Customers Bancorp Inc. logo

Customers Bancorp Inc.

CUBI | NYSE
Chart Builder DCF Calculator
$78.84
-$0.03 (-0.04%)
Sep 22, 2026, 10:37 AM ET · Market open
Fiscal Quarter
Period Ending
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
69.65M 74.49M 75.75M 60.94M 12.91M 26.92M 46.74M 58.09M 49.73M 62.09M 86.76M 47.57M 53.72M 28.71M 63.91M 58.65M 76.76M 102.25M 116.04M 61.34M 74.63M
Depreciation & Amortization
14.24M 14.14M 1.9M 11.64M 15.64M 9.09M 9.75M 6.46M 8.25M 7.59M 7.66M 7.74M 8.83M 7.13M 6.7M 7.27M 6.06M 5.45M 5.49M 5.41M 5.32M
Stock-Based Compensation
5.73M 5.4M 4.41M 4.41M 4.25M 3.71M 3.65M 3.18M 3.89M 2.54M 3.53M 3.51M 3.01M 3.45M 3.35M 3.63M 3.72M 2.67M 3.55M 4.56M 3.08M
Other Working Capital
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Non-Cash Items
24.96M 5.86M 23.5M 31.35M 96.21M 109.29M -16.55M -28.57M -14.62M -198.78M -47.68M 96.02M -83.81M -284.93M 6.55M 13.09M -7.2M -69.39M -154.38M -6.35M -55.9M
Deferred Income Tax
3.34M 1.71M -1.73M 13.97M -24.94M -446K -168K -253K -276K 178K 19.23M -15.89M 18.66M 7.34M 18.37M 4.01M -22.81M 10.7M 3.56M 9.69M -6.2M
Change in Working Capital
-82.85M 19.97M 13.09M 39.85M -9.94M -15.17M -19.03M -32.83M -65.78M 8.01M 66.61M -49.49M 17.13M -57.55M 10.12M -37.57M 60.42M -32.25M 10.95M 14.28M 156.66M
Operating Cash Flow
35.07M 121.57M 116.91M 162.15M 94.12M 133.4M 24.4M 6.08M -18.82M -118.38M 136.1M 89.47M 17.54M -295.85M 109M 49.08M 116.94M 19.43M -14.8M 88.94M 177.59M
Capital Expenditures
-49K -57.67M -59.48M -23.5M -17.08M -32.9M -11.95M -15.91M -4.43M -20.56M -367K -24K -2.21M -25.96M -58.31M -25.87M -3.2M -15.84M -8.17M -3.79M -5.15M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-225.46M -142.09M -305.69M -350.08M -170.71M -180.24M -81.33M -275.41M -328.91M -1.43M -5.38M -12.81M -73.07M -427.6M -28.93M -86.58M -814.25M -2.2B -533.77M -300.31M -589.87M
Sales Maturities Of Investments
237.92M 9.4M 242.63M 604.91M 168.58M 629.45M 273.01M 435.53M 207.62M 464.68M 159.87M 137.18M 113.86M 403.83M 193.98M 528.57M 380.76M 82.46M 344.1M 164.07M 416.26M
Other Investing Acitivies
-638.69M -221.73M -903.13M -350.5M -480.81M -677.38M -566.43M -339.37M -37.45M 717.86M 242.94M 671.11M 766.06M -163.57M -91.78M -1.6B 525.36M 1.02B 1.59B -803.14M -347.9M
Investing Cash Flow
-626.29M -412.09M -1.03B -119.17M -500.03M -261.07M -386.71M -195.16M -163.16M 1.16B 397.07M 795.46M 804.65M -213.3M 14.96M -1.19B 88.67M -1.12B 1.39B -943.16M -526.65M
Debt Repayment
200M 228.35M 50M 60M n/a 25M 55M -175M n/a -340M -510M n/a 1.25B 300M -135M 535M -700M 700M -3.77B -268.29M -1.13B
Common Stock Repurchased
-42.74M -85M -57.5M -57.5M -5.64M -1.03M -18.21M n/a n/a n/a n/a n/a -39.81M -5.34M n/a -21.51M -6.31M -27.66M n/a n/a n/a
Dividend Paid
n/a -1.95M -2.01M -3.41M -3.43M -3.65M -3.79M -3.91M -3.8M -3.81M -3.81M -3.56M -3.45M -2.95M -2.46M -2.09M -1.82M -2.04M -2.05M -3.35M -3.4M
Other Financial Acitivies
820.45M 459.98M 1.44B 32.27M 57.1M 805M 368.01M -284.84M 40.08M -274.78M 245.23M 227.07M -438.1M 268.7M 172.67M 598.72M 258.88M -119.47M 3.01B 1.04B 1.3B
Financial Cash Flow
977.96M 516.34M 1.59B 31.84M 48.67M 825.57M 401.74M -463.45M 36.75M -615.8M -268.42M 223.61M 768.7M 560.49M 35.33M 1.11B -449.04M 566.93M -752.59M 769.36M 171.07M
Net Cash Flow
386.74M 225.82M 682.13M 74.82M -357.24M 697.91M 39.44M -652.53M -145.23M 426.37M 264.75M 1.11B 1.59B 51.34M 159.29M -29.42M -243.43M -534.02M 621.55M -84.86M -177.99M
Free Cash Flow
35.07M 63.9M 57.44M 138.66M 77.04M 100.51M 12.44M -9.84M -23.24M -138.94M 135.73M 89.44M 15.33M -321.81M 50.69M 23.22M 113.74M 3.59M -22.97M 85.15M 172.45M
Adj. Free Cash Flow
29.34M 58.51M 53.03M 134.25M 72.79M 96.79M 8.79M -13.02M -27.13M -141.48M 132.2M 85.93M 12.33M -325.26M 47.33M 19.58M 110.02M 923K -26.52M 80.59M 169.36M
Maintenance CapEx
-49K -56.94M -58.98M -23.5M -17.08M -32.9M -11.95M -15.7M -4.21M -19.28M n/a n/a -528.84K -25.17M -58.31M -25.44M -2.79M -14.9M -6.13M -2.8M -4.21M
Growth CapEx
n/a -731.74K -499.02K n/a n/a n/a n/a -210.67K -214.77K -1.28M -367K -24K -1.68M -794.91K n/a -431K -411.21K -940.37K -2.04M -990.87K -939.82K
Owner Earnings
35.02M 64.63M 57.94M 138.66M 77.04M 100.51M 12.44M -9.63M -23.03M -137.66M 136.1M 89.47M 17.01M -321.02M 50.69M 23.65M 114.15M 4.53M -20.93M 86.14M 173.39M

© 2026 bestshares.com. All rights reserved.