

Ìý

Ìý

Ìý

Balance Sheet Trends:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total assets

Ìý

$

22,550,800

Ìý

Ìý

$

20,942,975

Ìý

Ìý

$

1,607,825

Ìý

Ìý

7.7

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total cash and investment securities

Ìý

$

6,234,043

Ìý

Ìý

$

6,523,036

Ìý

Ìý

$

(288,993

)

Ìý

(4.4

)%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total loans and leases

Ìý

$

15,412,400

Ìý

Ìý

$

13,632,639

Ìý

Ìý

$

1,779,761

Ìý

Ìý

13.1

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Non-interest bearing demand

Ìý

$

5,481,065

Ìý

Ìý

$

4,474,862

Ìý

Ìý

$

1,006,203

Ìý

Ìý

22.5

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total deposits

Ìý

$

18,976,018

Ìý

Ìý

$

17,678,093

Ìý

Ìý

$

1,297,925

Ìý

Ìý

7.3

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Capital Metrics:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Common Equity to Total Assets

Ìý

Ìý

7.9

%

Ìý

Ìý

7.7

%

Ìý

Ìý

0.2

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Tangible Common Equity to Tangible Assets*

Ìý

Ìý

7.9

%

Ìý

Ìý

7.7

%

Ìý

Ìý

0.2

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Book Value per common share

Ìý

$

56.36

Ìý

Ìý

$

50.81

Ìý

Ìý

$

5.55

Ìý

Ìý

10.9

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Tangible Book Value per common share*

Ìý

$

56.24

Ìý

Ìý

$

50.70

Ìý

Ìý

$

5.54

Ìý

Ìý

10.9

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Common equity Tier 1 capital ratio (1)

Ìý

Ìý

12.0

%

Ìý

Ìý

12.8

%

Ìý

Ìý

(0.8

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total risk based capital ratio (1)

Ìý

Ìý

14.5

%

Ìý

Ìý

15.8

%

Ìý

Ìý

(1.3

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1) Regulatory capital ratios as of June 30, 2025 are estimates.

* Non-GAAP measure. Customers� reasons for the use of the non-GAAP measure and a detailed reconciliation between the non-GAAP measure and the comparable GAAP amount are included at the end of this document.

Key Balance Sheet Trends

Loans and Leases

The following table presents the composition of total loans and leases as of the dates indicated:

Ìý

(Dollars in thousands)

June 30,

2025

Ìý

% of

Total

Ìý

March 31,

2025

Ìý

% of

Total

Ìý

June 30,

2024

Ìý

% of

Total

Loans and Leases Held for Investment

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Commercial:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Commercial & industrial:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Specialized lending

$

6,454,661

Ìý

42.0

%

Ìý

$

6,070,093

Ìý

40.3

%

Ìý

$

5,528,745

Ìý

41.7

%

Other commercial & industrial

Ìý

1,037,684

Ìý

6.8

Ìý

Ìý

Ìý

1,062,933

Ìý

7.0

Ìý

Ìý

Ìý

1,092,146

Ìý

8.2

Ìý

Mortgage finance

Ìý

1,625,764

Ìý

10.6

Ìý

Ìý

Ìý

1,477,896

Ìý

9.8

Ìý

Ìý

Ìý

1,122,812

Ìý

8.5

Ìý

Multifamily

Ìý

2,247,282

Ìý

14.6

Ìý

Ìý

Ìý

2,322,123

Ìý

15.4

Ìý

Ìý

Ìý

2,067,332

Ìý

15.6

Ìý

Commercial real estate owner occupied

Ìý

1,065,006

Ìý

6.9

Ìý

Ìý

Ìý

1,139,126

Ìý

7.6

Ìý

Ìý

Ìý

805,779

Ìý

6.1

Ìý

Commercial real estate non-owner occupied

Ìý

1,497,385

Ìý

9.7

Ìý

Ìý

Ìý

1,438,906

Ìý

9.6

Ìý

Ìý

Ìý

1,202,606

Ìý

9.1

Ìý

Construction

Ìý

98,626

Ìý

0.6

Ìý

Ìý

Ìý

154,647

Ìý

1.0

Ìý

Ìý

Ìý

163,409

Ìý

1.2

Ìý

Total commercial loans and leases

Ìý

14,026,408

Ìý

91.2

Ìý

Ìý

Ìý

13,665,724

Ìý

90.7

Ìý

Ìý

Ìý

11,982,829

Ìý

90.4

Ìý

Consumer:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Residential

Ìý

520,570

Ìý

3.4

Ìý

Ìý

Ìý

496,772

Ìý

3.3

Ìý

Ìý

Ìý

481,503

Ìý

3.6

Ìý

Manufactured housing

Ìý

30,287

Ìý

0.2

Ìý

Ìý

Ìý

31,775

Ìý

0.2

Ìý

Ìý

Ìý

35,901

Ìý

0.3

Ìý

Installment:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Personal

Ìý

457,728

Ìý

3.0

Ìý

Ìý

Ìý

493,276

Ìý

3.3

Ìý

Ìý

Ìý

474,481

Ìý

3.6

Ìý

Other

Ìý

344,444

Ìý

2.2

Ìý

Ìý

Ìý

372,892

Ìý

2.5

Ìý

Ìý

Ìý

282,201

Ìý

2.1

Ìý

Total installment loans

Ìý

802,172

Ìý

5.2

Ìý

Ìý

Ìý

866,168

Ìý

5.8

Ìý

Ìý

Ìý

756,682

Ìý

5.7

Ìý

Total consumer loans

Ìý

1,353,029

Ìý

8.8

Ìý

Ìý

Ìý

1,394,715

Ìý

9.3

Ìý

Ìý

Ìý

1,274,086

Ìý

9.6

Ìý

Total loans and leases held for investment

$

15,379,437

Ìý

100.0

%

Ìý

$

15,060,439

Ìý

100.0

%

Ìý

$

13,256,915

Ìý

100.0

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans Held for Sale

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Residential

$

5,180

Ìý

15.7

%

Ìý

$

1,465

Ìý

3.9

%

Ìý

$

2,684

Ìý

0.7

%

Installment:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Personal

Ìý

27,682

Ìý

84.0

Ìý

Ìý

Ìý

36,000

Ìý

95.9

Ìý

Ìý

Ìý

125,598

Ìý

33.4

Ìý

Other

Ìý

101

Ìý

0.3

Ìý

Ìý

Ìý

64

Ìý

0.2

Ìý

Ìý

Ìý

247,442

Ìý

65.9

Ìý

Total installment loans

Ìý

27,783

Ìý

84.3

Ìý

Ìý

Ìý

36,064

Ìý

96.1

Ìý

Ìý

Ìý

373,040

Ìý

99.3

Ìý

Total loans held for sale

$

32,963

Ìý

100.0

%

Ìý

$

37,529

Ìý

100.0

%

Ìý

$

375,724

Ìý

100.0

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total loans and leases portfolio

$

15,412,400

Ìý

Ìý

Ìý

$

15,097,968

Ìý

Ìý

Ìý

$

13,632,639

Ìý

Ìý

Loans and Leases Held for Investment

Loans and leases held for investment were $15.4 billion at June 30, 2025, up $319 million, or 2%, from March 31, 2025. Specialized lending increased by $385 million, or 6% quarter-over-quarter, to $6.5 billion. Mortgage finance loans increased by $148 million, or 10% to $1.6 billion. Non-owner occupied commercial real estate loans increased by $58 million, or 4% to $1.5 billion. These increases were partially offset by decreases in multifamily loans of $75 million, or 3% to $2.2 billion, owner-occupied commercial real estate loans of $74 million, or 7% to $1.1 billion, consumer installment loans of $64 million, or 7% to $802 million and construction loans of $56 million, or 36% to $99 million.

Loans and leases held for investment of $15.4 billion at June 30, 2025 were up $2.1 billion, or 16%, year-over-year. Specialized lending increased by $926 million, or 17% year-over-year. Mortgage finance loans increased by $503 million. Non-owner occupied commercial real estate loans increased by $295 million. Owner-occupied commercial real estate loans increased by $259 million. Multifamily loans increased by $180 million. Consumer installment loans increased $45 million, inclusive of the transfer from loans held for sale in Q1 2025. These increases were partially offset by decreases in construction loans of $65 million and other commercial and industrial loans of $54 million.

Loans Held for Sale

Loans held for sale decreased $5 million quarter-over-quarter, and were $33 million at June 30, 2025.

Allowance for Credit Losses on Loans and Leases

The following table presents the allowance for credit losses on loans and leases as of the dates and for the periods presented:

Ìý

At or Three Months Ended

Ìý

Ìý

Ìý

At or Three Months Ended

Ìý

Ìý

(Dollars in thousands)

June 30,

2025

Ìý

March 31,

2025

Ìý

Increase

(Decrease)

Ìý

June 30,

2025

Ìý

June 30,

2024

Ìý

Increase

(Decrease)

Allowance for credit losses on loans and leases

$

147,418

Ìý

Ìý

$

141,076

Ìý

Ìý

$

6,342

Ìý

Ìý

$

147,418

Ìý

Ìý

$

132,436

Ìý

Ìý

$

14,982

Ìý

Provision (benefit) for credit losses on loans and leases

$

18,457

Ìý

Ìý

$

21,445

Ìý

Ìý

$

(2,988

)

Ìý

$

18,457

Ìý

Ìý

$

17,851

Ìý

Ìý

$

606

Ìý

Net charge-offs from loans held for investment

$

13,115

Ìý

Ìý

$

17,144

Ìý

Ìý

$

(4,029

)

Ìý

$

13,115

Ìý

Ìý

$

18,711

Ìý

Ìý

$

(5,596

)

Annualized net charge-offs to average loans and leases

Ìý

0.35

%

Ìý

Ìý

0.48

%

Ìý

Ìý

Ìý

Ìý

0.35

%

Ìý

Ìý

0.56

%

Ìý

Ìý

Coverage of credit loss reserves for loans and leases held for investment

Ìý

1.07

%

Ìý

Ìý

1.04

%

Ìý

Ìý

Ìý

Ìý

1.07

%

Ìý

Ìý

1.08

%

Ìý

Ìý

Net charge-offs decreased with $13.1 million in Q2 2025, compared to $17.1 million in Q1 2025, and $18.7 million in Q2 2024.

Provision (benefit) for Credit Losses

Ìý

Three Months Ended

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Ìý

(Dollars in thousands)

June 30,

2025

Ìý

March 31,

2025

Ìý

Increase

(Decrease)

Ìý

June 30,

2025

Ìý

June 30,

2024

Ìý

Increase

(Decrease)

Provision (benefit) for credit losses on loans and leases

$

18,457

Ìý

$

21,445

Ìý

$

(2,988

)

Ìý

$

18,457

Ìý

$

17,851

Ìý

$

606

Provision (benefit) for credit losses on available for sale debt securities

Ìý

2,324

Ìý

Ìý

6,852

Ìý

Ìý

(4,528

)

Ìý

Ìý

2,324

Ìý

Ìý

270

Ìý

Ìý

2,054

Provision for credit losses

Ìý

20,781

Ìý

Ìý

28,297

Ìý

Ìý

(7,516

)

Ìý

Ìý

20,781

Ìý

Ìý

18,121

Ìý

Ìý

2,660

Provision (benefit) for credit losses on unfunded commitments

Ìý

1,594

Ìý

Ìý

1,208

Ìý

Ìý

386

Ìý

Ìý

Ìý

1,594

Ìý

Ìý

1,594

Ìý

Ìý

�

Total provision for credit losses

$

22,375

Ìý

$

29,505

Ìý

$

(7,130

)

Ìý

$

22,375

Ìý

$

19,715

Ìý

$

2,660

The provision for credit losses on loans and leases in Q2 2025 was $18.5 million, compared to $21.4 million in Q1 2025. The lower provision in Q2 2025 was primarily due to lower balances in the consumer installment loan portfolio, partially offset by slight deterioration in macroeconomic forecasts and an increase in commercial loan balances held for investment.

The provision for credit losses on available for sale investment securities in Q2 2025 was $2.3 million, compared to $6.9 million in Q1 2025.

The provision for credit losses on loans and leases in Q2 2025 was $18.5 million, compared to $17.9 million in Q2 2024. The higher provision in Q2 2025 compared to the year ago period was primarily due to slight deterioration in macroeconomic forecasts and an increase in loan balances held for investment.

The provision for credit losses on available for sale investment securities in Q2 2025 was $2.3 million compared to $0.3 million in Q2 2024.

Asset Quality

The following table presents asset quality metrics as of the dates indicated:

(Dollars in thousands)

June 30,

2025

Ìý

March 31,

2025

Ìý

Increase

(Decrease)

Ìý

June 30,

2025

Ìý

June 30,

2024

Ìý

Increase

(Decrease)

Non-performing assets (“NPAs�):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Nonaccrual / non-performing loans (“NPLs�)

$

28,443

Ìý

Ìý

$

43,513

Ìý

Ìý

$

(15,070

)

Ìý

$

28,443

Ìý

Ìý

$

47,380

Ìý

Ìý

$

(18,937

)

Non-performing assets

$

60,778

Ìý

Ìý

$

57,960

Ìý

Ìý

$

2,818

Ìý

Ìý

$

60,778

Ìý

Ìý

$

47,444

Ìý

Ìý

$

13,334

Ìý

NPLs to total loans and leases

Ìý

0.18

%

Ìý

Ìý

0.29

%

Ìý

Ìý

Ìý

Ìý

0.18

%

Ìý

Ìý

0.35

%

Ìý

Ìý

Reserves to NPLs

Ìý

518.29

%

Ìý

Ìý

324.22

%

Ìý

Ìý

Ìý

Ìý

518.29

%

Ìý

Ìý

279.52

%

Ìý

Ìý

NPAs to total assets

Ìý

0.27

%

Ìý

Ìý

0.26

%

Ìý

Ìý

Ìý

Ìý

0.27

%

Ìý

Ìý

0.23

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans and leases (1) risk ratings:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Commercial loans and leases

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Pass

$

12,047,656

Ìý

Ìý

$

11,815,403

Ìý

Ìý

$

232,253

Ìý

Ìý

$

12,047,656

Ìý

Ìý

$

10,500,922

Ìý

Ìý

$

1,546,734

Ìý

Special Mention

Ìý

174,587

Ìý

Ìý

Ìý

189,155

Ìý

Ìý

Ìý

(14,568

)

Ìý

Ìý

174,587

Ìý

Ìý

Ìý

170,014

Ìý

Ìý

Ìý

4,573

Ìý

Substandard

Ìý

256,849

Ìý

Ìý

Ìý

276,018

Ìý

Ìý

Ìý

(19,169

)

Ìý

Ìý

256,849

Ìý

Ìý

Ìý

270,898

Ìý

Ìý

Ìý

(14,049

)

Total commercial loans and leases

Ìý

12,479,092

Ìý

Ìý

Ìý

12,280,576

Ìý

Ìý

Ìý

198,516

Ìý

Ìý

Ìý

12,479,092

Ìý

Ìý

Ìý

10,941,834

Ìý

Ìý

Ìý

1,537,258

Ìý

Consumer loans

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Performing

Ìý

1,209,377

Ìý

Ìý

Ìý

1,242,753

Ìý

Ìý

Ìý

(33,376

)

Ìý

Ìý

1,209,377

Ìý

Ìý

Ìý

1,256,816

Ìý

Ìý

Ìý

(47,439

)

Non-performing

Ìý

20,298

Ìý

Ìý

Ìý

13,803

Ìý

Ìý

Ìý

6,495

Ìý

Ìý

Ìý

20,298

Ìý

Ìý

Ìý

17,270

Ìý

Ìý

Ìý

3,028

Ìý

Total consumer loans

Ìý

1,229,675

Ìý

Ìý

Ìý

1,256,556

Ìý

Ìý

Ìý

(26,881

)

Ìý

Ìý

1,229,675

Ìý

Ìý

Ìý

1,274,086

Ìý

Ìý

Ìý

(44,411

)

Loans and leases receivable (1)

$

13,708,767

Ìý

Ìý

$

13,537,132

Ìý

Ìý

$

171,635

Ìý

Ìý

$

13,708,767

Ìý

Ìý

$

12,215,920

Ìý

Ìý

$

1,492,847

Ìý

(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.

Over the last decade, the Bank has developed a suite of commercial loan products with an important common denominator: a relatively low credit risk assumption. The Bank’s commercial and industrial (“C&I�), mortgage finance, corporate and specialized lending lines of business, and multifamily loans for example, are characterized by conservative underwriting standards and historically low loss rates. Because of this emphasis, the Bank’s credit quality to date has been strong despite a challenging economic and interest rate environment. Maintaining strong asset quality also requires a highly active portfolio monitoring process. In addition to frequent client outreach and monitoring at the individual loan level, management employs a bottom-up data driven approach to analyze the commercial portfolio.

Total consumer installment loans held for investment at June 30, 2025 were less than 4% of total assets and approximately 5% of total loans and leases held for investment, and were supported by an allowance for credit losses of $44.9 million. At June 30, 2025, the consumer installment portfolio had the following characteristics: average original FICO score of 739, average debt-to-income of 20% and average borrower income of $106 thousand.

Non-performing loans at June 30, 2025 decreased to 0.18% of total loans and leases, compared to 0.29% at March 31, 2025 and 0.35% at June 30, 2024.

Investment Securities

The investment securities portfolio, including debt securities classified as available for sale (“AFS�) and held to maturity (“HTM�) provides periodic cash flows through regular maturities and amortization, can be used as collateral to secure additional funding, and is an important component of the Bank’s liquidity position.

The following table presents the composition of the investment securities portfolio as of the dates indicated:

(Dollars in thousands)

June 30,

2025

Ìý

March 31,

2025

Ìý

June 30,

2024

Debt securities, available for sale

$

1,846,566

Ìý

$

2,024,437

Ìý

$

2,477,758

Equity securities

Ìý

30,840

Ìý

Ìý

33,118

Ìý

Ìý

33,892

Investment securities, at fair value

Ìý

1,877,406

Ìý

Ìý

2,057,555

Ìý

Ìý

2,511,650

Debt securities, held to maturity

Ìý

853,126

Ìý

Ìý

938,161

Ìý

Ìý

962,799

Total investment securities portfolio

$

2,730,532

Ìý

$

2,995,716

Ìý

$

3,474,449

At June 30, 2025, the AFS debt securities portfolio had a spot yield of 5.78%, an effective duration of approximately 3.0 years, and approximately 23% are variable rate. Additionally, 64% of the AFS securities portfolio was AAA rated at June 30, 2025.

At June 30, 2025, the HTM debt securities portfolio represented only 3.8% of total assets at June 30, 2025, had a spot yield of 3.79% and an effective duration of approximately 4.2 years. Additionally, at June 30, 2025, approximately 54% 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

The following table presents the composition of our deposit portfolio as of the dates indicated:

(Dollars in thousands)

June 30,

2025

Ìý

% of

Total

Ìý

March 31,

2025

Ìý

% of

Total

Ìý

June 30,

2024

Ìý

% of

Total

Demand, non-interest bearing

$

5,481,065

Ìý

28.9

%

Ìý

$

5,552,605

Ìý

29.3

%

Ìý

$

4,474,862

Ìý

25.3

%

Demand, interest bearing

Ìý

4,912,839

Ìý

25.9

Ìý

Ìý

Ìý

5,137,961

Ìý

27.2

Ìý

Ìý

Ìý

5,894,056

Ìý

33.4

Ìý

Total demand deposits

Ìý

10,393,904

Ìý

54.8

Ìý

Ìý

Ìý

10,690,566

Ìý

56.5

Ìý

Ìý

Ìý

10,368,918

Ìý

58.7

Ìý

Savings

Ìý

1,375,072

Ìý

7.2

Ìý

Ìý

Ìý

1,327,854

Ìý

7.0

Ìý

Ìý

Ìý

1,573,661

Ìý

8.9

Ìý

Money market

Ìý

4,206,516

Ìý

22.2

Ìý

Ìý

Ìý

4,057,458

Ìý

21.4

Ìý

Ìý

Ìý

3,539,815

Ìý

20.0

Ìý

Time deposits

Ìý

3,000,526

Ìý

15.8

Ìý

Ìý

Ìý

2,857,047

Ìý

15.1

Ìý

Ìý

Ìý

2,195,699

Ìý

12.4

Ìý

Total deposits

$

18,976,018

Ìý

100.0

%

Ìý

$

18,932,925

Ìý

100.0

%

Ìý

$

17,678,093

Ìý

100.0

%

Total deposits increased $43 million to $19.0 billion at June 30, 2025 as compared to the prior quarter. Money market deposits increased $149 million, or 4%, to $4.2 billion, time deposits increased $143 million, or 5%, to $3.0 billion and savings deposits increased $47 million, or 4%, to $1.4 billion. These increases were offset by decreases in interest bearing demand deposits of $225 million, or 4%, to $4.9 billion, which included the reduction of approximately $187 million of deposits serviced by BM Technologies, Inc. primarily from the transfer of deposits to a new partner bank during the quarter, and non-interest bearing demand deposits of $72 million, or 1%, to $5.5 billion. The total average cost of deposits increased by 3 basis points to 2.85% in Q2 2025 from 2.82% in the prior quarter. Total estimated uninsured deposits were $5.7 billion1, or 30% of total deposits (inclusive of accrued interest) at June 30, 2025 with immediately available liquidity covering approximately 150% of these deposits.

“The planned reduction in deposits serviced by BM Technologies, Inc had an approximately 3 basis point impact on total average cost of deposits and an approximately 6 basis point impact on total interest bearing cost of deposits in the quarter. Adjusting for this impact, total average deposit costs would have been flat and interest bearing deposit costs would have declined by 5 basis points in the quarter from the continued progress on our deposit remix efforts,� stated Customers Bancorp President Sam Sidhu.

Ìý

Ìý

Ìý

Ìý

Ìý

1 Uninsured deposits (estimate) of $7.4 billion to be reported on the Bank’s call report, less deposits of $1.6 billion collateralized by standby letters of credit from the FHLB and from our affiliates of $116 million.

Total deposits increased $1.3 billion, or 7%, to $19.0 billion at June 30, 2025 as compared to a year ago. Non-interest bearing demand deposits increased $1.0 billion, or 22%, to $5.5 billion, time deposits increased $805 million, or 37% to $3.0 billion and money market deposits increased $667 million, or 19%, to $4.2 billion. These increases were offset by decreases in interest bearing demand deposits of $981 million, or 17%, to $4.9 billion and savings deposits of $199 million, or 13%, to $1.4 billion. The total average cost of deposits decreased by 55 basis points to 2.85% in Q2 2025 from 3.40% in the prior year.

Borrowings

The following table presents the composition of our borrowings as of the dates indicated:

(Dollars in thousands)

June 30,

2025

Ìý

March 31,

2025

Ìý

June 30,

2024

FHLB advances

$

1,195,377

Ìý

$

1,133,456

Ìý

$

1,018,349

Senior notes

Ìý

99,138

Ìý

Ìý

99,103

Ìý

Ìý

123,970

Subordinated debt

Ìý

182,649

Ìý

Ìý

182,579

Ìý

Ìý

182,370

Total borrowings

$

1,477,164

Ìý

$

1,415,138

Ìý

$

1,324,689

Total borrowings increased $62 million, or 4%, to $1.5 billion at June 30, 2025 as compared to the prior quarter. This increase primarily resulted from draws of $60 million in FHLB advances during Q2 2025. As of June 30, 2025, Customers� immediately available borrowing capacity with the FRB and FHLB was approximately $8.0 billion, of which $1.2 billion of available capacity was utilized in borrowings and $1.7 billion was utilized to collateralize deposits.

Total borrowings increased $152 million, or 12%, to $1.5 billion at June 30, 2025 as compared to a year ago. This increase primarily resulted from net draws of $165 million in FHLB advances, partially offset by repayments of $25 million in senior notes upon maturity.

Capital

The following table presents certain capital amounts and ratios as of the dates indicated:

(Dollars in thousands except per share data)

June 30,

2025

Ìý

March 31,

2025

Ìý

June 30,

2024

Customers Bancorp, Inc.

Ìý

Ìý

Ìý

Ìý

Ìý

Common Equity

$

1,781,357

Ìý

Ìý

$

1,726,766

Ìý

Ìý

$

1,609,071

Ìý

Tangible Common Equity*

$

1,777,728

Ìý

Ìý

$

1,723,137

Ìý

Ìý

$

1,605,442

Ìý

Common Equity to Total Assets

Ìý

7.9

%

Ìý

Ìý

7.7

%

Ìý

Ìý

7.7

%

Tangible Common Equity to Tangible Assets*

Ìý

7.9

%

Ìý

Ìý

7.7

%

Ìý

Ìý

7.7

%

Book Value per common share

$

56.36

Ìý

Ìý

$

54.85

Ìý

Ìý

$

50.81

Ìý

Tangible Book Value per common share*

$

56.24

Ìý

Ìý

$

54.74

Ìý

Ìý

$

50.70

Ìý

Common equity Tier 1 (“CET 1�) capital ratio (1)

Ìý

12.0

%

Ìý

Ìý

11.7

%

Ìý

Ìý

12.8

%

Total risk based capital ratio (1)

Ìý

14.5

%

Ìý

Ìý

14.6

%

Ìý

Ìý

15.8

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1) Regulatory capital ratios as of June 30, 2025 are estimates.

* Non-GAAP measure. Customers� reasons for the use of the non-GAAP measure and a detailed reconciliation between the non-GAAP measure and the comparable GAAP amount are included at the end of this document.

Customers Bancorp’s common equity increased $55 million to $1.8 billion, and tangible common equity* increased $55 million to $1.8 billion, at June 30, 2025 compared to the prior quarter, respectively, primarily from earnings of $56 million, partially offset by increased unrealized losses on investment securities of $4 million (net of taxes) deferred in accumulated other comprehensive income (“AOCI�). Similarly, book value per common share increased to $56.36 from $54.85, and tangible book value per common share* increased to $56.24 from $54.74, at June 30, 2025 and March 31, 2025, respectively.

Customers Bancorp’s common equity increased $172 million to $1.8 billion, and tangible common equity* increased $172 million to $1.8 billion, at June 30, 2025 compared to a year ago, respectively, primarily from earnings of $132 million and decreased unrealized losses on investment securities in AOCI of $60 million (net of taxes), offset in part by $25 million of common share repurchases. Similarly, book value per common share increased to $56.36 from $50.81, and tangible book value per common share* increased to $56.24 from $50.70, at June 30, 2025 and June 30, 2024, respectively.

At the Customers Bancorp level, the CET 1 ratio (estimate), total risk based capital ratio (estimate), common equity to total assets ratio and tangible common equity to tangible assets ratio* (“TCE / TA ratio�) were 12.0%, 14.5%, 7.9%, and 7.9%, respectively, at June 30, 2025.

At the Customers Bank level, capital levels remained strong and well above regulatory minimums. At June 30, 2025, Tier 1 capital (estimate) and total risk based capital (estimate) were 13.0% and 14.4%, respectively.

Key Profitability Trends

Net Interest Income

Net interest income totaled $176.7 million in Q2 2025, an increase of $9.3 million from Q1 2025. This increase was driven by an increase in interest income of $13.1 million primarily due to higher interest income from specialized lending, mortgage finance and investment securities.

“Net interest margin expanded in the quarter as we realized the benefits of strong loan growth, balance sheet optimization, and well managed deposit costs,� stated Sam Sidhu. “We continue to have positive drivers to net interest income on both sides of the balance sheet with a strong loan pipeline and continued momentum from our roster of primarily deposit focused commercial banking teams, which we continue to add to each quarter,� stated Sam Sidhu.

Net interest income totaled $176.7 million in Q2 2025, an increase of $9.1 million from Q2 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 from specialized lending, multifamily and mortgage finance, which were partially offset by lower interest income from investment securities, consumer installment loans and interest-earning deposits.

Non-Interest Income

The following table presents details of non-interest income for the periods indicated:

Ìý

Three Months Ended

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Ìý

(Dollars in thousands)

June 30,

2025

Ìý

March 31,

2025

Ìý

Increase

(Decrease)

Ìý

June 30,

2025

Ìý

June 30,

2024

Ìý

Increase

(Decrease)

Commercial lease income

$

11,056

Ìý

Ìý

$

10,668

Ìý

Ìý

$

388

Ìý

Ìý

$

11,056

Ìý

Ìý

$

10,282

Ìý

Ìý

$

774

Ìý

Loan fees

Ìý

9,106

Ìý

Ìý

Ìý

7,235

Ìý

Ìý

Ìý

1,871

Ìý

Ìý

Ìý

9,106

Ìý

Ìý

Ìý

5,233

Ìý

Ìý

Ìý

3,873

Ìý

Bank-owned life insurance

Ìý

2,249

Ìý

Ìý

Ìý

4,660

Ìý

Ìý

Ìý

(2,411

)

Ìý

Ìý

2,249

Ìý

Ìý

Ìý

2,007

Ìý

Ìý

Ìý

242

Ìý

Mortgage finance transactional fees

Ìý

1,175

Ìý

Ìý

Ìý

933

Ìý

Ìý

Ìý

242

Ìý

Ìý

Ìý

1,175

Ìý

Ìý

Ìý

1,058

Ìý

Ìý

Ìý

117

Ìý

Net gain (loss) on sale of loans and leases

Ìý

�

Ìý

Ìý

Ìý

2

Ìý

Ìý

Ìý

(2

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(238

)

Ìý

Ìý

238

Ìý

Net gain (loss) on sale of investment securities

Ìý

(1,797

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1,797

)

Ìý

Ìý

(1,797

)

Ìý

Ìý

(719

)

Ìý

Ìý

(1,078

)

Impairment loss on debt securities

Ìý

�

Ìý

Ìý

Ìý

(51,319

)

Ìý

Ìý

51,319

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Unrealized gain on equity method investments

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

11,041

Ìý

Ìý

Ìý

(11,041

)

Other

Ìý

7,817

Ìý

Ìý

Ìý

3,331

Ìý

Ìý

Ìý

4,486

Ìý

Ìý

Ìý

7,817

Ìý

Ìý

Ìý

2,373

Ìý

Ìý

Ìý

5,444

Ìý

Total non-interest income (loss)

$

29,606

Ìý

Ìý

$

(24,490

)

Ìý

$

54,096

Ìý

Ìý

$

29,606

Ìý

Ìý

$

31,037

Ìý

Ìý

$

(1,431

)

Reported non-interest income totaled $29.6 million for Q2 2025, an increase of $54.1 million compared to a loss of $24.5 million for Q1 2025. The increase was primarily due to $51.3 million of impairment loss on certain AFS debt securities recorded in Q1 2025 that the Bank decided to sell as of March 31, 2025, and increases in other non-interest income of $4.5 million primarily from $1.7 million of gain on sale of leased assets and $1.8 million of fees associated with the sunsetting of a loan origination program with a fintech company, which was recently acquired by a bank. These increases were partially offset by a decrease in bank-owned life insurance income of $2.4 million primarily due to lower death benefits received from insurance carriers.

Non-interest income totaled $29.6 million for Q2 2025, a decrease of $1.4 million compared to Q2 2024. The decrease was primarily due to $11.0 million of unrealized gain on equity method investments purchased at a discount in Q2 2024, partially offset by increases in loan fees of $3.9 million primarily resulting from increased unused line of credit fees, $1.8 million of fees associated with sunsetting of a loan origination program with a fintech company, which was recently acquired by a bank, and deposit account fees of $1.7 million.

Non-Interest Expense

The following table presents details of non-interest expense for the periods indicated:

Ìý

Three Months Ended

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Ìý

(Dollars in thousands)

June 30,

2025

Ìý

March 31,

2025

Ìý

Increase

(Decrease)

Ìý

June 30,

2025

Ìý

June 30,

2024

Ìý

Increase

(Decrease)

Salaries and employee benefits

$

45,848

Ìý

$

42,674

Ìý

$

3,174

Ìý

Ìý

$

45,848

Ìý

$

44,947

Ìý

$

901

Ìý

Technology, communication and bank operations

Ìý

10,382

Ìý

Ìý

11,312

Ìý

Ìý

(930

)

Ìý

Ìý

10,382

Ìý

Ìý

16,227

Ìý

Ìý

(5,845

)

Commercial lease depreciation

Ìý

8,743

Ìý

Ìý

8,463

Ìý

Ìý

280

Ìý

Ìý

Ìý

8,743

Ìý

Ìý

7,829

Ìý

Ìý

914

Ìý

Professional services

Ìý

13,850

Ìý

Ìý

11,857

Ìý

Ìý

1,993

Ìý

Ìý

Ìý

13,850

Ìý

Ìý

6,104

Ìý

Ìý

7,746

Ìý

Loan servicing

Ìý

4,053

Ìý

Ìý

4,630

Ìý

Ìý

(577

)

Ìý

Ìý

4,053

Ìý

Ìý

3,516

Ìý

Ìý

537

Ìý

Occupancy

Ìý

3,551

Ìý

Ìý

3,412

Ìý

Ìý

139

Ìý

Ìý

Ìý

3,551

Ìý

Ìý

3,120

Ìý

Ìý

431

Ìý

FDIC assessments, non-income taxes and regulatory fees

Ìý

11,906

Ìý

Ìý

11,750

Ìý

Ìý

156

Ìý

Ìý

Ìý

11,906

Ìý

Ìý

10,236

Ìý

Ìý

1,670

Ìý

Advertising and promotion

Ìý

461

Ìý

Ìý

528

Ìý

Ìý

(67

)

Ìý

Ìý

461

Ìý

Ìý

1,254

Ìý

Ìý

(793

)

Other

Ìý

7,832

Ìý

Ìý

8,145

Ìý

Ìý

(313

)

Ìý

Ìý

7,832

Ìý

Ìý

10,219

Ìý

Ìý

(2,387

)

Total non-interest expense

$

106,626

Ìý

$

102,771

Ìý

$

3,855

Ìý

Ìý

$

106,626

Ìý

$

103,452

Ìý

$

3,174

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Non-interest expenses totaled $106.6 million in Q2 2025, an increase of $3.9 million compared to Q1 2025. The increase was primarily attributable to increases of $3.2 million in salaries and employee benefits primarily due to higher headcount, annual merit increases, and incentives and $2.0 million in professional fees, partially offset by a decrease of $0.9 million in technology, communication and bank operations primarily due to lower deposit servicing fees.

“During the quarter, as previously communicated, we reinvested a portion of the benefit of our operational excellence initiatives we realized in Q1 2025 as we make investments in our franchise to position us for success in both the near-term and over the long-term. Even with these investments our efficiency ratio declined as we drove positive operating leverage,� stated Sam Sidhu.

Non-interest expenses totaled $106.6 million in Q2 2025, an increase of $3.2 million compared to Q2 2024. The increase was primarily attributable to increases of $7.7 million in professional fees including the investment in our risk management infrastructure and $1.7 million in FDIC assessments, non-income taxes and regulatory fees. These increases were partially offset by decreases of $5.8 million in technology, communication and bank operations primarily due to lower deposit servicing fees and software-as-a-service expenses and in fees paid to a fintech company related to a consumer installment loan origination program.

Taxes

Income tax expense increased by $19.0 million to a provision of $18.0 million in Q2 2025 from a benefit of $1.0 million in Q1 2025 primarily due to higher pre-tax income and a decrease in discrete tax benefits from share-based compensation.

Income tax expense decreased by $1.1 million to a provision of $18.0 million in Q2 2025 from $19.0 million in Q2 2024 primarily due to higher income tax credits estimated in 2025. The effective tax rate was 22.8% for Q2 2025.

Outlook

“Looking forward, our strategy remains unchanged. We are focused on continuing the transformation of our deposit franchise, further strengthening our risk management and compliance infrastructure, improving our profitability and growing net interest income, and maintaining strong capital ratios, liquidity, and credit quality. As a result of the strong performance achieved through the first half of the year, we are updating our full year 2025 targets for loan growth, net interest income growth, and core efficiency ratio. In 2025, we are now targeting to increase the loan portfolio by 8% to 11%, net interest income by 7% to 10% and for core efficiency ratio have a bias to the low end of the low to mid 50's range. We remain focused on executing in those areas which differentiate us from our peers and believe that providing truly exceptional service, sophisticated product offerings, recruitment of top talent, and a single-point-of-contact service model will deliver strategic, organic growth. Importantly, our cubiX platform is proving to be a mission-critical real-time payments solution for our commercial clients 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, July 25, 2025

Time:

9:00 AM EDT

The live audio webcast, presentation slides, and earnings press release will be made available at and at the Customers Bancorp 2nd Quarter Earnings Webcast.

You may submit questions in advance of the live webcast by emailing our Head of Corporate Communications, Jordan Baucum at [email protected].

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 $22 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:

  • No. 1 on American Banker 2024 list of top-performing banks with $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: .

“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.

Q2 2025 Overview

The following table presents a summary of key earnings and performance metrics for the quarter ended June 30, 2025 and the preceding four quarters:

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

EARNINGS SUMMARY - UNAUDITED

Ìý

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

Q2

Ìý

Q1

Ìý

Q4

Ìý

Q3

Ìý

Q2

Ìý

Six Months Ended

June 30,

2025

Ìý

2025

Ìý

2024

Ìý

2024

Ìý

2024

Ìý

2025

Ìý

2024

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

GAAP Profitability Metrics:

Net income available to common shareholders

$

55,846

Ìý

Ìý

$

9,523

Ìý

Ìý

$

23,266

Ìý

Ìý

$

42,937

Ìý

Ìý

$

54,300

Ìý

Ìý

$

65,369

Ìý

Ìý

$

100,226

Ìý

Per share amounts:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Earnings per share - basic

$

1.77

Ìý

Ìý

$

0.30

Ìý

Ìý

$

0.74

Ìý

Ìý

$

1.36

Ìý

Ìý

$

1.72

Ìý

Ìý

$

2.07

Ìý

Ìý

$

3.18

Ìý

Ìý

Earnings per share - diluted

$

1.73

Ìý

Ìý

$

0.29

Ìý

Ìý

$

0.71

Ìý

Ìý

$

1.31

Ìý

Ìý

$

1.66

Ìý

Ìý

$

2.02

Ìý

Ìý

$

3.06

Ìý

Ìý

Book value per common share (1)

$

56.36

Ìý

Ìý

$

54.85

Ìý

Ìý

$

54.20

Ìý

Ìý

$

53.07

Ìý

Ìý

$

50.81

Ìý

Ìý

$

56.36

Ìý

Ìý

$

50.81

Ìý

Ìý

CUBI stock price (1)

$

58.74

Ìý

Ìý

$

50.20

Ìý

Ìý

$

48.68

Ìý

Ìý

$

46.45

Ìý

Ìý

$

47.98

Ìý

Ìý

$

58.74

Ìý

Ìý

$

47.98

Ìý

Ìý

CUBI stock price as % of book value (1)

Ìý

104

%

Ìý

Ìý

92

%

Ìý

Ìý

90

%

Ìý

Ìý

88

%

Ìý

Ìý

94

%

Ìý

Ìý

104

%

Ìý

Ìý

94

%

Average shares outstanding - basic

Ìý

31,585,390

Ìý

Ìý

Ìý

31,447,623

Ìý

Ìý

Ìý

31,346,920

Ìý

Ìý

Ìý

31,567,797

Ìý

Ìý

Ìý

31,649,715

Ìý

Ìý

Ìý

31,516,887

Ìý

Ìý

Ìý

31,561,569

Ìý

Average shares outstanding - diluted

Ìý

32,374,061

Ìý

Ìý

Ìý

32,490,572

Ìý

Ìý

Ìý

32,557,621

Ìý

Ìý

Ìý

32,766,488

Ìý

Ìý

Ìý

32,699,149

Ìý

Ìý

Ìý

32,431,995

Ìý

Ìý

Ìý

32,776,842

Ìý

Shares outstanding (1)

Ìý

31,606,934

Ìý

Ìý

Ìý

31,479,132

Ìý

Ìý

Ìý

31,346,507

Ìý

Ìý

Ìý

31,342,107

Ìý

Ìý

Ìý

31,667,655

Ìý

Ìý

Ìý

31,606,934

Ìý

Ìý

Ìý

31,667,655

Ìý

Return on average assets (“ROAA�)

Ìý

1.09

%

Ìý

Ìý

0.23

%

Ìý

Ìý

0.48

%

Ìý

Ìý

0.88

%

Ìý

Ìý

1.11

%

Ìý

Ìý

0.67

%

Ìý

Ìý

1.02

%

Return on average common equity (“ROCE�)

Ìý

12.79

%

Ìý

Ìý

2.23

%

Ìý

Ìý

5.50

%

Ìý

Ìý

10.44

%

Ìý

Ìý

13.85

%

Ìý

Ìý

7.57

%

Ìý

Ìý

12.98

%

Net interest margin, tax equivalent

Ìý

3.27

%

Ìý

Ìý

3.13

%

Ìý

Ìý

3.11

%

Ìý

Ìý

3.06

%

Ìý

Ìý

3.29

%

Ìý

Ìý

3.20

%

Ìý

Ìý

3.20

%

Efficiency ratio

Ìý

51.23

%

Ìý

Ìý

52.94

%

Ìý

Ìý

56.86

%

Ìý

Ìý

62.40

%

Ìý

Ìý

51.87

%

Ìý

Ìý

52.06

%

Ìý

Ìý

53.16

%

Non-GAAP Profitability Metrics (2):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Core earnings

$

58,147

Ìý

Ìý

$

50,002

Ìý

Ìý

$

44,168

Ìý

Ìý

$

43,838

Ìý

Ìý

$

48,567

Ìý

Ìý

$

108,149

Ìý

Ìý

$

95,099

Ìý

Core pre-tax pre-provision net income

$

101,785

Ìý

Ìý

$

93,489

Ìý

Ìý

$

84,224

Ìý

Ìý

$

64,824

Ìý

Ìý

$

89,220

Ìý

Ìý

$

195,274

Ìý

Ìý

$

172,894

Ìý

Per share amounts:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Core earnings per share - diluted

$

1.80

Ìý

Ìý

$

1.54

Ìý

Ìý

$

1.36

Ìý

Ìý

$

1.34

Ìý

Ìý

$

1.49

Ìý

Ìý

$

3.33

Ìý

Ìý

$

2.90

Ìý

Ìý

Tangible book value per common share (1)

$

56.24

Ìý

Ìý

$

54.74

Ìý

Ìý

$

54.08

Ìý

Ìý

$

52.96

Ìý

Ìý

$

50.70

Ìý

Ìý

$

56.24

Ìý

Ìý

$

50.70

Ìý

Ìý

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

Ìý

104

%

Ìý

Ìý

92

%

Ìý

Ìý

90

%

Ìý

Ìý

88

%

Ìý

Ìý

95

%

Ìý

Ìý

104

%

Ìý

Ìý

95

%

Core ROAA

Ìý

1.10

%

Ìý

Ìý

0.97

%

Ìý

Ìý

0.86

%

Ìý

Ìý

0.89

%

Ìý

Ìý

1.00

%

Ìý

Ìý

1.04

%

Ìý

Ìý

0.98

%

Core ROCE

Ìý

13.32

%

Ìý

Ìý

11.72

%

Ìý

Ìý

10.44

%

Ìý

Ìý

10.66

%

Ìý

Ìý

12.39

%

Ìý

Ìý

12.53

%

Ìý

Ìý

12.32

%

Core pre-tax pre-provision ROAA

Ìý

1.83

%

Ìý

Ìý

1.70

%

Ìý

Ìý

1.51

%

Ìý

Ìý

1.21

%

Ìý

Ìý

1.71

%

Ìý

Ìý

1.76

%

Ìý

Ìý

1.64

%

Core pre-tax pre-provision ROCE

Ìý

22.59

%

Ìý

Ìý

21.11

%

Ìý

Ìý

19.04

%

Ìý

Ìý

14.84

%

Ìý

Ìý

21.79

%

Ìý

Ìý

21.86

%

Ìý

Ìý

21.41

%

Core efficiency ratio

Ìý

51.56

%

Ìý

Ìý

52.69

%

Ìý

Ìý

56.12

%

Ìý

Ìý

61.69

%

Ìý

Ìý

53.47

%

Ìý

Ìý

52.11

%

Ìý

Ìý

53.85

%

Asset Quality:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net charge-offs

$

13,115

Ìý

Ìý

$

17,144

Ìý

Ìý

$

14,612

Ìý

Ìý

$

17,044

Ìý

Ìý

$

18,711

Ìý

Ìý

$

30,259

Ìý

Ìý

$

36,679

Ìý

Annualized net charge-offs to average total loans and leases

Ìý

0.35

%

Ìý

Ìý

0.48

%

Ìý

Ìý

0.41

%

Ìý

Ìý

0.50

%

Ìý

Ìý

0.56

%

Ìý

Ìý

0.41

%

Ìý

Ìý

0.56

%

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

Ìý

0.18

%

Ìý

Ìý

0.29

%

Ìý

Ìý

0.30

%

Ìý

Ìý

0.34

%

Ìý

Ìý

0.35

%

Ìý

Ìý

0.18

%

Ìý

Ìý

0.35

%

Reserves to NPLs (1)

Ìý

518.29

%

Ìý

Ìý

324.22

%

Ìý

Ìý

316.06

%

Ìý

Ìý

281.36

%

Ìý

Ìý

279.52

%

Ìý

Ìý

518.29

%

Ìý

Ìý

279.52

%

Non-performing assets (“NPAs�) to total assets

Ìý

0.27

%

Ìý

Ìý

0.26

%

Ìý

Ìý

0.25

%

Ìý

Ìý

0.22

%

Ìý

Ìý

0.23

%

Ìý

Ìý

0.27

%

Ìý

Ìý

0.23

%

Customers Bank Capital Ratios (3):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Common equity Tier 1 capital to risk-weighted assets

Ìý

13.0

%

Ìý

Ìý

12.40

%

Ìý

Ìý

12.96

%

Ìý

Ìý

13.64

%

Ìý

Ìý

14.17

%

Ìý

Ìý

13.0

%

Ìý

Ìý

14.17

%

Tier 1 capital to risk-weighted assets

Ìý

13.0

%

Ìý

Ìý

12.40

%

Ìý

Ìý

12.96

%

Ìý

Ìý

13.64

%

Ìý

Ìý

14.17

%

Ìý

Ìý

13.0

%

Ìý

Ìý

14.17

%

Total capital to risk-weighted assets

Ìý

14.4

%

Ìý

Ìý

13.92

%

Ìý

Ìý

14.34

%

Ìý

Ìý

15.06

%

Ìý

Ìý

15.64

%

Ìý

Ìý

14.4

%

Ìý

Ìý

15.64

%

Tier 1 capital to average assets (leverage ratio)

Ìý

8.9

%

Ìý

Ìý

8.43

%

Ìý

Ìý

8.65

%

Ìý

Ìý

9.08

%

Ìý

Ìý

9.16

%

Ìý

Ìý

8.9

%

Ìý

Ìý

9.16

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

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

(2) Customers� reasons for the use of these non-GAAP measures and a detailed reconciliation between the non-GAAP measures and the comparable GAAP amounts are included at the end of this document.

(3) Regulatory capital ratios are estimated for Q2 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 June 30, 2025, our regulatory capital ratios reflected the full effect of CECL on regulatory capital.

Ìý

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED

(Dollars in thousands, except per share data)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Six Months Ended

Ìý

Q2

Ìý

Q1

Ìý

Q4

Ìý

Q3

Ìý

Q2

Ìý

June 30,

Ìý

2025

Ìý

2025

Ìý

2024

Ìý

2024

Ìý

2024

Ìý

2025

Ìý

2024

Interest income:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans and leases

$

246,869

Ìý

Ìý

$

231,008

Ìý

Ìý

$

230,534

Ìý

Ìý

$

228,659

Ìý

Ìý

$

224,265

Ìý

Ìý

$

477,877

Ìý

Ìý

$

442,264

Ìý

Investment securities

Ìý

37,381

Ìý

Ìý

Ìý

34,339

Ìý

Ìý

Ìý

39,638

Ìý

Ìý

Ìý

46,265

Ìý

Ìý

Ìý

47,586

Ìý

Ìý

Ìý

71,720

Ìý

Ìý

Ìý

94,388

Ìý

Interest earning deposits

Ìý

39,972

Ìý

Ìý

Ìý

42,914

Ìý

Ìý

Ìý

48,147

Ìý

Ìý

Ìý

44,372

Ìý

Ìý

Ìý

45,506

Ìý

Ìý

Ìý

82,886

Ìý

Ìý

Ìý

98,323

Ìý

Loans held for sale

Ìý

1,806

Ìý

Ìý

Ìý

4,761

Ìý

Ìý

Ìý

9,447

Ìý

Ìý

Ìý

10,907

Ìý

Ìý

Ìý

13,671

Ìý

Ìý

Ìý

6,567

Ìý

Ìý

Ìý

25,719

Ìý

Other

Ìý

1,973

Ìý

Ìý

Ìý

1,887

Ìý

Ìý

Ìý

2,140

Ìý

Ìý

Ìý

1,910

Ìý

Ìý

Ìý

3,010

Ìý

Ìý

Ìý

3,860

Ìý

Ìý

Ìý

5,121

Ìý

Total interest income

Ìý

328,001

Ìý

Ìý

Ìý

314,909

Ìý

Ìý

Ìý

329,906

Ìý

Ìý

Ìý

332,113

Ìý

Ìý

Ìý

334,038

Ìý

Ìý

Ìý

642,910

Ìý

Ìý

Ìý

665,815

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest expense:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposits

Ìý

134,045

Ìý

Ìý

Ìý

131,308

Ìý

Ìý

Ìý

144,974

Ìý

Ìý

Ìý

155,829

Ìý

Ìý

Ìý

148,784

Ìý

Ìý

Ìý

265,353

Ìý

Ìý

Ìý

302,509

Ìý

FHLB advances

Ìý

12,717

Ìý

Ìý

Ìý

11,801

Ìý

Ìý

Ìý

12,595

Ìý

Ìý

Ìý

12,590

Ìý

Ìý

Ìý

13,437

Ìý

Ìý

Ìý

24,518

Ìý

Ìý

Ìý

26,922

Ìý

Subordinated debt

Ìý

3,229

Ìý

Ìý

Ìý

3,212

Ìý

Ìý

Ìý

3,349

Ìý

Ìý

Ìý

3,537

Ìý

Ìý

Ìý

2,734

Ìý

Ìý

Ìý

6,441

Ìý

Ìý

Ìý

5,423

Ìý

Other borrowings

Ìý

1,307

Ìý

Ìý

Ìý

1,142

Ìý

Ìý

Ìý

1,167

Ìý

Ìý

Ìý

1,612

Ìý

Ìý

Ìý

1,430

Ìý

Ìý

Ìý

2,449

Ìý

Ìý

Ìý

2,923

Ìý

Total interest expense

Ìý

151,298

Ìý

Ìý

Ìý

147,463

Ìý

Ìý

Ìý

162,085

Ìý

Ìý

Ìý

173,568

Ìý

Ìý

Ìý

166,385

Ìý

Ìý

Ìý

298,761

Ìý

Ìý

Ìý

337,777

Ìý

Net interest income

Ìý

176,703

Ìý

Ìý

Ìý

167,446

Ìý

Ìý

Ìý

167,821

Ìý

Ìý

Ìý

158,545

Ìý

Ìý

Ìý

167,653

Ìý

Ìý

Ìý

344,149

Ìý

Ìý

Ìý

328,038

Ìý

Provision for credit losses

Ìý

20,781

Ìý

Ìý

Ìý

28,297

Ìý

Ìý

Ìý

21,194

Ìý

Ìý

Ìý

17,066

Ìý

Ìý

Ìý

18,121

Ìý

Ìý

Ìý

49,078

Ìý

Ìý

Ìý

35,191

Ìý

Net interest income after provision for credit losses

Ìý

155,922

Ìý

Ìý

Ìý

139,149

Ìý

Ìý

Ìý

146,627

Ìý

Ìý

Ìý

141,479

Ìý

Ìý

Ìý

149,532

Ìý

Ìý

Ìý

295,071

Ìý

Ìý

Ìý

292,847

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Non-interest income:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Commercial lease income

Ìý

11,056

Ìý

Ìý

Ìý

10,668

Ìý

Ìý

Ìý

10,604

Ìý

Ìý

Ìý

10,093

Ìý

Ìý

Ìý

10,282

Ìý

Ìý

Ìý

21,724

Ìý

Ìý

Ìý

19,965

Ìý

Loan fees

Ìý

9,106

Ìý

Ìý

Ìý

7,235

Ìý

Ìý

Ìý

8,639

Ìý

Ìý

Ìý

8,011

Ìý

Ìý

Ìý

5,233

Ìý

Ìý

Ìý

16,341

Ìý

Ìý

Ìý

10,513

Ìý

Bank-owned life insurance

Ìý

2,249

Ìý

Ìý

Ìý

4,660

Ìý

Ìý

Ìý

2,125

Ìý

Ìý

Ìý

2,049

Ìý

Ìý

Ìý

2,007

Ìý

Ìý

Ìý

6,909

Ìý

Ìý

Ìý

5,268

Ìý

Mortgage finance transactional fees

Ìý

1,175

Ìý

Ìý

Ìý

933

Ìý

Ìý

Ìý

1,010

Ìý

Ìý

Ìý

1,087

Ìý

Ìý

Ìý

1,058

Ìý

Ìý

Ìý

2,108

Ìý

Ìý

Ìý

2,004

Ìý

Net gain (loss) on sale of loans and leases

Ìý

�

Ìý

Ìý

Ìý

2

Ìý

Ìý

Ìý

(852

)

Ìý

Ìý

(14,548

)

Ìý

Ìý

(238

)

Ìý

Ìý

2

Ìý

Ìý

Ìý

(228

)

Net gain (loss) on sale of investment securities

Ìý

(1,797

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(26,260

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(719

)

Ìý

Ìý

(1,797

)

Ìý

Ìý

(749

)

Impairment loss on debt securities

Ìý

�

Ìý

Ìý

Ìý

(51,319

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(51,319

)

Ìý

Ìý

�

Ìý

Unrealized gain on equity method investments

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

389

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

11,041

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

11,041

Ìý

Other

Ìý

7,817

Ìý

Ìý

Ìý

3,331

Ìý

Ìý

Ìý

3,954

Ìý

Ìý

Ìý

1,865

Ìý

Ìý

Ìý

2,373

Ìý

Ìý

Ìý

11,148

Ìý

Ìý

Ìý

4,454

Ìý

Total non-interest income (loss)

Ìý

29,606

Ìý

Ìý

Ìý

(24,490

)

Ìý

Ìý

(391

)

Ìý

Ìý

8,557

Ìý

Ìý

Ìý

31,037

Ìý

Ìý

Ìý

5,116

Ìý

Ìý

Ìý

52,268

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Non-interest expense:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Salaries and employee benefits

Ìý

45,848

Ìý

Ìý

Ìý

42,674

Ìý

Ìý

Ìý

47,147

Ìý

Ìý

Ìý

47,717

Ìý

Ìý

Ìý

44,947

Ìý

Ìý

Ìý

88,522

Ìý

Ìý

Ìý

80,972

Ìý

Technology, communication and bank operations

Ìý

10,382

Ìý

Ìý

Ìý

11,312

Ìý

Ìý

Ìý

13,435

Ìý

Ìý

Ìý

13,588

Ìý

Ìý

Ìý

16,227

Ìý

Ìý

Ìý

21,694

Ìý

Ìý

Ìý

38,131

Ìý

Commercial lease depreciation

Ìý

8,743

Ìý

Ìý

Ìý

8,463

Ìý

Ìý

Ìý

8,933

Ìý

Ìý

Ìý

7,811

Ìý

Ìý

Ìý

7,829

Ìý

Ìý

Ìý

17,206

Ìý

Ìý

Ìý

15,799

Ìý

Professional services

Ìý

13,850

Ìý

Ìý

Ìý

11,857

Ìý

Ìý

Ìý

13,473

Ìý

Ìý

Ìý

9,048

Ìý

Ìý

Ìý

6,104

Ìý

Ìý

Ìý

25,707

Ìý

Ìý

Ìý

12,457

Ìý

Loan servicing

Ìý

4,053

Ìý

Ìý

Ìý

4,630

Ìý

Ìý

Ìý

4,584

Ìý

Ìý

Ìý

3,778

Ìý

Ìý

Ìý

3,516

Ìý

Ìý

Ìý

8,683

Ìý

Ìý

Ìý

7,547

Ìý

Occupancy

Ìý

3,551

Ìý

Ìý

Ìý

3,412

Ìý

Ìý

Ìý

3,335

Ìý

Ìý

Ìý

2,987

Ìý

Ìý

Ìý

3,120

Ìý

Ìý

Ìý

6,963

Ìý

Ìý

Ìý

5,467

Ìý

FDIC assessments, non-income taxes and regulatory fees

Ìý

11,906

Ìý

Ìý

Ìý

11,750

Ìý

Ìý

Ìý

10,077

Ìý

Ìý

Ìý

7,902

Ìý

Ìý

Ìý

10,236

Ìý

Ìý

Ìý

23,656

Ìý

Ìý

Ìý

23,705

Ìý

Advertising and promotion

Ìý

461

Ìý

Ìý

Ìý

528

Ìý

Ìý

Ìý

1,645

Ìý

Ìý

Ìý

908

Ìý

Ìý

Ìý

1,254

Ìý

Ìý

Ìý

989

Ìý

Ìý

Ìý

1,936

Ìý

Other

Ìý

7,832

Ìý

Ìý

Ìý

8,145

Ìý

Ìý

Ìý

7,746

Ìý

Ìý

Ìý

10,279

Ìý

Ìý

Ìý

10,219

Ìý

Ìý

Ìý

15,977

Ìý

Ìý

Ìý

16,607

Ìý

Total non-interest expense

Ìý

106,626

Ìý

Ìý

Ìý

102,771

Ìý

Ìý

Ìý

110,375

Ìý

Ìý

Ìý

104,018

Ìý

Ìý

Ìý

103,452

Ìý

Ìý

Ìý

209,397

Ìý

Ìý

Ìý

202,621

Ìý

Income before income tax expense (benefit)

Ìý

78,902

Ìý

Ìý

Ìý

11,888

Ìý

Ìý

Ìý

35,861

Ìý

Ìý

Ìý

46,018

Ìý

Ìý

Ìý

77,117

Ìý

Ìý

Ìý

90,790

Ìý

Ìý

Ìý

142,494

Ìý

Income tax expense (benefit)

Ìý

17,963

Ìý

Ìý

Ìý

(1,024

)

Ìý

Ìý

8,946

Ìý

Ìý

Ìý

(725

)

Ìý

Ìý

19,032

Ìý

Ìý

Ìý

16,939

Ìý

Ìý

Ìý

34,683

Ìý

Net income

Ìý

60,939

Ìý

Ìý

Ìý

12,912

Ìý

Ìý

Ìý

26,915

Ìý

Ìý

Ìý

46,743

Ìý

Ìý

Ìý

58,085

Ìý

Ìý

Ìý

73,851

Ìý

Ìý

Ìý

107,811

Ìý

Preferred stock dividends

Ìý

3,185

Ìý

Ìý

Ìý

3,389

Ìý

Ìý

Ìý

3,649

Ìý

Ìý

Ìý

3,806

Ìý

Ìý

Ìý

3,785

Ìý

Ìý

Ìý

6,574

Ìý

Ìý

Ìý

7,585

Ìý

Loss on redemption of preferred stock

Ìý

1,908

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,908

Ìý

Ìý

Ìý

�

Ìý

Net income available to common shareholders

$

55,846

Ìý

Ìý

$

9,523

Ìý

Ìý

$

23,266

Ìý

Ìý

$

42,937

Ìý

Ìý

$

54,300

Ìý

Ìý

$

65,369

Ìý

Ìý

$

100,226

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic earnings per common share

$

1.77

Ìý

Ìý

$

0.30

Ìý

Ìý

$

0.74

Ìý

Ìý

$

1.36

Ìý

Ìý

$

1.72

Ìý

Ìý

$

2.07

Ìý

Ìý

$

3.18

Ìý

Diluted earnings per common share

Ìý

1.73

Ìý

Ìý

Ìý

0.29

Ìý

Ìý

Ìý

0.71

Ìý

Ìý

Ìý

1.31

Ìý

Ìý

Ìý

1.66

Ìý

Ìý

Ìý

2.02

Ìý

Ìý

Ìý

3.06

Ìý

Ìý

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEET - UNAUDITED

(Dollars in thousands)

Ìý

June 30,

Ìý

March 31,

Ìý

December 31,

Ìý

September 30,

Ìý

June 30,

Ìý

2025

Ìý

2025

Ìý

2024

Ìý

2024

Ìý

2024

ASSETS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and due from banks

$

72,986

Ìý

Ìý

$

62,146

Ìý

Ìý

$

56,787

Ìý

Ìý

$

39,429

Ìý

Ìý

$

45,045

Ìý

Interest earning deposits

Ìý

3,430,525

Ìý

Ìý

Ìý

3,366,544

Ìý

Ìý

Ìý

3,729,144

Ìý

Ìý

Ìý

3,048,593

Ìý

Ìý

Ìý

3,003,542

Ìý

Cash and cash equivalents

Ìý

3,503,511

Ìý

Ìý

Ìý

3,428,690

Ìý

Ìý

Ìý

3,785,931

Ìý

Ìý

Ìý

3,088,022

Ìý

Ìý

Ìý

3,048,587

Ìý

Investment securities, at fair value

Ìý

1,877,406

Ìý

Ìý

Ìý

2,057,555

Ìý

Ìý

Ìý

2,019,694

Ìý

Ìý

Ìý

2,412,069

Ìý

Ìý

Ìý

2,511,650

Ìý

Investment securities held to maturity

Ìý

853,126

Ìý

Ìý

Ìý

938,161

Ìý

Ìý

Ìý

991,937

Ìý

Ìý

Ìý

1,064,437

Ìý

Ìý

Ìý

962,799

Ìý

Loans held for sale

Ìý

32,963

Ìý

Ìý

Ìý

37,529

Ìý

Ìý

Ìý

204,794

Ìý

Ìý

Ìý

275,420

Ìý

Ìý

Ìý

375,724

Ìý

Loans and leases receivable

Ìý

13,719,829

Ìý

Ìý

Ìý

13,555,820

Ìý

Ìý

Ìý

13,127,634

Ìý

Ìý

Ìý

12,527,283

Ìý

Ìý

Ìý

12,254,204

Ìý

Loans receivable, mortgage finance, at fair value

Ìý

1,536,254

Ìý

Ìý

Ìý

1,366,460

Ìý

Ìý

Ìý

1,321,128

Ìý

Ìý

Ìý

1,250,413

Ìý

Ìý

Ìý

1,002,711

Ìý

Loans receivable, installment, at fair value

Ìý

123,354

Ìý

Ìý

Ìý

138,159

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Allowance for credit losses on loans and leases

Ìý

(147,418

)

Ìý

Ìý

(141,076

)

Ìý

Ìý

(136,775

)

Ìý

Ìý

(133,158

)

Ìý

Ìý

(132,436

)

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

Ìý

15,232,019

Ìý

Ìý

Ìý

14,919,363

Ìý

Ìý

Ìý

14,311,987

Ìý

Ìý

Ìý

13,644,538

Ìý

Ìý

Ìý

13,124,479

Ìý

FHLB, Federal Reserve Bank, and other restricted stock

Ìý

100,590

Ìý

Ìý

Ìý

96,758

Ìý

Ìý

Ìý

96,214

Ìý

Ìý

Ìý

95,035

Ìý

Ìý

Ìý

92,276

Ìý

Accrued interest receivable

Ìý

101,481

Ìý

Ìý

Ìý

105,800

Ìý

Ìý

Ìý

108,351

Ìý

Ìý

Ìý

115,588

Ìý

Ìý

Ìý

112,788

Ìý

Bank premises and equipment, net

Ìý

5,978

Ìý

Ìý

Ìý

6,653

Ìý

Ìý

Ìý

6,668

Ìý

Ìý

Ìý

6,730

Ìý

Ìý

Ìý

7,019

Ìý

Bank-owned life insurance

Ìý

300,747

Ìý

Ìý

Ìý

298,551

Ìý

Ìý

Ìý

297,641

Ìý

Ìý

Ìý

295,531

Ìý

Ìý

Ìý

293,108

Ìý

Other real estate owned

Ìý

12,306

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Goodwill and other intangibles

Ìý

3,629

Ìý

Ìý

Ìý

3,629

Ìý

Ìý

Ìý

3,629

Ìý

Ìý

Ìý

3,629

Ìý

Ìý

Ìý

3,629

Ìý

Other assets

Ìý

527,044

Ìý

Ìý

Ìý

530,355

Ìý

Ìý

Ìý

481,395

Ìý

Ìý

Ìý

455,083

Ìý

Ìý

Ìý

410,916

Ìý

Total assets

$

22,550,800

Ìý

Ìý

$

22,423,044

Ìý

Ìý

$

22,308,241

Ìý

Ìý

$

21,456,082

Ìý

Ìý

$

20,942,975

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

LIABILITIES AND SHAREHOLDERS� EQUITY

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Demand, non-interest bearing deposits

$

5,481,065

Ìý

Ìý

$

5,552,605

Ìý

Ìý

$

5,608,288

Ìý

Ìý

$

4,670,809

Ìý

Ìý

$

4,474,862

Ìý

Interest bearing deposits

Ìý

13,494,953

Ìý

Ìý

Ìý

13,380,320

Ìý

Ìý

Ìý

13,238,173

Ìý

Ìý

Ìý

13,398,580

Ìý

Ìý

Ìý

13,203,231

Ìý

Total deposits

Ìý

18,976,018

Ìý

Ìý

Ìý

18,932,925

Ìý

Ìý

Ìý

18,846,461

Ìý

Ìý

Ìý

18,069,389

Ìý

Ìý

Ìý

17,678,093

Ìý

FHLB advances

Ìý

1,195,377

Ìý

Ìý

Ìý

1,133,456

Ìý

Ìý

Ìý

1,128,352

Ìý

Ìý

Ìý

1,117,229

Ìý

Ìý

Ìý

1,018,349

Ìý

Other borrowings

Ìý

99,138

Ìý

Ìý

Ìý

99,103

Ìý

Ìý

Ìý

99,068

Ìý

Ìý

Ìý

99,033

Ìý

Ìý

Ìý

123,970

Ìý

Subordinated debt

Ìý

182,649

Ìý

Ìý

Ìý

182,579

Ìý

Ìý

Ìý

182,509

Ìý

Ìý

Ìý

182,439

Ìý

Ìý

Ìý

182,370

Ìý

Accrued interest payable and other liabilities

Ìý

234,060

Ìý

Ìý

Ìý

210,421

Ìý

Ìý

Ìý

215,168

Ìý

Ìý

Ìý

186,812

Ìý

Ìý

Ìý

193,328

Ìý

Total liabilities

Ìý

20,687,242

Ìý

Ìý

Ìý

20,558,484

Ìý

Ìý

Ìý

20,471,558

Ìý

Ìý

Ìý

19,654,902

Ìý

Ìý

Ìý

19,196,110

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Preferred stock

Ìý

82,201

Ìý

Ìý

Ìý

137,794

Ìý

Ìý

Ìý

137,794

Ìý

Ìý

Ìý

137,794

Ìý

Ìý

Ìý

137,794

Ìý

Common stock

Ìý

36,123

Ìý

Ìý

Ìý

35,995

Ìý

Ìý

Ìý

35,758

Ìý

Ìý

Ìý

35,734

Ìý

Ìý

Ìý

35,686

Ìý

Additional paid in capital

Ìý

572,473

Ìý

Ìý

Ìý

570,172

Ìý

Ìý

Ìý

575,333

Ìý

Ìý

Ìý

571,609

Ìý

Ìý

Ìý

567,345

Ìý

Retained earnings

Ìý

1,391,380

Ìý

Ìý

Ìý

1,335,534

Ìý

Ìý

Ìý

1,326,011

Ìý

Ìý

Ìý

1,302,745

Ìý

Ìý

Ìý

1,259,808

Ìý

Accumulated other comprehensive income (loss), net

Ìý

(71,325

)

Ìý

Ìý

(67,641

)

Ìý

Ìý

(96,560

)

Ìý

Ìý

(106,082

)

Ìý

Ìý

(131,358

)

Treasury stock, at cost

Ìý

(147,294

)

Ìý

Ìý

(147,294

)

Ìý

Ìý

(141,653

)

Ìý

Ìý

(140,620

)

Ìý

Ìý

(122,410

)

Total shareholders� equity

Ìý

1,863,558

Ìý

Ìý

Ìý

1,864,560

Ìý

Ìý

Ìý

1,836,683

Ìý

Ìý

Ìý

1,801,180

Ìý

Ìý

Ìý

1,746,865

Ìý

Total liabilities and shareholders� equity

$

22,550,800

Ìý

Ìý

$

22,423,044

Ìý

Ìý

$

22,308,241

Ìý

Ìý

$

21,456,082

Ìý

Ìý

$

20,942,975

Ìý

Ìý

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCE SHEET / NET INTEREST MARGIN - UNAUDITED

(Dollars in thousands)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three Months Ended

Ìý

June 30, 2025

Ìý

March 31, 2025

Ìý

June 30, 2024

Ìý

Average

Balance

Ìý

Interest

Income or

Expense

Ìý

Average

Yield or

Cost (%)

Ìý

Average

Balance

Ìý

Interest

Income or

Expense

Ìý

Average

Yield or

Cost (%)

Ìý

Average

Balance

Ìý

Interest

Income or

Expense

Ìý

Average

Yield or

Cost (%)

Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest earning deposits

$

3,565,168

Ìý

$

39,972

Ìý

4.50%

Ìý

$

3,857,617

Ìý

$

42,914

Ìý

4.51%

Ìý

$

3,325,771

Ìý

$

45,506

Ìý

5.50%

Investment securities (1)

Ìý

2,890,878

Ìý

Ìý

37,381

Ìý

5.19%

Ìý

Ìý

3,100,429

Ìý

Ìý

34,339

Ìý

4.49%

Ìý

Ìý

3,732,565

Ìý

Ìý

47,586

Ìý

5.13%

Loans and leases:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Commercial & industrial:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Specialized lending loans and leases (2)

Ìý

6,785,684

Ìý

Ìý

126,854

Ìý

7.50%

Ìý

Ìý

6,474,034

Ìý

Ìý

120,951

Ìý

7.58%

Ìý

Ìý

5,446,882

Ìý

Ìý

120,977

Ìý

8.93%

Other commercial & industrial loans (2)

Ìý

1,484,528

Ìý

Ìý

25,862

Ìý

6.99%

Ìý

Ìý

1,542,846

Ìý

Ìý

23,933

Ìý

6.29%

Ìý

Ìý

1,540,191

Ìý

Ìý

25,119

Ìý

6.56%

Mortgage finance loans

Ìý

1,501,484

Ìý

Ìý

18,349

Ìý

4.90%

Ìý

Ìý

1,252,602

Ìý

Ìý

14,752

Ìý

4.78%

Ìý

Ìý

1,151,407

Ìý

Ìý

15,087

Ìý

5.27%

Multifamily loans

Ìý

2,317,381

Ìý

Ìý

25,281

Ìý

4.38%

Ìý

Ìý

2,273,893

Ìý

Ìý

23,664

Ìý

4.22%

Ìý

Ìý

2,108,835

Ìý

Ìý

21,461

Ìý

4.09%

Non-owner occupied commercial real estate loans

Ìý

1,581,087

Ìý

Ìý

23,003

Ìý

5.84%

Ìý

Ìý

1,550,372

Ìý

Ìý

21,564

Ìý

5.64%

Ìý

Ìý

1,396,771

Ìý

Ìý

20,470

Ìý

5.89%

Residential mortgages

Ìý

537,008

Ìý

Ìý

6,344

Ìý

4.74%

Ìý

Ìý

530,613

Ìý

Ìý

6,228

Ìý

4.76%

Ìý

Ìý

520,791

Ìý

Ìý

5,955

Ìý

4.60%

Installment loans

Ìý

879,972

Ìý

Ìý

22,982

Ìý

10.48%

Ìý

Ìý

938,193

Ìý

Ìý

24,677

Ìý

10.67%

Ìý

Ìý

1,186,486

Ìý

Ìý

28,867

Ìý

9.79%

Total loans and leases (3)

Ìý

15,087,144

Ìý

Ìý

248,675

Ìý

6.61%

Ìý

Ìý

14,562,553

Ìý

Ìý

235,769

Ìý

6.57%

Ìý

Ìý

13,351,363

Ìý

Ìý

237,936

Ìý

7.17%

Other interest-earning assets

Ìý

133,824

Ìý

Ìý

1,973

Ìý

5.91%

Ìý

Ìý

127,793

Ìý

Ìý

1,887

Ìý

5.99%

Ìý

Ìý

110,585

Ìý

Ìý

3,010

Ìý

10.95%

Total interest-earning assets

Ìý

21,677,014

Ìý

Ìý

328,001

Ìý

6.07%

Ìý

Ìý

21,648,392

Ìý

Ìý

314,909

Ìý

5.89%

Ìý

Ìý

20,520,284

Ìý

Ìý

334,038

Ìý

6.54%

Non-interest-earning assets

Ìý

685,975

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

666,571

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

464,919

Ìý

Ìý

Ìý

Ìý

Total assets

$

22,362,989

Ìý

Ìý

Ìý

Ìý

Ìý

$

22,314,963

Ìý

Ìý

Ìý

Ìý

Ìý

$

20,985,203

Ìý

Ìý

Ìý

Ìý

Liabilities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest checking accounts

$

4,935,587

Ìý

$

47,245

Ìý

3.84%

Ìý

$

5,358,206

Ìý

$

49,903

Ìý

3.78%

Ìý

$

5,719,698

Ìý

$

64,047

Ìý

4.50%

Money market deposit accounts

Ìý

4,137,035

Ìý

Ìý

40,397

Ìý

3.92%

Ìý

Ìý

3,882,855

Ìý

Ìý

37,767

Ìý

3.94%

Ìý

Ìý

3,346,718

Ìý

Ìý

38,167

Ìý

4.59%

Other savings accounts

Ìý

1,325,639

Ìý

Ìý

12,767

Ìý

3.86%

Ìý

Ìý

1,151,439

Ìý

Ìý

10,691

Ìý

3.77%

Ìý

Ìý

1,810,375

Ìý

Ìý

21,183

Ìý

4.71%

Certificates of deposit

Ìý

2,852,645

Ìý

Ìý

33,636

Ìý

4.73%

Ìý

Ìý

2,749,720

Ìý

Ìý

32,947

Ìý

4.86%

Ìý

Ìý

2,034,605

Ìý

Ìý

25,387

Ìý

5.02%

Total interest-bearing deposits (4)

Ìý

13,250,906

Ìý

Ìý

134,045

Ìý

4.06%

Ìý

Ìý

13,142,220

Ìý

Ìý

131,308

Ìý

4.05%

Ìý

Ìý

12,911,396

Ìý

Ìý

148,784

Ìý

4.63%

Borrowings

Ìý

1,417,370

Ìý

Ìý

17,253

Ìý

4.88%

Ìý

Ìý

1,346,941

Ìý

Ìý

16,155

Ìý

4.86%

Ìý

Ìý

1,454,010

Ìý

Ìý

17,601

Ìý

4.87%

Total interest-bearing liabilities

Ìý

14,668,276

Ìý

Ìý

151,298

Ìý

4.14%

Ìý

Ìý

14,489,161

Ìý

Ìý

147,463

Ìý

4.13%

Ìý

Ìý

14,365,406

Ìý

Ìý

166,385

Ìý

4.66%

Non-interest-bearing deposits (4)

Ìý

5,593,581

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

5,710,644

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

4,701,695

Ìý

Ìý

Ìý

Ìý

Total deposits and borrowings

Ìý

20,261,857

Ìý

Ìý

Ìý

2.99%

Ìý

Ìý

20,199,805

Ìý

Ìý

Ìý

2.96%

Ìý

Ìý

19,067,101

Ìý

Ìý

Ìý

3.51%

Other non-interest-bearing liabilities

Ìý

221,465

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

246,455

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

203,714

Ìý

Ìý

Ìý

Ìý

Total liabilities

Ìý

20,483,322

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

20,446,260

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

19,270,815

Ìý

Ìý

Ìý

Ìý

Shareholders� equity

Ìý

1,879,667

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

1,868,703

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

1,714,388

Ìý

Ìý

Ìý

Ìý

Total liabilities and shareholders� equity

$

22,362,989

Ìý

Ìý

Ìý

Ìý

Ìý

$

22,314,963

Ìý

Ìý

Ìý

Ìý

Ìý

$

20,985,203

Ìý

Ìý

Ìý

Ìý

Net interest income

Ìý

Ìý

Ìý

176,703

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

167,446

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

167,653

Ìý

Ìý

Tax-equivalent adjustment

Ìý

Ìý

Ìý

366

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

363

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

393

Ìý

Ìý

Net interest earnings

Ìý

Ìý

$

177,069

Ìý

Ìý

Ìý

Ìý

Ìý

$

167,809

Ìý

Ìý

Ìý

Ìý

Ìý

$

168,046

Ìý

Ìý

Interest spread

Ìý

Ìý

Ìý

Ìý

3.07%

Ìý

Ìý

Ìý

Ìý

Ìý

2.93%

Ìý

Ìý

Ìý

Ìý

Ìý

3.03%

Net interest margin

Ìý

Ìý

Ìý

Ìý

3.27%

Ìý

Ìý

Ìý

Ìý

Ìý

3.13%

Ìý

Ìý

Ìý

Ìý

Ìý

3.28%

Net interest margin tax equivalent (5)

Ìý

Ìý

Ìý

Ìý

3.27%

Ìý

Ìý

Ìý

Ìý

Ìý

3.13%

Ìý

Ìý

Ìý

Ìý

Ìý

3.29%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(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 2.85%, 2.82% and 3.40% for the three months ended June 30, 2025, March 31, 2025 and June 30, 2024, respectively.

(5) Tax-equivalent basis, using an estimated marginal tax rate of 26% for the three months ended June 30, 2025, March 31, 2025 and June 30, 2024, presented to approximate interest income as a taxable asset.

Ìý

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

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

(Dollars in thousands)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Six Months Ended

Ìý

June 30, 2025

Ìý

June 30, 2024

Ìý

Average

Balance

Ìý

Interest

Income or

Expense

Ìý

Average

Yield or

Cost (%)

Ìý

Average

Balance

Ìý

Interest

Income or

Expense

Ìý

Average

Yield or

Cost (%)

Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest earning deposits

$

3,710,585

Ìý

$

82,886

Ìý

4.50%

Ìý

$

3,595,400

Ìý

$

98,323

Ìý

5.50%

Investment securities (1)

Ìý

2,995,074

Ìý

Ìý

71,720

Ìý

4.83%

Ìý

Ìý

3,751,831

Ìý

Ìý

94,388

Ìý

5.06%

Loans and leases:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Commercial & industrial:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Specialized lending loans and leases (2)

Ìý

6,630,720

Ìý

Ìý

247,805

Ìý

7.54%

Ìý

Ìý

5,357,613

Ìý

Ìý

236,567

Ìý

8.88%

Other commercial & industrial loans (2)

Ìý

1,513,526

Ìý

Ìý

49,795

Ìý

6.63%

Ìý

Ìý

1,597,428

Ìý

Ìý

51,833

Ìý

6.53%

Mortgage finance loans

Ìý

1,377,730

Ìý

Ìý

33,101

Ìý

4.85%

Ìý

Ìý

1,092,292

Ìý

Ìý

27,917

Ìý

5.14%

Multifamily loans

Ìý

2,295,757

Ìý

Ìý

48,945

Ìý

4.30%

Ìý

Ìý

2,115,243

Ìý

Ìý

42,716

Ìý

4.06%

Non-owner occupied commercial real estate loans

Ìý

1,565,815

Ìý

Ìý

44,567

Ìý

5.74%

Ìý

Ìý

1,372,619

Ìý

Ìý

40,649

Ìý

5.96%

Residential mortgages

Ìý

533,828

Ìý

Ìý

12,572

Ìý

4.75%

Ìý

Ìý

521,659

Ìý

Ìý

11,663

Ìý

4.50%

Installment loans

Ìý

908,922

Ìý

Ìý

47,659

Ìý

10.57%

Ìý

Ìý

1,183,104

Ìý

Ìý

56,638

Ìý

9.63%

Total loans and leases (3)

Ìý

14,826,298

Ìý

Ìý

484,444

Ìý

6.59%

Ìý

Ìý

13,239,958

Ìý

Ìý

467,983

Ìý

7.11%

Other interest-earning assets

Ìý

130,825

Ìý

Ìý

3,860

Ìý

5.95%

Ìý

Ìý

109,055

Ìý

Ìý

5,121

Ìý

9.44%

Total interest-earning assets

Ìý

21,662,782

Ìý

Ìý

642,910

Ìý

5.98%

Ìý

Ìý

20,696,244

Ìý

Ìý

665,815

Ìý

6.46%

Non-interest-earning assets

Ìý

676,326

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

463,972

Ìý

Ìý

Ìý

Ìý

Total assets

$

22,339,108

Ìý

Ìý

Ìý

Ìý

Ìý

$

21,160,216

Ìý

Ìý

Ìý

Ìý

Liabilities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest checking accounts

$

5,145,729

Ìý

$

97,148

Ìý

3.81%

Ìý

$

5,629,272

Ìý

$

125,578

Ìý

4.49%

Money market deposit accounts

Ìý

4,010,647

Ìý

Ìý

78,164

Ìý

3.93%

Ìý

Ìý

3,289,911

Ìý

Ìý

74,978

Ìý

4.58%

Other savings accounts

Ìý

1,239,021

Ìý

Ìý

23,458

Ìý

3.82%

Ìý

Ìý

1,781,746

Ìý

Ìý

42,582

Ìý

4.81%

Certificates of deposit

Ìý

2,801,467

Ìý

Ìý

66,583

Ìý

4.79%

Ìý

Ìý

2,392,696

Ìý

Ìý

59,371

Ìý

4.99%

Total interest-bearing deposits (4)

Ìý

13,196,864

Ìý

Ìý

265,353

Ìý

4.05%

Ìý

Ìý

13,093,625

Ìý

Ìý

302,509

Ìý

4.65%

Borrowings

Ìý

1,382,349

Ìý

Ìý

33,408

Ìý

4.87%

Ìý

Ìý

1,480,359

Ìý

Ìý

35,268

Ìý

4.79%

Total interest-bearing liabilities

Ìý

14,579,213

Ìý

Ìý

298,761

Ìý

4.13%

Ìý

Ìý

14,573,984

Ìý

Ìý

337,777

Ìý

4.66%

Non-interest-bearing deposits (4)

Ìý

5,651,789

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

4,661,341

Ìý

Ìý

Ìý

Ìý

Total deposits and borrowings

Ìý

20,231,002

Ìý

Ìý

Ìý

2.98%

Ìý

Ìý

19,235,325

Ìý

Ìý

Ìý

3.53%

Other non-interest-bearing liabilities

Ìý

233,891

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

234,195

Ìý

Ìý

Ìý

Ìý

Total liabilities

Ìý

20,464,893

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

19,469,520

Ìý

Ìý

Ìý

Ìý

Shareholders� equity

Ìý

1,874,215

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

1,690,696

Ìý

Ìý

Ìý

Ìý

Total liabilities and shareholders� equity

$

22,339,108

Ìý

Ìý

Ìý

Ìý

Ìý

$

21,160,216

Ìý

Ìý

Ìý

Ìý

Net interest income

Ìý

Ìý

Ìý

344,149

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

328,038

Ìý

Ìý

Tax-equivalent adjustment

Ìý

Ìý

Ìý

729

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

787

Ìý

Ìý

Net interest earnings

Ìý

Ìý

$

344,878

Ìý

Ìý

Ìý

Ìý

Ìý

$

328,825

Ìý

Ìý

Interest spread

Ìý

Ìý

Ìý

Ìý

3.00%

Ìý

Ìý

Ìý

Ìý

Ìý

2.93%

Net interest margin

Ìý

Ìý

Ìý

Ìý

3.20%

Ìý

Ìý

Ìý

Ìý

Ìý

3.19%

Net interest margin tax equivalent (5)

Ìý

Ìý

Ìý

Ìý

3.20%

Ìý

Ìý

Ìý

Ìý

Ìý

3.20%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(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 2.84% and 3.43% for the six months ended June 30, 2025 and 2024, respectively.

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

Ìý

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

PERIOD END LOAN AND LEASE COMPOSITION - UNAUDITED

(Dollars in thousands)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

June 30,

Ìý

March 31,

Ìý

December 31,

Ìý

September 30,

Ìý

June 30,

Ìý

2025

Ìý

2025

Ìý

2024

Ìý

2024

Ìý

2024

Loans and leases held for investment

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Commercial:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Commercial & industrial:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Specialized lending

$

6,454,661

Ìý

$

6,070,093

Ìý

$

5,842,420

Ìý

$

5,468,507

Ìý

$

5,528,745

Other commercial & industrial

Ìý

1,037,684

Ìý

Ìý

1,062,933

Ìý

Ìý

1,062,631

Ìý

Ìý

1,087,222

Ìý

Ìý

1,092,146

Mortgage finance

Ìý

1,625,764

Ìý

Ìý

1,477,896

Ìý

Ìý

1,440,847

Ìý

Ìý

1,367,617

Ìý

Ìý

1,122,812

Multifamily

Ìý

2,247,282

Ìý

Ìý

2,322,123

Ìý

Ìý

2,252,246

Ìý

Ìý

2,115,978

Ìý

Ìý

2,067,332

Commercial real estate owner occupied

Ìý

1,065,006

Ìý

Ìý

1,139,126

Ìý

Ìý

1,100,944

Ìý

Ìý

981,904

Ìý

Ìý

805,779

Commercial real estate non-owner occupied

Ìý

1,497,385

Ìý

Ìý

1,438,906

Ìý

Ìý

1,359,130

Ìý

Ìý

1,326,591

Ìý

Ìý

1,202,606

Construction

Ìý

98,626

Ìý

Ìý

154,647

Ìý

Ìý

147,209

Ìý

Ìý

174,509

Ìý

Ìý

163,409

Total commercial loans and leases

Ìý

14,026,408

Ìý

Ìý

13,665,724

Ìý

Ìý

13,205,427

Ìý

Ìý

12,522,328

Ìý

Ìý

11,982,829

Consumer:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Residential

Ìý

520,570

Ìý

Ìý

496,772

Ìý

Ìý

496,559

Ìý

Ìý

500,786

Ìý

Ìý

481,503

Manufactured housing

Ìý

30,287

Ìý

Ìý

31,775

Ìý

Ìý

33,123

Ìý

Ìý

34,481

Ìý

Ìý

35,901

Installment:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Personal

Ìý

457,728

Ìý

Ìý

493,276

Ìý

Ìý

463,854

Ìý

Ìý

453,739

Ìý

Ìý

474,481

Other

Ìý

344,444

Ìý

Ìý

372,892

Ìý

Ìý

249,799

Ìý

Ìý

266,362

Ìý

Ìý

282,201

Total installment loans

Ìý

802,172

Ìý

Ìý

866,168

Ìý

Ìý

713,653

Ìý

Ìý

720,101

Ìý

Ìý

756,682

Total consumer loans

Ìý

1,353,029

Ìý

Ìý

1,394,715

Ìý

Ìý

1,243,335

Ìý

Ìý

1,255,368

Ìý

Ìý

1,274,086

Total loans and leases held for investment

$

15,379,437

Ìý

$

15,060,439

Ìý

$

14,448,762

Ìý

$

13,777,696

Ìý

$

13,256,915

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans held for sale

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Residential

$

5,180

Ìý

$

1,465

Ìý

$

1,836

Ìý

$

2,523

Ìý

$

2,684

Installment:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Personal

Ìý

27,682

Ìý

Ìý

36,000

Ìý

Ìý

40,903

Ìý

Ìý

55,799

Ìý

Ìý

125,598

Other

Ìý

101

Ìý

Ìý

64

Ìý

Ìý

162,055

Ìý

Ìý

217,098

Ìý

Ìý

247,442

Total installment loans

Ìý

27,783

Ìý

Ìý

36,064

Ìý

Ìý

202,958

Ìý

Ìý

272,897

Ìý

Ìý

373,040

Total loans held for sale

$

32,963

Ìý

$

37,529

Ìý

$

204,794

Ìý

$

275,420

Ìý

$

375,724

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total loans and leases portfolio

$

15,412,400

Ìý

$

15,097,968

Ìý

$

14,653,556

Ìý

$

14,053,116

Ìý

$

13,632,639

Ìý

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

PERIOD END DEPOSIT COMPOSITION - UNAUDITED

(Dollars in thousands)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

June 30,

Ìý

March 31,

Ìý

December 31,

Ìý

September 30,

Ìý

June 30,

Ìý

2025

Ìý

2025

Ìý

2024

Ìý

2024

Ìý

2024

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Demand, non-interest bearing

$

5,481,065

Ìý

$

5,552,605

Ìý

$

5,608,288

Ìý

$

4,670,809

Ìý

$

4,474,862

Demand, interest bearing

Ìý

4,912,839

Ìý

Ìý

5,137,961

Ìý

Ìý

5,553,698

Ìý

Ìý

5,606,500

Ìý

Ìý

5,894,056

Total demand deposits

Ìý

10,393,904

Ìý

Ìý

10,690,566

Ìý

Ìý

11,161,986

Ìý

Ìý

10,277,309

Ìý

Ìý

10,368,918

Savings

Ìý

1,375,072

Ìý

Ìý

1,327,854

Ìý

Ìý

1,131,819

Ìý

Ìý

1,399,968

Ìý

Ìý

1,573,661

Money market

Ìý

4,206,516

Ìý

Ìý

4,057,458

Ìý

Ìý

3,844,451

Ìý

Ìý

3,961,028

Ìý

Ìý

3,539,815

Time deposits

Ìý

3,000,526

Ìý

Ìý

2,857,047

Ìý

Ìý

2,708,205

Ìý

Ìý

2,431,084

Ìý

Ìý

2,195,699

Total deposits

$

18,976,018

Ìý

$

18,932,925

Ìý

$

18,846,461

Ìý

$

18,069,389

Ìý

$

17,678,093

Ìý

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

ASSET QUALITY - UNAUDITED

(Dollars in thousands)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

As of June 30, 2025

Ìý

As of March 31, 2025

Ìý

As of June 30, 2024

Loan type

Total loans

Ìý

Allowance

for credit

losses

Ìý

Total

reserves to

total loans

Ìý

Total loans

Ìý

Allowance

for credit

losses

Ìý

Total

reserves to

total loans

Ìý

Total loans

Ìý

Allowance

for credit

losses

Ìý

Total

reserves to

total loans

Commercial:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Commercial & industrial, including specialized lending

$

7,581,855

Ìý

$

36,262

Ìý

0.48

%

Ìý

$

7,244,462

Ìý

$

30,584

Ìý

0.42

%

Ìý

$

6,740,992

Ìý

$

23,721

Ìý

0.35

%

Multifamily

Ìý

2,247,282

Ìý

Ìý

20,864

Ìý

0.93

%

Ìý

Ìý

2,322,123

Ìý

Ìý

18,790

Ìý

0.81

%

Ìý

Ìý

2,067,332

Ìý

Ìý

20,652

Ìý

1.00

%

Commercial real estate owner occupied

Ìý

1,065,006

Ìý

Ìý

12,514

Ìý

1.18

%

Ìý

Ìý

1,139,126

Ìý

Ìý

10,780

Ìý

0.95

%

Ìý

Ìý

805,779

Ìý

Ìý

8,431

Ìý

1.05

%

Commercial real estate non-owner occupied

Ìý

1,497,385

Ìý

Ìý

20,679

Ìý

1.38

%

Ìý

Ìý

1,438,906

Ìý

Ìý

18,058

Ìý

1.25

%

Ìý

Ìý

1,202,606

Ìý

Ìý

17,966

Ìý

1.49

%

Construction

Ìý

98,626

Ìý

Ìý

2,160

Ìý

2.19

%

Ìý

Ìý

154,647

Ìý

Ìý

1,264

Ìý

0.82

%

Ìý

Ìý

163,409

Ìý

Ìý

1,856

Ìý

1.14

%

Total commercial loans and leases receivable

Ìý

12,490,154

Ìý

Ìý

92,479

Ìý

0.74

%

Ìý

Ìý

12,299,264

Ìý

Ìý

79,476

Ìý

0.65

%

Ìý

Ìý

10,980,118

Ìý

Ìý

72,626

Ìý

0.66

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Consumer:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Residential

Ìý

520,570

Ìý

Ìý

6,331

Ìý

1.22

%

Ìý

Ìý

496,772

Ìý

Ìý

6,163

Ìý

1.24

%

Ìý

Ìý

481,503

Ìý

Ìý

5,884

Ìý

1.22

%

Manufactured housing

Ìý

30,287

Ìý

Ìý

3,721

Ìý

12.29

%

Ìý

Ìý

31,775

Ìý

Ìý

3,800

Ìý

11.96

%

Ìý

Ìý

35,901

Ìý

Ìý

4,094

Ìý

11.40

%

Installment

Ìý

678,818

Ìý

Ìý

44,887

Ìý

6.61

%

Ìý

Ìý

728,009

Ìý

Ìý

51,637

Ìý

7.09

%

Ìý

Ìý

756,682

Ìý

Ìý

49,832

Ìý

6.59

%

Total consumer loans receivable

Ìý

1,229,675

Ìý

Ìý

54,939

Ìý

4.47

%

Ìý

Ìý

1,256,556

Ìý

Ìý

61,600

Ìý

4.90

%

Ìý

Ìý

1,274,086

Ìý

Ìý

59,810

Ìý

4.69

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans and leases receivable held for investment

Ìý

13,719,829

Ìý

Ìý

147,418

Ìý

1.07

%

Ìý

Ìý

13,555,820

Ìý

Ìý

141,076

Ìý

1.04

%

Ìý

Ìý

12,254,204

Ìý

Ìý

132,436

Ìý

1.08

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans receivable, mortgage finance, at fair value

Ìý

1,536,254

Ìý

Ìý

�

Ìý

�

%

Ìý

Ìý

1,366,460

Ìý

Ìý

�

Ìý

�

%

Ìý

Ìý

1,002,711

Ìý

Ìý

�

Ìý

�

%

Loans receivable, installment, at fair value

Ìý

123,354

Ìý

Ìý

�

Ìý

�

%

Ìý

Ìý

138,159

Ìý

Ìý

�

Ìý

�

%

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

�

%

Loans held for sale

Ìý

32,963

Ìý

Ìý

�

Ìý

�

%

Ìý

Ìý

37,529

Ìý

Ìý

�

Ìý

�

%

Ìý

Ìý

375,724

Ìý

Ìý

�

Ìý

�

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total loans and leases portfolio

$

15,412,400

Ìý

$

147,418

Ìý

0.96

%

Ìý

$

15,097,968

Ìý

$

141,076

Ìý

0.93

%

Ìý

$

13,632,639

Ìý

$

132,436

Ìý

0.97

%

Ìý

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

ASSET QUALITY - UNAUDITED (CONTINUED)

(Dollars in thousands)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

As of June 30, 2025

Ìý

As of March 31, 2025

Ìý

As of June 30, 2024

Loan type

Non accrual

/NPLs

Ìý

Total NPLs

to total

loans

Ìý

Total

reserves to

total NPLs

Ìý

Non accrual

/NPLs

Ìý

Total NPLs

to total

loans

Ìý

Total

reserves to

total NPLs

Ìý

Non accrual

/NPLs

Ìý

Total NPLs

to total

loans

Ìý

Total

reserves to

total NPLs

Commercial:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Commercial & industrial, including specialized lending

$

4,218

Ìý

0.06

%

Ìý

859.70

%

Ìý

$

18,754

Ìý

0.26

%

Ìý

163.08

%

Ìý

$

5,488

Ìý

0.08

%

Ìý

432.23

%

Multifamily

Ìý

�

Ìý

�

%

Ìý

�

%

Ìý

Ìý

�

Ìý

�

%

Ìý

�

%

Ìý

Ìý

14,002

Ìý

0.68

%

Ìý

147.49

%

Commercial real estate owner occupied

Ìý

7,005

Ìý

0.66

%

Ìý

178.64

%

Ìý

Ìý

7,793

Ìý

0.68

%

Ìý

138.33

%

Ìý

Ìý

9,612

Ìý

1.19

%

Ìý

87.71

%

Commercial real estate non-owner occupied

Ìý

62

Ìý

0.00

%

Ìý

33353.23

%

Ìý

Ìý

62

Ìý

0.00

%

Ìý

29125.81

%

Ìý

Ìý

62

Ìý

0.01

%

Ìý

28977.42

%

Construction

Ìý

�

Ìý

�

%

Ìý

�

%

Ìý

Ìý

�

Ìý

�

%

Ìý

�

%

Ìý

Ìý

�

Ìý

�

%

Ìý

�

%

Total commercial loans and leases receivable

Ìý

11,285

Ìý

0.09

%

Ìý

819.49

%

Ìý

Ìý

26,609

Ìý

0.22

%

Ìý

298.68

%

Ìý

Ìý

29,164

Ìý

0.27

%

Ìý

249.03

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Consumer:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Residential

Ìý

8,234

Ìý

1.58

%

Ìý

76.89

%

Ìý

Ìý

8,151

Ìý

1.64

%

Ìý

75.61

%

Ìý

Ìý

8,179

Ìý

1.70

%

Ìý

71.94

%

Manufactured housing

Ìý

1,608

Ìý

5.31

%

Ìý

231.41

%

Ìý

Ìý

1,653

Ìý

5.20

%

Ìý

229.89

%

Ìý

Ìý

2,047

Ìý

5.70

%

Ìý

200.00

%

Installment

Ìý

4,944

Ìý

0.73

%

Ìý

907.91

%

Ìý

Ìý

4,659

Ìý

0.64

%

Ìý

1108.33

%

Ìý

Ìý

5,614

Ìý

0.74

%

Ìý

887.64

%

Total consumer loans receivable

Ìý

14,786

Ìý

1.20

%

Ìý

371.56

%

Ìý

Ìý

14,463

Ìý

1.15

%

Ìý

425.91

%

Ìý

Ìý

15,840

Ìý

1.24

%

Ìý

377.59

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans and leases receivable

Ìý

26,071

Ìý

0.19

%

Ìý

565.45

%

Ìý

Ìý

41,072

Ìý

0.30

%

Ìý

343.48

%

Ìý

Ìý

45,004

Ìý

0.37

%

Ìý

294.28

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans receivable, mortgage finance, at fair value

Ìý

�

Ìý

�

%

Ìý

�

%

Ìý

Ìý

�

Ìý

�

%

Ìý

�

%

Ìý

Ìý

�

Ìý

�

%

Ìý

�

%

Loans receivable, installment, at fair value

Ìý

1,961

Ìý

1.59

%

Ìý

�

%

Ìý

Ìý

2,059

Ìý

1.49

%

Ìý

�

%

Ìý

Ìý

�

Ìý

�

%

Ìý

�

%

Loans held for sale

Ìý

411

Ìý

1.25

%

Ìý

�

%

Ìý

Ìý

382

Ìý

1.02

%

Ìý

�

%

Ìý

Ìý

2,376

Ìý

0.63

%

Ìý

�

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total loans and leases portfolio

$

28,443

Ìý

0.18

%

Ìý

518.29

%

Ìý

$

43,513

Ìý

0.29

%

Ìý

324.22

%

Ìý

$

47,380

Ìý

0.35

%

Ìý

279.52

%

Ìý

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

NET CHARGE-OFFS/(RECOVERIES) - UNAUDITED

(Dollars in thousands)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Q2

Ìý

Q1

Ìý

Q4

Ìý

Q3

Ìý

Q2

Ìý

Six Months Ended

June 30,

Ìý

2025

Ìý

2025

Ìý

2024

Ìý

2024

Ìý

2024

Ìý

2025

Ìý

2024

Loan type

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Commercial & industrial, including specialized lending

$

3,871

Ìý

Ìý

$

3,231

Ìý

Ìý

$

3,653

Ìý

Ìý

$

5,056

Ìý

Ìý

$

5,665

Ìý

Ìý

$

7,102

Ìý

Ìý

$

9,337

Ìý

Multifamily

Ìý

�

Ìý

Ìý

Ìý

3,834

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,167

Ìý

Ìý

Ìý

1,433

Ìý

Ìý

Ìý

3,834

Ìý

Ìý

Ìý

1,906

Ìý

Commercial real estate owner occupied

Ìý

411

Ìý

Ìý

Ìý

16

Ìý

Ìý

Ìý

339

Ìý

Ìý

Ìý

4

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

427

Ìý

Ìý

Ìý

22

Ìý

Commercial real estate non-owner occupied

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

145

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Construction

Ìý

(3

)

Ìý

Ìý

(3

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(3

)

Ìý

Ìý

(7

)

Ìý

Ìý

(6

)

Ìý

Ìý

(7

)

Residential

Ìý

(4

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(18

)

Ìý

Ìý

(21

)

Ìý

Ìý

(20

)

Ìý

Ìý

(4

)

Ìý

Ìý

(2

)

Installment

Ìý

8,840

Ìý

Ìý

Ìý

10,066

Ìý

Ìý

Ìý

10,493

Ìý

Ìý

Ìý

9,841

Ìý

Ìý

Ìý

11,640

Ìý

Ìý

Ìý

18,906

Ìý

Ìý

Ìý

25,423

Ìý

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

$

13,115

Ìý

Ìý

$

17,144

Ìý

Ìý

$

14,612

Ìý

Ìý

$

17,044

Ìý

Ìý

$

18,711

Ìý

Ìý

$

30,259

Ìý

Ìý

$

36,679

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP MEASURES - UNAUDITED

Ìý

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.

Ìý

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

Ìý

Ìý

Core Earnings and Adjusted Core Earnings - Customers Bancorp

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Six Months Ended

June 30,

Q2 2025

Ìý

Q1 2025

Ìý

Q4 2024

Ìý

Q3 2024

Ìý

Q2 2024

Ìý

2025

Ìý

2024

(Dollars in thousands, except per share data)

USD

Per

share

Ìý

USD

Per

share

Ìý

USD

Per

share

Ìý

USD

Per

share

Ìý

USD

Per

share

Ìý

USD

Per

share

Ìý

USD

Per

share

GAAP net income to common shareholders

$

55,846

Ìý

$

1.73

Ìý

Ìý

$

9,523

Ìý

$

0.29

Ìý

$

23,266

Ìý

$

0.71

Ìý

Ìý

$

42,937

Ìý

$

1.31

Ìý

Ìý

$

54,300

Ìý

$

1.66

Ìý

Ìý

$

65,369

Ìý

$

2.02

Ìý

Ìý

$

100,226

Ìý

$

3.06

Ìý

Reconciling items (after tax):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Severance expense

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

1,198

Ìý

Ìý

0.04

Ìý

Ìý

Ìý

540

Ìý

Ìý

0.02

Ìý

Ìý

Ìý

1,928

Ìý

Ìý

0.06

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,928

Ìý

Ìý

0.06

Ìý

Impairment loss on debt securities

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

39,875

Ìý

Ìý

1.23

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

39,875

Ìý

Ìý

1.23

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Legal settlement

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

157

Ìý

Ìý

0.00

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

(Gains) losses on investment securities

Ìý

1,388

Ìý

Ìý

0.04

Ìý

Ìý

Ìý

(124

)

Ìý

0.00

Ìý

Ìý

20,035

Ìý

Ìý

0.62

Ìý

Ìý

Ìý

(322

)

Ìý

(0.01

)

Ìý

Ìý

561

Ìý

Ìý

0.02

Ìý

Ìý

Ìý

1,264

Ìý

Ìý

0.04

Ìý

Ìý

Ìý

618

Ìý

Ìý

0.02

Ìý

Derivative credit valuation adjustment

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

210

Ìý

Ìý

0.01

Ìý

Ìý

(306

)

Ìý

(0.01

)

Ìý

Ìý

185

Ìý

Ìý

0.01

Ìý

Ìý

Ìý

(44

)

Ìý

0.00

Ìý

Ìý

Ìý

210

Ìý

Ìý

0.01

Ìý

Ìý

Ìý

125

Ìý

Ìý

0.00

Ìý

FDIC special assessment

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

138

Ìý

Ìý

0.00

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

518

Ìý

Ìý

0.02

Ìý

Unrealized (gain) on equity method investments

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(292

)

Ìý

(0.01

)

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

(8,316

)

Ìý

(0.25

)

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

(8,316

)

Ìý

(0.25

)

Loss on redemption of preferred stock

Ìý

1,908

Ìý

Ìý

0.06

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,908

Ìý

Ìý

0.06

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Unrealized (gain) loss on loans held for sale

Ìý

(223

)

Ìý

(0.01

)

Ìý

Ìý

518

Ìý

Ìý

0.02

Ìý

Ìý

110

Ìý

Ìý

0.00

Ìý

Ìý

Ìý

498

Ìý

Ìý

0.02

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

295

Ìý

Ìý

0.01

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Loan program termination fees

Ìý

(772

)

Ìý

(0.02

)

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

(772

)

Ìý

(0.02

)

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Core earnings

$

58,147

Ìý

$

1.80

Ìý

Ìý

$

50,002

Ìý

$

1.54

Ìý

$

44,168

Ìý

$

1.36

Ìý

Ìý

$

43,838

Ìý

$

1.34

Ìý

Ìý

$

48,567

Ìý

$

1.49

Ìý

Ìý

$

108,149

Ìý

$

3.33

Ìý

Ìý

$

95,099

Ìý

$

2.90

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

One-time non-interest expense items recorded in 2024 (after-tax):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposit servicing fees prior to 2024

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

5,405

Ìý

Ìý

0.16

Ìý

FDIC premiums prior to 2024

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

3,200

Ìý

Ìý

0.10

Ìý

Non-income taxes prior to 2024

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2,457

)

Ìý

(0.07

)

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Total one-time non-interest expense items

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2,457

)

Ìý

(0.07

)

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

8,605

Ìý

Ìý

0.26

Ìý

Adjusted core earnings (adjusted for one-time non-interest expense items)

$

58,147

Ìý

$

1.80

Ìý

Ìý

$

50,002

Ìý

$

1.54

Ìý

$

44,168

Ìý

$

1.36

Ìý

Ìý

$

41,381

Ìý

$

1.26

Ìý

Ìý

$

48,567

Ìý

$

1.49

Ìý

Ìý

$

108,149

Ìý

$

3.33

Ìý

Ìý

$

103,704

Ìý

$

3.16

Ìý

Ìý

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

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

(Dollars in thousands, except per share data)

Ìý

Core Return on Average Assets and Adjusted Core Return on Average Assets - Customers Bancorp

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Six Months Ended

June 30,

(Dollars in thousands, except per share data)

Q2 2025

Ìý

Q1 2025

Ìý

Q4 2024

Ìý

Q3 2024

Ìý

Q2 2024

Ìý

2025

Ìý

2024

GAAP net income

$

60,939

Ìý

Ìý

$

12,912

Ìý

Ìý

$

26,915

Ìý

Ìý

$

46,743

Ìý

Ìý

$

58,085

Ìý

Ìý

$

73,851

Ìý

Ìý

$

107,811

Ìý

Reconciling items (after tax):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Severance expense

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,198

Ìý

Ìý

Ìý

540

Ìý

Ìý

Ìý

1,928

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,928

Ìý

Impairment loss on debt securities

Ìý

�

Ìý

Ìý

Ìý

39,875

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

39,875

Ìý

Ìý

Ìý

�

Ìý

Legal settlement

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

157

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

(Gains) losses on investment securities

Ìý

1,388

Ìý

Ìý

Ìý

(124

)

Ìý

Ìý

20,035

Ìý

Ìý

Ìý

(322

)

Ìý

Ìý

561

Ìý

Ìý

Ìý

1,264

Ìý

Ìý

Ìý

618

Ìý

Derivative credit valuation adjustment

Ìý

�

Ìý

Ìý

Ìý

210

Ìý

Ìý

Ìý

(306

)

Ìý

Ìý

185

Ìý

Ìý

Ìý

(44

)

Ìý

Ìý

210

Ìý

Ìý

Ìý

125

Ìý

FDIC special assessment

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

138

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

518

Ìý

Unrealized (gain) on equity method investments

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(292

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(8,316

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(8,316

)

Unrealized (gain) loss on loans held for sale

Ìý

(223

)

Ìý

Ìý

518

Ìý

Ìý

Ìý

110

Ìý

Ìý

Ìý

498

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

295

Ìý

Ìý

Ìý

�

Ìý

Loan program termination fees

Ìý

(772

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(772

)

Ìý

Ìý

�

Ìý

Core net income

$

61,332

Ìý

Ìý

$

53,391

Ìý

Ìý

$

47,817

Ìý

Ìý

$

47,644

Ìý

Ìý

$

52,352

Ìý

Ìý

$

114,723

Ìý

Ìý

$

102,684

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

One-time non-interest expense items recorded in 2024 (after-tax):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposit servicing fees prior to 2024

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

5,405

Ìý

FDIC premiums prior to 2024

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

3,200

Ìý

Non-income taxes prior to 2024

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2,457

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Total one-time non-interest expense items

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2,457

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

8,605

Ìý

Adjusted core net income (adjusted for one-time non-interest expense items)

$

61,332

Ìý

Ìý

$

53,391

Ìý

Ìý

$

47,817

Ìý

Ìý

$

45,187

Ìý

Ìý

$

52,352

Ìý

Ìý

$

114,723

Ìý

Ìý

$

111,289

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average total assets

$

22,362,989

Ìý

Ìý

$

22,314,963

Ìý

Ìý

$

22,179,970

Ìý

Ìý

$

21,230,404

Ìý

Ìý

$

20,985,203

Ìý

Ìý

$

22,339,108

Ìý

Ìý

$

21,160,216

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Core return on average assets

Ìý

1.10

%

Ìý

Ìý

0.97

%

Ìý

Ìý

0.86

%

Ìý

Ìý

0.89

%

Ìý

Ìý

1.00

%

Ìý

Ìý

1.04

%

Ìý

Ìý

0.98

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted core return on average assets (adjusted for one-time non-interest expense items)

Ìý

1.10

%

Ìý

Ìý

0.97

%

Ìý

Ìý

0.86

%

Ìý

Ìý

0.85

%

Ìý

Ìý

1.00

%

Ìý

Ìý

1.04

%

Ìý

Ìý

1.06

%

Ìý
CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

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

(Dollars in thousands, except per share data)

Ìý

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

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Six Months Ended

June 30,

(Dollars in thousands, except per share data)

Q2 2025

Ìý

Q1 2025

Ìý

Q4 2024

Ìý

Q3 2024

Ìý

Q2 2024

Ìý

2025

Ìý

2024

GAAP net income

$

60,939

Ìý

Ìý

$

12,912

Ìý

Ìý

$

26,915

Ìý

Ìý

$

46,743

Ìý

Ìý

$

58,085

Ìý

Ìý

$

73,851

Ìý

Ìý

$

107,811

Ìý

Reconciling items:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income tax expense (benefit)

Ìý

17,963

Ìý

Ìý

Ìý

(1,024

)

Ìý

Ìý

8,946

Ìý

Ìý

Ìý

(725

)

Ìý

Ìý

19,032

Ìý

Ìý

Ìý

16,939

Ìý

Ìý

Ìý

34,683

Ìý

Provision (benefit) for credit losses

Ìý

20,781

Ìý

Ìý

Ìý

28,297

Ìý

Ìý

Ìý

21,194

Ìý

Ìý

Ìý

17,066

Ìý

Ìý

Ìý

18,121

Ìý

Ìý

Ìý

49,078

Ìý

Ìý

Ìý

35,191

Ìý

Provision (benefit) for credit losses on unfunded commitments

Ìý

1,594

Ìý

Ìý

Ìý

1,208

Ìý

Ìý

Ìý

(664

)

Ìý

Ìý

642

Ìý

Ìý

Ìý

1,594

Ìý

Ìý

Ìý

2,802

Ìý

Ìý

Ìý

2,024

Ìý

Severance expense

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,595

Ìý

Ìý

Ìý

659

Ìý

Ìý

Ìý

2,560

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,560

Ìý

Impairment loss on debt securities

Ìý

�

Ìý

Ìý

Ìý

51,319

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

51,319

Ìý

Ìý

Ìý

�

Ìý

Legal settlement

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

209

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

(Gains) losses on investment securities

Ìý

1,797

Ìý

Ìý

Ìý

(160

)

Ìý

Ìý

26,678

Ìý

Ìý

Ìý

(394

)

Ìý

Ìý

744

Ìý

Ìý

Ìý

1,637

Ìý

Ìý

Ìý

819

Ìý

Derivative credit valuation adjustment

Ìý

�

Ìý

Ìý

Ìý

270

Ìý

Ìý

Ìý

(407

)

Ìý

Ìý

226

Ìý

Ìý

Ìý

(58

)

Ìý

Ìý

270

Ìý

Ìý

Ìý

164

Ìý

FDIC special assessment

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

183

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

683

Ìý

Unrealized (gain) on equity method investments

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(389

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(11,041

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(11,041

)

Unrealized (gain) loss on loans held for sale

Ìý

(289

)

Ìý

Ìý

667

Ìý

Ìý

Ìý

147

Ìý

Ìý

Ìý

607

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

378

Ìý

Ìý

Ìý

�

Ìý

Loan program termination fees

Ìý

(1,000

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1,000

)

Ìý

Ìý

�

Ìý

Core pre-tax pre-provision net income

$

101,785

Ìý

Ìý

$

93,489

Ìý

Ìý

$

84,224

Ìý

Ìý

$

64,824

Ìý

Ìý

$

89,220

Ìý

Ìý

$

195,274

Ìý

Ìý

$

172,894

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

One-time non-interest expense items recorded in 2024 (after-tax):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposit servicing fees prior to 2024

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

7,106

Ìý

FDIC premiums prior to 2024

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

4,208

Ìý

Non-income taxes prior to 2024

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2,997

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Total one-time non-interest expense items

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2,997

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

11,314

Ìý

Adjusted core pre-tax pre-provision net income (adjusted for one-time non-interest expense items)

$

101,785

Ìý

Ìý

$

93,489

Ìý

Ìý

$

84,224

Ìý

Ìý

$

61,827

Ìý

Ìý

$

89,220

Ìý

Ìý

$

195,274

Ìý

Ìý

$

184,208

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average total assets

$

22,362,989

Ìý

Ìý

$

22,314,963

Ìý

Ìý

$

22,179,970

Ìý

Ìý

$

21,230,404

Ìý

Ìý

$

20,985,203

Ìý

Ìý

$

22,339,108

Ìý

Ìý

$

21,160,216

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Core pre-tax pre-provision ROAA

Ìý

1.83

%

Ìý

Ìý

1.70

%

Ìý

Ìý

1.51

%

Ìý

Ìý

1.21

%

Ìý

Ìý

1.71

%

Ìý

Ìý

1.76

%

Ìý

Ìý

1.64

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted core pre-tax pre-provision ROAA (adjusted for one-time non-interest expense items)

Ìý

1.83

%

Ìý

Ìý

1.70

%

Ìý

Ìý

1.51

%

Ìý

Ìý

1.16

%

Ìý

Ìý

1.71

%

Ìý

Ìý

1.76

%

Ìý

Ìý

Ìý

1.75

%

Ìý

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

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

(Dollars in thousands, except per share data)

Ìý
Core Return on Average Common Equity and Adjusted Core Return on Average Common Equity - Customers Bancorp

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Six Months Ended

June 30,

(Dollars in thousands, except per share data)

Q2 2025

Ìý

Q1 2025

Ìý

Q4 2024

Ìý

Q3 2024

Ìý

Q2 2024

Ìý

2025

Ìý

2024

GAAP net income to common shareholders

$

55,846

Ìý

Ìý

$

9,523

Ìý

Ìý

$

23,266

Ìý

Ìý

$

42,937

Ìý

Ìý

$

54,300

Ìý

Ìý

$

65,369

Ìý

Ìý

$

100,226

Ìý

Reconciling items (after tax):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Severance expense

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,198

Ìý

Ìý

Ìý

540

Ìý

Ìý

Ìý

1,928

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,928

Ìý

Impairment loss on debt securities

Ìý

�

Ìý

Ìý

Ìý

39,875

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

39,875

Ìý

Ìý

Ìý

�

Ìý

Legal settlement

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

157

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

(Gains) losses on investment securities

Ìý

1,388

Ìý

Ìý

Ìý

(124

)

Ìý

Ìý

20,035

Ìý

Ìý

Ìý

(322

)

Ìý

Ìý

561

Ìý

Ìý

Ìý

1,264

Ìý

Ìý

Ìý

618

Ìý

Derivative credit valuation adjustment

Ìý

�

Ìý

Ìý

Ìý

210

Ìý

Ìý

Ìý

(306

)

Ìý

Ìý

185

Ìý

Ìý

Ìý

(44

)

Ìý

Ìý

210

Ìý

Ìý

Ìý

125

Ìý

FDIC special assessment

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

138

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

518

Ìý

Unrealized (gain) on equity method investments

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(292

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(8,316

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(8,316

)

Loss on redemption of preferred stock

Ìý

1,908

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,908

Ìý

Ìý

Ìý

�

Ìý

Unrealized (gain) loss on loans held for sale

Ìý

(223

)

Ìý

Ìý

518

Ìý

Ìý

Ìý

110

Ìý

Ìý

Ìý

498

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

295

Ìý

Ìý

Ìý

�

Ìý

Loan program termination fees

Ìý

(772

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(772

)

Ìý

Ìý

�

Ìý

Core earnings

$

58,147

Ìý

Ìý

$

50,002

Ìý

Ìý

$

44,168

Ìý

Ìý

$

43,838

Ìý

Ìý

$

48,567

Ìý

Ìý

$

108,149

Ìý

Ìý

$

95,099

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

One-time non-interest expense items recorded in 2024 (after-tax):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposit servicing fees prior to 2024

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

5,405

Ìý

FDIC premiums prior to 2024

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

3,200

Ìý

Non-income taxes prior to 2024

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2,457

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Total one-time non-interest expense items

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2,457

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

8,605

Ìý

Adjusted core earnings (adjusted for one-time non-interest expense items)

$

58,147

Ìý

Ìý

$

50,002

Ìý

Ìý

$

44,168

Ìý

Ìý

$

41,381

Ìý

Ìý

$

48,567

Ìý

Ìý

$

108,149

Ìý

Ìý

$

103,704

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average total common shareholders� equity

$

1,751,037

Ìý

Ìý

$

1,730,910

Ìý

Ìý

$

1,683,838

Ìý

Ìý

$

1,636,242

Ìý

Ìý

$

1,576,595

Ìý

Ìý

$

1,741,029

Ìý

Ìý

$

1,552,903

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Core return on average common equity

Ìý

13.32

%

Ìý

Ìý

11.72

%

Ìý

Ìý

10.44

%

Ìý

Ìý

10.66

%

Ìý

Ìý

12.39

%

Ìý

Ìý

12.53

%

Ìý

Ìý

12.32

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted core return on average common equity (adjusted for one-time non-interest expense items)

Ìý

13.32

%

Ìý

Ìý

11.72

%

Ìý

Ìý

10.44

%

Ìý

Ìý

10.06

%

Ìý

Ìý

12.39

%

Ìý

Ìý

12.53

%

Ìý

Ìý

13.43

%

Ìý
CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

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

(Dollars in thousands, except per share data)

Ìý

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

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Six Months Ended

June 30,

(Dollars in thousands, except per share data)

Q2 2025

Ìý

Q1 2025

Ìý

Q4 2024

Ìý

Q3 2024

Ìý

Q2 2024

Ìý

2025

Ìý

2024

GAAP net income to common shareholders

$

55,846

Ìý

Ìý

$

9,523

Ìý

Ìý

$

23,266

Ìý

Ìý

$

42,937

Ìý

Ìý

$

54,300

Ìý

Ìý

$

65,369

Ìý

Ìý

$

100,226

Ìý

Reconciling items:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income tax expense (benefit)

Ìý

17,963

Ìý

Ìý

Ìý

(1,024

)

Ìý

Ìý

8,946

Ìý

Ìý

Ìý

(725

)

Ìý

Ìý

19,032

Ìý

Ìý

Ìý

16,939

Ìý

Ìý

Ìý

34,683

Ìý

Provision (benefit) for credit losses

Ìý

20,781

Ìý

Ìý

Ìý

28,297

Ìý

Ìý

Ìý

21,194

Ìý

Ìý

Ìý

17,066

Ìý

Ìý

Ìý

18,121

Ìý

Ìý

Ìý

49,078

Ìý

Ìý

Ìý

35,191

Ìý

Provision (benefit) for credit losses on unfunded commitments

Ìý

1,594

Ìý

Ìý

Ìý

1,208

Ìý

Ìý

Ìý

(664

)

Ìý

Ìý

642

Ìý

Ìý

Ìý

1,594

Ìý

Ìý

Ìý

2,802

Ìý

Ìý

Ìý

2,024

Ìý

Severance expense

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,595

Ìý

Ìý

Ìý

659

Ìý

Ìý

Ìý

2,560

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,560

Ìý

Impairment loss on debt securities

Ìý

�

Ìý

Ìý

Ìý

51,319

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

51,319

Ìý

Ìý

Ìý

�

Ìý

Legal settlement

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

209

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

(Gains) losses on investment securities

Ìý

1,797

Ìý

Ìý

Ìý

(160

)

Ìý

Ìý

26,678

Ìý

Ìý

Ìý

(394

)

Ìý

Ìý

744

Ìý

Ìý

Ìý

1,637

Ìý

Ìý

Ìý

819

Ìý

Derivative credit valuation adjustment

Ìý

�

Ìý

Ìý

Ìý

270

Ìý

Ìý

Ìý

(407

)

Ìý

Ìý

226

Ìý

Ìý

Ìý

(58

)

Ìý

Ìý

270

Ìý

Ìý

Ìý

164

Ìý

FDIC special assessment

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

183

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

683

Ìý

Unrealized (gain) on equity method investments

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(389

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(11,041

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(11,041

)

Loss on redemption of preferred stock

Ìý

1,908

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,908

Ìý

Ìý

Ìý

�

Ìý

Unrealized (gain) loss on loans held for sale

Ìý

(289

)

Ìý

Ìý

667

Ìý

Ìý

Ìý

147

Ìý

Ìý

Ìý

607

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

378

Ìý

Ìý

Ìý

�

Ìý

Loan program termination fees

Ìý

(1,000

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1,000

)

Ìý

Ìý

�

Ìý

Core pre-tax pre-provision net income available to common shareholders

$

98,600

Ìý

Ìý

$

90,100

Ìý

Ìý

$

80,575

Ìý

Ìý

$

61,018

Ìý

Ìý

$

85,435

Ìý

Ìý

$

188,700

Ìý

Ìý

$

165,309

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

One-time non-interest expense items recorded in 2024 (after-tax):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposit servicing fees prior to 2024

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

7,106

Ìý

FDIC premiums prior to 2024

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

4,208

Ìý

Non-income taxes prior to 2024

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2,997

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Total one-time non-interest expense items

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2,997

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

11,314

Ìý

Adjusted core pre-tax pre-provision net income available to common shareholders

$

98,600

Ìý

Ìý

$

90,100

Ìý

Ìý

$

80,575

Ìý

Ìý

$

58,021

Ìý

Ìý

$

85,435

Ìý

Ìý

$

188,700

Ìý

Ìý

$

176,623

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average total common shareholders� equity

$

1,751,037

Ìý

Ìý

$

1,730,910

Ìý

Ìý

$

1,683,838

Ìý

Ìý

$

1,636,242

Ìý

Ìý

$

1,576,595

Ìý

Ìý

$

1,741,029

Ìý

Ìý

$

1,552,903

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Core pre-tax pre-provision ROCE

Ìý

22.59

%

Ìý

Ìý

21.11

%

Ìý

Ìý

19.04

%

Ìý

Ìý

14.84

%

Ìý

Ìý

21.79

%

Ìý

Ìý

21.86

%

Ìý

Ìý

21.41

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted core pre-tax pre-provision ROCE (adjusted for one-time non-interest expense items)

Ìý

22.59

%

Ìý

Ìý

21.11

%

Ìý

Ìý

19.04

%

Ìý

Ìý

14.11

%

Ìý

Ìý

21.79

%

Ìý

Ìý

21.86

%

Ìý

Ìý

Ìý

22.87

%

Ìý

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

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

(Dollars in thousands, except per share data)

Ìý
Core Efficiency Ratio and Adjusted Core Efficiency Ratio - Customers Bancorp

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Six Months Ended

June 30,

(Dollars in thousands, except per share data)

Q2 2025

Ìý

Q1 2025

Ìý

Q4 2024

Ìý

Q3 2024

Ìý

Q2 2024

Ìý

2025

Ìý

2024

GAAP net interest income

$

176,703

Ìý

Ìý

$

167,446

Ìý

Ìý

$

167,821

Ìý

Ìý

$

158,545

Ìý

Ìý

$

167,653

Ìý

Ìý

$

344,149

Ìý

Ìý

$

328,038

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

GAAP non-interest income (loss)

$

29,606

Ìý

Ìý

$

(24,490

)

Ìý

$

(391

)

Ìý

$

8,557

Ìý

Ìý

$

31,037

Ìý

Ìý

$

5,116

Ìý

Ìý

$

52,268

Ìý

(Gains) losses on investment securities

Ìý

1,797

Ìý

Ìý

Ìý

(160

)

Ìý

Ìý

26,678

Ìý

Ìý

Ìý

(394

)

Ìý

Ìý

744

Ìý

Ìý

Ìý

1,637

Ìý

Ìý

Ìý

819

Ìý

Derivative credit valuation adjustment

Ìý

�

Ìý

Ìý

Ìý

270

Ìý

Ìý

Ìý

(407

)

Ìý

Ìý

226

Ìý

Ìý

Ìý

(58

)

Ìý

Ìý

270

Ìý

Ìý

Ìý

164

Ìý

Unrealized (gain) on equity method investments

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(389

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(11,041

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(11,041

)

Unrealized (gain) loss on loans held for sale

Ìý

(289

)

Ìý

Ìý

667

Ìý

Ìý

Ìý

147

Ìý

Ìý

Ìý

607

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

378

Ìý

Ìý

Ìý

�

Ìý

Impairment loss on debt securities

Ìý

�

Ìý

Ìý

Ìý

51,319

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

51,319

Ìý

Ìý

Ìý

�

Ìý

Loan program termination fees

Ìý

(1,000

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1,000

)

Ìý

Ìý

�

Ìý

Core non-interest income

Ìý

30,114

Ìý

Ìý

Ìý

27,606

Ìý

Ìý

Ìý

25,638

Ìý

Ìý

Ìý

8,996

Ìý

Ìý

Ìý

20,682

Ìý

Ìý

Ìý

57,720

Ìý

Ìý

Ìý

42,210

Ìý

Core revenue

$

206,817

Ìý

Ìý

$

195,052

Ìý

Ìý

$

193,459

Ìý

Ìý

$

167,541

Ìý

Ìý

$

188,335

Ìý

Ìý

$

401,869

Ìý

Ìý

$

370,248

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

GAAP non-interest expense

$

106,626

Ìý

Ìý

$

102,771

Ìý

Ìý

$

110,375

Ìý

Ìý

$

104,018

Ìý

Ìý

$

103,452

Ìý

Ìý

$

209,397

Ìý

Ìý

$

202,621

Ìý

Severance expense

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1,595

)

Ìý

Ìý

(659

)

Ìý

Ìý

(2,560

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2,560

)

FDIC special assessment

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(183

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(683

)

Legal settlement

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(209

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Core non-interest expense

$

106,626

Ìý

Ìý

$

102,771

Ìý

Ìý

$

108,571

Ìý

Ìý

$

103,359

Ìý

Ìý

$

100,709

Ìý

Ìý

$

209,397

Ìý

Ìý

$

199,378

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

One-time non-interest expense items recorded in 2024:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposit servicing fees prior to 2024

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(7,106

)

FDIC premiums prior to 2024

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(4,208

)

Non-income taxes prior to 2024

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,997

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Total one-time non-interest expense items

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,997

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(11,314

)

Adjusted core non-interest expense

$

106,626

Ìý

Ìý

$

102,771

Ìý

Ìý

$

108,571

Ìý

Ìý

$

106,356

Ìý

Ìý

$

100,709

Ìý

Ìý

$

209,397

Ìý

Ìý

$

188,064

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Core efficiency ratio (1)

Ìý

51.56

%

Ìý

Ìý

52.69

%

Ìý

Ìý

56.12

%

Ìý

Ìý

61.69

%

Ìý

Ìý

53.47

%

Ìý

Ìý

52.11

%

Ìý

Ìý

53.85

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted core efficiency ratio (adjusted for one-time non-interest expense items) (2)

Ìý

51.56

%

Ìý

Ìý

52.69

%

Ìý

Ìý

56.12

%

Ìý

Ìý

63.48

%

Ìý

Ìý

53.47

%

Ìý

Ìý

52.11

%

Ìý

Ìý

50.79

%

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

(2) Adjusted core efficiency ratio calculated as adjusted core non-interest expense divided by core revenue.

Ìý
CUSTOMERS BANCORP, INC. AND SUBSIDIARIES

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

(Dollars in thousands, except per share data)

Ìý

Tangible Common Equity to Tangible Assets - Customers Bancorp

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Dollars in thousands, except per share data)

Q2 2025

Ìý

Q1 2025

Ìý

Q4 2024

Ìý

Q3 2024

Ìý

Q2 2024

GAAP total shareholders� equity

$

1,863,558

Ìý

Ìý

$

1,864,560

Ìý

Ìý

$

1,836,683

Ìý

Ìý

$

1,801,180

Ìý

Ìý

$

1,746,865

Ìý

Reconciling items:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Preferred stock

Ìý

(82,201

)

Ìý

Ìý

(137,794

)

Ìý

Ìý

(137,794

)

Ìý

Ìý

(137,794

)

Ìý

Ìý

(137,794

)

Goodwill and other intangibles

Ìý

(3,629

)

Ìý

Ìý

(3,629

)

Ìý

Ìý

(3,629

)

Ìý

Ìý

(3,629

)

Ìý

Ìý

(3,629

)

Tangible common equity

$

1,777,728

Ìý

Ìý

$

1,723,137

Ìý

Ìý

$

1,695,260

Ìý

Ìý

$

1,659,757

Ìý

Ìý

$

1,605,442

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

GAAP total assets

$

22,550,800

Ìý

Ìý

$

22,423,044

Ìý

Ìý

$

22,308,241

Ìý

Ìý

$

21,456,082

Ìý

Ìý

$

20,942,975

Ìý

Reconciling items:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Goodwill and other intangibles

Ìý

(3,629

)

Ìý

Ìý

(3,629

)

Ìý

Ìý

(3,629

)

Ìý

Ìý

(3,629

)

Ìý

Ìý

(3,629

)

Tangible assets

$

22,547,171

Ìý

Ìý

$

22,419,415

Ìý

Ìý

$

22,304,612

Ìý

Ìý

$

21,452,453

Ìý

Ìý

$

20,939,346

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Tangible common equity to tangible assets

Ìý

7.9

%

Ìý

Ìý

7.7

%

Ìý

Ìý

7.6

%

Ìý

Ìý

7.7

%

Ìý

Ìý

7.7

%

Tangible Book Value per Common Share - Customers Bancorp

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

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

Q2 2025

Ìý

Q1 2025

Ìý

Q4 2024

Ìý

Q3 2024

Ìý

Q2 2024

GAAP total shareholders� equity

$

1,863,558

Ìý

Ìý

$

1,864,560

Ìý

Ìý

$

1,836,683

Ìý

Ìý

$

1,801,180

Ìý

Ìý

$

1,746,865

Ìý

Reconciling Items:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Preferred stock

Ìý

(82,201

)

Ìý

Ìý

(137,794

)

Ìý

Ìý

(137,794

)

Ìý

Ìý

(137,794

)

Ìý

Ìý

(137,794

)

Goodwill and other intangibles

Ìý

(3,629

)

Ìý

Ìý

(3,629

)

Ìý

Ìý

(3,629

)

Ìý

Ìý

(3,629

)

Ìý

Ìý

(3,629

)

Tangible common equity

$

1,777,728

Ìý

Ìý

$

1,723,137

Ìý

Ìý

$

1,695,260

Ìý

Ìý

$

1,659,757

Ìý

Ìý

$

1,605,442

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Common shares outstanding

Ìý

31,606,934

Ìý

Ìý

Ìý

31,479,132

Ìý

Ìý

Ìý

31,346,507

Ìý

Ìý

Ìý

31,342,107

Ìý

Ìý

Ìý

31,667,655

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Tangible book value per common share

$

56.24

Ìý

Ìý

$

54.74

Ìý

Ìý

$

54.08

Ìý

Ìý

$

52.96

Ìý

Ìý

$

50.70

Ìý

Ìý

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

Source: Customers Bancorp, Inc.

Customers Bancorp Inc

NYSE:CUBI

CUBI Rankings

CUBI Latest News

CUBI Latest SEC Filings

CUBI Stock Data

2.29B
29.01M
8.19%
91.5%
4.02%
Banks - Regional
State Commercial Banks
United States
WEST READING