Earnings Release Detail 20 Balance Sheet N/M – not meaningful Sterling Bancorp, Inc. 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 s tock, 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 2,594,357 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 as set 6,847 9,639 (29)% 9,516 (28)% Other as sets 8,727 9,321 (6)% 6,790 29% Total as sets $ 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% Stockholders’ 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, is sued 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 , is sued 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 149,816 146,339 2% 121,446 23% Accumulated other comprehensive loss (172) (31) N/M (40) N/M Total stockholders ’ equity 273,298 184,472 48% 162,272 68% Total liabilities and stockholders ’ equity $ 2,961,958 $ 2,635,920 12% $ 2,163,601 37%
