EX-99.1 2 a18-12472_1ex99d1.htm EX-99.1

Exhibit 99.1

 

Sterling Bancorp Reports First Quarter 2018 Financial Results

 

Q1 2018 Summary

 

·                  Net income of $15.7 million, a 51% increase from Q1 2017

·                  Fully diluted EPS of $0.30, a 30% increase from Q1 2017

·                  Total loan originations of $408 million, a 59% increase from Q1 2017

·                  Total gross loans, including loans held for investment and loans held for sale, of $2.80 billion, a 39%  increase from Q1 2017

·                  Total deposits of $2.29 billion, a 33% increase from Q1 2017

·                  Net interest margin of 3.89%

·                  Named as the top performing community bank in the United States for 2017 with total assets between $1 billion and $10 billion by SNL/S&P Global Market Intelligence

 

Southfield, Michigan, April 30, 2018 — Sterling Bancorp, Inc. (NASDAQ: SBT), the holding company of Sterling Bank and Trust, F.S.B., today reported unaudited financial results for its first quarter ended March 31, 2018.

 

For the three months ended March 31, 2018, net income totaled $15.7 million, or $0.30 per diluted share, based on 53.0 million weighted average diluted shares outstanding. This compares to fourth quarter 2017 net income of $6.5 million, or $0.13 per diluted share, based on 49.0 million weighted average diluted shares outstanding. For the first quarter of 2017, net income totaled $10.4 million, or $0.23 per diluted share, based on 45.3 million weighted average diluted shares outstanding.

 

“We are very pleased with our strong start to 2018, as we delivered excellent growth in our revenue streams combined with well controlled expenses,” said Gary Judd, Chairman and CEO of Sterling Bancorp. “As a result, we generated a 30% year-over-year increase in earnings per share and continued to deliver the superior level of returns that made us the top performing community bank in the United States in 2017, as recognized by SNL/S&P Global Market Intelligence.

 

“We continue to see strong demand for residential mortgage loans in our target markets, and we increased the volume of loans sold into the secondary market as part of our balance sheet management strategy.  Given our healthy loan pipeline, we expect to continue to strategically utilize loan sales to mitigate pressure on our net interest margin going forward, which we believe will enable us to continue to generate profitable growth for our shareholders,” said Mr. Judd.

 

1



 

Financial Highlights (Unaudited)

 

 

 

At or for the Three Months Ended

 

(Dollars in thousands, except per share data)

 

3/31/2018

 

12/31/2017

 

3/31/2017

 

Net income

 

$

15,749

 

$

6,531

 

$

10,416

 

Diluted earnings per share

 

$

0.30

 

$

0.13

 

$

0.23

 

Net interest income before provision for loan losses

 

$

28,195

 

$

26,915

 

$

21,871

 

Net interest margin

 

3.89

%

3.97

%

4.07

%

Noninterest income

 

$

6,037

 

$

2,826

 

$

5,586

 

Noninterest expense

 

$

11,503

 

$

11,943

 

$

9,092

 

Loans held for investment, net

 

$

2,580,560

 

$

2,594,357

 

$

2,003,019

 

Deposits

 

$

2,291,165

 

$

2,245,110

 

$

1,722,148

 

Nonperforming loans

 

$

5,115

 

$

783

 

$

640

 

Allowance for loan losses to total loans

 

0.74

%

0.71

%

0.77

%

Allowance for loan losses to non-performing loans

 

374

%

2,357

%

2,432

%

Provision for loan losses

 

$

641

 

$

600

 

$

600

 

Net charge offs (recoveries)

 

$

(34

)

$

(668

)

$

(145

)

ROA

 

2.13

%

0.94

%

1.89

%

ROE

 

22.17

%

11.46

%

24.80

%

Efficiency ratio

 

33.6

%

40.2

%

33.1

%

 

Operating Results for the First Quarter 2018

 

Net Interest Income

 

Net interest income for the first quarter of 2018 was $28.2 million, an increase of 4.8% from $26.9 million for the fourth quarter of 2017. The increase in net interest income from the fourth quarter was primarily attributable to a $185 million increase in average interest earning assets, partially offset by the effects of an 8 basis point decrease in the net interest margin.

 

Relative to the first quarter of 2017, net interest income increased 28.9% from $21.9 million. The increase in net interest income from the first quarter of 2017 was primarily attributable to a $748 million increase in average interest earning assets, partially offset by the effects of an 18 basis point decrease in the net interest margin.

 

Net Interest Margin

 

Net interest margin for the first quarter of 2018 was 3.89%, compared to 3.97% for the fourth quarter of 2017.  The decrease in net interest margin was primarily attributable to a 5 basis point decrease in the average yield on interest earning assets and a 10 basis point increase in the average cost of interest-bearing deposits.

 

Relative to the first quarter of 2017, the net interest margin decreased from 4.07%, primarily due to a 32 basis point increase in the average cost of interest-bearing deposits, partially offset by a 2 basis point increase in the average yield on interest earning assets.

 

2



 

Noninterest Income

 

Noninterest income for the first quarter of 2018 was $6.0 million, an increase from $2.8 million for the fourth quarter of 2017.  The increase was primarily the result of a $3.1 million increase in the gain on sale of loans due to an increase in the amount of residential mortgages sold in the secondary market compared to the prior period.

 

Noninterest income increased from $5.6 million in the first quarter of 2017, primarily as a result of a $0.2 million increase in service charges and fees and a $0.2 million increase in other income.

 

Noninterest Expense

 

Noninterest expense for the first quarter of 2018 was $11.5 million, compared with $11.9 million for the fourth quarter of 2017.  The decrease was primarily attributable to lower salary expense, as well as $0.2 million of expenses incurred during the fourth quarter of 2017 related to the Company’s initial public offering.

 

Relative to the first quarter of 2017, noninterest expense increased from $9.1 million. The increase was primarily due to an increase in personnel expenses and occupancy and equipment costs required to support the growth in the Company’s operations.

 

The Company’s operating efficiency ratio was 33.6% in the first quarter of 2018, compared with 40.2% in the fourth quarter of 2017 and 33.1% in the first quarter of 2017.

 

Income Taxes

 

The effective tax rate for the three months ended March 31, 2018 was 29%, compared with 62% and 41% for the three months ended December 31, 2017 and March 31, 2017, respectively.   The decrease in the effective tax rate in the first quarter of 2018 as compared to first quarter of 2017 was attributable to the reduction in the federal corporate tax rate that was effective January 1, 2018. The effective tax rate for the fourth quarter of 2017 includes the effect of the re-measurement of our net deferred tax assets.

 

The Company continues to expect that its effective tax rate for 2018 will be in the range of 28% to 30%. The actual annual effective tax rate will vary depending upon the mix of our taxable income by state.

 

Loan Portfolio

 

Total loans, which includes those held for investment and held for sale, were $2.80 billion at March 31, 2018, compared with $2.73 billion at December 31, 2017.  Contributing to the increase were an $88 million increase in residential real estate loans and a $6 million increase in commercial and industrial loans, partially offset by a $20 million decrease in the commercial real estate and construction loan portfolio, which decrease was driven by loan payoffs.

 

During the first quarter of 2018, the Company originated $408 million in loans, which included $349 million in residential mortgage loans, $5 million in commercial real estate loans, $44 million in construction loans and $10 million in commercial and industrial loans.

 

3



 

Deposits

 

Total deposits were $2.29 billion at March 31, 2018, compared with $2.25 billion at December 31, 2017.  The increase was primarily attributable to a $123 million increase in retail deposits, partially offset by a $77 million decrease in brokered deposits.

 

Credit Quality

 

Nonperforming assets totaled $8.1 million, or 0.27% of total assets, at March 31, 2018, compared with $3.8 million, or 0.13% of total assets, at December 31, 2017.  The increase was primarily due to a large residential real estate loan being placed on non-accrual. The Company believes that no impairment exists, as there is more than sufficient collateral value supporting the loan.

 

Net recoveries for the first quarter of 2018 were $34,000 and there were no charge-offs during the quarter.

 

With the lack of charge-offs and no specific reserves required for the large loan placed on non-accrual, the Company recorded a provision for loan losses of $641,000 for the first quarter of 2018, comparable with the provision for loan losses in the first quarter of 2017.

 

The Company’s allowance for loan losses was 0.74% of total loans and 374% of nonperforming loans at March 31, 2018, compared with 0.71% and 2,357%, respectively, at December 31, 2017.

 

Capital

 

At March 31, 2018, the Bank exceeded all regulatory capital requirements under Basel III and was considered to be a ‘‘well-capitalized’’ financial institution, as summarized in the following tables:

 

 

 

Well

 

Company Actual at

 

 

 

Capitalized

 

March 31, 2018

 

Total adjusted capital to risk-weighted assets

 

N/A

 

20.38

%

Tier 1 (core) capital to risk-weighted assets

 

N/A

 

15.77

%

Tier 1 (core) capital to adjusted tangible assets

 

N/A

 

9.73

%

Common Tier 1 (CET 1)

 

N/A

 

15.77

%

 

 

 

Well

 

Sterling Bank Actual at

 

 

 

Capitalized

 

March 31, 2018

 

Total adjusted capital to risk-weighted assets

 

10.00

%

15.07

%

Tier 1 (core) capital to risk-weighted assets

 

8.00

%

14.02

%

Tier 1 (core) capital to adjusted tangible assets

 

5.00

%

8.65

%

Common Tier 1 (CET 1)

 

6.50

%

14.02

%

 

Conference Call and Webcast

 

Management will host a conference call today at 5:00 p.m. Eastern Time to discuss the Company’s financial results. The conference call number for U.S. participants is (877) 270-2148 and the conference call number for participants outside the U.S. is (412) 902-6510. The conference ID number for both conference call numbers is 10118833. Additionally, interested parties can listen to a live webcast of the call in the “Investor Relations” section of the Company’s website at www.sterlingbank.com.  An archived version of the webcast will be available in the same location shortly after the live call has ended.

 

4



 

A replay of the conference call may be accessed through May 14, 2018 by dialing (877) 344-7529, using conference ID number 10118833.

 

About Sterling Bancorp, Inc.

 

Sterling Bancorp, Inc. is a unitary thrift holding company. Its wholly owned subsidiary, Sterling Bank and Trust, F.S.B., has primary branch operations in San Francisco and Los Angeles, California and New York City, and a loan production office in Seattle, Washington. Sterling offers a broad range of loan products to the residential and commercial markets, as well as retail and business banking services. Sterling also has an operations center and a branch in Southfield, Michigan. In March 2018, Sterling was named as the top performing community bank in the United States with total assets between $1 billion and $10 billion in 2017 by SNL/S&P Global Market Intelligence. For additional information, please visit the Company’s website at www.sterlingbank.com.

 

Non-GAAP Financial Measures

 

Some of the financial measures included in this press release are not measures of financial performance recognized in accordance with accounting principles generally accepted in the United States (“GAAP”).   These non-GAAP financial measures include “Average Tangible Common Equity,” and “Return on Average Tangible Common Equity,” each of which are common metrics in the banking industry. Our management uses these non-GAAP financial measures to assess the Company’s capital strength and business performance. These non-GAAP financial measures are supplemental and are not a substitute for any analysis based on GAAP financial measures. Not all companies use the same calculation of these measures; therefore this presentation may not be comparable to other similarly titled measures as presented by other companies. For further information see “Reconciliation of Non-GAAP Financial Measures” in the Financial Data section that follows.

 

Forward-Looking Statements

 

Readers should note that in addition to the historical information contained herein, this press release includes “forward-looking statements,” within the meeting of the federal securities laws, including but not limited to statements about the Company’s expected loan production, operating expenses and future earnings levels.  These statements are subject to many risks and uncertainties, including changes in interest rates and other general economic, business and political conditions, including changes in the financial markets; changes in business plans as circumstances warrant; and other risks detailed from time to time in filings made by the Company with the Securities and Exchange Commission. Readers should note that the forward-looking statements included in this press release are not a guarantee of future events, and that actual events may differ materially from those made in or suggested by the forward-looking statements. Forward-looking statements generally can be identified by the use of forward-looking terminology such as “will,” “propose,” “may,” “plan,” “seek,” “expect,” “intend,” “estimate,” “anticipate,” “believe” or “continue,” or similar terminology. Any forward-looking statements presented herein are made only as of the date of this press release, and we do not undertake any obligation to update or revise any forward-looking statements to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.

 

Contacts:

 

Financial Profiles, Inc.

Allyson Pooley

310-622-8230

Larry Clark

310-622-8223

SBT@finprofiles.com

 

5



 

Sterling Bancorp, Inc.

Consolidated Balance Sheets
Unaudited (dollars in thousands)

 

 

 

3/31/2018

 

12/31/2017 

 

% change

 

3/31/2017 

 

% change

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

37,541

 

$

40,147

 

(6

)%

$

30,598

 

23

%

Investment securities

 

124,956

 

126,848

 

(1

)%

87,121

 

43

%

Federal Home Loan Bank stock, at cost

 

22,950

 

22,950

 

0

%

18,360

 

25

%

Mortgage loans held for sale

 

200,467

 

112,866

 

78

%

1,468

 

N/M

 

Loans, net of allowance for loan losses of $19,132, $18,457 and $15,567

 

2,580,560

 

2,594,357

 

(1

)%

2,003,019

 

29

%

Accrued interest receivable

 

11,936

 

11,493

 

4

%

8,430

 

42

%

Mortgage servicing rights, net

 

7,780

 

6,496

 

20

%

5,424

 

43

%

Leasehold improvements and equipment, net

 

7,705

 

7,043

 

9

%

6,246

 

23

%

Cash surrender value of bank-owned life insurance

 

30,837

 

30,680

 

1

%

30,194

 

2

%

Deferred tax asset, net

 

7,234

 

6,847

 

6

%

9,189

 

(21

)%

Other assets

 

2,366

 

2,231

 

6

%

2,126

 

11

%

Total assets

 

$

3,034,332

 

$

2,961,958

 

2

%

$

2,202,175

 

38

%

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

75,062

 

$

73,682

 

2

%

$

60,436

 

24

%

Interest-bearing deposits

 

2,216,103

 

2,171,428

 

2

%

1,661,712

 

33

%

Total deposits

 

2,291,165

 

2,245,110

 

2

%

1,722,148

 

33

%

Federal Home Loan Bank borrowings

 

342,937

 

338,000

 

1

%

222,115

 

54

%

Subordinated notes, net

 

64,923

 

64,889

 

0

%

49,371

 

32

%

Accrued expenses and other liabilities

 

46,795

 

40,661

 

15

%

37,431

 

25

%

Total liabilities

 

2,745,820

 

2,688,660

 

2

%

2,031,065

 

35

%

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, authorized 10,000,000 shares; no shares issued and outstanding

 

 

 

N/M

 

 

N/M

 

Common stock, voting, authorized 500,000,000 shares at March 31, 2018 and December 31, 2017 and 490,000,000 at March 31, 2017, issued and outstanding 53,002,963, 52,963,308 and 45,271,000 shares at March 31, 2018, December 31, 2017 and March 31,2017, respectively.

 

111,238

 

111,238

 

0

%

22,863

 

387

%

Common stock, non-voting, no par value, authorized 10,000,000 shares, issued and outstanding 5,072,000 shares at March 31, 2017.

 

 

 

 

2,885

 

 

Additional paid-in capital

 

12,425

 

12,416

 

0

%

15,336

 

(19

)%

Retained earnings

 

164,984

 

149,816

 

10

%

130,095

 

27

%

Accumulated other comprehensive loss

 

(135

)

(172

)

N/M

 

(69

)

N/M

 

Total shareholders’ equity

 

288,512

 

273,298

 

6

%

171,110

 

69

%

Total liabilities and shareholders’ equity

 

$

3,034,332

 

$

2,961,958

 

2

%

$

2,202,175

 

38

%

 

N/M- not meaningful

 

6



 

 

Sterling Bancorp, Inc.

Condensed Consolidated Statements of Income

Unaudited (dollars in thousands, except per share amounts)

 

 

 

Three Months Ended

 

 

 

3/31/2018

 

12/31/2017

 

% change

 

3/31/2017

 

% change

 

Interest Income:

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

35,856

 

$

34,095

 

5

%

$

26,759

 

34

%

Interest and dividends on investment securities

 

819

 

588

 

39

%

365

 

124

%

Other interest

 

114

 

54

 

110

%

19

 

500

%

Total interest income

 

36,789

 

34,737

 

6

%

27,143

 

36

%

Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

6,589

 

5,884

 

12

%

3,534

 

86

%

Interest on Federal Home Loan Bank borrowings

 

833

 

751

 

11

%

830

 

0

%

Interest on subordinated notes and other

 

1,172

 

1,187

 

(1

)%

908

 

29

%

Total interest expense

 

8,594

 

7,822

 

10

%

5,272

 

63

%

Net interest income

 

28,195

 

26,915

 

5

%

21,871

 

29

%

Provision for loan losses

 

641

 

600

 

7

%

600

 

7

%

Net interest income after provision for loan losses

 

27,554

 

26,315

 

5

%

21,271

 

30

%

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

618

 

629

 

(2

)%

409

 

51

%

Investment management and advisory fees

 

623

 

603

 

3

%

552

 

13

%

Net gain on sale of loans

 

4,006

 

868

 

362

%

4,052

 

(1

)%

Other income

 

790

 

726

 

9

%

573

 

38

%

Total non-interest income

 

6,037

 

2,826

 

114

%

5,586

 

8

%

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

6,649

 

6,880

 

(3

)%

5,410

 

23

%

Occupancy and equipment

 

1,546

 

1,632

 

(5

)%

1,389

 

11

%

Professional fees

 

622

 

665

 

(7

)%

369

 

69

%

Advertising and marketing

 

349

 

370

 

(6

)%

192

 

82

%

FDIC assessments

 

543

 

455

 

19

%

242

 

124

%

Data processing

 

288

 

292

 

(1

)%

207

 

39

%

Other

 

1,506

 

1,649

 

(9

)%

1,283

 

17

%

Total non-interest expense

 

11,503

 

11,943

 

(4

)%

9,092

 

27

%

Income before income taxes

 

22,088

 

17,198

 

28

%

17,765

 

24

%

Income tax expense

 

6,339

 

10,667

 

(41

)%

7,349

 

(14

)%

Net income

 

$

15,749

 

$

6,531

 

141

%

$

10,416

 

51

%

Income per share, basic and diluted

 

$

0.30

 

$

0.13

 

 

 

$

0.23

 

 

 

Weighted average common shares outstanding, basic and diluted

 

52,963,308

 

49,033,542

 

 

 

45,271,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

N/M - not meaningful

 

7



 

Sterling Bancorp, Inc.

Select Financial Data

Unaudited (dollars in thousands)

 

 

 

As of and for the Three Months Ended

 

 

 

3/31/2018

 

12/31/2017

 

3/31/2017

 

Performance Ratios:

 

 

 

 

 

 

 

Return on average assets

 

2.13

%

0.94

%

1.89

%

Return on average shareholders’ equity

 

22.17

%

11.46

%

24.80

%

Return on average tangible common equity

 

22.24

%

11.50

%

25.00

%

Yield on earning assets

 

5.07

%

5.12

%

5.05

%

Cost of average interest-bearing liabilities

 

1.36

%

1.28

%

1.10

%

Net interest spread

 

3.71

%

3.84

%

3.95

%

Net interest margin

 

3.89

%

3.97

%

4.07

%

Efficiency ratio(1)

 

33.6

%

40.2

%

33.1

%

 


(1)  Efficiency Ratio is computed as the ratio of non-interest expense divided by the sum of net interest margin and non-interest income.

 

8



 

Sterling Bancorp, Inc.

Yield Analysis and Net Interest Income

Unaudited (dollars in thousands)

 

 

 

For the Three Months Ended

 

 

 

3/31/2018

 

12/31/2017

 

3/31/2017

 

 

 

 

 

 

 

Average

 

 

 

 

 

Average

 

 

 

 

 

Average

 

 

 

Average

 

 

 

Yield/

 

Average

 

 

 

Yield/

 

Average

 

 

 

Yield/

 

 

 

Balance

 

Interest

 

Rate

 

Balance

 

Interest

 

Rate

 

Balance

 

Interest

 

Rate

 

Interest earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

$

2,733,759

 

$

35,856

 

5.25

%

$

2,563,319

 

$

34,095

 

5.32

%

$

2,044,732

 

$

26,759

 

5.23

%

Securities, includes restricted stock

 

141,616

 

819

 

2.31

%

132,869

 

588

 

1.77

%

97,329

 

365

 

1.50

%

Other interest earning assets

 

24,663

 

114

 

1.85

%

18,597

 

54

 

1.17

%

9,574

 

19

 

0.79

%

Total interest earning assets

 

$

2,900,038

 

$

36,789

 

5.07

%

$

2,714,785

 

$

34,737

 

5.12

%

$

2,151,635

 

$

27,143

 

5.05

%

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market, Savings and NOW

 

$

1,525,436

 

$

4,135

 

1.10

%

$

1,457,137

 

$

3,653

 

0.99

%

$

1,200,209

 

$

2,459

 

0.83

%

Time deposits

 

705,824

 

2,454

 

1.41

%

662,822

 

2,231

 

1.34

%

422,972

 

1,075

 

1.03

%

Total interest-bearing deposits

 

2,231,260

 

6,589

 

1.20

%

2,119,959

 

5,884

 

1.10

%

1,623,181

 

3,534

 

0.88

%

FHLB borrowings

 

259,056

 

833

 

1.29

%

244,263

 

751

 

1.20

%

273,622

 

830

 

1.21

%

Subordinated debt

 

64,901

 

1,172

 

7.22

%

64,871

 

1,187

 

7.32

%

49,349

 

908

 

7.36

%

Total borrowings

 

323,957

 

2,005

 

2.48

%

309,134

 

1,938

 

2.45

%

322,972

 

1,738

 

2.15

%

Total interest-bearing liabilities

 

$

2,555,217

 

8,594

 

1.36

%

$

2,429,093

 

7,822

 

1.28

%

$

1,946,152

 

5,272

 

1.10

%

Net interest income and spread (2)

 

 

 

$

28,195

 

3.71

%

 

 

$

26,915

 

3.84

%

 

 

$

21,871

 

3.95

%

Net interest margin

 

 

 

 

 

3.89

%

 

 

 

 

3.97

%

 

 

 

 

4.07

%

 


(1) Nonaccrual loans are included in the respective average loan balances. Income, if any, on such loans is recognized on a cash basis.

(2) Interest income does not include taxable equivalent adjustments.

 

9



 

Sterling Bancorp, Inc.

Loan Composition

Unaudited (dollars in thousands)

 

 

 

3/31/2018

 

12/31/2017

 

% Change

 

3/31/2017

 

% Change

 

Construction

 

$

179,846

 

$

192,319

 

(6

)%

$

159,874

 

12

%

Residential real estate, mortgage

 

2,134,447

 

2,132,641

 

0

%

1,615,075

 

32

%

Commercial real estate, mortgage

 

239,204

 

247,076

 

(3

)%

206,870

 

16

%

Commercial and industrial loans, lines of credit

 

46,166

 

40,749

 

13

%

36,710

 

26

%

Other consumer loans

 

29

 

29

 

1

%

57

 

(49

)%

Total loans held for investment

 

2,599,692

 

2,612,814

 

(1

)%

2,018,586

 

29

%

Less: allowance for loan losses

 

(19,132

)

(18,457

)

4

%

(15,567

)

23

%

Loans, net

 

$

2,580,560

 

$

2,594,357

 

(1

)%

$

2,003,019

 

29

%

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans held for sale

 

$

200,467

 

$

112,866

 

78

%

$

1,468

 

N/M

 

Total gross loans

 

$

2,800,159

 

$

2,725,680

 

3

%

$

2,020,054

 

39

%

 

Sterling Bancorp, Inc

Deposit Composition

Unaudited (dollars in thousands)

 

 

 

3/31/2018

 

12/31/2017

 

% change

 

3/31/2017

 

% change

 

Noninterest bearing demand deposits

 

75,062

 

$

73,682

 

2

%

$

60,436

 

24

%

Money Market, Savings and NOW deposits

 

1,536,481

 

1,507,956

 

2

%

1,267,914

 

21

%

Time deposits

 

679,622

 

663,472

 

2

%

393,798

 

73

%

Total deposits

 

$

2,291,165

 

$

2,245,110

 

2

%

$

1,722,148

 

33

%

 

10



 

Sterling Bancorp, Inc.

Capital and Credit Quality Ratios

Unaudited (dollars in thousands)

 

 

 

As of and for the Three Months Ended

 

 

 

3/31/2018

 

12/31/2017

 

3/31/2017

 

Capital Ratios

 

 

 

 

 

 

 

Regulatory and Other Capital Ratios—

 

 

 

 

 

 

 

Consolidated:

 

 

 

 

 

 

 

Tier 1 (core) capital to risk-weighted assets

 

15.77

%

15.53

%

12.66

%

Tier 1 (core) capital to adjusted tangible assets

 

9.73

%

9.83

%

7.71

%

Common Tier 1 (CET 1)

 

15.77

%

15.53

%

12.66

%

Total adjusted capital to risk-weighted assets

 

20.38

%

20.28

%

17.49

%

 

 

 

 

 

 

 

 

Regulatory and Other Capital Ratios—Bank:

 

 

 

 

 

 

 

Tier 1 (core) capital to risk-weighted assets

 

14.02

%

13.71

%

15.00

%

Tier 1 (core) capital to adjusted tangible assets

 

8.65

%

8.68

%

9.14

%

Common Tier 1 (CET 1)

 

14.02

%

13.71

%

15.00

%

Total capital to risk-weighted assets

 

15.07

%

14.76

%

16.16

%

 

 

 

 

 

 

 

 

Credit Quality Data

 

 

 

 

 

 

 

Nonperforming loans (1)

 

$

5,115

 

$

783

 

$

640

 

Nonperforming loans to total loans

 

0.20

%

0.03

%

0.03

%

Nonperforming assets (2)

 

$

8,082

 

$

3,777

 

$

3,703

 

Nonperforming assets to total assets

 

0.27

%

0.13

%

0.17

%

Allowance for loan losses to total loans

 

0.74

%

0.71

%

0.77

%

Allowance for loan losses to nonperforming loans

 

374

%

2,357

%

2,432

%

Net charge offs to average loans

 

(0.00

)%

(0.03

)%

(0.01

)%

 


(1) Nonperforming loans include nonaccrual loans and loans past due 90 days or more and still accruing interest.

(2) Nonperforming assets include nonperforming loans and loans modified under troubled debt restructurings and other repossessed assets.

 

Sterling Bancorp, Inc.

Allowance for Loan Losses

Unaudited (dollars in thousands)

 

 

 

Three Months Ended

 

 

 

3/31/2018

 

12/31/2017

 

3/31/2017

 

Allowance for loan losses

 

 

 

 

 

 

 

Balance at beginning of period

 

$

18,457

 

$

17,189

 

$

14,822

 

Provision for loan losses

 

641

 

600

 

600

 

Charge offs

 

 

(19

)

 

Recoveries

 

34

 

687

 

145

 

Balance at end of period

 

$

19,132

 

$

18,457

 

$

15,567

 

 

11



 

Return on Average Tangible Common Equity Reconciliations (non-GAAP)

 

Average tangible common equity and return on average common equity are non-GAAP disclosure. Sterling’s management uses these non-GAAP financial measures to assess the Company’s capital strength and business performance. Average tangible common equity excludes the effect of intangible assets. This non-GAAP financial measure should not be considered a substitute for those comparable measures that are similarly titled that are determined in accordance with U.S. GAAP that may be used by other companies. The following is a reconciliation of average tangible common equity to the average shareholders’ equity, its most comparable GAAP measure, as well as a calculation of return on average tangible common equity as of March 31, 2018 and 2017, and December 31, 2017.

 

 

 

As of and for the Three Months Ended

 

 

 

3/31/2018

 

12/31/2017

 

3/31/2017

 

 

 

 

 

 

 

 

 

Net Income

 

$

15,749

 

$

6,531

 

$

10,416

 

Average shareholders’ equity

 

284,100

 

228,037

 

167,967

 

Adjustments

 

 

 

 

 

 

 

Customer-related intangible

 

(863

)

(975

)

(1,294

)

Average tangible common equity

 

$

283,237

 

$

227,062

 

$

166,673

 

Return on average tangible common equity*

 

22.24

%

11.50

%

25.00

%

 


*Annualized

 

12