Document

Exhibit 99.1

Customers Bancorp, Inc.

1015 Penn Avenue

Wyomissing, PA 19610

Contacts:

Jay Sidhu, Chairman & CEO 610-935-8693

Richard Ehst, President & COO 610-917-3263

Carla Leibold, CFO 484-923-8802

Sam Sidhu, Head of Corporate Development 212-843-2485

Customers Bancorp Reports First Quarter 2020

Net Income of $7.0 Million, or $0.22 Per Diluted Share

Adjusted Pre-tax Pre-provision Earnings of $38.6 million, up 53% over Q1 2019

Net Interest Margin Expands by 10 basis points over Q4 2019

•Q1 2020 GAAP earnings of $7.0 million, or $0.22 per diluted share, and core earnings of $8.1 million, or $0.26 per diluted share (non-GAAP measures).

•Q1 2020 results include the adoption of the Current Expected Credit Loss ("CECL") standard on January 1, 2020, resulting in a total build of credit reserves of $100.4 million and a charge to Q1 2020 earnings of $23 million. At March 31, 2020, the coverage of loss reserves to loans and leases held for investment was 2.1%, up from 0.8% at December 31, 2019.

•Adjusted pre-tax pre-provision net income for Q1 2020 was $38.6 million, an increase of 53% over Q1 2019 pre-tax pre-provision net income of $25.3 million (non-GAAP measures).

•Q1 2020 net interest margin expanded 10 basis points from Q4 2019 to 2.99%; our sixth consecutive quarter of net interest margin expansion. Q1 2020 net interest margin up 40 basis points over Q1 2019.

•Net interest income increased by $3.7 million, or 4.8%, over Q4 2019 and $22.0 million, or 37.1%, over Q1 2019.

•Total assets were $12.0 billion at March 31, 2020, compared to $10.1 billion at March 31, 2019 and $11.5 billion at December 31, 2019. Average assets were $11.6 billion for Q1 2020, compared to $9.8 billion for Q1 2019 and $11.3 billion for Q4 2019.

•Total loans and leases increased $1.6 billion, or 18% year-over-year, driven by strong growth in mortgage warehouse loans of $1.0 billion and commercial and industrial loans and leases of $0.6 billion. Run-off of multifamily loans was replaced with an equal amount of high FICO score personal, home improvement and student refinance loans.

•Total deposits increased $1.0 billion, or 13%, year-over-year, which included a $828 million, or 38%, increase in demand deposits.

•Asset quality remains strong. Non-performing assets were only 0.53% of total assets at March 31, 2020 and reserves equaled 242% of non-performing loans. Net charge-offs were $5.9 million, or 25 basis points of average total loans and leases on an annualized basis, during Q1 2020.

•Helped thousands of small businesses over the past few weeks by originating about $5 billion in SBA Payroll Protection Program loans directly or through fintech partnerships as of May 2, 2020, which is expected to add about $85 million in revenues.

Wyomissing, PA, May 4, 2020 - Customers Bancorp, Inc. (NYSE: CUBI) the parent company of Customers Bank and its operating division BankMobile (collectively “Customers” or "CUBI"), today reported first quarter 2020 ("Q1 2020") net income to common shareholders of $7.0 million, or $0.22 per diluted share. Core earnings for Q1 2020 totaled $8.1 million, or $0.26 per diluted share.

“We are very pleased with our financial success,” said Customers Bancorp Chairman and CEO Jay Sidhu. “But foremost, I am so pleased and proud to partner with such talented and hard-working team members at a time like this. We did not miss a beat in delivering tremendous service to our clients. And, we overcame tremendous obstacles to give access to Paycheck Protection Program loans to thousands of small businesses and non-profits. Working nearly round the clock, team members from every department worked with clients to finish loan applications to save the jobs of tens of thousands of Americans. Customers Bank is poised for great things in the future.”

In light of the COVID-19 public health crisis, Customers immediately responded and implemented the following:

Support for Team Members:

•85% of our team members are currently working remotely;

•Special pay considerations, bonuses, additional PTO for essential front line team members;

•No furloughs; team members are at 100% pay;

•Zero-interest loans up to $2,500 are available to assist team members and their families facing challenges due to COVID-19; and

•A hotline is available for any team member to call for assistance of any kind.

Support for Consumers and Businesses:

•Participated in the SBA Paycheck Protection Program ("PPP") with the initial round resulting in $385 million in SBA-approved PPP loans;

•Implemented payment modification programs for COVID-19 impacted clients;

•Not reporting payment deferrals to credit bureaus; and

•Waiving or reducing certain fees.

Support for Communities:

•Donations leading to more than $1 million to communities in our footprint for urgent basic needs;

•Additional re-targeting of existing sponsorship and grants to non-profit organizations to support COVID-19 related activities;

•Provided a webinar for the entire business community on how to survive and thrive during this pandemic crisis; and

•Represented community bank perspectives on CNBC.

Looking Ahead to 2020 and Beyond

Mr. Sidhu stated, "Before COVID-19, Customers was projecting core earnings per share of $3.00 for 2020 with continued improvement expected in all profitability metrics. However, rapid recent changes in economic activity introduce uncertainty to our near-term profitability. We have pivoted our strategy in this environment to building a stronger balance sheet and assisting our customers, team members and community to effectively deal with this crisis. Our provision will be higher, most customer activity will slow, and there will be disruptions, but we are also seeing positive trends in deposits and opportunities to serve customers through the SBA Paycheck Protection Program as well as other U.S. Treasury and Federal stimulus programs." Mr. Sidhu continued, "Longer term, we remain confident in our ability to achieve a run rate of $6 per share in annual core earnings by the end of 2025 or 2026."


•			Target ROAA in top quartile of peer group, which we expect will equate to a ROAA of 1.25% or higher over the next 2-3 years. ROAA was 0.37% in Q1 2020, down from Q1 2019 ROAA of 0.64% due to the increase in the provision for credit losses resulting from the adoption of CECL and the impact of COVID-19. The pre-tax and pre-provision adjusted ROAA (a non-GAAP measure) was 1.34% for Q1 2020, up 29 basis points from 1.05% in Q1 2019.
•			Achieve NIM expansion to 2.75% or greater by Q4 2019, with full year 2019 NIM above 2.70%, through an expected shift in asset and funding mix. Actual results for 2019 were materially better, with full year 2019 NIM of 2.75%. Further expansion was achieved in Q1 2020, with NIM of 2.99%, up from 2.89% in Q4 2019 and 2.59% in Q1 2019. Since Q3 2018, Customers effectively restructured its balance sheet resulting in NIM expansion of 52 basis points. For 2020, full year NIM is expected to be above 3.00% (non-GAAP measures).
•			BankMobile growth and maturity was expected with profitability achieved by year end 2019. BankMobile reached profitability in Q3 2019 and maintained profitability in Q4 2019, and was also profitable in Q1 2020 on an adjusted pre-tax pre-provision basis. BankMobile's profitability in Q1 2020 was negatively impacted by increased CECL-related provision expense, the COVID-19 crisis, a legal reserve of $1 million related to the previously disclosed DOE matter, increased depreciation expense related to capitalized development costs for technology placed in service in 2019 and non-capitalizable technology-related expenses. Key strategic priorities for 2020 include keeping BankMobile profitable, and attempting to divest it by the end of 2020.
•			Expense control. Customers' efficiency ratio was 66.03% in Q1 2020, up from 56.98% in Q4 2019, but down from 68.32% in Q1 2019. Improving operating efficiency is a high priority.
•			Growth in core deposits and good quality higher-yielding loans. Demand Deposit Accounts ("DDAs") grew 38% year-over-year. Lower yielding multi-family loans decreased by $1.1 billion, or 36%, year-over-year and were replaced by higher yielding C&I loans and leases and other consumer loans, which had net growth of $616 million and $1.2 billion year-over-year, respectively.
•			Maintain strong credit quality and superior risk management. Non-performing loans ("NPLs") were negatively impacted by one commercial real estate loan collateralized by a Class A office building in northern New Jersey. The borrowers personally guaranteed a portion of the loan amount. Customers has received a letter of intent to sell this loan in the near future. In spite of this, NPLs were only 0.61% of total loans and leases at March 31, 2020. Reserves to NPLs at March 31, 2020 were 242%, compared to 265% at December 31, 2019. The Bank is relatively neutral to interest rate changes at March 31, 2020. We remain very focused on a strong Risk Management culture throughout our company.
•			Evaluate opportunities to redeem our preferred stock as it becomes callable. Redeeming all of the preferred stock as it becomes callable would result in an increase to our diluted earnings per share by approximately $0.46 annually, if not replaced. Given the current economic uncertainty stemming from the COVID-19 crisis, Customers will not call for redemption any preferred stock in 2020 that becomes callable this year.


CUSTOMERS BANCORP, INC. AND SUBSIDIARIES
EARNINGS SUMMARY - UNAUDITED

(Dollars in thousands, except per share data and stock price data)					Q1			Q4			Q3			Q2			Q1
								2020			2019			2019			2019			2019

GAAP Profitability Metrics:
Net income available to common shareholders					$	7,027		$	23,911		$	23,451		$	5,681		$	11,825
Per share amounts:
	Earnings per share - basic	$	0.22		$	0.76		$	0.75		$	0.18		$	0.38
	Earnings per share - diluted	$	0.22		$	0.75		$	0.74		$	0.18		$	0.38
	Book value per common share ⁽¹⁾	$	23.98		$	26.66		$	25.66		$	24.80		$	24.44
	CUBI stock price ⁽¹⁾	$	10.93		$	23.81		$	20.74		$	21.00		$	18.31
	CUBI stock price as % of book value ⁽¹⁾	46		%	89		%	81		%	85		%	75		%
Average shares outstanding - basic					31,391,151			31,306,813			31,223,777			31,154,292			31,047,191
Average shares outstanding - diluted					31,820,538			31,876,341			31,644,728			31,625,741			31,482,867
Shares outstanding ⁽¹⁾					31,470,026			31,336,791			31,245,776			31,202,023			31,131,247
Return on average assets ("ROAA")					0.37		%	0.97		%	0.95		%	0.36		%	0.64		%
Return on average common equity ("ROCE")					3.50		%	11.58		%	11.81		%	2.96		%	6.38		%
Efficiency ratio					66.03		%	56.98		%	61.58		%	77.32		%	68.32		%
Non-GAAP Profitability Metrics⁽²⁾:
Core earnings					$	8,145		$	23,843		$	23,402		$	12,688		$	12,080
Per share amounts:
	Core earnings per share - diluted	$	0.26		$	0.75		$	0.74		$	0.40		$	0.38
	Tangible book value per common share ⁽¹⁾	$	25.60		$	26.17		$	25.16		$	24.30		$	23.92
	CUBI stock price as % of tangible book value ⁽¹⁾	43		%	91		%	82		%	86		%	77		%
Net interest margin, tax equivalent					2.99		%	2.89		%	2.83		%	2.64		%	2.59		%
Core ROAA					0.41		%	0.97		%	0.95		%	0.63		%	0.65		%
Core ROCE					4.05		%	11.55		%	11.78		%	6.62		%	6.52		%
Adjusted pre-tax pre-provision net income					$	38,595		$	44,676		$	39,440		$	26,140		$	25,305
Adjusted ROAA - pre-tax and pre-provision					1.34		%	1.57		%	1.39		%	1.01		%	1.05		%
Adjusted ROCE - pre-tax and pre-provision					17.41		%	19.89		%	18.04		%	11.75		%	11.71		%
Core efficiency ratio					63.33		%	56.76		%	59.21		%	69.25		%	68.03		%
Asset Quality:
Net charge-offs					$	5,914		$	4,362		$	1,761		$	637		$	1,060
Annualized net charge-offs to average total loans and leases					0.25		%	0.18		%	0.07		%	0.03		%	0.05		%
Non-performing loans ("NPLs") to total loans and leases ⁽¹⁾					0.61		%	0.21		%	0.17		%	0.15		%	0.26		%
Reserves to NPLs ⁽¹⁾					241.64		%	264.67		%	290.38		%	330.36		%	194.15		%
Customers Bank Capital Ratios⁽³⁾:
Common equity Tier 1 capital to risk-weighted assets					10.66		%	11.32		%	10.85		%	11.19		%	12.57		%
Tier 1 capital to risk-weighted assets					10.66		%	11.32		%	10.85		%	11.19		%	12.57		%
Total capital to risk-weighted assets					12.29		%	12.93		%	12.42		%	12.84		%	14.37		%
Tier 1 capital to average assets (leverage ratio)					10.06		%	10.38		%	9.83		%	10.32		%	10.97		%

(1) Metric is a spot balance for the last day of each quarter presented.
(2) Non-GAAP measures exclude investment securities gains and losses, severance expense, merger and acquisition-related expenses, losses realized from the sale of non-QM residential mortgage loans, loss upon acquisition of interest-only GNMA securities, legal reserves, credit valuation adjustments on derivatives, and goodwill and intangible assets. Tangible book value per common share is adjusted to exclude the impact of adopting CECL. These notable items are not included in Customers' disclosures of core earnings and other core profitability metrics. Please note that not each of the aforementioned adjustments affected the reported amount in each of the periods presented. Customers' reasons for the use of these non-GAAP measures and a detailed reconciliation between the non-GAAP measures and the comparable GAAP amounts are included at the end of this document.
(3) Regulatory capital ratios are estimated for Q1 2020 and actual for the remaining periods. In accordance with regulatory capital rules, Customers elected an option to delay the estimated impact of CECL on its regulatory capital over a five-year transition period ending January 1, 2025. As a result, capital ratios and amounts as of Q1 2020 exclude the impact of the increased allowance for credit losses on loans and leases and unfunded loan commitments attributed to the adoption of CECL.

Risk management is a critical component of how Customers creates long-term shareholder value, and Customers believes that asset quality is one of the most important risks in banking to be understood and managed. Customers believes that asset quality risks must be diligently addressed during good economic times with prudent underwriting standards so that when the economy deteriorates the bank's capital is sufficient to absorb all losses without threatening its ability to operate and serve its community and other constituents. Since mid-2019, Customers has been operating in a pre-recessionary environment assuming a recession was imminent in the foreseeable future. "Our Credit Administration Group and Market Presidents started analyzing their portfolios, in detail, and stressing them under adverse scenarios and either exiting or increasing the monitoring activities of higher risk credits. Customers' non-performing loans at March 31, 2020 were only 0.61% of total loans and leases, compared to the industry average non-performing loans of 0.98%, in the most recent period available. Our Q1 2020 non-performing loans were impacted by one commercial real estate credit which we expect to resolve in the near future, reducing our non-performing loans in future periods. Our expectation is superior asset quality performance in good times and in difficult years," said Mr. Sidhu.

The provision for credit losses on loans and leases in Q1 2020, which was calculated under CECL accounting standard effective January 1, 2020, was $22.3 million, compared to $9.7 million in Q4 2019 and $4.8 million in Q1 2019. The increase compared to the prior periods primarily resulted from the adoption of CECL and the impact of COVID-19. Net charge-offs for Q1 2020 were $5.9 million, or 25 basis points of average loans and leases on an annualized basis, compared to net charge-offs of $4.4 million, or 18 basis points in Q4 2019, and $1.1 million, or 5 basis points in Q1 2019. The allowance for credit losses on loans and leases represented 2.1% of total loans and leases receivable at March 31, 2020, compared to 0.8% at December 31, 2019, and 0.6% at March 31, 2019. Upon adoption of the CECL standard on January 1, 2020, the allowance for credit losses for funded and unfunded loans increased by $79.8 million and $3.4 million, respectively. The allowance for credit losses for unfunded loan commitments is presented within

Non-interest income totaled $21.9 million in Q1 2020, an increase of $2.2 million compared to Q1 2019. The increase in non-interest income primarily resulted from $4.0 million of gains realized from the sale of $100.5 million of agency-guaranteed residential mortgage-backed securities in Q1 2020, increased commercial lease income of $1.9 million driven by organic growth in commercial operating leases, increased deposit fees of $1.3 million resulting from higher activity volumes at BankMobile and a change in the fee structure on certain deposit accounts late in Q1 2019,and increased mortgage warehouse transactional fees of $0.6 million resulting from increased refinancing activity driven by the decline in market interest rates. These increases were offset in part by a negative mark-to-market derivative credit valuation adjustment of $2.2 million, decreased interchange and card revenue of $2.0 million primarily driven by lower activity volumes at BankMobile and a decline in the fair value of equity securities issued by a foreign entity of $1.3 million.

Non-interest expense totaled $66.5 million for Q1 2020, an increase of $7.7 million compared to Q4 2019. The increase in non-interest expense primarily resulted from increases of $2.7 million in technology, communications, and bank operations, $2.6 million in other non-interest expenses, $1.2 million in professional services, $0.7 million in advertising and promotion, $0.6 million in salaries and employee benefits, and $0.6 million in commercial lease depreciation, partially offset in part by a decrease of $0.5 million in provision for operating losses. The increase in technology, communications, and bank operations was driven by BankMobile product costs and processing expenses to support its white label partnership. The increase in other non-interest expenses was driven by legal reserves of $1.0 million related to a partial settlement of the previously disclosed DOE matter, and an increase in the provision for credit losses for unfunded commitments of $0.8 million coinciding with the adoption of CECL and the impact of COVID-19. The increase in professional services was primarily driven by costs to support BankMobile and its white label partnership. The increase in advertising and promotion was driven by increases in promotional campaigns related to Customers' Digital Banking product and BankMobile and its white label partnership. The increase in salaries and employee benefits was primarily driven by an increase in full time equivalents needed for future growth. The increase in commercial lease depreciation was driven by the organic growth of the commercial operating lease portfolio.

Non-interest expense totaled $66.5 million in Q1 2020, an increase of $12.5 million compared to Q1 2019. The increase in non-interest expense primarily resulted from increases of $3.3 million in other non-interest expenses, $3.1 million in professional services, $2.5 million in salaries and employee benefits, $1.5 million in commercial lease depreciation, $1.1 million in technology, communications, and bank operations, $0.9 million in FDIC, non-income taxes, and regulatory fees, and $0.8 million in advertising and promotion, offset in part by a decrease of $0.9 million in provision for operating losses. The increase in other non-interest expense was primarily driven by legal reserves of $1.0 million related to the partial settlement of the previously disclosed DOE matter, certain product development costs related to our white label partnership, and an increase in the provision for credit losses for unfunded commitments of $0.8 million coinciding with the adoption of CECL and the impact of COVID-19. The increase in professional services was driven by costs incurred to support our white label partnership. The increase in salaries and employee benefits was primarily driven by annual salary increases and an increase in full time equivalents to support future growth. The increase in commercial lease depreciation was primarily driven by the organic growth of the commercial operating lease portfolio. The increase in technology, communications and bank operations primarily resulted from the continued investment in Customers' digital transformation initiatives. The increase in FDIC, non-income taxes, and regulatory fees

BankMobile deposits averaged $622 million in Q1 2020, with an average cost of just 0.22%, and Q1 2020 revenues were $23.1 million compared to Q1 2019 of $20.2 million. BankMobile reported Q1 2020 segment net loss of $3.2 million, or $(0.10) per diluted share, compared to a net loss of $0.2 million, or $(0.01) per diluted share in Q1 2019, principally due to an increase in provision for loan losses from the CECL adoption, the impact of COVID-19 and increased non-interest expense resulting from legal reserves of $1.0 million related to the partial settlement of the previously disclosed DOE matter and increased depreciation expense related to capitalized development costs for technology placed in service during 2019 and other non-capitalizable technology-related expenses. "We remain in the investment mode for our white label and other unique Banking as a Service ("BaaS") strategic opportunities for BankMobile," stated Luvleen Sidhu, President and Chief Executive Officer of BankMobile. We are very optimistic about our longer term opportunities to supplement our profitability and growth with continued expansion of our BaaS business," Luvleen Sidhu concluded. "Since Customers Bancorp, Inc. decided to cross the $10 billion asset mark at December 31, 2019, Customers will explore all strategic options for BankMobile in 2020 and will attempt to divest it by the end of 2020," concluded Jay Sidhu, Customers Bancorp, Inc. CEO and Chairman.

Customers Bancorp, Inc. is a bank holding company located in Wyomissing, Pennsylvania engaged in banking and related businesses through its bank subsidiary, Customers Bank. Customers Bank is a community-based, full-service bank with assets of approximately $12.0 billion at March 31, 2020. A member of the Federal Reserve System with deposits insured by the Federal Deposit Insurance Corporation, Customers Bank is an equal opportunity lender that provides a range of banking services to small and medium-sized businesses, professionals, individuals and families through offices in Pennsylvania, Illinois, New York, Rhode Island, Massachusetts, New Hampshire and New Jersey. Committed to fostering customer loyalty, Customers Bank uses a High Tech/High Touch strategy that includes use of industry-leading technology to provide customers better access to their money, as well as Concierge Banking® by appointment at customers’ homes or offices 12 hours a day, seven days a week. Customers Bank offers a continually expanding portfolio of loans to small businesses, multi-family projects, mortgage companies and consumers.

In addition to historical information, this press release may contain ”forward-looking statements” within the meaning of the ”safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements with respect to Customers Bancorp, Inc.’s strategies, goals, beliefs, expectations, estimates, intentions, capital raising efforts, financial condition and results of operations, future performance and business. Statements preceded by, followed by, or that include the words ”may,” ”could,” ”should,” ”pro forma,” ”looking forward,” ”would,” ”believe,” ”expect,” ”anticipate,” ”estimate,” ”intend,” ”plan,” or similar expressions generally indicate a forward-looking statement. These forward-looking statements involve risks and uncertainties that are subject to change based on various important factors (some of which, in whole or in part, are beyond Customers Bancorp, Inc.’s control). Numerous competitive, economic, regulatory, legal and technological events and factors, among others, could cause Customers Bancorp, Inc.’s financial performance to differ materially from the goals, plans, objectives, intentions and expectations expressed in such forward-looking statements, including: the adverse impact on the U.S. economy, including the markets in which we operate, of the coronavirus outbreak, and the impact of a slowing U.S. economy and increased unemployment 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 effect 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; the effects of changes in accounting standards or policies, including Accounting Standards Update (ASU) 2016-13, Financial Instruments—Credit Losses (CECL); and, our ability to divest BankMobile on terms and conditions acceptable to us, in the timeframe we currently intend, and the possible effects on our business and results of operations of a divestiture of BankMobile or if we are unable to divest BankMobile for an extended period of time. 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, 2019, subsequently filed quarterly reports on Form 10-Q and current reports on Form 8-K, including any amendments thereto, that update or provide information in addition to the information included in the Form 10-K and Form 10-Q filings, if any. Customers Bancorp, Inc. does not undertake to update any forward-looking statement whether written or oral, that may be made from time to time by Customers Bancorp, Inc. or by or on behalf of Customers Bank, except as may be required under applicable law.


CUSTOMERS BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED
(Dollars in thousands, except per share data)
	Q1		Q4		Q3		Q2		Q1
	2020		2019		2019		2019		2019
Interest income:
Loans and leases	$	116,080	$	116,365	$	118,444	$	103,567	$	93,116

Investment securities	4,977		5,125		5,867		6,481		6,241
Other	4,286		2,505		2,407		1,902		1,718
Total interest income	125,343		123,995		126,718		111,950		101,075

Interest expense:
Deposits	34,353		35,992		38,267		35,980		31,225
FHLB advances	5,390		6,056		7,563		7,607		5,293
Subordinated debt	2,689		1,930		1,684		1,684		1,684
Federal funds purchased and other borrowings	1,590		2,424		3,469		2,000		3,569
Total interest expense	44,022		46,402		50,983		47,271		41,771
Net interest income	81,321		77,593		75,735		64,679		59,304
Provision for credit losses on loans and leases	22,316		9,689		4,426		5,346		4,767
Net interest income after provision for credit losses on loans and leases	59,005		67,904		71,309		59,333		54,537

Non-interest income:
Interchange and card revenue	6,809		6,506		6,869		6,760		8,806
Deposit fees	3,460		3,616		3,642		3,348		2,209
Commercial lease income	4,268		3,839		3,080		2,730		2,401
Bank-owned life insurance	1,762		1,795		1,824		1,836		1,816
Mortgage warehouse transactional fees	1,952		1,983		2,150		1,681		1,314
Gain (loss) on sale of SBA and other loans	11		2,770		—		—		—
Mortgage banking income (loss)	296		(635)		283		250		167
Loss upon acquisition of interest-only GNMA securities	—		—		—		(7,476)		—
Gain (loss) on sale of investment securities	3,974		—		1,001		—		—
Unrealized gain (loss) on investment securities	(1,378)		310		1,333		(347)		2
Other	776		5,629		3,187		3,254		3,003
Total non-interest income	21,930		25,813		23,369		12,036		19,718

Non-interest expense:
Salaries and employee benefits	28,310		27,697		27,193		26,920		25,823
Technology, communication and bank operations	13,050		10,370		8,755		12,402		11,953
Professional services	7,670		6,470		8,348		5,718		4,573
Occupancy	3,032		3,470		3,661		3,064		2,903
Commercial lease depreciation	3,427		2,840		2,459		2,252		1,923
FDIC assessments, non-income taxes and regulatory fees	2,867		2,492		(777)		2,157		1,988
Provision for operating losses	912		1,415		3,998		2,446		1,779
Advertising and promotion	1,641		899		976		1,360		809
Merger and acquisition related expenses	50		100		—		—		—
Loan workout	366		230		495		643		320
Other real estate owned	8		247		108		(14)		57
Other	5,126		2,510		4,376		2,634		1,856
Total non-interest expense	66,459		58,740		59,592		59,582		53,984
Income before income tax expense	14,476		34,977		35,086		11,787		20,271
Income tax expense	3,834		7,451		8,020		2,491		4,831





Net income	10,642		27,526		27,066		9,296		15,440
Preferred stock dividends	3,615		3,615		3,615		3,615		3,615
Net income available to common shareholders	$	7,027	$	23,911	$	23,451	$	5,681	$	11,825



Basic earnings per common share	$	0.22	$	0.76	$	0.75	$	0.18	$	0.38


Diluted earnings per common share	$	0.22	$	0.75	$	0.74	$	0.18	$	0.38


CUSTOMERS BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEET - UNAUDITED
(Dollars in thousands)
	March 31,		December 31,		September 30,		June 30,		March 31,
	2020		2019		2019		2019		2019
ASSETS
Cash and due from banks	$	18,842	$	33,095	$	12,555	$	24,757	$	41,723
Interest earning deposits	237,390		179,410		169,663		71,038		75,939
Cash and cash equivalents	256,232		212,505		182,218		95,795		117,662
Investment securities available for sale, at fair value	712,657		595,876		608,714		708,359		678,142

Loans held for sale	450,157		486,328		502,854		5,697		1,602
Loans receivable, mortgage warehouse, at fair value	2,518,012		2,245,758		2,438,530		2,001,540		1,480,195
Loans and leases receivable	7,366,058		7,318,988		7,336,237		7,714,106		7,264,049
Allowance for credit losses on loans and leases	(152,610)		(56,379)		(51,053)		(48,388)		(43,679)
Total loans and leases receivable, net of allowance for credit losses on loans and leases	9,731,460		9,508,367		9,723,714		9,667,258		8,700,565
FHLB, Federal Reserve Bank, and other restricted stock	87,140		84,214		81,853		101,947		80,416
Accrued interest receivable	40,570		38,072		38,412		38,506		35,716
Bank premises and equipment, net	8,890		9,389		14,075		10,095		10,542
Bank-owned life insurance	273,576		272,546		270,526		268,682		266,740
Other real estate owned	131		173		204		1,076		976
Goodwill and other intangibles	14,870		15,195		15,521		15,847		16,173

Other assets	450,659		298,052		285,699		269,165		235,360
Total assets	$	12,026,342	$	11,520,717	$	11,723,790	$	11,182,427	$	10,143,894

LIABILITIES AND SHAREHOLDERS' EQUITY
Demand, non-interest bearing deposits	$	1,435,151	$	1,343,391	$	1,569,918	$	1,380,698	$	1,372,358
Interest bearing deposits	6,978,492		7,305,545		7,355,767		6,805,079		6,052,960
Total deposits	8,413,643		8,648,936		8,925,685		8,185,777		7,425,318

FRB advances	175,000		—		—		—		—
Federal funds purchased	705,000		538,000		373,000		406,000		388,000
FHLB advances	1,260,000		850,000		1,040,800		1,262,100		1,025,832
Other borrowings	123,732		123,630		123,528		99,055		123,963
Subordinated debt	181,185		181,115		109,050		109,026		109,002

Accrued interest payable and other liabilities	195,603		126,241		132,577		129,064		93,406
Total liabilities	11,054,163		10,467,922		10,704,640		10,191,022		9,165,521

Preferred stock	217,471		217,471		217,471		217,471		217,471
Common stock	32,751		32,617		32,526		32,483		32,412
Additional paid in capital	446,840		444,218		441,499		439,067		436,713
Retained earnings	327,072		381,519		357,608		334,157		328,476
Accumulated other comprehensive loss	(30,175)		(1,250)		(8,174)		(9,993)		(14,919)
Treasury stock, at cost	(21,780)		(21,780)		(21,780)		(21,780)		(21,780)
Total shareholders' equity	972,179		1,052,795		1,019,150		991,405		978,373
Total liabilities & shareholders' equity	$	12,026,342	$	11,520,717	$	11,723,790	$	11,182,427	$	10,143,894


CUSTOMERS BANCORP, INC. AND SUBSIDIARIES
AVERAGE BALANCE SHEET / NET INTEREST MARGIN - UNAUDITED
(Dollars in thousands)
	Three Months Ended
	March 31, 2020					December 31, 2019				March 31, 2019
	Average Balance		Average Yield or Cost (%)	Average Balance		Average Yield or Cost (%)	Average Balance		Average Yield or Cost (%)
Assets
Interest earning deposits	$	772,249	1.49%	$	150,382	2.21%	$	85,263	2.52%
Investment securities ⁽¹⁾	566,287		3.52%	584,955		3.50%	691,823		3.61%
Loans and leases:
Commercial loans to mortgage companies	1,841,659		3.82%	2,158,626		4.16%	1,264,478		5.05%
Multi-family loans	2,213,858		4.06%	2,654,919		3.96%	3,253,792		3.79%
Commercial and industrial loans and leases ⁽²⁾	2,460,811		4.70%	2,318,313		4.79%	1,921,139		5.14%
Non-owner occupied commercial real estate loans	1,335,600		4.35%	1,325,630		4.55%	1,169,333		4.47%
Residential mortgages	445,953		3.97%	631,370		4.05%	695,748		4.16%
Other consumer loans	1,259,051		9.14%	765,765		9.11%	116,295		9.15%
Total loans and leases ⁽³⁾	9,556,932		4.89%	9,854,623		4.68%	8,420,785		4.48%
Other interest-earning assets	81,404		7.04%	86,770		7.63%	80,542		5.98%
Total interest-earning assets	10,976,872		4.59%	10,676,730		4.61%	9,278,413		4.41%
Non-interest-earning assets	596,618			580,477			481,116
Total assets	$	11,573,490		$	11,257,207		$	9,759,529
Liabilities
Interest checking accounts	$	1,294,098	1.43%	$	1,152,349	1.65%	$	815,072	1.90%
Money market deposit accounts	3,635,554		1.79%	3,190,543		2.01%	3,144,888		2.24%
Other savings accounts	1,141,406		2.05%	722,487		2.09%	380,911		2.02%
Certificates of deposit	1,524,770		2.04%	2,012,497		2.21%	1,552,153		2.14%
Total interest-bearing deposits ⁽⁴⁾	7,595,828		1.82%	7,077,876		2.02%	5,893,024		2.15%
Borrowings	1,229,399		3.16%	1,424,550		2.91%	1,432,685		2.98%
Total interest-bearing liabilities	8,825,227		2.01%	8,502,426		2.17%	7,325,709		2.31%
Non-interest-bearing deposits ⁽⁴⁾	1,573,371			1,580,050			1,360,815
Total deposits and borrowings	10,398,598		1.70%	10,082,476		1.83%	8,686,524		1.95%
Other non-interest-bearing liabilities	149,453			138,242			104,401
Total liabilities	10,548,051			10,220,718			8,790,925
Shareholders' equity	1,025,439			1,036,489			968,604
Total liabilities and shareholders' equity	$	11,573,490		$	11,257,207		$	9,759,529
Interest spread			2.89%			2.78%			2.46%
Net interest margin			2.98%			2.89%			2.59%
Net interest margin tax equivalent ⁽⁵⁾			2.99%			2.89%			2.59%

(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 1.51%, 1.65% and 1.75% for the three months ended March 31, 2020, December 31, 2019 and March 31, 2019, respectively.
(5) Non-GAAP tax-equivalent basis, using an estimated marginal tax rate of 26% for the three months ended March 31, 2020, December 31, 2019 and Marach 31, 2019, presented to approximate interest income as a taxable asset. Management uses non-GAAP measures to present historical periods comparable to the current period presentation. In addition, management believes the use of these non-GAAP measures provides additional clarity when assessing Customers’ financial results. These disclosures should not be viewed as substitutes for results determined to be in accordance with U.S. GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other entities.


	Three Months Ended March 31, 2020										Three Months Ended March 31, 2019
	Customers Bank Business Banking		BankMobile		Consolidated		Customers Bank Business Banking		BankMobile		Consolidated
Interest income ⁽¹⁾	$	112,717	$	12,626	$	125,343	$	92,871	$	8,204	$	101,075
Interest expense	43,678		344		44,022		41,605		166		41,771
Net interest income	69,039		12,282		81,321		51,266		8,038		59,304
Provision for credit losses on loans and leases	17,828		4,488		22,316		2,976		1,791		4,767
Non-interest income	11,136		10,794		21,930		7,577		12,141		19,718
Non-interest expense	43,860		22,599		66,459		35,384		18,600		53,984
Income (loss) before income tax expense (benefit)	18,487		(4,011)		14,476		20,483		(212)		20,271
Income tax expense (benefit)	4,650		(816)		3,834		4,880		(49)		4,831
Net income (loss)	13,837		(3,195)		10,642		15,603		(163)		15,440
Preferred stock dividends	3,615		—		3,615		3,615		—		3,615
Net income (loss) available to common shareholders	$	10,222	$	(3,195)	$	7,027	$	11,988	$	(163)	$	11,825

Basic earnings (loss) per common share	$	0.33	$	(0.10)	$	0.22	$	0.39	$	(0.01)	$	0.38
Diluted earnings (loss) per common share	$	0.32	$	(0.10)	$	0.22	$	0.38	$	(0.01)	$	0.38
As of March 31, 2020 and 2019
Goodwill and other intangibles	$	3,629	$	11,241	$	14,870	$	3,629	$	12,544	$	16,173
Total assets⁽²⁾	$	11,425,543	$	600,799	$	12,026,342	$	9,916,308	$	227,586	$	10,143,894
Total deposits	$	7,803,878	$	609,765	$	8,413,643	$	6,798,562	$	626,756	$	7,425,318
Total non-deposit liabilities⁽²⁾	$	2,611,684	$	28,836	$	2,640,520	$	1,719,469	$	20,734	$	1,740,203


Customers Bank Business Banking:
	Q1 2020		Q4 2019		Q3 2019		Q2 2019		Q1 2019
Interest income ⁽¹⁾	$	112,717	$	112,212	$	113,995	$	103,014	$	92,871
Interest expense	43,678		46,111		50,734		47,061		41,605
Net interest income	69,039		66,101		63,261		55,953		51,266
Provision for credit losses on loans and leases	17,828		6,846		2,475		(2,206)		2,976
Non-interest income (loss)	11,136		14,964		11,757		970		7,577
Non-interest expense	43,860		41,494		38,347		38,107		35,384
Income before income tax expense	18,487		32,725		34,196		21,022		20,483
Income tax expense	4,650		6,892		7,814		4,629		4,880
Net income	13,837		25,833		26,382		16,393		15,603
Preferred stock dividends	3,615		3,615		3,615		3,615		3,615
Net income available to common shareholders	$	10,222	$	22,218	$	22,767	$	12,778	$	11,988

Basic earnings per common share	$	0.33	$	0.71	$	0.73	$	0.41	$	0.39
Diluted earnings per common share	$	0.32	$	0.70	$	0.72	$	0.40	$	0.38


BankMobile:
	Q1 2020		Q4 2019		Q3 2019		Q2 2019		Q1 2019
Interest income ⁽²⁾	$	12,626	$	11,783	$	12,723	$	8,936	$	8,204
Interest expense	344		291		249		210		166
Net interest income	12,282		11,492		12,474		8,726		8,038
Provision for credit losses on loans and leases	4,488		2,843		1,951		7,552		1,791
Non-interest income	10,794		10,849		11,612		11,066		12,141
Non-interest expense	22,599		17,246		21,245		21,475		18,600
Income (loss) before income tax expense (benefit)	(4,011)		2,252		890		(9,235)		(212)
Income tax benefit	(816)		559		206		(2,138)		(49)


Net income (loss) available to common shareholders	$	(3,195)	$	1,693	$	684	$	(7,097)	$	(163)

Basic income (loss) per common share	$	(0.10)	$	0.05	$	0.02	$	(0.23)	$	(0.01)
Diluted income (loss) per common share	$	(0.10)	$	0.05	$	0.02	$	(0.22)	$	(0.01)

Deposit balances ⁽³⁾
Disbursements business deposits	$	502,711	$	319,263	$	598,064	$	409,683	$	615,710
White label deposits	107,054		81,837		67,541		46,514		11,046

Total deposits	$	609,765	$	401,100	$	665,605	$	456,197	$	626,756


CUSTOMERS BANCORP, INC. AND SUBSIDIARIES
PERIOD END LOAN AND LEASE COMPOSITION - UNAUDITED
(Dollars in thousands)
	March 31,		December 31,		September 30,		June 30,		March 31,
	2020		2019		2019		2019		2019
Commercial:
Multi-family	$	2,070,599	$	2,392,146	$	2,800,018	$	3,017,531	$	3,212,312
Mortgage warehouse	2,573,671		2,305,953		2,549,286		2,054,307		1,535,343
Commercial & industrial	2,016,254		1,829,785		1,777,378		1,545,704		1,400,444
Commercial real estate owner occupied	543,961		552,007		475,465		586,086		582,637
Commercial real estate non-owner occupied	1,266,405		1,223,529		1,268,557		1,176,575		1,107,336
Construction	116,068		118,418		61,200		59,811		53,372
Total commercial loans and leases	8,586,958		8,421,838		8,931,904		8,440,014		7,891,444
Consumer:
Residential	358,019		378,470		631,866		654,556		626,668
Manufactured housing	68,314		70,398		72,616		75,597		77,778
Other consumer	1,317,737		1,178,283		643,553		552,839		153,153
Total consumer loans	1,744,070		1,627,151		1,348,035		1,282,992		857,599
Deferred (fees)/costs and unamortized (discounts)/premiums, net	3,199		2,085		(2,318)		(1,663)		(3,197)
Total loans and leases	$	10,334,227	$	10,051,074	$	10,277,621	$	9,721,343	$	8,745,846


CUSTOMERS BANCORP, INC. AND SUBSIDIARIES
ASSET QUALITY - UNAUDITED
(Dollars in thousands)	As of March 31, 2020																		As of December 31, 2019												As of March 31, 2019
	Total loans		Non accrual /NPLs		Total credit reserves		Total NPLs to total loans		Total reserves to total NPLs		Total loans		Non accrual /NPLs		Total credit reserves		Total NPLs to total loans		Total reserves to total NPLs		Total loans		Non accrual /NPLs		Total credit reserves		Total NPLs to total loans		Total reserves to total NPLs

Loan type
Multi-family	$	1,623,155	$	4,020	$	8,742	0.25	%	217.46	%	$	1,909,274	$	4,117	$	6,157	0.22	%	149.55	%	$	3,212,312	$	1,997	$	10,630	0.06	%	532.30	%
Commercial & industrial	2,071,913		9,993		19,603		0.48	%	196.17	%	1,889,980		4,531		16,010		0.24	%	353.34	%	1,455,592		12,225		14,182		0.84	%	116.01	%
Commercial real estate owner occupied	543,961		2,411		7,627		0.44	%	316.34	%	552,007		1,963		1,781		0.36	%	90.73	%	582,637		839		1,890		0.14	%	225.27	%
Commercial real estate non-owner occupied	1,266,405		34,276		21,816		2.71	%	63.65	%	1,223,529		76		6,243		0.01	%	8214.47	%	1,107,336		102		6,015		0.01	%	5897.06	%
Construction	116,068		—		1,933		—	%	—	%	118,418		—		1,262		—	%	—	%	53,372		—		584		—	%	—	%
Total commercial loans and leases receivable	5,621,502		50,700		59,721		0.90	%	117.79	%	5,693,208		10,687		31,453		0.19	%	294.31	%	6,411,249		15,163		33,301		0.24	%	219.62	%
Residential	355,306		6,054		4,148		1.70	%	68.52	%	375,014		6,128		3,218		1.63	%	52.51	%	625,066		5,574		6,572		0.89	%	117.90	%
Manufactured housing	68,314		2,558		4,950		3.74	%	193.51	%	70,398		1,655		1,178		2.35	%	71.18	%	77,778		1,924		644		2.47	%	33.47	%
Other consumer	1,317,737		2,519		83,791		0.19	%	3326.36	%	1,178,283		1,551		20,648		0.13	%	1331.27	%	153,153		108		3,689		0.07	%	3415.74	%
Total consumer loans receivable	1,741,357		11,131		92,889		0.64	%	834.51	%	1,623,695		9,334		25,044		0.57	%	268.31	%	855,997		7,606		10,905		0.89	%	143.37	%
Deferred (fees) costs and unamortized (discounts) premiums, net	3,199		—		—		—	%	—	%	2,085		—		—		—	%	—	%	(3,197)		—		—		—	%	—	%
Loans and leases receivable	7,366,058		61,831		152,610		0.84	%	246.82	%	7,318,988		20,021		56,497		0.27	%	282.19	%	7,264,049		22,769		44,206		0.31	%	194.15	%
Loans receivable, mortgage warehouse, at fair value	2,518,012		—		—		—	%	—	%	2,245,758		—		—		—	%	—	%	1,480,195		—		—		—	%	—	%
Total loans held for sale	450,157		1,325		—		0.29	%	—	%	486,328		1,325		—		0.27	%	—	%	1,602		—		—		—	%	—	%
Total portfolio	$	10,334,227	$	63,156	$	152,610	0.61	%	241.64	%	$	10,051,074	$	21,346	$	56,497	0.21	%	264.67	%	$	8,745,846	$	22,769	$	44,206	0.26	%	194.15	%

(1) Commercial & industrial loans, including owner occupied commercial real estate loans.

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


Core Earnings - Customers Bancorp
			Q1 2020						Q4 2019					Q3 2019						Q2 2019		Q1 2019
(dollars in thousands except per share data)	USD		Per share		USD		Per share			USD		Per share		USD		Per share		USD		Per share
GAAP net income to common shareholders	$	7,027	$	0.22	$	23,911	$	0.75		$	23,451	$	0.74	$	5,681	$	0.18	$	11,825	$	0.38
Reconciling items (after tax):
Severance expense	—		—		—		—			—		—		373		0.01		—		—
Loss upon acquisition of interest-only GNMA securities	—		—		—		—			—		—		5,682		0.18		—		—
Merger and acquisition related expenses	40		—		76		—			—		—		—		—		—		—

Legal reserves	830		0.03		—		—			1,520		0.05		—		—		—		—
(Gains) losses on investment securities	(1,788)		(0.06)		(310)		(0.01)			(1,947)		(0.06)		347		0.01		(2)		—
Derivative credit valuation adjustment	2,036		0.06		(429)		(0.01)			378		0.01		605		0.02		257		0.01
Losses on sale of non-QM residential mortgage loans	—		—		595		0.02			—		—		—		—		—		—
Core earnings	$	8,145	$	0.26	$	23,843	$	0.75		$	23,402	$	0.74	$	12,688	$	0.40	$	12,080	$	0.38


Core Return on Average Assets - Customers Bancorp
(dollars in thousands except per share data)	Q1 2020			Q4 2019			Q3 2019			Q2 2019			Q1 2019
GAAP net income	$	10,642		$	27,526		$	27,066		$	9,296		$	15,440
Reconciling items (after tax):
Severance expense	—			—			—			373			—
Loss upon acquisition of interest-only GNMA securities	—			—			—			5,682			—
Merger and acquisition related expenses	40			76			—			—			—

Legal reserves	830			—			1,520			—			—
(Gains) losses on investment securities	(1,788)			(310)			(1,947)			347			(2)
Derivative credit valuation adjustment	2,036			(429)			378			605			257
Losses on sale of non-QM residential mortgage loans	—			595			—			—			—
Core net income	$	11,760		$	27,458		$	27,017		$	16,303		$	15,695

Average total assets	$	11,573,490		$	11,257,207		$	11,259,144		$	10,371,842		$	9,759,529

Core return on average assets	0.41		%	0.97		%	0.95		%	0.63		%	0.65		%


Adjusted Net Income and Adjusted ROAA - Pre-Tax Pre-Provision - Customers Bancorp
(dollars in thousands except per share data)	Q1 2020			Q4 2019			Q3 2019			Q2 2019			Q1 2019
GAAP net income	$	10,642		$	27,526		$	27,066		$	9,296		$	15,440
Reconciling items:
Income tax expense	3,834			7,451			8,020			2,491			4,831
Provision for credit losses on loan and leases	22,316			9,689			4,426			5,346			4,767
Provision for credit losses on unfunded commitments	751			3			(235)			(102)			(69)
Severance expense	—			—			—			490			—
Loss upon acquisition of interest-only GNMA securities	—			—			—			7,476			—
Merger and acquisition related expenses	50			100			—			—			—

Legal reserves	1,042			—			2,000			—			—
(Gains) losses on investment securities	(2,596)			(310)			(2,334)			347			(2)
Derivative credit valuation adjustment	2,556			(565)			497			796			338
Losses on sale of non-QM residential mortgage loans	—			782			—			—			—
Adjusted net income - pre-tax pre-provision	$	38,595		$	44,676		$	39,440		$	26,140		$	25,305

Average total assets	$	11,573,490		$	11,257,207		$	11,259,144		$	10,371,842		$	9,759,529

Adjusted ROAA - pre-tax pre-provision	1.34		%	1.57		%	1.39		%	1.01		%	1.05		%


Core Return on Average Common Equity - Customers Bancorp
(dollars in thousands except per share data)	Q1 2020			Q4 2019			Q3 2019			Q2 2019			Q1 2019
GAAP net income to common shareholders	$	7,027		$	23,911		$	23,451		$	5,681		$	11,825
Reconciling items (after tax):
Severance expense	—			—			—			373			—
Loss upon acquisition of interest-only GNMA securities	—			—			—			5,682			—
Merger and acquisition related expenses	40			76			—			—			—

Legal reserves	830			—			1,520			—			—
(Gains) losses on investment securities	(1,788)			(310)			(1,947)			347			(2)
Derivative credit valuation adjustment	2,036			(429)			378			605			257
Losses on sale of non-QM residential mortgage loans	—			595			—			—			—
Core earnings	$	8,145		$	23,843		$	23,402		$	12,688		$	12,080

Average total common shareholders' equity	$	807,967		$	819,018		$	787,885		$	768,592		$	751,133

Core return on average common equity	4.05		%	11.55		%	11.78		%	6.62		%	6.52		%


Adjusted ROCE - Pre-Tax Pre-Provision - Customers Bancorp
(dollars in thousands except per share data)	Q1 2020			Q4 2019			Q3 2019			Q2 2019			Q1 2019
GAAP net income to common shareholders	$	7,027		$	23,911		$	23,451		$	5,681		$	11,825
Reconciling items:
Income tax expense	3,834			7,451			8,020			2,491			4,831
Provision for credit losses on loan and leases	22,316			9,689			4,426			5,346			4,767
Provision for credit losses on unfunded commitments	751			3			(235)			(102)			(69)
Severance expense	—			—			—			490			—
Loss upon acquisition of interest-only GNMA securities	—			—			—			7,476			—
Merger and acquisition related expenses	50			100			—			—			—

Legal reserves	1,042			—			2,000			—			—
(Gains) losses on investment securities	(2,596)			(310)			(2,334)			347			(2)
Derivative credit valuation adjustment	2,556			(565)			497			796			338
Losses on sale of non-QM residential mortgage loans	—			782			—			—			—
Pre-tax pre-provision adjusted net income available to common shareholders	$	34,980		$	41,061		$	35,825		$	22,525		$	21,690

Average total common shareholders' equity	$	807,967		$	819,018		$	787,885		$	768,592		$	751,133

Adjusted ROCE - pre-tax pre-provision	17.41		%	19.89		%	18.04		%	11.75		%	11.71		%


Core Efficiency Ratio - Customers Bancorp
(dollars in thousands except per share data)	Q1 2020			Q4 2019			Q3 2019			Q2 2019			Q1 2019
GAAP net interest income	$	81,321		$	77,593		$	75,735		$	64,679		$	59,304

GAAP non-interest income	$	21,930		$	25,813		$	23,369		$	12,036		$	19,718
Loss upon acquisition of interest-only GNMA securities	—			—			—			7,476			—
(Gains) losses on investment securities	(2,596)			(310)			(2,334)			347			(2)
Derivative credit valuation adjustment	2,556			(565)			497			796			338

Losses on sale of non-QM residential mortgage loans	—			782			—			—			—
Core non-interest income	21,890			25,720			21,532			20,655			20,054
Core revenue	$	103,211		$	103,313		$	97,267		$	85,334		$	79,358

GAAP non-interest expense	$	66,459		$	58,740		$	59,592		$	59,582		$	53,984
Severance expense	—			—			—			(490)			—
Legal reserves	(1,042)			—			(2,000)			—			—
Merger and acquisition related expenses	(50)			(100)			—			—			—
Core non-interest expense	$	65,367		$	58,640		$	57,592		$	59,092		$	53,984

Core efficiency ratio ⁽¹⁾	63.33		%	56.76		%	59.21		%	69.25		%	68.03		%


Tangible Common Equity to Tangible Assets - Customers Bancorp

(dollars in thousands except per share data)	Q1 2020			Q4 2019			Q3 2019			Q2 2019			Q1 2019
GAAP - Total shareholders' equity	$	972,179		$	1,052,795		$	1,019,150		$	991,405		$	978,373
Reconciling items:
Preferred stock	(217,471)			(217,471)			(217,471)			(217,471)			(217,471)
Goodwill and other intangibles	(14,870)			(15,195)			(15,521)			(15,847)			(16,173)
Tangible common equity	$	739,838		$	820,129		$	786,158		$	758,087		$	744,729

Total assets	$	12,026,342		$	11,520,717		$	11,723,790		$	11,182,427		$	10,143,894
Reconciling items:
Goodwill and other intangibles	(14,870)			(15,195)			(15,521)			(15,847)			(16,173)
Tangible assets	$	12,011,472		$	11,505,522		$	11,708,269		$	11,166,580		$	10,127,721

Tangible common equity to tangible assets	6.16		%	7.13		%	6.71		%	6.79		%	7.35		%


CUSTOMERS BANCORP, INC. AND SUBSIDIARIES
PERIOD END DEPOSIT COMPOSITION - UNAUDITED
(Dollars in thousands)
	March 31,		December 31,		September 30,		June 30,		March 31,
	2020		2019		2019		2019		2019

Demand, non-interest bearing	$	1,435,151	$	1,343,391	$	1,569,918	$	1,380,698	$	1,372,358
Demand, interest bearing	1,577,034		1,235,292		1,139,675		925,180		811,490
Savings	1,168,121		919,214		591,336		529,532		417,346
Money market	2,833,990		3,482,505		3,201,883		2,912,266		3,265,823
Time deposits	1,399,347		1,668,534		2,422,873		2,438,101		1,558,301
Total deposits	$	8,413,643	$	8,648,936	$	8,925,685	$	8,185,777	$	7,425,318


CUSTOMERS BANCORP, INC. AND SUBSIDIARIES
NET CHARGE-OFFS/(RECOVERIES) - UNAUDITED
(Dollars in thousands)
	Q1		Q4		Q3		Q2		Q1
	2020		2019		2019		2019		2019
Loan type
Multi-family	$	—	$	—	$	—	$	(7)	$	541
Commercial & industrial	43		(224)		(20)		(155)		(119)
Commercial real estate owner occupied	(3)		(1)		35		(31)		(120)
Commercial real estate non-owner occupied	—		—		—		—		—
Construction	(3)		(8)		(8)		(114)		(6)
Residential	(29)		181		(5)		61		33
Other consumer	5,906		4,414		1,759		883		731
Total net charge-offs (recoveries) from loans held for investment	$	5,914	$	4,362	$	1,761	$	637	$	1,060


Net Interest Margin, Tax Equivalent - Customers Bancorp
(dollars in thousands except per share data)	Q1 2020			Q4 2019			Q3 2019			Q2 2019			Q1 2019
GAAP net interest income	$	81,321		$	77,593		$	75,735		$	64,679		$	59,304
Tax-equivalent adjustment	205			187			184			183			181
Net interest income tax equivalent	$	81,526		$	77,780		$	75,919		$	64,862		$	59,485

Average total interest earning assets	$	10,976,872		$	10,676,730		$	10,667,198		$	9,851,150		$	9,278,413

Net interest margin, tax equivalent	2.99		%	2.89		%	2.83		%	2.64		%	2.59		%


Tangible Book Value per Common Share - Customers Bancorp
(dollars in thousands except share and per share data)	Q1 2020		Q4 2019		Q3 2019		Q2 2019		Q1 2019
GAAP - Total shareholders' equity	$	972,179	$	1,052,795	$	1,019,150	$	991,405	$	978,373
Reconciling Items:
CECL adjustment	65,821		—		—		—		—
Preferred stock	(217,471)		(217,471)		(217,471)		(217,471)		(217,471)
Goodwill and other intangibles	(14,870)		(15,195)		(15,521)		(15,847)		(16,173)
Tangible common equity	$	805,659	$	820,129	$	786,158	$	758,087	$	744,729

Common shares outstanding	31,470,026		31,336,791		31,245,776		31,202,023		31,131,247

Tangible book value per common share	$	25.60	$	26.17	$	25.16	$	24.30	$	23.92