18©2023 C U STO M ERS BA N K/A LL Rig H TS Preved讓我們明天開始吧。Customers Bancorp~70%的貸款賬面和90%的貸款增長來自低至無信用風險的垂直市場1.包括資本催繳額度和貸款機構財務2.包括抵押貸款、房地產專業融資、科技和風險投資、醫療保健和小企業管理局政府擔保$3.7$2.2$1.4$0.7$2.0低至無信用風險貸款組合第四季度第22季度,數十億美元其他2基金融資1向抵押貸款公司提供的多家族設備融資2022年貸款賬面的70%和貸款增長的90%(總計35億美元中的31億美元)是低風險或無風險的垂直基金融資1·自2015年成立以來沒有經歷過虧損·基於資產的結構提供了堅實的信用增強多家族·自2010年成立以來只有370萬美元的虧損·所有貸款都來自LTV
19©2023 C U STO M ERS BA N K/A LL Rig H TS Preved讓我們明天開始吧。Customers Bancorp$50$44$28$31 Q4‘22Q3’22Q4‘21 Q2’22Q1‘22 NPL$百萬商業NCO百分比0.25%0.23%0.14%0.14%0.15%Q4’22Q4‘21 Q1’22 Q2‘22 Q3’22 NPA佔總資產的百分比信用質量保持強勁,儲備超過不良貸款的400%0.05%0.22%-0.02%0.08%1,3 Q4‘22Q4’21 0.01%Q3‘22Q1’22 Q2‘22·儲量/不良貸款為42622年第4季度的0.0%·信貸質量保持良好,證明為不良資產/總資產僅為0.15%·考慮到當前和前瞻性的經濟環境,世行還採取了幾項措施將損失風險降至最低1。不包括與PPP相關的一次性沖銷約1100萬美元(在法律和解收益750萬美元以及未來我們可能收到的合同賠償和追回的影響之前)2.不包括淨沖銷不包括對消費者服務存款的存款透支賬户220萬美元的沖銷。非GAAP衡量標準,對賬請參閲附錄。1.47%1.42%1.80%2.53%Q4‘22Q4’21 Q1‘22 Q2’22 Q3‘22 1.61%2,3 0.21%0.21%0.47%Q4’21 Q1‘22 Q2’22 Q3‘22 Q4’22 0.42%1,30.30%2,3消費者NCO百分比總NCO百分比
20©2023 C U STO M ERS BA N K/A LL Rig H TS Preved讓我們明天開始吧。Customers Bancorp2023展望2023財年貸款前景貸款ex PPP1 NIM ex PPP1核心每股收益ex PPP1,2税率有形賬面價值1回購核心無息支出ex BMTX1 2022$2.45億$5.65 22%9.5%3.16%CET1比率$38.97中低位數個位數增長8-10%增長$6.00-6.22-24%9.5%2.85-3.05%190萬股+$45.00+核心ROCE1 20.4%15.0%+1。非GAAP衡量標準,請參閲附錄進行對賬。2.經調整後,於‘22年第三季度撥備3,680萬美元(每股0.86美元),與銷售消費分期付款貸款有關。2022財年核心每股收益(不含購買力平價)總額為6.51美元80萬股存款182億美元持平,重點是減少高成本存款
21©2023年C U STO M ERS BA N K/A LL Rig H TS保留讓我們承擔明天的任務。Customers BancorpKey Investment強調處於有利地位的客户能夠管理動態環境的風險在這種環境下放緩增長以維持/擴大利潤率,改善資本充足率,同時保持盈利能力選擇性地增長貸款,強調非至低風險信貸垂直領域的增長o卓越的信貸質量和強勁的資本充足率o由審慎的費用管理推動的顯著正運營槓桿強勁的資產負債表具有充足的流動性和資金,為有意義的股票回購做好準備,因為我們希望在短期內實現適度增長和積極回購股票o~90億美元的可用流動性以抵禦任何市場衝擊,以在中期內推動強勁的業績表現o作為高科技,我們展示了行業領先的專有技術能力,高觸覺的銀行o加強了在當地市場的存在和聲譽,為貸款和存款的持續增長以及招募團隊招聘長期投資奠定了基礎,以產生費用的能力進行長期投資,具有吸引力的估值o交易價格為~0.8X1有形賬面價值和~5X1 2023E共識。O約190萬股的回購授權讓我們明天開始吧。1 2 3 4 1.基於截至1月20日、2023年和2023年的股價普遍預期
分析師報道D.A.戴維森公司彼得·温特·霍德集團David主教傑富瑞集團有限責任公司凱西·海爾·基夫,布魯耶和伍茲公司邁克爾·佩裏託·馬克西姆集團公司邁克爾·戴安娜·派珀·桑德勒公司弗蘭克·希拉爾迪·斯蒂芬斯公司馬特·布里斯·韋德布什證券公司David切維里尼·B·萊利金融公司
23 © 2023 C U STO M ERS BA N K / A LL RIG H TS RESERV ED Let’s take on tomorrow. customers bancorpLiquidity (1) Includes CLOs Liquidity Sources ($000's) 4Q 22 3Q 22 2Q 22 1Q 22 4Q 21 YOY Change Cash and Cash Equivalents $455,807 $404,465 $245,178 $274,600 $518,032 ($62,225) FHLB Available Borrowing Capacity $2,265,499 $2,999,524 $2,924,637 $3,213,767 $1,798,374 $467,124 FRB Available Borrowing Capacity $2,510,189 $2,557,704 $244,802 $214,908 $191,000 $2,319,189 Investments (MV AFS + HTM) US Gov't & Agency Debt $0 $0 $0 $0 $0 $0 Agency & Non-Agency MBS & CMO $1,811,633 $1,844,043 $1,900,917 $2,194,349 $1,838,872 ($27,238) Municipals $0 $7,351 $7,737 $7,950 $8,430 ($8,430) Corporates $595,253 $532,655 $546,336 $593,749 $580,046 $15,207 ABS1 $1,394,388 $1,421,075 $1,160,160 $1,347,981 $1,364,227 $30,161 Other AFS $26,485 $24,864 $24,771 $25,824 $25,575 $910 Less: Pledged Securities HTM ($16,749) ($17,464) ($19,325) ($16,972) ($11,315) ($5,433) Net Unpledged Securities $3,811,010 $3,812,525 $3,620,596 $4,152,881 $3,805,835 $5,176 Total $9,042,505 $9,774,219 $7,035,212 $7,856,156 $6,313,241 $2,729,264
24©2023年C U STO M ERS BA N K/A LL Rig H TS保留讓我們承擔明天的任務。Customers Bancorp(1)使用了穆迪2022年12月的基線和不利預測情景,並對2022年第四季度的撥備進行了定性調整。(2)不包括按公允價值報告的按揭公司貸款、待售貸款及購買力平價貸款。(3)非GAAP計量,參考非GAAP對賬明細表:貸款和租賃信貸損失準備,12月31日,2022年信貸損失攤銷成本撥備應收貸款與租賃終身損失率:商業:多户$2,213,019$14,541 0.66%商業和工業6,672,830 17,582 0.26%商業房地產所有者佔用885,339 6,454 0.73%商業房地產非所有者佔用1,290,730 11,219 0.87%建築業162,009 1,913 1.18%應收商業貸款與租賃總額$11,223,927$51,709 0.46%消費者:住宅房地產$497,952$6,094 1.22%製造業住房45,076 4,430 9.83%分期付款1,377,939 68,691 4.99%應收消費貸款總額1,920,967$79,215 4.12%貸款及租賃總額13,144,894$130,924 1.00%3
25©2023 C U STO M ERS BA N K/A LL Rig H TS Preved讓我們明天開始吧。Customers Bancorp 1.DTI和FICO在發起時的得分。注:數據截至12月31日,2022 18%45%36%1%FICO得分1660-679 750+680-699 700-749 21%32%24%13%6%4%0-9.99%10-19.99%40-49.99%20-29.99%30-39.99%>50%未知地理攝影職業與收入比例借款人收入16%43%41%$100K 20%12%19%27%22%個人貸款貸款支出65%24%6%5%個人貸款學生貸款專業改善94%4%2%受非新冠肺炎影響的細分市場非專業零售和餐館平均菲科得分1~740平均DTI~19.0%平均借款人收入~10.7萬美元加權平均壽命~1.7年注:包括消費者分期付款HFS
26©2023 C U STO M ERS BA N K/A LL Rig H TS Preved讓我們明天開始吧。Customers BancorpCUBI消費貸款-組合特徵組合借款人收入趨勢·借款人收入大於50k的消費貸款的84%·借款人收入大於100k的消費貸款的41%14%18%43%45%39%36%50%20%60%0%40%10%30%Q1‘21 Q4’21 Q1‘20 Q2’20 Q3‘20 Q4’20 Q2‘21 Q3’21 Q1‘22 Q2’22 Q3‘22 Q4’22投資組合FICO1得分趨勢660-679 680-699 700-749 750+·沒有消費貸款FICO得分750由Q2‘22的25%上升至Q4’22的36%14%16%41%43%42%41%0%60%20%10%30%50%40%Q1‘20Q2’20Q3‘20 Q4’20 Q1‘21 Q3’21 Q4‘21 Q1’22 Q2‘22 Q3’22 Q4‘222 100k 1.注:包括消費者分期付款HFS
27©2023 C U STO M ERS BA N K/A LL Rig H TS Preved讓我們明天開始吧。Customers Bancorp注意:Customers Bancorp的減值百分比被視為1天+拖欠或忍耐。行業圖表來自DV01洞察業績報告-截至2022年11月30日更新的行業消費信貸和2022年12月31日更新的CUBI。12月22日行業報告尚未發佈。消費分期貸款減值百分比06/20 06/2109/20 5.0 12/20 03/2109/19 09/2106/19 12/2103/19 03/2212/19 06/22 10.03/20 09/22 0.0 15.0 12/22 CUBI行業CUBI消費分期貸款減值仍遠低於行業水平和承保·CUBI投資組合減值遠低於行業水平·CUBI投資組合自成立以來表現優異,並繼續好於承保
28©2023 C U STO M ERS BA N K/A LL Rig H TS Preved讓我們明天開始吧。客户Bancorp Customers認為,本文中披露的非GAAP計量對於投資者、監管機構、管理層和其他人評估我們的核心運營結果和相對於其他金融機構的財務狀況很有用。這些非GAAP財務指標經常被證券分析師、投資者和其他相關方用於對客户行業的公司進行評估。這些非GAAP財務指標從相應的GAAP指標中剔除了我們認為不能代表我們持續財務業績的某些因素的影響,我們認為這些因素增強了對我們業績的總體瞭解,並增加了我們期間業績的可比性。投資者在評估我們的業績或財務狀況時,應考慮我們根據公認會計準則報告的業績和財務狀況以及所有其他相關信息。提出的非公認會計準則計量不一定與其他金融機構可能提出的非公認會計準則計量具有可比性。儘管非GAAP財務指標經常用於評估一家公司,但它們作為分析工具具有侷限性,不應孤立地考慮,或替代根據GAAP報告的我們的運營結果或財務狀況的分析。下表顯示了本文件中披露的GAAP與非GAAP指標的對賬情況。非公認會計準則計量的對賬--未經審計
29 © 2023 C U STO M ERS BA N K / A LL RIG H TS RESERV ED Let’s take on tomorrow. customers bancorpReconciliation of Non-GAAP Measures – Unaudited (Contd.) Core Earnings, Excluding PPP - Customers Bancorp ($ in thousands, not including per share amounts) Q4 2022 Q3 2022 Q2 2022 Q1 2022 Q4 2021 Twelve Months Ended December 31, USD Per Share USD Per Share USD Per Share USD Per Share USD Per Share USD Per Share USD Per Share GAAP net income to common shareholders $ 25,623 $ 0.77 $ 61,364 $ 1.85 $ 56,519 $ 1.68 $ 74,896 $ 2.18 $ 98,647 $ 2.87 $218,402 $ 6.51 $300,134 $ 8.91 Less: PPP net income (loss) (after tax) (5,956) (0.18) 5,846 0.18 13,066 0.39 24,713 0.72 64,323 1.87 37,669 1.12 195,050 5.79 Net income to common shareholders, excluding PPP 31,579 0.95 55,518 1.67 43,453 1.29 50,183 1.46 34,324 1.00 180,733 5.39 105,084 3.12 Reconciling items (after tax): Net loss from discontinued operations - - - - - - - - 1,585 0.05 - - 39,621 1.18 Severance expense - - 1,058 0.03 - - - - - - 1,058 0.03 1,517 0.05 Impairments on fixed assets and leases - - 126 0.00 705 0.02 220 0.01 1,118 0.03 1,051 0.03 1,118 0.03 Merger and acquisition related expenses - - - - - - - - - - - - 320 0.01 Loss on sale of consumer installment loans - - 18,221 0.55 - - - - - - 18,221 0.54 - - Legal reserves - - - - - - - - - - - - 897 0.03 (Gain) losses on investment securities 13,543 0.41 1,859 0.06 2,494 0.07 1,030 0.03 43 0.00 18,926 0.56 (26,015) (0.77) Loss on sale of foreign subsidiaries - - - - - - - - - - - - 2,150 0.06 Loss on cash flow hedge derivative terminations - - - - - - - - - - - - 18,716 0.56 Derivative credit valuation adjustment 202 0.01 (358) (0.01) (351) (0.01) (736) (0.02) (180) (0.01) (1,243) (0.04) (1,285) (0.04) Deposit relationship adjustment fees - - - - - - - - - - - - 4,707 0.14 Loss on redemption of preferred stock - - - - - - - - - - - - 2,820 0.08 Core earnings, excluding PPP $ 45,324 $ 1.37 $ 76,424 $ 2.30 $ 46,301 $ 1.38 $ 50,697 $ 1.48 $ 36,890 $ 1.07 $218,746 $ 6.51 $149,650 $ 4.44 Less: After tax credit provision release (28,807) (0.86) - - Total Core earnings, excluding PPP and Provision release $189,939 $ 5.65 $149,650 $ 4.44
30 © 2023 C U STO M ERS BA N K / A LL RIG H TS RESERV ED Let’s take on tomorrow. customers bancorp Core Return on Average Assets, excluding PPP - Customers Bancorp ($ in thousands) Twelve Months Ended December 31, Q4 2022 Q3 2022 Q2 2022 Q1 2022 Q4 2021 2022 2021 GAAP net income $ 28,711 $ 63,912 $ 58,650 $ 76,761 $ 100,669 $ 228,034 $ 314,647 Less: PPP net income (loss) (after tax) (5,956) 5,846 13,066 24,713 64,323 37,669 195,050 $ 34,667 $ 58,066 $ 45,584 $ 52,048 $ 36,346 $ 190,365 $ 119,597 Reconciling items (after tax): Net loss from discontinued operations - - - - 1,585 - 39,621 Severance expense - 1,058 - - - 1,058 1,517 Impairments on fixed assets and leases - 126 705 220 1,118 1,051 1,118 Merger and acquisition related expenses - - - - - - 320 Loss on sale of consumer installment loans - 18,221 - - - 18,221 - Legal reserves - - - - - - 897 (Gains) Loss on sinvestment securities 13,543 1,859 2,494 1,030 43 18,926 (26,015) Loss on sale of foreign subsidiaries - - - - - - 2,150 Loss on cash flow hedge derivative terminations - - - - - - 18,716 Derivative credit valuation adjustment 202 (358) (351) (736) (180) (1,243) (1,285) Deposit relationship adjustment fees - - - - - - 4,707 Core net income $ 48,412 $ 78,972 $ 48,432 $ 52,562 $ 38,912 $ 228,378 $ 161,343 Average total assets $ 20,717,362 $ 20,514,366 $ 20,056,020 $ 19,129,330 $ 19,214,241 $ 20,109,744 $ 19,199,936 Core return on average assets, excluding PPP 0.93% 1.53% 0.97% 1.11% 0.80% 1.14% 0.84% Reconciliation of Non-GAAP Measures – Unaudited (Contd.)
31©2023年C U STO M ERS BA N K/A LL Rig H TS Preved讓我們明天開始吧。Customers Bancorp調整後的淨收入和調整後的ROAA-税前準備金,不包括PPP-Customers Bancorp(以千美元為單位)2022年第4季度2022 Q2 2022 Q1 2022 Q4 2021年GAAP淨收入$28,711$63,912$58,650$76,761$100,669減少:PPP淨收入(虧損)(税後)(5,956)5,846 13,066 24,713 64,323淨收入,不包括購買力平價$34,667$58,066$45,584$52,048$36,346對賬項目:所得税支出7,136 17,899 18,896 19,332 12,993信貸損失準備金(福利)28,216(7,994)23,847 15,997 13,890未出資承付款的信貸損失準備金(福利)153 254 608(109)352服務費支出-1,363--停業淨虧損---1,585固定資產和租賃減值準備-162 914 286 1,260銷售損失消費分期貸款-23,465--(收益)投資證券虧損16,909 2,394 3,232 1,339 49衍生信貸估值調整252(461)(455)(957)(203)調整後淨收益-税前準備金,不包括購買力平價$87,333$95,148$92,626$87,936$66,272平均總資產$20,717,362$20,514,366$20,056,020$19,129,330$19,214,241調整後的ROAA-税前準備金,不包括PPP 1.67%1.84%1.85%1.86%1.37%非GAAP措施的調節-未經審計(續)
32©2023年C U STO M ERS BA N K/A LL Rig H TS保留讓我們接受明天。Customers Bancorp核心普通股平均回報率-Customers Bancorp(千美元)截至12月31日的12個月,2022年第四季度第三季度2022年第二季度2022年第一季度2021年第四季度2021年2022年2021年GAAP普通股股東淨收益$25,623$61,364$56,519$74,896$98,647$218,402$300,134對賬項目(税後):非持續經營淨虧損---1,585-39,621服務費用-1,058--1,058 1,517固定資產和租賃減值-126 705 220 1,118 1,051 1,118---897(收益)投資證券損失13,543 1,859 2,494 1,030 43 18,926(26,015)銷售外國子公司的損失現金流對衝衍生產品終止的損失---18,716衍生信用估值調整202(358)(351)(736)(180)(1,243)(1,285)存款關係---4,707優先股贖回虧損---2,820核心收益$39,368$82,270$59,367$75,410$101,213$256,415$344,700平均普通股股東權益總額$1,263,190$1,259,711$1,244,819$1,252,022$1,179,478$1,254,979$1,043,906核心回報平均普通股權益12.36%25.91%19.13%24.43%34.04%20.43%33.02%非GAAP措施的對賬-未經審計(續)
33©2023 C U STO M ERS BA N K/A LL Rig H TS Preved讓我們明天開始吧。Customers Bancorp非GAAP衡量標準的調節-未經審計(續)年化淨沖銷(千美元,預計百分比)2022年第四季度3 2022 Q2 2022 Q1 2022 Q4 2021年平均餘額淨沖銷/(回收率)年化淨沖銷與平均貸款平均餘額淨沖銷/(恢復率)年化淨沖銷與平均貸款平均餘額淨沖銷/(恢復率)年化淨沖銷與平均貸款平均餘額淨沖銷/(恢復率)年化淨沖銷與平均貸款平均餘額淨沖銷/(恢復率)年淨沖銷與平均貸款應收貸款總額13,308,551$13,920 0.41%$13,202,090$7,402 0.22%$12,493,335$1,588 0.05%$11,446,429$(524)-0.02%$12,363,770$289 0.01%與購買力平價相關的一次性撇賬(11,044)0.00%調整後商業貸款與租賃應收賬款總額13,308,5512,876 0.08%13,202,090 7,402 0.22%12,493,335 1,588 0.05%11,446,429(524)-0.02%12,363,770 289 0.01%應收消費貸款總額2,079,452 13,244 2.53%2,451,893 11,096 1.80%2,425,163 11,893 1.97%2,210,562 7,750 1.42%1,971,600 7,293 1.47%經調整的應收消費貸款和租賃總額2,079,41352,244 2.53%2、451、893 11、096 1.80%2、425、163 9、731 1.61%2、210、562 7、750 1.42%1、971、600 7、293 1.47%貸款及租賃總額15、388、003 27、164 0.70%15、653、983 18、498 0.47%14、918、498 13、481 0.36%13、656、991 7、226 0.21%14、335、370$7經調整貸款及租賃總額$15,388,003$16,120 0.42%$15,653,983$18,498 0.47%$14,918,498$11,319 0.30%$13,656,991$7,226 0.21%$14,335,370$7,582 0.21%
34©2023年C U STO M ERS BA N K/A LL Rig H TS保留讓我們承擔明天的任務。Customers Bancorp核心效率比率-Customers Bancorp(以千為單位)2022 2021 2020 2019 2018 GAAP淨利息收入$623,720$685,074$403,688$277,310$257,877 GAAP非利息收入$32,272$77,867$101,734$80,938$58,998收購純利息GNMA證券的虧損--7,476-出售消費者分期貸款的虧損23,465---投資證券的(收益)虧損23,874(34,112)(21,525)(2,300)20,293衍生信用估值調整(1,621)(1,646)7,448 1,066-風險參與協議按市值計價調整--(1,407)--待售貸款的未實現虧損-2565--非QM住宅抵押貸款的銷售虧損---782-多户貸款的銷售虧損---1,161現金流對衝衍生品終止的虧損--24,467---外國子公司的銷售虧損-2,840--核心非利息收入77,990 69,416 88,815 87,962 80,452核心收入701,710美元754,490美元492,503美元365,272$338,329 GAAP非利息支出$304,629$294,307$266,690$231,901$220,179服務費支出(1,363)(2,004)(239)(490)(1,869)固定資產和租賃減值(1,362)(1,260)---法定準備金-(1,(1.362)(2000)-併購相關費用-(418)(2106)(100)(4391)存款關係調整費-(6216)--核心非利息支出(1)301,904美元283,224美元262,983美元229,311美元213, 919核心效率比率(2)43.02%37.54%53.40%62.78%63.23%非公認會計準則措施的對賬-未經審計(續)1.2020年及以前年度的核心非利息支出包括BMTX非利息支出2.核心效率比率計算方法為核心非利息支出除以核心收入。
35©2023 C U STO M ERS BA N K/A LL Rig H TS Preved讓我們明天開始吧。Customers Bancorp核心非利息費用,不包括BMTX-Customers Bancorp(以千為單位)2022 GAAP非利息費用$304,629分紅費用(1,363)固定資產和租賃減值(1,362)法定準備金-合併和收購相關費用-存款關係調整費-核心非利息費用(1)$301,904減少:BMTX費用(57,044)核心非利息費用,不包括BMTX-Customers Bancorp$244,860非GAAP措施對賬-未經審計(續)
36 © 2023 C U STO M ERS BA N K / A LL RIG H TS RESERV ED Let’s take on tomorrow. customers bancorpReconciliation of Non-GAAP Measures – Unaudited (Contd.) Tangible Book Value per Common Share - Customers Bancorp ($ in thousands, except per share data) Q4 2022 Q3 2022 Q2 2022 Q1 2022 Q4 2021 GAAP - Total shareholders' equity $ 1,402,961 $ 1,386,931 $ 1,353,390 $ 1,377,406 $ 1,366,217 Reconciling items: Preferred stock (137,794) (137,794) (137,794) (137,794) (137,794) Goodwill and other intangibles (3,629) (3,629) (3,629) (3,678) (3,736) Tangible common equity $ 1,261,538 $ 1,245,508 $ 1,211,967 $ 1,235,934 $ 1,224,687 Common shares outstanding 32,373,697 32,475,502 32,449,486 32,957,847 32,913,267 Tangible book value per common share $ 38.97 $ 38.35 $ 37.35 $ 37.50 $ 37.21
37 © 2023 C U STO M ERS BA N K / A LL RIG H TS RESERV ED Let’s take on tomorrow. customers bancorpReconciliation of Non-GAAP Measures – Unaudited (Contd.) Tangible Common Equity to Tangible Assets, Excluding PPP - Customers Bancorp ($ in thousands) Q4 2022 Q3 2022 Q2 2022 Q1 2022 Q4 2021 GAAP - Total shareholders' equity $ 1,402,961 $ 1,386,931 $ 1,353,390 $ 1,377,406 $ 1,366,217 Reconciling items: Preferred stock (137,794) (137,794) (137,794) (137,794) (137,794) Goodwill and other intangibles (3,629) (3,629) (3,629) (3,678) (3,736) Tangible common equity $ 1,261,538 $ 1,245,508 $ 1,211,967 $ 1,235,934 $ 1,224,687 GAAP total assets $ 20,896,112 $ 20,367,621 $ 20,251,996 $ 19,163,708 $ 19,575,028 Reconciling items: Goodwill and other intangibles (3,629) (3,629) (3,629) (3,678) (3,736) PPP Loans (998,153) (1,154,632) (1,570,160) (2,195,902) (3,250,008) Tangible assets $ 19,894,330 $ 19,209,360 $ 18,678,207 $ 16,964,128 $ 16,321,284 Tangible common equity to tangible assets, excluding PPP 6.34% 6.48% 6.49% 7.29% 7.50%
38 © 2023 C U STO M ERS BA N K / A LL RIG H TS RESERV ED Let’s take on tomorrow. customers bancorpReconciliation of Non-GAAP Measures – Unaudited (Contd.) Total loans and leases, excluding PPP (Core loans) – Customers Bancorp ($ in thousands) Q4 2022 Q3 2022 Q2 2022 Q1 2022 Q4 2021 Total loans and leases $ 15,794,671 $ 15,336,688 $ 15,664,353 $ 14,073,518 $ 14,568,885 PPP loans (998,153) (1,154,632) (1,570,160) (2,195,902) (3,250,008) Loans and leases, excluding PPP $ 14,796,518 $ 14,182,056 $ 14,094,193 $ 11,877,616 $ 11,318,877 Total loans and leases, excluding PPP and Consumer HFS – Customers Bancorp ($ in thousands) Q4 2022 Q3 2022 Q2 2022 Q1 2022 Q4 2021 Total loans and leases $ 15,794,671 $ 15,336,688 $ 15,664,353 $ 14,073,518 $ 14,568,885 PPP loans (998,153) (1,154,632) (1,570,160) (2,195,902) (3,250,008) Consumer HFS (324,233) (1,116) (2,459) (3,003) (16,254) Total loans and leases, excluding PPP and consumer HFS $ 14,472,285 $ 14,180,940 $ 14,091,734 $ 11,874,613 $ 11,302,623
39 © 2023 C U STO M ERS BA N K / A LL RIG H TS RESERV ED Let’s take on tomorrow. customers bancorpReconciliation of Non-GAAP Measures – Unaudited (Contd.) Core Loans (Total loans and leases, excluding PPP) to total deposits - Customers Bancorp ($ in thousands) 2022 2021 2020 2019 2018 Total loans and leases $ 15,794,671 $ 14,568,885 $ 15,832,251 $ 10,051,074 $ 8,545,001 PPP loans (998,153) (3,250,008) (4,561,365) - - Core Loans (Loans and leases, excluding PPP) $ 14,796,518 $ 11,318,877 $ 11,270,886 $ 10,051,074 $ 8,545,001 Total Deposits $ 18,156,953 $ 16,777,924 $ 11,309,929 $ 8,648,936 $ 7,142,236 Core Loans (Total loans and leases, excluding PPP) to total deposits 81% 67% 100% 116% 120% Core assets (Total assets, excluding PPP - Customers Bancorp) ($ in thousands) 2022 2021 2020 2019 2018 GAAP - Total assets $ 20,896,112 $ 19,575,028 $ 18,439,248 $ 11,520,717 $ 9,833,425 PPP loans (998,153) (3,250,008) (4,561,365) - - Total assets, excluding PPP $ 19,897,959 $ 16,325,020 $ 13,877,883 $ 11,520,717 $ 9,833,425
40 © 2023 C U STO M ERS BA N K / A LL RIG H TS RESERV ED Let’s take on tomorrow. customers bancorpReconciliation of Non-GAAP Measures – Unaudited (Contd.) Interest earning assets, excluding PPP - Customers Bancorp ($ in thousands) 2022 2021 2020 2019 2018 Interest earning deposits $ 397,781 $ 482,794 $ 615,264 $ 179,410 $ 44,439 Investment securities, at FV 2,987,500 3,817,150 1,210,285 595,876 665,012 Investment securities held to maturity 840,259 - - - - Total Investment 4,225,540 4,299,944 1,825,549 775,286 709,451 Total loan and lease receivable 15,794,671 14,568,885 15,832,251 10,051,074 8,545,001 PPP loans (998,153) (3,250,008) (4,561,365) - - Total loan and lease receivable, exculding PPP 14,796,518 11,318,877 11,270,886 10,051,074 8,545,001 Total interest earning assets, excluding PPP $ 19,022,058 $ 15,618,821 $ 13,096,435 $ 10,826,360 $ 9,254,452 Core Loans (Total loans and leases, excluding PPP and Consumer HFS) – Customers Bancorp ($ in thousands) 2022 2021 2020 2019 2018 Total loans and leases $ 15,794,671 $ 14,568,885 $ 15,832,251 $ 10,051,074 $ 8,545,001 PPP loans (998,153) (3,250,008) (4,561,365) - - Consumer HFS (324,233) (16,254) (6,152) (3,455) (1,507) Core Loans (Loans and leases, excluding PPP and consumer HFS) $ 14,472,285 $ 11,302,623 $ 11,264,734 $ 10,047,619 $ 8,543,494
41©2023 C U STO M ERS BA N K/A LL Rig H TS Preved讓我們明天開始吧。Customers Bancorp非GAAP衡量標準的調節-未經審計(續)為投資而持有的貸款和租賃的信用損失準備金的覆蓋範圍,不包括購買力平價客户Bancorp(千美元)2022年第4季度2022 Q2 2022 Q1 2022 Q4 2021應收貸款和租賃$14,143,047$13,762,374$13,783,155$12,314,757$12,268,306 PPP貸款(998,153)(1,154,632)(1,570,160)(2,195,902)(3,250,008)為投資而持有的貸款和租賃,不包括購買力平價$13,144,894$12,607,742$12,212,995$10,118,855$9,018,298貸款和租賃的信貸損失撥備$130,924$130,197$156,530$145,847$137,804為投資而持有的貸款和租賃的信貸損失準備金的覆蓋範圍,不包括購買力平價1.00%1.03%1.28%1.44%1.53%
42 © 2023 C U STO M ERS BA N K / A LL RIG H TS RESERV ED Let’s take on tomorrow. customers bancorpReconciliation of Non-GAAP Measures – Unaudited (Contd.) Net Interest Margin, Tax Equivalent, Excluding PPP - Customers Bancorp ($ in thousands) Q4 2022 Q3 2022 Q2 2022 Q1 2022 Q4 2021 GAAP net interest income $ 135,137 $ 159,032 $ 164,852 $ 164,699 $ 193,694 PPP net interest income 2,791 (9,632) (18,946) (34,615) (78,647) Tax-equivalent adjustment 342 334 270 239 276 Net interest income, tax equivalent, excluding PPP $ 138,270 $ 149,734 $ 146,176 $ 130,323 $ 115,323 GAAP average total interest earning assets $ 20,211,028 $ 20,021,455 $ 19,525,936 $ 18,572,308 $ 18,576,433 Average PPP loans (1,065,919) (1,349,403) (1,863,429) (2,641,318) (3,898,607) Adjusted average total interest earning assets $ 19,145,109 $ 18,672,052 $ 17,662,507 $ 15,930,990 $ 14,677,826 Net interest margin, tax equivalent, excluding PPP 2.87% 3.18% 3.32% 3.32% 3.12% Loan Yield, excluding PPP – Customers Bancorp ($ in thousands) Q4 2022 Q3 2022 Q2 2022 Q1 2022 Q4 2021 Interest income on loans and leases $ 218,740 $ 200,457 $ 168,941 $ 157,175 $ 198,000 Interest on PPP loans (7,249) (14,666) (20,572) (36,894) (82,086) Interest on loans and leases, excluding PPP $ 211,491 $ 185,791 $ 148,369 $ 120,281 $ 115,914 Average loans and leases $ 15,388,003 $ 15,653,983 $ 14,918,498 $ 13,656,991 $ 14,335,370 Average PPP loans (1,065,919) (1,349,403) (1,863,429) (2,641,318) (3,898,607) Adjusted average total interest earning assets $ 14,322,084 $ 14,304,580 $ 13,055,069 $ 11,015,673 $ 10,436,763 Loan yield, excluding PPP 5.86% 5.15% 4.56% 4.43% 4.41% Net Interest Income, Excluding PPP - Customers Bancorp ($ in thousands) Q4 2022 Q3 2022 Q2 2022 Q1 2022 Q4 2021 GAAP net interest income $ 135,137 $ 159,032 $ 164,852 $ 164,699 $ 193,694 PPP net interest income 2,791 (9,632) (18,946) (34,615) (78,647) Net interest income, excluding PPP $ 137,928 $ 149,400 $ 145,906 $ 130,084 $ 115,047
43 © 2023 C U STO M ERS BA N K / A LL RIG H TS RESERV ED Let’s take on tomorrow. customers bancorpReconciliation of Non-GAAP Measures – Unaudited (Contd.) Net Interest Margin, Tax Equivalent, Excluding PPP - Customers Bancorp ($ in thousands) 2022 2021 2020 2019 2018 GAAP net interest income $ 623,720 $ 685,074 $ 403,688 $ 277,310 $ 257,877 PPP net interest income (60,402) (261,279) (54,583) - - Tax-equivalent adjustment 1,185 1,147 874 735 685 Net interest income, tax equivalent, excluding PPP $ 564,503 $ 424,942 $ 349,979 $ 278,045 $ 258,562 GAAP average total interest earning assets $ 19,588,374 $ 18,566,321 $ 14,933,317 $ 10,123,708 $ 10,011,799 Average PPP loans (1,724,659) (5,108,192) (3,121,157) - - Adjusted average total interest earning assets $ 17,863,715 $ 13,458,129 $ 11,812,160 $ 10,123,708 $ 10,011,799 Net interest margin, tax equivalent, excluding PPP 3.16% 3.16% 2.96% 2.75% 2.58% Net Interest Income, excluding PPP - Customers Bancorp ($ in thousands) 2022 2021 2020 2019 2018 GAAP - net interest income $ 623,720 $ 685,074 $ 403,688 $ 277,310 $ 257,877 PPP net interest income (60,402) (261,279) (54,583) - - Net interest income, excluding PPP $ 563,318 $ 423,795 $ 349,105 $ 277,310 $ 257,877