SYS-CON MEDIA Authors: Yeshim Deniz, Doug Masi, Mat Mathews, PR.com Newswire, David Smith

News Feed Item

Customers Bancorp Reports Record Q2 2014 Net Income

WYOMISSING, PA--(Marketwired - July 23, 2014) - Customers Bancorp, Inc. (NASDAQ: CUBI)

  • Q2 2014 Net Income increased 26% from Q1 2014 and increased 24% over Q2 2013
  • Q2 2014 Return on Equity was 10.0%, up from Q1 2014 ROE of 8.4%
  • First-half 2014 Net Income was up 19.2% over same period last year
  • Loans grew 16% from March 31, 2014 and 44% from June 30, 2013

Customers Bancorp, Inc. (NASDAQ: CUBI), the parent company of Customers Bank (collectively "Customers"), reported earnings of $10.2 million for the quarter ended June 30, 2014 ("Q2 2014") compared to earnings of $8.1 million for the quarter ended March 31, 2014, an increase of 25.8%, and earnings of $8.2 million for the quarter ended June 30, 2013 ("Q2 2013"), an increase of 24.4%. Q2 2014 fully diluted earnings per share was $0.37, compared to $0.29 in Q1 2014 and $0.34 in Q2 2013. Average fully diluted shares for the quarter ended June 30, 2014 were 28 million compared to average fully diluted shares for the quarter ended June 30, 2013 of 24 million. Customers also reported earnings of $18.4 million year-to-date through June 30, 2014 compared to earnings of $15.4 million in the first six months of 2013, an increase of 19.2%.

Commenting on this strong earnings growth, Jay Sidhu, Chairman and CEO of Customers stated, "We are very pleased with progress to date and are very confident about meeting or exceeding the earnings guidance we have provided for 2014 and 2015. We are also very clear about our goals of achieving about a 1.0% return on assets and a 12.0% return on equity within two to three years, and believe we are on track to achieve these objectives."

Customers' increase in earnings has resulted principally from its increase in loans and fees, offset in part by higher operating expenses to support the growth. During Q2 2014 Customers loan balances (including mortgage warehouse loans held for sale) grew $651 million to $4.7 billion, an increase of 16.1% in the quarter and up 44.3% over June 30, 2013. Commercial and Industrial loans (including owner occupied CRE) were $1.4 billion at June 30, 2014, up $157 million from March 31, 2014 (13.0%), and up $500 million from June 30, 2013 (57%). Mortgage warehouse loans were $1.1 billion at June 30, 2014 compared to $1.4 billion at June 30, 2013. Multi-family loans showed the largest growth, up by $246 million from March 31, 2014 and up $1.1 billion from June 30, 2013. Consumer and Mortgage loans decreased by $127 million during Q2 2014.

Other financial highlights for Q2 2014 included:

  • Net interest income was $36.9 million Q2 2014 compared to net interest income of $29.8 million reported for Q1 2014, an increase of $7.1 million (24.0%), and $26.1 million for Q2 2013, an increase of $10.8 million (41.4%).
  • Net interest margin improved by 3 basis points quarter over quarter.
  • Total revenues (net interest income plus non-interest income) before provisions for loan losses ("provision") totaled $43.8 million in Q2 2014 compared to total revenues of $37.1 million in Q1 2014 (up 18.2%) and $31.7 million in Q2 2013 (up 38.4%).
  • Provision expense for Q2 2014 was $2.9 million, principally the result of Q2 2014 loans held for investment growth of $288 million as asset quality continued to improve. This compares with a provision for loan loss expense of $4.4 million in Q1 2014 and $2.1 million in Q2 2013.
  • Q2 2014 non-interest expense of $25.2 million increased $4.0 million from Q1 2014 non-interest expense of $21.2 million, and increased $8.3 million compared to Q2 2013 non-interest expense of $16.9 million.
  • Q2 2014 pre-tax pre-provision income of $18.6 million was up $2.7 million from Q1 2014 (up 17.0%), and up $3.9 million from Q2 2013 (up 26.2%). The pre-tax pre-provision ROA remained relatively stable at approximately 1.4% of average assets.
  • Non-performing loans not covered by FDIC loss share agreements were $12.7 million at June 30, 2014, a decrease of $0.8 million (6.1%) from the December 31, 2013 non-performing non-covered amount of $13.5 million. Non-performing non-covered loans were 0.27% of total non-covered loans as of June 30, 2014.
  • Total reserves for loan losses were 184% of non-performing loans, up from 165% at March 31, 2014.
  • Total assets at June 30, 2014 were $5.6 billion, up $1.8 billion (48.6%) from the June 30, 2013 balance of $3.8 billion.
  • Loans receivable not covered by FDIC loss share (excludes loans held for sale) were $3.6 billion at June 30, 2014, an increase of $1.8 billion (104.7%) from the June 30, 2013 balance of $1.8 billion.
  • Loans held for sale (principally mortgage warehouse loans) were $1.1 billion at June 30, 2014, down $354 million (-25.0%) from the June 30, 2013 balance of $1.4 billion.
  • Total deposits as of June 30, 2014 were $3.7 billion, an increase of $915 million (33.0%) from June 30, 2013.
  • Customers issued $110 million in subordinated debt during Q2 2014 which increased the Tier 2 capital and total capital levels and ratios for the bank and the consolidated holding company. Capital ratios[1] continued to comfortably exceed the "well capitalized" levels established in banking regulation, but the Tier 1 ratios declined during the quarter due to the increase in loans outstanding as Customers' loan growth used a portion of its excess capital. June 30, 2014 estimated Tier 1 Leverage for Customers Bancorp was 7.8%, and Total Risk-Based Capital was 12.8%.
  • On May 15, 2014 Customers declared a 10% stock dividend. The stock dividend was issued June 30, 2014. Common stock, additional paid in capital and retained earnings amounts have been adjusted as of June 30, 2014 to reflect the stock dividend. All share amounts have been adjusted to give effect to the stock dividend, including all share amounts in all prior periods.

"In Q2 2014 we continued our efforts to increase earning assets and grow deposits to more fully utilize the capital raised during 2013 and increase our profitability. The subordinated debt offering completed in the second quarter further unlocked the excess capital of the franchise," stated Robert Wahlman, Chief Financial Officer of Customers Bancorp, Inc. "The 25.8% increase in sequential quarter earnings reveals the growing earnings power of Customers and the success of the strategies we have adopted. We are looking forward to the remainder of this year as the Bank continues to execute on its strategies for strong earnings growth."

[1] Tier 1 Leverage and Total Risk-Based Capital ratios as of June 30, 2014 are estimated.

                                                                            
                                                                            
CUSTOMERS BANCORP, INC. AND SUBSIDIARIES                                    
                                                                            
----------------------------------------------------------------------------
EARNINGS SUMMARY - UNAUDITED                                                
                                                                            
----------------------------------------------------------------------------
(Dollars in thousands, except per-share data)                               
                                                                            
                                                                            
                                        Q2            Q1            Q2      
                                       2014          2014          2013     
                                   ------------  ------------  -------------
                                                                            
Net income available to common                                              
 shareholders                       $    10,233   $     8,136   $     8,226 
Basic earnings per share ("EPS")                                            
 (1)                                $      0.38   $      0.30   $      0.35 
Diluted EPS (1)                     $      0.37   $      0.29   $      0.34 
Average shares outstanding -                                                
 diluted (1)                         27,982,404    27,775,005    24,040,077 
                                                                            
Pretax preprovision return on                                               
 average assets                             1.4%          1.5%          1.7 
Return on average assets                    0.8%          0.8%          1.0 
Return on average common equity            10.0%          8.4%         10.1 
Equity to assets                            7.3%          8.0%         10.0 
Net interest margin, tax                                                    
 equivalent                                2.96%         2.93%         3.25 
Non performing loans to total                                               
 loans (including held for sale)            0.4%          0.5%          0.9 
Reserves to non performing loans                                            
 (NPL's)                                  184.2%        165.4%        118.7 
                                                                            
Tangible book value per common                                              
 share (period end) (1) (2)         $     15.34   $     14.87   $     13.86 
Period end stock price (1)          $     20.01   $     18.97   $     14.77 
                                                                            
(1) Share and per share amounts have been adjusted to give effect to the    
 10% stock dividend declared on May 15, 2014.                               
(2) Calculated as total equity less goodwill and other intangibles divided  
 by common shares outstanding at period end.                                
                                                                            
                                                                            
                                                                            

Net Income, Earnings Per Share and Tangible Book Value

Q2 2014 net income of $10.2 million was up $2.0 million, or 24.4%, from Q2 2013. Q2 2014 diluted earnings per share is $0.37 with 28.0 million diluted shares, compared to Q2 2013 earnings of $8.2 million and diluted earnings per share of $0.34 with 24.0 million diluted shares. Customers' tangible book value per share increased to $15.34 as of June 30, 2014 compared to $13.86 as of June 30, 2013, an increase of 10.7%. The increase in net income in Q2 2014 compared to Q2 2013 is primarily due to increased net interest income, fueled by strong loan growth, while maintaining strong asset quality and growing deposits. The increased tangible book value reflects Customers' strategic commitment to consistently maintain and grow tangible book value per share through growth in earnings with the expectation that it will eventually result in superior shareholder value creation.

Net Interest Margin

The net interest margin increased 3 basis points to 2.96% in Q2 2014 compared to Q1 2014, and decreased 29 basis points from Q2 2013. The Q2 2014 net interest margin has decreased relative to Q2 2013 due to the run-off of maturing higher yielding loans, and the addition of lower yielding loans as we grew the loan portfolio by $1.8 billion since Q2 2013 in a low interest rate environment. In addition, the Bank has decided to lengthen maturities of its deposits and borrowings to help protect earnings in the event of higher interest rates in the future.

Non-Interest Income

Q2 2014 non-interest income of $6.9 million was down $0.4 million compared to $7.3 million in Q1 2014, and up $1.4 million compared to $5.6 million in Q2 2013. The $1.4 million increase in Q2 2014 non-interest income compared to Q2 2013 non-interest income resulted primarily from the increase in mortgage loan and banking income and the growth of other fees offsetting the decline in mortgage warehouse transaction fees. The Q2 2014 non-interest income decrease compared to Q1 2014 resulted from lower gains on sales of investment securities (down $2.5 million) offset in part by increased mortgage loan and banking income (up $1.1 million), gains on sale of Small Business Administration ("SBA") loans (up $0.6 million), and increased mortgage warehouse transactional fees (up $0.5 million).

Non-Interest Expense

Operating expenses in Q2 2014 of $25.2 million increased $4.0 million compared to Q1 2014 operating expenses of $21.2 million, and were up $8.3 million from Q2 2013. Q2 2014 operating expenses supported greater business activities as Customers grew its loan portfolio significantly during Q2 2014 and Q1 2014 and the Company continued to invest in its commercial and industrial lending teams while rightsizing its mortgage banking business. These investments have resulted in a larger organization and increased personnel, occupancy, technology, and other operating costs. In addition, Customers has experienced a significant increase in regulatory related expenses over the past year that are not expected to continue in 2015.

Provision for Loan Losses and Asset Quality

The Q2 2014 provision for loan losses was $2.9 million, compared to Q2 2013 provision of $2.1 million[2]. The Q2 2014 provision is primarily the result of the nearly $288 million growth in loans held for investment during the quarter.

Customers separates its loan portfolio into "covered" and "non-covered" loans for purposes of analyzing and managing asset quality. Covered loans are those loans that are covered by FDIC purchase and assumption, or loss sharing, agreements, and for which Customers is reimbursed 80% of allowable incurred losses. Covered loans totaled $54.5 million at June 30, 2014, $66.7 million at December 31, 2013, and $91.6 million as of June 30, 2013. Non-accrual covered loans totaled $4.4 million at June 30, 2014, $5.6 million at December 31, 2013 and $8.0 million at June 30, 2013. Covered real estate owned totaled $6.2 million at June 30, 2014, $7.0 million at December 31, 2013 and $4.4 million as of June 30, 2013.

Non-covered loans are all loans not covered by the FDIC agreements. Non-covered loans includes loans accounted for as held for sale as well as loans accounted for as held for investment. Non-covered loans totaled $4.7 billion as of June 30, 2014, $3.1 billion as of December 31, 2013, and $3.2 billion as of June 30, 2013. Non-accrual non-covered loans totaled $12.7 million as of June 30, 2014 (0.27% of total non-covered loans), $13.5 million (0.43% of total non-covered loans) as of December 31, 2013 and $19.6 million (0.62% of total non-covered loans) as of June 30, 2013. Non-covered loans 30 to 89 days delinquent at June 30, 2014 totaled $8.1 million, or 0.17% of non-covered loans.

[2] Beginning in Q4 2013, the provision for loan losses is reported net of the amount of estimated credit losses on covered loans to be recovered from the Federal Deposit Insurance Corporation (the "FDIC") pursuant to specific purchase and assumption, or loss sharing, agreements. Prior period amounts have been reclassified to be consistent with the Q4 2013 presentation. Previously, changes in the amount recoverable from the FDIC had been reported as a separate amount in non-interest income.

Conference Call

Date: July 23, 2014

Time: 10:00 am ET

US Dial-in: 888-244-2460

International Dial-in: 913-312-1477

Conference ID: 5135607

Webcast: http://public.viavid.com/index.php?id=110076

Institutional Background

Customers Bancorp, Inc. is a bank holding company located in Wyomissing, Pennsylvania engaged in banking and related businesses through its bank subsidiary, Customers Bank. Customers Bank is a community-based, full-service bank with assets of approximately $5.6 billion. A member of the Federal Reserve System and deposits insured by the Federal Deposit Insurance Corporation ("FDIC"), Customers Bank provides a range of banking services to small and medium-sized businesses, professionals, individuals and families through offices in Pennsylvania, New York, Rhode Island, Massachusetts, 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 a continually expanding portfolio of loans to small businesses, multi-family projects, mortgage companies and consumers.

Customers Bancorp, Inc. is listed on the NASDAQ stock market under the symbol CUBI. Additional information about Customers Bancorp, Inc. can be found on the company's website, www.customersbank.com.

"Safe Harbor" Statement

In addition to historical information, this press release may contain "forward-looking statements" which are made in good faith by Customers Bancorp, Inc., pursuant to the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, the Securities Act of 1933, as amended, and the Securities Exchange Act of 1934, as amended. These forward-looking statements include statements with respect to Customers Bancorp, Inc.'s strategies, goals, beliefs, expectations, estimates, intentions, capital raising efforts, financial condition and results of operations, future performance and business. Statements preceded by, followed by, or that include the words "may," "could," "should," "pro forma," "looking forward," "would," "believe," "expect," "anticipate," "estimate," "intend," "plan," or similar expressions generally indicate a forward-looking statement. These forward-looking statements involve risks and uncertainties that are subject to change based on various important factors (some of which, in whole or in part, are beyond Customers Bancorp, Inc.'s control). Numerous competitive, economic, regulatory, legal and technological factors, among others, could cause Customers Bancorp, Inc.'s financial performance to differ materially from the goals, plans, objectives, intentions and expectations expressed in such forward-looking statements. 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 and subsequently filed quarterly reports on Form 10-Q. 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.

CUSTOMERS BANCORP, INC. AND SUBSIDIARIES                                    
----------------------------------------------------------------------------
CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE THREE MONTHS                  
 ENDED - UNAUDITED                                                          
----------------------------------------------------------------------------
(Dollars in thousands, except per share data)                               
                                                                            
                                            Q2           Q1           Q2    
                                           2014         2014         2013   
                                      --------------------------------------
Interest income:                                                            
  Loans receivable, including fees    $     35,220 $     28,355 $     19,196
  Loans held for sale                        6,715        5,083       11,157
  Investment securities                      2,543        3,040        1,082
  Other                                        614          396          238
                                      --------------------------------------
    Total interest income                   45,092       36,874       31,673
                                                                            
Interest expense:                                                           
  Deposits                                   5,727        5,415        5,136
  Borrowings                                 2,435        1,667          421
                                      --------------------------------------
    Total interest expense                   8,162        7,082        5,557
                                      --------------------------------------
      Net interest income                   36,930       29,792       26,116
  Provision for loan losses                  2,886        4,368        2,116
                                      --------------------------------------
    Net interest income after                                               
     provision for loan losses              34,044       25,424       24,000
                                      --------------------------------------
                                                                            
Non-interest income:                                                        
Gain on sale of investment securities          359        2,832            -
Mortgage warehouse transactional fees        2,215        1,759        3,868
Bank-owned life insurance income               836          835          567
Mortgage loan and banking income             1,554          409            -
Gain on sale of SBA loans                      572            -          358
Deposit fees                                   212          214          159
Other                                        1,163        1,261          598
                                      --------------------------------------
    Total non-interest income                6,911        7,310        5,550
                                                                            
Non-interest expense:                                                       
Salaries and employee benefits              11,591        9,351        8,508
Occupancy                                    2,595        2,637        2,110
Professional services                        1,881        2,282        1,252
FDIC assessments, taxes, and                                                
 regulatory fees                             3,078        2,131        1,058
Technology, communication and bank                                          
 operations                                  1,621        1,560        1,061
Loan workout expenses                          477          441           72
Advertising and promotion                      428          414          408
Other real estate owned expense                890          351          525
Other                                        2,644        2,002        1,901
                                      --------------------------------------
    Total non-interest expense              25,205       21,169       16,895
                                      --------------------------------------
Income before tax expense                   15,750       11,565       12,655
    Income tax expense                       5,517        3,429        4,429
                                      --------------------------------------
      Net income                      $     10,233 $      8,136 $      8,226
                                      ======================================
                                                                            
Basic earnings per share (1)          $       0.38 $       0.30 $       0.35
Diluted earnings per share (1)                0.37         0.29         0.34
                                                                            
(1) Earnings per share amounts have been adjusted to give effect to the 10% 
 common stock dividend declared on May 15, 2014.                            
                                                                            
                                                                            
CUSTOMERS BANCORP, INC. AND SUBSIDIARIES                                    
--------------------------------------------------------------------------- 
CONSOLIDATED BALANCE SHEET - UNAUDITED                                      
----------------------------------------------------------------------------
(Dollars in thousands)                                                      
                                                                            
                                     June 30,   December 31,       June 30, 
                                         2014           2013           2013 
                                --------------------------------------------
              ASSETS                                                        
Cash and due from banks         $      48,521  $      60,709  $      11,516 
Interest-earning deposits             217,013        172,359        194,169 
                                -------------  -------------  ------------- 
    Cash and cash equivalents         265,534        233,068        205,685 
Investment securities available                                             
 for sale, at fair value              425,061        497,573        182,314 
Loans held for sale, at fair                                                
 value                              1,061,395        747,593      1,414,943 
Loans receivable not covered                                                
 under Loss Sharing Agreements                                              
 with the FDIC                      3,589,630      2,398,353      1,753,658 
    Loans receivable covered                                                
     under Loss Sharing                                                     
     Agreements with the FDIC          54,474         66,725         91,614 
Allowance for loan losses             (28,186)       (23,998)       (28,142)
                                -------------  -------------  ------------- 
Total loans receivable, net of                                              
 allowance for loan losses          3,615,918      2,441,080      1,817,130 
FHLB, Federal Reserve Bank, and                                             
 other restricted stock                75,558         43,514         43,514 
Accrued interest receivable            11,613          8,362          7,077 
FDIC loss sharing receivable            8,919         10,046         14,169 
Bank premises and equipment,                                                
 net                                   11,075         11,625         10,170 
Bank-owned life insurance             106,668        104,433         67,762 
Other real estate owned                12,885         12,265         10,607 
Goodwill and other intangibles          3,670          3,676          3,683 
Other assets                           37,432         39,938         16,204 
                                -------------  -------------  ------------- 
    Total assets                $   5,635,728  $   4,153,173  $   3,793,258 
                                =============  =============  ============= 
                                                                            
  LIABILITIES AND SHAREHOLDERS'                                             
              EQUITY                                                        
Demand, non-interest bearing    $     555,936  $     478,103  $     265,842 
Interest-bearing deposits           3,134,958      2,481,819      2,509,867 
                                -------------  -------------  ------------- 
  Total deposits                    3,690,894      2,959,922      2,775,709 
Federal funds purchased                     -         13,000        120,000 
FHLB advances                       1,301,500        706,500        505,000 
Other borrowings                       88,250         63,250              - 
Subordinated debt                     112,000          2,000          2,000 
Accrued interest payable and                                                
 other liabilities                     29,344         21,878         10,776 
                                -------------  -------------  ------------- 
    Total liabilities               5,221,988      3,766,550      3,413,485 
                                -------------  -------------  ------------- 
                                                                            
Common stock                           27,262         24,756         24,710 
Additional paid in capital            353,371        307,231        305,364 
Retained earnings                      43,581         71,008         53,729 
Accumulated other comprehensive                                             
 loss                                  (2,220)        (8,118)        (3,530)
Treasury stock, at cost                (8,254)        (8,254)          (500)
                                -------------  -------------  ------------- 
    Total shareholders' equity        413,740        386,623        379,773 
                                -------------  -------------  ------------- 
      Total liabilities &                                                   
       shareholders' equity     $   5,635,728  $   4,153,173  $   3,793,258 
                                =============  =============  ============= 
                                                                            
                                                                            
Customers Bancorp, Inc. and Subsidiaries                                    
----------------------------------------------------------------------------
Average Balance Sheet / Net Interest Margin (Unaudited)                     
----------------------------------------------------------------------------
(Dollars in thousands)                                                      
----------------------------------------------------------------------------
                                     Three Months Ended June 30,            
                         ---------------------------------------------------
                                   2014                      2013           
                         ------------------------- -------------------------
                                        Average                   Average   
                           Average      yield or     Average      yield or  
                           Balance      cost (%)     Balance      cost (%)  
                         ------------ ------------ ------------ ------------
         Assets                                                             
Interest earning                                                            
 deposits                $   211,438         0.25% $   178,628         0.25%
Investment securities        448,059         2.27%     181,557         2.38%
Loans held for sale          777,000         3.47%   1,158,974         3.86%
Loans                      3,544,864         3.97%   1,711,504         4.49%
Less: Allowance for loan                                                    
 losses                      (27,452)                  (26,533)             
Other interest-earning                                                      
 assets                       64,063         3.01%      29,523         1.69%
                         ------------              ------------             
Total interest earning                                                      
 assets                    5,017,972         3.60%   3,233,653         3.93%
Non-interest earning                                                        
 assets                      230,017                   144,794              
                         ------------              ------------             
      Total assets       $ 5,247,989               $ 3,378,447              
                         ============              ============             
                                                                            
       Liabilities                                                          
Total interest bearing                                                      
 deposits (1)              3,065,597         0.75%   2,409,415         0.86%
Borrowings                 1,171,766         0.83%     357,780         0.47%
                         ------------              ------------             
Total interest bearing                                                      
 liabilities               4,237,363         0.77%   2,767,195         0.81%
Non-interest bearing                                                        
 deposits (1)                585,370                   269,618              
                         ------------              ------------             
Total deposits &                                                            
 borrowings                4,822,733         0.68%   3,036,813         0.73%
Other non-interest                                                          
 bearing liabilities          16,622                    15,266              
                         ------------              ------------             
    Total liabilities      4,839,355                 3,052,079              
Shareholders' equity         408,634                   326,368              
                         ------------              ------------             
Total liabilities and                                                       
 shareholders' equity    $ 5,247,989               $ 3,378,447              
                         ============              ============             
                                                                            
Net interest margin                          2.95%                     3.24%
                                      ============              ============
Net interest margin tax                                                     
 equivalent                                  2.96%                     3.25%
                                      ============              ============
                                                                            
(1) Total costs of deposits (including interest bearing and non-interest    
 bearing) were 0.63% and 0.77% for the three months ended June 30, 2014 and 
 2013, respectively.                                                        
                                                                            
                                                                            

Asset Quality as of June 30, 2014 (Unaudited)                               
----------------------------------------------------------------------------
(Dollars in thousands)                                                      
                                                                         Non
                                              Non        Other    Performing
                               Total      Accrual/  Real Estate       Assets
Loan Type                       Loans        NPL's        Owned      (NPA's)
----------------------------------------------------------------------------
Pre September 2009                                                          
 Originated Loans                                                           
  Legacy                 $     63,450 $      8,168 $      5,231 $     13,399
  Troubled debt                                                             
   restructurings                                                           
   (TDR's)               $      1,719          657            -          657
----------------------------------------------------------------------------
Total Pre September 2009                                                    
 Originated Loans              65,169        8,825        5,231       14,056
----------------------------------------------------------------------------
                                                                            
Originated Loans (Post                                                      
 2009)                                                                      
  Warehouse                    20,040            -            -            -
  Manufactured Housing          4,297            -            -            -
  Commercial                1,127,504        1,670          335        2,005
  MultiFamily               1,799,699            -            -            -
  Consumer/ Mortgage          144,139            -            -            -
  TDR's                           483            -            -            -
----------------------------------------------------------------------------
Total Originated Loans      3,096,162        1,670          335        2,004
----------------------------------------------------------------------------
                                                                            
Acquired Loans                                                              
  Berkshire                    10,327        1,478          648        2,126
  Total FDIC (covered                                                       
   and non covered)            35,419        4,360        6,177       10,537
  Manufactured Housing        122,248            -          494          494
  Flagstar (Commercial)       128,270            -            -            -
  Flagstar (Residential)      115,307            -            -            -
  TDR's                         3,124          719            -          719
----------------------------------------------------------------------------
Total Acquired Loans          414,695        6,557        7,319       13,876
----------------------------------------------------------------------------
                                                                            
Acquired Purchased                                                          
 Credit Impaired Loans                                                      
  Berkshire                    45,559            -            -            -
  Total FDIC - Covered         18,532            -            -            -
  Manufactured Housing                                                      
   2011                         4,778            -            -            -
----------------------------------------------------------------------------
Total Acquired Purchased                                                    
 Credit Impaired Loans         68,869            -            -            -
----------------------------------------------------------------------------
Unamortized                                                                 
 fees/discounts                 (791)                                       
----------------------------------------------------------------------------
Total Loans Held for                                                        
 Investment                 3,644,104       17,052       12,885       29,936
----------------------------------------------------------------------------
Total Loans Held for                                                        
 Sale                       1,061,395            -            -            -
----------------------------------------------------------------------------
Total Portfolio          $  4,705,499 $     17,052 $     12,885 $     29,936
----------------------------------------------------------------------------
Asset Quality as of June 30, 2014 (Unaudited)                           
------------------------------------------------------------------------
(Dollars in thousands)                                                  
                               Allowance                           Total
                               for loan             Cash          Credit
Loan Type                         losses         Reserve        Reserves
------------------------------------------------------------------------
Pre September 2009                                                      
 Originated Loans                                                       
  Legacy                 $         2,854 $             - $         2,854
  Troubled debt                                                         
   restructurings                                                       
   (TDR's)                            77               -              77
------------------------------------------------------------------------
Total Pre September 2009                                                
 Originated Loans                  2,931               -           2,931
------------------------------------------------------------------------
                                                                        
Originated Loans (Post                                                  
 2009)                                                                  
  Warehouse                          150               -             150
  Manufactured Housing                86               -              86
  Commercial                       8,299               -           8,299
  MultiFamily                      7,204               -           7,204
  Consumer/ Mortgage                 605               -             605
  TDR's                                -               -               -
------------------------------------------------------------------------
Total Originated Loans            16,344               -          16,344
------------------------------------------------------------------------
                                                                        
Acquired Loans                                                          
  Berkshire                          463               -             463
  Total FDIC (covered                                                   
   and non covered)                  516               -             516
  Manufactured Housing                 -           3,218           3,218
  Flagstar (Commercial)                -               -               -
  Flagstar (Residential)               -               -               -
  TDR's                              130               -             130
------------------------------------------------------------------------
Total Acquired Loans               1,109           3,218           4,327
------------------------------------------------------------------------
                                                                        
Acquired Purchased                                                      
 Credit Impaired Loans                                                  
  Berkshire                        4,487               -           4,487
  Total FDIC - Covered             3,000               -           3,000
  Manufactured Housing                                                  
   2011                              315               -             315
------------------------------------------------------------------------
Total Acquired Purchased                                                
 Credit Impaired Loans             7,802               -           7,802
------------------------------------------------------------------------
Unamortized                                                             
 fees/discounts                                                         
------------------------------------------------------------------------
Total Loans Held for                                                    
 Investment                       28,186           3,218          31,404
------------------------------------------------------------------------
Total Loans Held for                                                    
 Sale                                  -               -               -
------------------------------------------------------------------------
Total Portfolio          $        28,186 $         3,218 $        31,404
------------------------------------------------------------------------
Asset Quality as of June 30, 2014 (Unaudited)         
------------------------------------------------------
(Dollars in thousands)                                
                                                 Total
                                 NPL's/       Reserves
                                  Total       to Total
Loan Type                         Loans          NPL's
------------------------------------------------------
Pre September 2009                                    
 Originated Loans                                     
  Legacy                         12.87%         34.94%
  Troubled debt                                       
   restructurings                                     
   (TDR's)                       38.22%         11.72%
------------------------------------------------------
Total Pre September 2009                              
 Originated Loans                13.54%         33.21%
------------------------------------------------------
                                                      
Originated Loans (Post                                
 2009)                                                
  Warehouse                       0.00%          0.00%
  Manufactured Housing            0.00%          0.00%
  Commercial                      0.15%        496.95%
  MultiFamily                     0.00%          0.00%
  Consumer/ Mortgage              0.00%          0.00%
  TDR's                           0.00%          0.00%
------------------------------------------------------
Total Originated Loans            0.05%        978.68%
------------------------------------------------------
                                                      
Acquired Loans                                        
  Berkshire                      14.31%         31.33%
  Total FDIC (covered                                 
   and non covered)              12.31%         11.83%
  Manufactured Housing            0.00%          0.00%
  Flagstar (Commercial)           0.00%          0.00%
  Flagstar (Residential)          0.00%          0.00%
  TDR's                          23.02%         18.08%
------------------------------------------------------
Total Acquired Loans              1.58%         65.99%
------------------------------------------------------
                                                      
Acquired Purchased                                    
 Credit Impaired Loans                                
  Berkshire                       0.00%          0.00%
  Total FDIC - Covered            0.00%          0.00%
  Manufactured Housing                                
   2011                           0.00%          0.00%
------------------------------------------------------
Total Acquired Purchased                              
 Credit Impaired Loans            0.00%          0.00%
------------------------------------------------------
Unamortized                                           
 fees/discounts                   0.00%          0.00%
------------------------------------------------------
Total Loans Held for                                  
 Investment                       0.47%        184.16%
------------------------------------------------------
Total Loans Held for                                  
 Sale                             0.00%          0.00%
------------------------------------------------------
Total Portfolio                   0.36%        184.16%
------------------------------------------------------

The following files are available for download:

Contacts:
Jay Sidhu
Chairman & CEO
610-935-8693


Richard Ehst
President & COO
610-917-3263


Investor Contact:
Robert Wahlman
CFO
610-743-8074

More Stories By Marketwired .

Copyright © 2009 Marketwired. All rights reserved. All the news releases provided by Marketwired are copyrighted. Any forms of copying other than an individual user's personal reference without express written permission is prohibited. Further distribution of these materials is strictly forbidden, including but not limited to, posting, emailing, faxing, archiving in a public database, redistributing via a computer network or in a printed form.