UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 8-K

 


 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): January 30, 2018

 


 

STERLING BANCORP, INC.

(Exact name of registrant as specified in its charter)

 


 

Michigan

 

001-38290

 

38-3163775

(State or other jurisdiction
of incorporation)

 

(Commission
File No.)

 

(IRS Employer
Identification No.)

 

One Towne Square, Suite 1900

Southfield, Michigan 48076

(Address of principal executive offices) (Zip Code)

 

Registrant’s telephone number, including area code: (248) 355-2400

 


 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o      Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o      Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o      Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o      Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company x

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. x

 

 

 



 

Item 2.02              Results of Operations and Financial Condition.

 

On January 30, 2018, the Registrant issued a press release announcing its results of operations for the year ended December 31, 2017.  The press release is attached as Exhibit No. 99 and incorporated herein by reference.  This report and the exhibit are furnished to, and not filed with, the Commission.

 

Item 9.01.             Financial Statements and Exhibits.

 

(d)      Exhibits

 

The following exhibits are furnished herewith:

 

EXHIBIT

 

 

NUMBER

 

EXHIBIT DESCRIPTION

 

 

 

99

 

Press Release of Sterling Bancorp, Inc. dated January 30, 2018

 

2



 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

STERLING BANCORP, INC.

 

 

Dated: January 30, 2018

 

 

 

 

 

By:

/s/ THOMAS LOPP

 

 

Thomas Lopp

 

 

President, Chief Operations Officer and Chief Financial Officer

 

3


Exhibit 99

 

 

Sterling Bancorp Reports Fourth Quarter and Record Full Year 2017 Financial Results

 

Q4 2017 Summary

 

·                  Total portfolio loans of $2.59 billion, a 31% year-over-year increase

·                  Total deposits of $2.25 billion, a 39% year-over-year increase

·                  Net income of $6.5 million, or $0.13 diluted EPS, including a non-cash charge of $3.3 million recorded to tax expense relating to the recently enacted tax reform

·                  Net interest margin of 3.97%

·                  Successfully completed initial public offering with a total offering size of over $200 million, with net proceeds of over $85 million to the Company

 

Southfield, Michigan, January 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 fourth quarter and full year ended December 31, 2017.

 

For the three months ended December 31, 2017, net income totaled $6.5 million, or $0.13 per diluted share, based on 49.0 million weighted average diluted shares outstanding, and included a $3.3 million, or $0.07 per diluted share, tax expense related to a revaluation of the Company’s net deferred tax assets as a result of the decrease in the federal corporate tax rate. This compares to third quarter 2017 net income of $12.1 million, or $0.27 per diluted share, based on 45.3 million weighted average diluted shares outstanding. For the fourth quarter of 2016, net income totaled $6.1 million, or $0.14 per diluted share, based on 45.3 million weighted average diluted shares outstanding.

 

For the full year, net income increased to $38.0 million, or $0.82 per diluted share, based on 46.2 million weighted average diluted shares outstanding, and included a $3.3 million, or $0.07 per diluted share, tax expense related to the revaluation of the Company’s net deferred tax assets. This compares with 2016 net income of $33.2 million, or $0.73 per diluted share, based on 45.3 million weighted average diluted shares outstanding.

 

“2017 was a landmark year for our company, as we completed our initial public offering and generated record net income, driven by continued strong growth in both loans and deposits, combined with our very efficient business model,” said Gary Judd, Chairman and CEO of Sterling Bancorp. “We continued our positive momentum in the fourth quarter, generating strong loan growth, pristine credit quality and an excellent efficiency ratio. As a result, the income that we generated from our spread lending business in the fourth quarter was at its highest quarterly level in the company’s history.”

 

“In 2018, we plan to continue executing our strategy of expanding our franchise through de novo branch openings and new loan production offices. As a relationship bank, we remain committed to offering loan products that our customers value, while maintaining our strong credit culture and discipline. We are investing in the business to support our growth plans and further expansion in the attractive markets that we serve, all with a focus on driving improved profitability. I would like to thank all of the new shareholders who participated in our initial public offering.  We look forward to working hard on your behalf to increase the value of your investment in Sterling Bancorp,” concluded Mr. Judd.

 

1



 

Financial Highlights

 

 

 

At or for the Three Months Ended

 

(dollars in thousands, except per share data)

 

12/31/2017

 

9/30/2017

 

12/31/2016

 

Net income

 

$

6,531

 

$

12,092

 

$

6,127

 

Diluted earnings per share

 

$

0.13

 

$

0.27

 

$

0.14

 

Net interest income before provision for loan losses

 

$

26,915

 

$

25,495

 

$

20,385

 

Net interest margin

 

3.97

%

4.04

%

4.01

%

Noninterest income

 

$

2,826

 

$

6,151

 

$

1,176

 

Noninterest expense

 

$

11,943

 

$

10,333

 

$

9,025

 

Loans held for investment, net

 

$

2,594,358

 

$

2,366,193

 

$

1,982,439

 

Deposits

 

$

2,245,110

 

$

2,099,462

 

$

1,615,145

 

Nonperforming loans

 

$

783

 

$

897

 

$

565

 

Allowance for loan losses to total loans

 

0.71

%

0.72

%

0.74

%

Allowance for loan losses to non-performing loans

 

2,357

%

1,916

%

2,623

%

Provision for loan losses

 

$

600

 

$

900

 

$

1,808

 

Net charge offs (recoveries)

 

$

(668

)

$

(44

)

$

(307

)

ROA

 

0.94

%

1.87

%

1.18

%

ROE

 

11.46

%

26.80

%

15.21

%

Efficiency ratio

 

40.2

%

32.7

%

41.9

%

 

Operating Results for the Fourth Quarter 2017

 

Net Interest Income

 

Net interest income for the fourth quarter of 2017 was $26.9 million, an increase of 5.6% from $25.5 million for the third quarter of 2017. The increase in net interest income from the third quarter was primarily attributable to a $194 million increase in average interest earning assets, partially offset by the effects of a 7 basis point decrease in the net interest margin.

 

Relative to the fourth quarter of 2016, net interest income increased 32% from $20.4 million. The increase in net interest income from the fourth quarter of 2016 was primarily attributable to a $683 million increase in average interest earning assets, partially offset by the effects of a 4 basis point decrease in the net interest margin.

 

Net Interest Margin

 

Net interest margin for the fourth quarter of 2017 was 3.97%, compared to 4.04% for the third quarter of 2017.  The decrease in net interest margin was primarily attributable to a 14 basis point increase in the average cost of deposits.

 

Relative to the fourth quarter of 2016, the net interest margin decreased from 4.01%, primarily due to a 24 basis point increase in the average cost of deposits, partially offset by a 13 basis point increase in the average yield on interest earning assets.

 

2



 

Noninterest Income

 

Noninterest income for the fourth quarter of 2017 was $2.8 million, a decrease from $6.2 million for the third quarter of 2017.  The decrease was primarily the result of a $3.3 million decline in the gain on sale of portfolio loans due to a decrease in the amount of residential mortgages sold in the secondary market compared to the prior period.

 

Noninterest income increased from $1.2 million in the fourth quarter of 2016, primarily as a result of a $0.6 million increase in the gain on sale of portfolio loans due to an increase in the amount of residential mortgages sold in the secondary market and a $0.9 million loss on the sale of an investment in 2016.

 

Noninterest Expense

 

Noninterest expense for the fourth quarter of 2017 was $11.9 million, compared with $10.3 million for the third quarter of 2017.  The fourth quarter expenses included $0.2 million of severance expense, $0.2 million of expenses related to the initial public offering and $0.1 million in expenses following an annual reassessment of the Company’s BOLI liabilities.

 

Relative to the fourth quarter of 2016, noninterest expense increased from $9.0 million.  The increase was primarily due to an increase in personnel expenses and occupancy and equipment costs required to support the growth in our operations.

 

The Company’s operating efficiency ratio was 40.2% in the fourth quarter of 2017, compared with 32.7% in the third quarter of 2017 and 41.9% in the fourth quarter of 2016.

 

Income Taxes

 

The effective tax rate for the three and twelve months ended December 31, 2017 was 62% and 46%, respectively, compared with 43% and 41% for the three and twelve months ended December 31, 2016, respectively.

 

On December 22, 2017, “H.R.1”, formerly known as the “Tax Cuts and Jobs Act”, was signed into law. Among other items, H.R.1 reduces the federal corporate tax rate to 21% effective January 1, 2018.  As a result, the Company concluded that the reduction in the federal corporate tax rate required the revaluation of the Company’s net deferred tax assets. The Company’s net deferred tax assets represent expected corporate tax benefits anticipated to be realized in the future. The reduction in the federal corporate tax rate reduces these benefits. The Company performed an analysis and determined that the value of the deferred tax assets had declined by $3.3 million.  To reflect the decline in the value of the deferred tax assets, the Company recorded additional tax expense of $3.3 million during the fourth quarter of 2017.

 

As a result of the newly enacted tax legislation, the Company estimates 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 tax-advantaged income and available tax credits.

 

Loan Portfolio

 

Total loans held for investment, net of allowance for loan losses, were $2.59 billion at December 31, 2017, compared with $2.37 billion at September 30, 2017.  The increase was primarily attributable to a $220 million increase in the residential mortgage portfolio.

 

3



 

During the fourth quarter of 2017, the Company originated $520 million in loans, which included $463 million in residential mortgage loans, $12 million in commercial real estate loans, $40 million in construction loans and $5 million commercial and industrial loans.

 

Deposits

 

Total deposits were $2.25 billion at December 31, 2017, compared with $2.10 billion at September 30, 2017.  The increase was primarily attributable to a $109 million increase in Savings, NOW and money market deposits.

 

Credit Quality

 

Nonperforming assets totaled $3.8 million, or 0.13% of total assets, at December 31, 2017, compared with $3.9 million, or 0.15% of total assets, at September 30, 2017.

 

Net charge-offs (recoveries) for the fourth quarter of 2017 were $(668,000), or (0.03)% of average loans on an annualized basis, consisting of $19,000 of gross charge-offs and $687,000 of recoveries.

 

The Company recorded a provision for loan losses of $600,000 for the fourth quarter of 2017, primarily reflecting the growth in the loan portfolio.

 

The Company’s allowance for loan losses was 0.71% of total loans and 2,357% of nonperforming loans at December 31, 2017, compared with 0.72% and 1,916%, respectively, at September 30, 2017.

 

Capital

 

At December 31, 2017, 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
Capitalized

 

Company Actual at
December 31, 2017

 

Total adjusted capital to risk-weighted assets

 

N/A

 

20.28

%

Tier 1 (core) capital to risk-weighted assets

 

N/A

 

15.53

%

Tier 1 (core) capital to adjusted tangible assets

 

N/A

 

9.83

%

Common Tier 1 (CET 1)

 

N/A

 

15.53

%

 

 

 

Well
Capitalized

 

Sterling Bank Actual at
December 31, 2017

 

Total adjusted capital to risk-weighted assets

 

10.00

%

14.76

%

Tier 1 (core) capital to risk-weighted assets

 

8.00

%

13.71

%

Tier 1 (core) capital to adjusted tangible assets

 

5.00

%

8.68

%

Common Tier 1 (CET 1)

 

6.50

%

13.71

%

 

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 10116614. 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.

 

A replay of the conference call may be accessed through February 13, 2018 by dialing (877) 344-7529, using conference ID number 10116614.

 

4



 

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. 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 on 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.

Condensed Consolidated Balance Sheets

Unaudited (dollars in thousands)

 

 

 

12/31/2017

 

9/30/2017

 

% change

 

12/31/2016

 

% change

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

40,147

 

$

36,191

 

11

%

$

22,124

 

81

%

Investment securities available for sale, at fair value

 

126,848

 

109,944

 

15

%

75,606

 

68

%

Investment securities, restricted stock, at cost

 

22,950

 

22,950

 

0

%

18,360

 

25

%

Mortgage loans held for sale

 

112,866

 

34,312

 

229

%

4,714

 

2294

%

Loans, net of allowance for loan losses of $18,457, $17,189 and $14,822

 

2,594,358

 

2,366,193

 

10

%

1,982,439

 

31

%

Accrued interest receivable

 

11,493

 

10,115

 

14

%

8,169

 

41

%

Leasehold improvements and equipment, net

 

7,043

 

6,737

 

5

%

5,855

 

20

%

Cash surrender value of bank owned life insurance

 

30,680

 

30,518

 

1

%

30,028

 

2

%

Deferred tax asset

 

6,847

 

9,639

 

(29

)%

9,516

 

(28

)%

Other assets

 

8,726

 

9,321

 

(6

)%

6,790

 

29

%

Total assets

 

$

2,961,958

 

$

2,635,920

 

12

%

$

2,163,601

 

37

%

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

73,682

 

$

70,572

 

4

%

$

59,231

 

24

%

Interest-bearing deposits

 

2,171,428

 

2,028,890

 

7

%

1,555,914

 

40

%

Total deposits

 

2,245,110

 

2,099,462

 

7

%

1,615,145

 

39

%

Federal Home Loan Bank borrowings

 

338,000

 

234,283

 

44

%

308,198

 

10

%

Subordinated notes, net

 

64,889

 

64,841

 

0

%

49,338

 

32

%

Accrued expenses and other liabilities

 

40,661

 

52,862

 

(23

)%

28,648

 

42

%

Total liabilities

 

2,688,660

 

2,451,448

 

10

%

2,001,329

 

34

%

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Common stock, voting, authorized 500,000,000 shares at December 31, 2017 and 490,000,000 at September 30, 2017 and December 31, 2016, issued and outstanding 52,963,308, 45,271,000 and 45,271,000 shares at December 31, 2017, September 30, 2017 and December 31,2016, respectively.

 

111,238

 

22,863

 

387

%

22,863

 

387

%

Common stock, non-voting, authorized 10,000,000 shares, issued and outstanding 5,072,000 shares at September 30, 2017 and December 31, 2016, respectively.

 

 

2,885

 

 

2,885

 

 

Additional paid-in capital

 

12,416

 

12,416

 

0

%

15,118

 

(18

)%

Retained earnings

 

149,788

 

146,339

 

2

%

121,446

 

23

%

Accumulated other comprehensive loss

 

(144

)

(31

)

N/M

 

(40

)

N/M

 

Total shareholders’ equity

 

273,298

 

184,472

 

48

%

162,272

 

68

%

Total liabilities and shareholders’ equity

 

$

2,961,958

 

$

2,635,920

 

12

%

$

2,163,601

 

37

%

 

N/M- not meaningful

 

6



 

Sterling Bancorp, Inc.

Condensed Consolidated Statements of Income

Unaudited (dollars in thousands, except per share amounts)

 

 

 

Three Months Ended

 

Year Ended

 

 

 

12/31/2017

 

9/30/2017

 

% change

 

12/31/2016

 

% change

 

12/31/2017

 

12/31/2016

 

% change

 

Interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

34,095

 

$

31,725

 

7.5

%

$

25,034

 

36

%

$

120,701

 

$

89,566

 

34.8

%

Interest and dividends on investment securities

 

588

 

501

 

17

%

328

 

79

%

1,890

 

1,180

 

60

%

Other interest

 

54

 

55

 

(2

)%

12

 

350

%

157

 

57

 

175

%

Total interest income

 

34,737

 

32,281

 

8

%

25,374

 

37

%

122,748

 

90,803

 

35

%

Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

5,884

 

4,375

 

34

%

3,295

 

79

%

17,570

 

11,428

 

54

%

Interest on Federal Home Loan Bank borrowings

 

751

 

1,344

 

(44

)%

787

 

(5

)%

3,795

 

2,439

 

56

%

Interest on subordinated notes and other

 

1,187

 

1,067

 

11

%

907

 

31

%

4,070

 

1,978

 

106

%

Total interest expense

 

7,822

 

6,786

 

15

%

4,989

 

57

%

25,435

 

15,845

 

61

%

Net interest income

 

26,915

 

25,495

 

6

%

20,385

 

32

%

97,313

 

74,958

 

30

%

Provision for loan losses

 

600

 

900

 

(33

)%

1,808

 

(67

)%

2,700

 

1,280

 

111

%

Net interest income after provision for loan losses

 

26,315

 

24,595

 

7

%

18,577

 

42

%

94,613

 

73,678

 

28

%

Total non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

629

 

713

 

(12

)%

409

 

54

%

2,341

 

1,341

 

75

%

Investment management and advisory fees

 

603

 

594

 

2

%

540

 

12

%

2,338

 

3,209

 

(27

)%

Net gains (losses) on sale of Investment securities

 

46

 

 

N/M

 

(898

)

(105

)%

119

 

(898

)

(113

)%

Gain on sale of loans

 

868

 

4,377

 

(80

)%

311

 

179

%

9,681

 

9,557

 

1

%

Other income

 

680

 

467

 

46

%

814

 

(16

)%

2,117

 

2,172

 

(3

)%

Total non-interest income

 

2,826

 

6,151

 

(54

)%

1,176

 

140

%

16,596

 

15,381

 

8

%

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

6,880

 

6,211

 

11

%

5,069

 

36

%

23,778

 

17,812

 

33

%

Occupancy and equipment

 

1,632

 

1,549

 

5

%

1,189

 

37

%

5,986

 

4,891

 

22

%

Professional fees

 

665

 

344

 

94

%

511

 

30

%

1,673

 

1,466

 

14

%

Advertising and marketing

 

370

 

233

 

59

%

375

 

(1

)%

1,025

 

1,449

 

(29

)%

FDIC assessments

 

455

 

335

 

36

%

292

 

56

%

1,296

 

990

 

31

%

Data processing

 

292

 

281

 

4

%

244

 

20

%

1,059

 

986

 

7

%

Other

 

1,649

 

1,380

 

20

%

1,345

 

23

%

5,944

 

5,016

 

19

%

Total non-interest expense

 

11,943

 

10,333

 

16

%

9,025

 

32

%

40,761

 

32,610

 

25

%

Income before income taxes

 

17,198

 

20,413

 

(16

)%

10,728

 

60

%

70,448

 

56,449

 

25

%

Income tax expense

 

10,667

 

8,321

 

28

%

4,601

 

132

%

32,471

 

23,215

 

40

%

Net income

 

$

6,531

 

$

12,092

 

(46.0

)%

$

6,127

 

7

%

$

37,977

 

$

33,234

 

14.3

%

Income per share, basic and diluted

 

$

0.13

 

$

0.27

 

 

 

$

0.14

 

 

 

$

0.82

 

$

0.73

 

 

 

Weighted average common shares outstanding, basic and diluted

 

49,034

 

45,271

 

 

 

45,271

 

 

 

46,219

 

45,271

 

 

 

 

N/M- not meaningful

 

7



 

Sterling Bancorp, Inc.

Selected Financial Data

Unaudited (dollars in thousands)

 

 

 

As of and for the Three Months Ended

 

As of and for the Year Ended

 

 

 

12/31/2017

 

9/30/2017

 

12/31/2016

 

12/31/2017

 

12/31/2016

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

0.94

%

1.87

%

1.18

%

1.54

%

1.73

%

Return on average shareholders’ equity

 

11.46

%

26.80

%

15.21

%

20.25

%

22.06

%

Return on average tangible common equity

 

11.50

%

27.10

%

15.35

%

20.41

%

22.29

%

Yield on earning assets

 

5.12

%

5.12

%

4.99

%

5.11

%

4.86

%

Cost of average interest-bearing liabilities

 

1.28

%

1.18

%

1.08

%

1.18

%

0.94

%

Net interest spread

 

3.84

%

3.94

%

3.91

%

3.93

%

3.92

%

Net interest margin

 

3.97

%

4.04

%

4.01

%

4.05

%

4.01

%

Efficiency ratio(1)

 

40.2

%

32.7

%

41.9

%

35.8

%

36.1

%

 


(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.

Average Balance Sheet and Net Interest Income

Unaudited (dollars in thousands)

 

 

 

For the Three Months Ended

 

 

 

12/31/2017

 

9/30/2017

 

12/31/2016

 

(Dollars in thousands)

 

Average
Balance

 

Interest

 

Average
Yield/
Rate

 

Average
Balance

 

Interest

 

Average
Yield/
Rate

 

Average
Balance

 

Interest

 

Average
Yield/
Rate

 

Interest earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

$

2,563,319

 

$

34,095

 

5.32

%

$

2,387,709

 

$

31,725

 

5.31

%

$

1,934,325

 

$

25,034

 

5.18

%

Securities, includes restricted stock

 

132,869

 

588

 

1.77

%

116,400

 

501

 

1.72

%

88,278

 

328

 

1.49

%

Other interest earning assets

 

18,597

 

54

 

1.16

%

17,225

 

55

 

1.28

%

9,636

 

12

 

0.50

%

Total interest earning assets

 

$

2,714,785

 

$

34,737

 

5.12

%

$

2,521,333

 

$

32,281

 

5.12

%

$

2,032,239

 

$

25,374

 

4.99

%

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings, NOW, Money Markets

 

$

1,457,137

 

$

3,653

 

0.99

%

$

1,382,085

 

$

3,109

 

0.89

%

$

1,069,411

 

$

2,181

 

0.81

%

Time deposits

 

662,822

 

2,231

 

1.34

%

433,345

 

1,266

 

1.16

%

442,325

 

1,114

 

1.00

%

Total deposits

 

2,119,959

 

5,884

 

1.10

%

1,815,430

 

4,375

 

0.96

%

1,511,736

 

3,295

 

0.86

%

FHLB borrowings

 

244,263

 

751

 

1.20

%

412,796

 

1,344

 

1.27

%

277,052

 

787

 

1.11

%

Subordinated debt

 

64,871

 

1,187

 

7.32

%

57,462

 

1,067

 

7.43

%

49,345

 

907

 

7.35

%

Total borrowings

 

309,134

 

1,938

 

2.45

%

470,258

 

2,411

 

2.01

%

326,397

 

1,694

 

2.03

%

Total interest-bearing liabilities

 

$

2,429,093

 

7,822

 

1.28

%

$

2,285,688

 

6,786

 

1.18

%

$

1,838,133

 

4,989

 

1.08

%

Net interest income and spread (2)

 

 

 

$

26,915

 

3.84

%

 

 

$

25,495

 

3.94

%

 

 

$

20,385

 

3.91

%

Net interest margin

 

 

 

 

 

3.97

%

 

 

 

 

4.04

%

 

 

 

 

4.01

%

 


(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.

Selected Financial Data

Unaudited (dollars in thousands)

 

Loan Composition

 

12/31/2017

 

9/30/2017

 

% Change

 

12/31/2016

 

% Change

 

Construction

 

$

192,319

 

$

181,932

 

6

%

$

145,965

 

32

%

Residential real estate mortgages

 

2,132,641

 

1,911,393

 

12

%

1,613,766

 

32

%

Commercial real estate mortgages

 

247,076

 

242,799

 

2

%

200,754

 

23

%

Commercial and industrial loans, lines of credit

 

40,749

 

47,193

 

-14

%

36,713

 

11

%

Other consumer loans

 

29

 

66

 

-56

%

63

 

-54

%

Total loans held for investment

 

2,612,815

 

2,383,383

 

10

%

1,997,261

 

31

%

Less: allowance for loan losses

 

(18,457

)

(17,189

)

7

%

(14,822

)

25

%

Loans, net

 

$

2,594,358

 

$

2,366,193

 

10

%

$

1,982,439

 

31

%

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans held for sale

 

$

112,866

 

$

34,312

 

N/M

 

$

4,714

 

N/M

 

Total loans

 

$

2,725,681

 

$

2,417,695

 

13

%

$

2,001,975

 

36

%

 

N/M- not meaningful

 

Deposit Composition

 

12/31/2017

 

9/30/2017

 

% change

 

12/31/2016

 

% change

 

Noninterest bearing demand deposits

 

$

73,682

 

$

70,572

 

4

%

$

59,231

 

24

%

Savings, NOW and Money Market

 

1,507,956

 

1,398,917

 

8

%

1,119,919

 

35

%

Time deposits

 

663,472

 

629,973

 

5

%

435,995

 

52

%

Total deposit balances

 

$

2,245,110

 

$

2,099,462

 

7

%

$

1,615,145

 

39

%

 

10



 

Sterling Bancorp, Inc.

Selected Financial Data

Unaudited (dollars in thousands)

 

 

 

As of and for the Three Months Ended

 

 

 

12/31/2017

 

9/30/2017

 

12/31/2016

 

Capital Ratios

 

 

 

 

 

 

 

Regulatory and Other Capital Ratios—Consolidated:

 

 

 

 

 

 

 

Tier 1 (core) capital to risk-weighted assets

 

15.53

%

11.49

%

12.22

%

Tier 1 (core) capital to adjusted tangible assets

 

9.83

%

7.12

%

7.74

%

Common Tier 1 (CET 1)

 

15.53

%

11.49

%

12.22

%

Total adjusted capital to risk-weighted assets

 

20.28

%

16.62

%

17.07

%

 

 

 

 

 

 

 

 

Regulatory and Other Capital Ratios—Bank:

 

 

 

 

 

 

 

Tier 1 (core) capital to risk-weighted assets

 

13.71

%

14.19

%

14.61

%

Tier 1 (core) capital to adjusted tangible assets

 

8.68

%

8.79

%

9.26

%

Common Tier 1 (CET 1)

 

13.71

%

14.19

%

14.61

%

Total capital to risk-weighted assets

 

14.76

%

15.27

%

15.73

%

 

 

 

 

 

 

 

 

Credit Quality Data

 

 

 

 

 

 

 

Nonperforming loans (1)

 

$

783

 

$

897

 

$

565

 

Nonperforming loans to total loans

 

0.03

%

0.04

%

0.03

%

Nonperforming assets (2)

 

$

3,777

 

$

3,912

 

$

3,599

 

Nonperforming assets to total assets

 

0.13

%

0.15

%

0.17

%

Allowance for loan losses to total loans

 

0.71

%

0.72

%

0.74

%

Allowance for loan losses to nonperforming loans

 

2357

%

1916

%

2623

%

Net charge-offs to average loans

 

(0.03

)%

(0.00

)%

(0.02

)%

 


(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.

 

 

 

Three Months Ended

 

Year Ended December 31,

 

 

 

12/31/2017

 

9/30/2017

 

12/31/2016

 

12/31/2017

 

12/31/2016

 

Allowance for loan losses

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

17,189

 

$

16,245

 

$

12,707

 

$

14,822

 

$

10,984

 

Provision for loan losses

 

600

 

900

 

1,808

 

2,700

 

1,280

 

Charge-offs

 

(19

)

 

(5

)

(19

)

(24

)

Recoveries

 

687

 

44

 

312

 

954

 

2,582

 

Balance at end of period

 

$

18,457

 

$

17,189

 

$

14,822

 

$

18,457

 

$

14,822

 

 

11



 

Average Tangible Common Equity Reconciliations (non-GAAP)

 

Average tangible common equity and return on average common equity are non-GAAP disclosure. Our 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 December 31, 2017 and 2016, and September 30, 2017.

 

 

 

As of and for the Three Months Ended

 

As of and for the Year Ended

 

 

 

12/31/2017

 

9/30/2017

 

12/31/2016

 

12/31/2017

 

12/31/2016

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

6,531

 

$

12,092

 

$

6,127

 

$

37,977

 

$

33,234

 

Average shareholders’ equity

 

228,037

 

180,475

 

161,115

 

187,542

 

150,664

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

Customer-related intangible

 

(975

)

(1,125

)

(1,463

)

(1,498

)

(1,575

)

Average tangible common equity

 

$

227,062

 

$

179,350

 

$

159,653

 

$

186,043

 

$

149,089

 

Return on average tangible common equity*

 

11.50

%

26.97

%

15.35

%

20.41

%

22.29

%

 


*Annualized

 

12