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): October 29, 2018

 


 

STERLING BANCORP, INC.

(Exact name of registrant as specified in its charter)

 


 

Michigan

 

001-38290

 

38-3163775

(State or other jurisdiction

 

(Commission

 

(IRS Employer

of incorporation)

 

File No.)

 

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 October 29, 2018, the Registrant issued a press release announcing its results of operations for its third quarter ended September 30, 2018.  The press release is attached as Exhibit No. 99.1 and is incorporated herein by reference.

 

This information in this Current Report on Form 8-K and the accompanying Exhibit 99.1 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filings under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in such filing, unless expressly incorporated by reference in such filing.

 

Item 9.01.             Financial Statements and Exhibits.

 

(d)      Exhibits

 

The following exhibit is furnished herewith:

 

EXHIBIT

 

 

NUMBER

 

EXHIBIT DESCRIPTION

 

 

 

99.1

 

Press Release of Sterling Bancorp, Inc. dated October 29, 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: October 29, 2018

 

 

 

 

 

 

By:

/s/ THOMAS LOPP

 

 

Thomas Lopp

 

 

President, Chief Operations Officer and Chief Financial Officer

 

3


Exhibit 99.1

 

 

Sterling Bancorp Reports Third Quarter 2018 Financial Results

 

Q3 2018 Summary

 

·                  Net income of $15.7 million, up 30% from Q3 2017, and down 1.5% from Q2 2018

·                  Fully diluted EPS of $0.30, up 11% from Q3 2017, and equivalent to Q2 2018

·                  Third quarter ROAA of 1.98% and ROATCE of 20.11%, and YTD 2018 ROAA of 2.06% and ROATCE of 21.20%.

·                  Revenue, net of interest expense, was $35.0 million, up 11% from Q3 2017, and down 3% from Q2 2018

·                  Total loan originations of $419.2 million, down 15% from Q3 2017, and down 3% from Q2 2018

·                  Total gross loans, including loans held for investment and loans held for sale, of $2.93 billion, a 21% increase from Q3 2017, and a 10% annualized increase from Q2 2018

·                  Total deposits of $2.41 billion, a 15% increase from Q3 2017, and a 12% annualized increase from Q2 2018

·                  Net interest margin of 3.95%, compared to 4.15% in Q3 2017 and 3.96% in Q2 2018

 

Southfield, Michigan, October 29, 2018 — Sterling Bancorp, Inc. (NASDAQ: SBT) (the “Company”), the holding company of Sterling Bank and Trust, F.S.B. (the “Bank”), today reported unaudited financial results for its third quarter ended September 30, 2018.

 

For the third quarter 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 second quarter 2018 net income of $16.0 million, or $0.30 per diluted share, based on 53.0 million weighted average diluted shares outstanding. For the third quarter of 2017, net income totaled $12.1 million, or $0.27 per diluted share, based on 45.3 million weighted average diluted shares outstanding.

 

“Our strong business development platform and highly efficient operations produced another quarter of solid year-over-year earnings growth and a superior level of profitability,” said Gary Judd, Chairman and CEO. “We are pleased with the stability in our net interest margin, as the increase in our yield on earning assets is largely offsetting the increase in deposit costs.  While the San Francisco housing market is slowing down a bit, we are generating a larger contribution to loan production from our offices in Los Angeles, New York and Seattle.  We believe that our success in building our presence in these newer markets will enable us to continue to drive growth in loans, deposits and earnings in the future.”

 

1


 

Financial Highlights (Unaudited)

 

 

 

At or for the Three Months Ended

 

(dollars in thousands, except per share data)

 

September 30,
2018

 

June 30,
2018

 

September 30,
2017

 

Net income

 

$

15,741

 

$

15,982

 

$

12,092

 

Income per share, diluted

 

$

0.30

 

$

0.30

 

$

0.27

 

Net interest income (1)

 

$

30,798

 

$

29,857

 

$

26,144

 

Net interest margin (1)

 

3.95

%

3.96

%

4.15

%

Non-interest income (1)

 

$

4,233

 

$

6,297

 

$

5,504

 

Non-interest expense

 

$

12,531

 

$

12,621

 

$

10,335

 

Loans, net of allowance for loan losses

 

$

2,796,150

 

$

2,816,156

 

$

2,366,193

 

Total deposits

 

$

2,412,071

 

$

2,340,605

 

$

2,099,462

 

Nonperforming loans

 

$

356

 

$

641

 

$

897

 

Allowance for loan losses to total loans

 

0.74

%

0.72

%

0.72

%

Allowance for loan losses to nonperforming loans

 

5,833

%

3,167

%

1,916

%

Provision for loan losses

 

$

423

 

$

1,120

 

$

900

 

Net recoveries

 

$

(42

)

$

(48

)

$

(43

)

Return on average assets

 

1.98

%

2.08

%

1.87

%

Return on average shareholders’ equity

 

20.07

%

21.31

%

26.80

%

Efficiency ratio

 

35.77

%

34.91

%

32.66

%

 


(1)  In the second quarter of 2018, the Company corrected the classification of commitment fees, net of direct loan origination costs,  earned on construction loans and other lines of credit to interest income which were previously reported within non-interest income. As a result, the three months ended September 30, 2017 has been adjusted from the amounts previously reported to correct the classification error. The amount of the adjustment was a decrease to non-interest income and an increase to interest income of $648 and an increase to net interest margin of 11 basis points for the three months ended September 30, 2017. There was no change to the reported net income or income per share, basic and diluted, as previously reported as a result of this immaterial correction.

 

Operating Results for the Third Quarter 2018

 

Revenue

 

Revenue, net of interest expense, was $35.0 million for the third quarter of 2018, a decrease of 3% from the second quarter of 2018. The decrease was attributable to a $2.1 million decrease in non-interest income, partially offset by a $0.9 million increase in net interest income.

 

Relative to the third quarter of 2017, revenue, net of interest expense, increased 11% from $31.6 million. The increase from the third quarter of 2017 was attributable to a $4.7 million increase in net interest income, partially offset by a $1.3 million decrease in non-interest income.

 

Net Interest Income

 

Net interest income for the third quarter of 2018 was $30.8 million, an increase of 3% from $29.9 million for the second quarter of 2018. The increase in net interest income from the second quarter was primarily attributable to a $103.3 million increase in average interest earning assets.

 

2


 

Relative to the third quarter of 2017, net interest income increased 18% from $26.1 million. The increase in net interest income from the third quarter of 2017 was primarily driven by a $595.5 million increase in average interest earning assets.

 

Net Interest Margin

 

Net interest margin for the third quarter of 2018 was 3.95%, down 1 basis point from the net interest margin of 3.96% for the second quarter of 2018. Net interest margin was impacted by a 15 basis point increase in the average cost of interest-bearing liabilities, partially offset by a 13 basis point increase in the average yield on interest earning assets.

 

Relative to the third quarter of 2017, the net interest margin decreased from 4.15%, primarily due to a 44 basis point increase in the average cost of interest-bearing liabilities, partially offset by a 16 basis point increase in the average yield on interest earning assets.

 

Non-interest Income

 

Non-interest income for the third quarter of 2018 was $4.2 million, a decrease from $6.3 million for the second quarter of 2018.  The decrease was the result of a $2.1 million decrease in the gain on sale of loans due to the amount of residential mortgages sold in the secondary market as compared to the prior period.

 

Non-interest income decreased $1.3 million from $5.5 million in the third quarter of 2017, primarily as a result of a $1.4 million decrease in the gain on sale of loans due to the amount of residential mortgages sold in the secondary market as compared to the prior year period.

 

Non-interest Expense

 

Non-interest expense for the third quarter of 2018 was $12.5 million, a decrease from $12.6 million for the second quarter of 2018. The decrease was primarily attributable to salary expense and FDIC insurance assessments, partially offset by higher occupancy and equipment, professional fees and advertising and marketing costs.

 

Relative to the third quarter of 2017, non-interest expense increased 21% from $10.3 million. The increase was primarily due to an increase in personnel expenses and occupancy and equipment costs required to support new offices and the growth in the Company’s operations.

 

The Company’s operating efficiency ratio remained strong at 35.8% in the third quarter of 2018, compared with 34.9% in the second quarter of 2018 and 32.7% in the third quarter of 2017.

 

Income Taxes

 

The effective tax rate for both the three months ended September 30, 2018 and June 30, 2018 was 29%, compared with 41% for the three months ended September 30, 2017. The decrease in the effective tax rate in the third quarter of 2018 as compared to third quarter of 2017 was attributable to the reduction in the federal corporate tax rate that was effective January 1, 2018.

 

Loan Portfolio

 

Total gross loans, which includes those held for investment and held for sale, were $2.93 billion at September 30, 2018, compared with $2.86 billion at June 30, 2018. Contributing to the increase was a $92.2 million increase in residential mortgage loans held for sale and a $7.8 million increase in commercial real estate and construction loans, partially offset by a $25.9 million decrease in residential mortgage loans held for investment.

 

3


 

During the third quarter of 2018, the Company originated $419.1 million in loans, which included $353.5 million in residential mortgage loans, $21.9 million in commercial real estate loans, $38.3 million in construction loans and $5.4 million in commercial and industrial loans.

 

Deposits

 

Total deposits were $2.41 billion at September 30, 2018, compared with $2.34 billion at June 30, 2018.  The increase was attributable to a $75.9 million increase in time deposits,  a $5.6 million increase in non-interest bearing demand deposits and an $18.6 million increase in money market, savings and NOW deposits, partially offset by a $28.9 million decrease in brokered deposits.

 

Credit Quality

 

Nonperforming assets totaled $6.0 million, or 0.19% of total assets, at September 30, 2018, compared with $3.6 million, or 0.12% of total assets, at June, 2018.  The increase was primarily due to the addition of a $2.8 million construction loan to troubled debt restructurings.

 

Recoveries for the third quarter of 2018 were $42,000 and there were no charge offs during the quarter.

 

The Company recorded a provision for loan losses of $0.4 million for the third quarter of 2018, compared to $1.1 million for the second quarter of 2018.

 

The allowance for loan losses was 0.74% of total loans and 5,833% of nonperforming loans at September 30, 2018, compared with 0.72% and 3,167%, respectively, at June 30, 2018.

 

Capital

 

At September 30, 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
Capitalized

 

Company Actual at
September 30, 2018

 

Total adjusted capital to risk-weighted assets

 

N/A

 

21.00

%

Tier 1 (core) capital to risk-weighted assets

 

N/A

 

16.55

%

Tier 1 (core) capital to adjusted tangible assets

 

N/A

 

10.04

%

Common Tier 1 (CET 1)

 

N/A

 

16.55

%

 

 

 

Well
Capitalized

 

Sterling Bank Actual at
September 30, 2018

 

Total adjusted capital to risk-weighted assets

 

10.00

%

15.99

%

Tier 1 (core) capital to risk-weighted assets

 

8.00

%

14.91

%

Tier 1 (core) capital to adjusted tangible assets

 

5.00

%

9.04

%

Common Tier 1 (CET 1)

 

6.50

%

14.91

%

 

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. 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 November 12, 2018 by dialing (877) 344-7529, using conference ID number 10124704.

 

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, New York City and the greater Seattle market. 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 “Return on Average Tangible Common Equity Reconciliations (non-GAAP)” 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 meaning 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.

 

5


 

Contacts:

 

Financial Profiles, Inc.

Allyson Pooley

310-622-8230

Larry Clark

310-622-8223

SBT@finprofiles.com

 

6


 

Sterling Bancorp, Inc.

Condensed Consolidated Balance Sheets (Unaudited)

 

(dollars in thousands)

 

September 30,
2018

 

June 30,
2018

 

%
change

 

December 31,
2017

 

%
change

 

September 30,
2017

 

%
change

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

48,879

 

$

36,820

 

33

%

$

40,147

 

22

%

$

36,191

 

35

%

Investment securities

 

142,749

 

142,648

 

0

%

126,848

 

13

%

109,944

 

30

%

Mortgage loans held for sale

 

113,805

 

21,641

 

426

%

112,866

 

1

%

34,312

 

232

%

Loans, net of allowance for loan losses of $20,765, $20,300, $18,457 and $17,189

 

2,796,150

 

2,816,156

 

(1

)%

2,594,357

 

8

%

2,366,193

 

18

%

Accrued interest receivable

 

13,087

 

12,396

 

6

%

11,493

 

14

%

10,115

 

29

%

Mortgage servicing rights, net

 

9,411

 

9,295

 

1

%

6,496

 

45

%

6,455

 

46

%

Leasehold improvements and equipment, net

 

9,040

 

8,413

 

7

%

7,043

 

28

%

6,737

 

34

%

Federal Home Loan Bank stock, at cost

 

22,950

 

22,950

 

0

%

22,950

 

0

%

22,950

 

0

%

Cash surrender value of bank-owned life insurance

 

31,146

 

30,991

 

1

%

30,680

 

2

%

30,518

 

2

%

Deferred tax asset, net

 

7,002

 

5,905

 

19

%

6,847

 

2

%

9,639

 

(27

)%

Other assets

 

2,744

 

4,124

 

(33

)%

2,231

 

23

%

2,866

 

(4

)%

Total assets

 

$

3,196,963

 

$

3,111,339

 

3

%

$

2,961,958

 

8

%

$

2,635,920

 

21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

79,432

 

$

73,791

 

8

%

$

73,682

 

8

%

$

70,572

 

13

%

Interest-bearing deposits

 

2,332,639

 

2,266,814

 

3

%

2,171,428

 

7

%

2,028,890

 

15

%

Total deposits

 

2,412,071

 

2,340,605

 

3

%

2,245,110

 

7

%

2,099,462

 

15

%

Federal Home Loan Bank borrowings

 

335,000

 

350,000

 

(4

)%

338,000

 

(1

)%

234,283

 

43

%

Subordinated notes, net

 

64,993

 

64,958

 

0

%

64,889

 

0

%

64,841

 

0

%

Accrued expenses and other liabilities

 

65,456

 

51,666

 

27

%

40,661

 

61

%

52,862

 

24

%

Total liabilities

 

2,877,520

 

2,807,229

 

3

%

2,688,660

 

7

%

2,451,448

 

17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Common stock, voting, no par value, authorized 500,000,000 shares at September 30, 2018, June 30, 2018 and December 31, 2017, and 490,000,000 at September 30, 2017; issued and outstanding 53,012,283 shares at September 30, 2018, 53,002,963 shares at June 30, 2018, 52,963,308 shares at December 31, 2017, and 40,199,000 shares at September 30, 2017

 

111,238

 

111,238

 

0

%

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 September 30, 2017

 

 

 

 

 

 

2,885

 

N/M

 

Additional paid-in capital

 

12,604

 

12,501

 

1

%

12,416

 

2

%

12,416

 

2

%

Retained earnings

 

195,649

 

180,438

 

8

%

149,816

 

31

%

146,339

 

34

%

Accumulated other comprehensive loss

 

(48

)

(67

)

N/M

 

(172

)

N/M

 

(31

)

N/M

 

Total shareholders’ equity

 

319,443

 

304,110

 

5

%

273,298

 

17

%

184,472

 

73

%

Total liabilities and shareholders’ equity

 

$

3,196,963

 

$

3,111,339

 

3

%

$

2,961,958

 

8

%

$

2,635,920

 

21

%

 

N/M- not meaningful

 

7


 

Sterling Bancorp, Inc.

Condensed Consolidated Statements of Income (Unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

%

 

September 30,

 

%

 

September 30,

 

September 30,

 

%

 

(dollars in thousands, except per share amounts)

 

2018

 

2018

 

change

 

2017

 

change

 

2018

 

2017

 

change

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans (1)

 

$

40,772

 

$

38,580

 

6

%

$

32,373

 

26

%

$

115,752

 

$

88,116

 

31

%

Interest and dividends on investment securities

 

958

 

842

 

14

%

502

 

91

%

2,619

 

1,302

 

101

%

Other interest

 

166

 

119

 

39

%

55

 

202

%

399

 

103

 

287

%

Total interest income (1)

 

41,896

 

39,541

 

6

%

32,930

 

27

%

118,770

 

89,521

 

33

%

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

8,628

 

7,179

 

20

%

4,375

 

97

%

22,396

 

11,686

 

92

%

Interest on Federal Home Loan Bank borrowings

 

1,297

 

1,334

 

(3

)%

1,344

 

(3

)%

3,464

 

3,044

 

14

%

Interest on subordinated notes and other

 

1,173

 

1,171

 

0

%

1,067

 

10

%

3,516

 

2,883

 

22

%

Total interest expense

 

11,098

 

9,684

 

15

%

6,786

 

64

%

29,376

 

17,613

 

67

%

Net interest income (1)

 

30,798

 

29,857

 

3

%

26,144

 

18

%

89,394

 

71,908

 

24

%

Provision for loan losses

 

423

 

1,120

 

(62

)%

900

 

(53

)%

2,184

 

2,100

 

4

%

Net interest income after provision for loan losses (1)

 

30,375

 

28,737

 

6

%

25,244

 

20

%

87,210

 

69,808

 

25

%

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees (1)

 

100

 

92

 

9

%

65

 

54

%

266

 

202

 

32

%

Investment management and advisory fees

 

445

 

500

 

(11

)%

595

 

(25

)%

1,568

 

1,736

 

(10

)%

Net gain on sale of loans

 

3,005

 

5,096

 

(41

)%

4,377

 

(31

)%

12,107

 

8,813

 

37

%

Other income

 

683

 

609

 

12

%

467

 

46

%

2,082

 

1,509

 

38

%

Total non-interest income (1)

 

4,233

 

6,297

 

(33

)%

5,504

 

(23

)%

16,023

 

12,260

 

31

%

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

6,973

 

7,229

 

(4

)%

6,211

 

12

%

20,851

 

16,898

 

23

%

Occupancy and equipment

 

1,760

 

1,610

 

9

%

1,549

 

14

%

4,916

 

4,354

 

13

%

Professional fees

 

898

 

824

 

9

%

344

 

161

%

2,344

 

1,008

 

133

%

Advertising and marketing

 

470

 

351

 

34

%

233

 

102

%

1,170

 

655

 

79

%

FDIC assessments

 

186

 

474

 

(61

)%

335

 

(44

)%

1,203

 

841

 

43

%

Data processing

 

311

 

295

 

5

%

281

 

11

%

894

 

767

 

17

%

Other

 

1,933

 

1,838

 

5

%

1,382

 

40

%

5,277

 

4,295

 

23

%

Total non-interest expense

 

12,531

 

12,621

 

(1

)%

10,335

 

21

%

36,655

 

28,818

 

27

%

Income before income taxes

 

22,077

 

22,413

 

(1

)%

20,413

 

8

%

66,578

 

53,250

 

25

%

Income tax expense

 

6,336

 

6,431

 

(1

)%

8,321

 

(24

)%

19,106

 

21,804

 

(12

)%

Net income

 

$

15,741

 

$

15,982

 

(2

)%

$

12,092

 

30

%

$

47,472

 

$

31,446

 

51

%

Income per share, basic and diluted

 

$

0.30

 

$

0.30

 

 

 

$

0.27

 

 

 

$

0.90

 

$

0.69

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

52,963,308

 

52,963,308

 

 

 

45,271,000

 

 

 

52,963,308

 

45,271,000

 

 

 

Diluted

 

52,966,593

 

52,965,365

 

 

 

45,271,000

 

 

 

52,965,089

 

45,271,000

 

 

 

 


(1) In the second quarter of 2018, the Company corrected the classification of commitment fees, net of direct loan origination costs, earned on construction loans and other lines of credit to commercial customers in its condensed consolidated statements of income to the financial statement caption, interest and fees on loans, which were previously reported in service charges and fees. As a result, the three and nine months ended September 30, 2017 have been adjusted from the amounts previously reported to correct the classification error. The amount of the adjustment was a decrease to service charges and fees, and increase to interest and fees on loans of $648 and $1,510 for the three and nine months ended September 30, 2017, respectively. There was no change to the reported net income or income per share, basic and diluted, as previously reported as a result of this immaterial correction.

 

8


 

Sterling Bancorp, Inc.

Select Financial Data (Unaudited)

 

 

 

As of and for the Three Months Ended

 

As of and for the Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

September 30,

 

Performance Ratios:

 

2018

 

2018

 

2017

 

2018

 

2017

 

Return on average assets

 

1.98

%

2.08

%

1.87

%

2.06

%

1.78

%

Return on average shareholders’ equity

 

20.07

%

21.31

%

26.80

%

21.14

%

24.11

%

Return on average tangible common equity

 

20.11

%

21.36

%

26.96

%

21.20

%

24.28

%

Yield on earning assets (1)

 

5.38

%

5.25

%

5.22

%

5.26

%

5.19

%

Cost of average interest-bearing liabilities

 

1.62

%

1.47

%

1.18

%

1.49

%

1.13

%

Net interest spread (1)

 

3.76

%

3.78

%

4.04

%

3.77

%

4.06

%

Net interest margin (1)

 

3.95

%

3.96

%

4.15

%

3.96

%

4.17

%

Efficiency ratio (2)

 

35.77

%

34.91

%

32.66

%

34.77

%

34.24

%

 


(1)  Refer to footnote to Condensed Consolidated Statements of Income table.

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

 

9


 

Sterling Bancorp, Inc.

Yield Analysis and Net Interest Income (Unaudited)

 

 

 

Three Months Ended

 

 

 

September 30, 2018

 

June 30, 2018

 

September 30, 2017

 

(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),(3)

 

$

2,923,584

 

$

40,772

 

5.58

%

$

2,829,819

 

$

38,580

 

5.45

%

$

2,387,709

 

$

32,373

 

5.42

%

Securities, includes restricted stock

 

165,636

 

958

 

2.31

%

159,243

 

842

 

2.12

%

116,400

 

502

 

1.73

%

Other interest earning assets

 

27,604

 

166

 

2.41

%

24,496

 

119

 

1.94

%

17,224

 

55

 

1.28

%

Total interest earning assets (3)

 

$

3,116,824

 

$

41,896

 

5.38

%

$

3,013,558

 

$

39,541

 

5.25

%

$

2,521,333

 

$

32,930

 

5.22

%

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market, Savings, NOW

 

$

1,539,304

 

$

5,181

 

1.34

%

$

1,515,912

 

$

4,468

 

1.18

%

$

1,382,084

 

$

3,109

 

0.89

%

Time deposits

 

796,197

 

3,447

 

1.72

%

715,863

 

2,711

 

1.52

%

433,345

 

1,266

 

1.16

%

Total interest-bearing deposits

 

2,335,501

 

8,628

 

1.47

%

2,231,775

 

7,179

 

1.29

%

1,815,429

 

4,375

 

0.96

%

FHLB borrowings

 

324,795

 

1,297

 

1.56

%

351,846

 

1,334

 

1.50

%

412,796

 

1,344

 

1.27

%

Subordinated debt

 

64,970

 

1,173

 

7.22

%

64,935

 

1,171

 

7.21

%

57,462

 

1,067

 

7.43

%

Total borrowings

 

389,765

 

2,470

 

2.48

%

416,781

 

2,505

 

2.38

%

470,258

 

2,411

 

2.01

%

Total interest-bearing liabilities

 

$

2,725,266

 

11,098

 

1.62

%

$

2,648,556

 

9,684

 

1.47

%

$

2,285,687

 

6,786

 

1.18

%

Net interest income and spread (2),(3)

 

 

 

$

30,798

 

3.76

%

 

 

$

29,857

 

3.78

%

 

 

$

26,144

 

4.04

%

Net interest margin (2),(3)

 

 

 

 

 

3.95

%

 

 

 

 

3.96

%

 

 

 

 

4.15

%

 

 

 

Nine Months Ended

 

 

 

 

 

 

 

 

 

September 30, 2018

 

September 30, 2017

 

 

 

 

 

 

 

(dollars in thousands)

 

Average
Balance

 

Interest

 

Average
Yield/
Rate

 

Average
Balance

 

Interest

 

Average
Yield/
Rate

 

 

 

 

 

 

 

Interest earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1),(3)

 

$

2,829,749

 

$

115,752

 

5.45

%

$

2,179,552

 

$

88,116

 

5.39

%

 

 

 

 

 

 

Securities, includes restricted stock

 

155,586

 

2,619

 

2.24

%

107,437

 

1,302

 

1.62

%

 

 

 

 

 

 

Other interest earning assets

 

25,599

 

399

 

2.08

%

12,852

 

103

 

1.07

%

 

 

 

 

 

 

Total interest earning assets (3)

 

$

3,010,934

 

$

118,770

 

5.26

%

$

2,299,841

 

$

89,521

 

5.19

%

 

 

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market, Savings, NOW

 

$

1,526,935

 

$

13,783

 

1.21

%

$

1,296,311

 

$

8,331

 

0.86

%

 

 

 

 

 

 

Time deposits

 

739,626

 

8,613

 

1.56

%

413,446

 

3,355

 

1.08

%

 

 

 

 

 

 

Total interest-bearing deposits

 

2,266,561

 

22,396

 

1.32

%

1,709,757

 

11,686

 

0.91

%

 

 

 

 

 

 

FHLB borrowings

 

312,140

 

3,464

 

1.46

%

318,407

 

3,044

 

1.28

%

 

 

 

 

 

 

Subordinated debt

 

64,935

 

3,516

 

7.22

%

52,095

 

2,883

 

7.38

%

 

 

 

 

 

 

Total borrowings

 

377,075

 

6,980

 

2.44

%

370,502

 

5,927

 

2.13

%

 

 

 

 

 

 

Total interest-bearing liabilities

 

$

2,643,636

 

29,376

 

1.49

%

$

2,080,259

 

17,613

 

1.13

%

 

 

 

 

 

 

Net interest income and spread (2),(3)

 

 

 

$

89,394

 

3.77

%

 

 

$

71,908

 

4.06

%

 

 

 

 

 

 

Net interest margin (2),(3)

 

 

 

 

 

3.96

%

 

 

 

 

4.17

%

 

 

 

 

 

 

 


(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.

(3) Refer to footnote to Condensed Consolidated Statements of Income table.

 

10


 

Sterling Bancorp, Inc.

Loan Composition (Unaudited)

 

(dollars in thousands)

 

September 30,
2018

 

June 30,
2018

 

%
change

 

December 31,
2017

 

%
change

 

September 30,
2017

 

%
change

 

Construction

 

$

177,734

 

$

172,262

 

3

%

$

192,319

 

(8

)%

$

181,932

 

(2

)%

Residential real estate, mortgage

 

2,341,989

 

2,367,876

 

(1

)%

2,132,641

 

10

%

1,911,392

 

23

%

Commercial real estate, mortgage

 

252,782

 

250,465

 

1

%

247,076

 

2

%

242,799

 

4

%

Commercial and industrial loans, lines of credit

 

44,375

 

45,821

 

(3

)%

40,749

 

9

%

47,193

 

(6

)%

Other consumer loans

 

35

 

32

 

9

%

29

 

21

%

66

 

(47

)%

Total loans held for investment

 

2,816,915

 

2,836,456

 

(1

)%

2,612,814

 

8

%

2,383,382

 

18

%

Less: allowance for loan losses

 

(20,765

)

(20,300

)

2

%

(18,457

)

13

%

(17,189

)

21

%

Loans, net

 

$

2,796,150

 

$

2,816,156

 

(1

)%

$

2,594,357

 

8

%

$

2,366,193

 

18

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans held for sale

 

$

113,805

 

$

21,641

 

426

%

$

112,866

 

1

%

$

34,312

 

232

%

Total gross loans

 

$

2,930,720

 

$

2,858,097

 

3

%

$

2,725,680

 

8

%

$

2,417,694

 

21

%

 

Sterling Bancorp, Inc.

Allowance for Loan Losses (Unaudited)

 

 

 

Three Months Ended

 

(dollars in thousands)

 

September 30,
2018

 

June 30,
2018

 

December 31,
2017

 

September 30,
2017

 

Balance at beginning of period

 

$

20,300

 

$

19,132

 

$

17,189

 

$

16,246

 

Provision for loan losses

 

423

 

1,120

 

600

 

900

 

Charge offs

 

 

(4

)

(19

)

 

Recoveries

 

42

 

52

 

687

 

43

 

Balance at end of period

 

$

20,765

 

$

20,300

 

$

18,457

 

$

17,189

 

 

Sterling Bancorp, Inc.

Deposit Composition (Unaudited)

 

(dollars in thousands)

 

September 30,
2018

 

June 30,
2018

 

%
change

 

December 31,
2017

 

%
change

 

September 30,
2017

 

%
change

 

Noninterest bearing demand deposits

 

$

79,432

 

$

73,791

 

8

%

$

73,682

 

8

%

$

70,572

 

13

%

Money Market, Savings and NOW

 

1,537,202

 

1,518,635

 

1

%

1,507,956

 

2

%

1,398,917

 

10

%

Time deposits

 

795,437

 

748,179

 

6

%

663,472

 

20

%

629,973

 

26

%

Total deposits

 

$

2,412,071

 

$

2,340,605

 

3

%

$

2,245,110

 

7

%

$

2,099,462

 

15

%

 

11


 

Sterling Bancorp, Inc.

Capital and Credit Quality Ratios (Unaudited)

 

 

 

As of and for the Three Months Ended

 

(dollars in thousands)

 

September 30,
2018

 

June 30,
2018

 

December 31,
2017

 

September 30,
2017

 

Capital Ratios

 

 

 

 

 

 

 

 

 

Regulatory and Other Capital Ratios— Consolidated:

 

 

 

 

 

 

 

 

 

Tier 1 (core) capital to risk-weighted assets

 

16.55

%

16.21

%

15.53

%

11.49

%

Tier 1 (core) capital to adjusted tangible assets

 

10.04

%

9.88

%

9.83

%

7.12

%

Common Tier 1 (CET 1)

 

16.55

%

16.21

%

15.53

%

11.49

%

Total adjusted capital to risk-weighted assets

 

21.00

%

20.77

%

20.28

%

16.62

%

 

 

 

 

 

 

 

 

 

 

Regulatory and Other Capital Ratios—Bank:

 

 

 

 

 

 

 

 

 

Tier 1 (core) capital to risk-weighted assets

 

14.91

%

14.52

%

13.71

%

14.19

%

Tier 1 (core) capital to adjusted tangible assets

 

9.04

%

8.84

%

8.68

%

8.79

%

Common Tier 1 (CET 1)

 

14.91

%

14.52

%

13.71

%

14.19

%

Total adjusted capital to risk-weighted assets

 

15.99

%

15.60

%

14.76

%

15.27

%

 

 

 

 

 

 

 

 

 

 

Credit Quality Data

 

 

 

 

 

 

 

 

 

Nonperforming loans (1)

 

$

356

 

$

641

 

$

783

 

$

897

 

Nonperforming loans to total loans

 

0.01

%

0.02

%

0.03

%

0.04

%

Nonperforming assets (2)

 

$

6,035

 

$

3,583

 

$

3,777

 

$

3,912

 

Nonperforming assets to total assets

 

0.19

%

0.12

%

0.13

%

0.15

%

Allowance for loan losses to total loans

 

0.74

%

0.72

%

0.71

%

0.72

%

Allowance for loan losses to nonperforming loans

 

5,833

%

3,167

%

2,357

%

1,916

%

Net charge offs to average loans

 

(0.00

)%

(0.00

)%

(0.03

)%

(0.00

)%

 


(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.

 

12


 

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

 

Average tangible common equity and return on average tangible common equity are non-GAAP disclosures. 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 September 30, 2018 and 2017, and June 30, 2018.

 

Sterling Bancorp, Inc.

GAAP to Non-GAAP Reconciliations

 

 

 

As of and for the Three Months Ended

 

As of and for the Nine Months Ended

 

(dollars in thousands)

 

September 30,
2018

 

June 30,
2018

 

September 30,
2017

 

September 30,
2018

 

September 30,
2017

 

Net Income

 

$

15,741

 

$

15,982

 

$

12,092

 

$

47,472

 

$

31,446

 

Average shareholders’ equity

 

313,697

 

299,988

 

180,475

 

299,370

 

173,893

 

Adjustment

 

 

 

 

 

 

 

 

 

 

 

Customer-related intangible

 

(638

)

(750

)

(1,068

)

(749

)

(1,181

)

Average tangible common equity

 

$

313,059

 

$

299,238

 

$

179,407

 

$

298,621

 

$

172,712

 

Return on average tangible common equity*

 

20.11

%

21.36

%

26.96

%

21.20

%

24.28

%

 


*Annualized

 

13