Earnings Release Detail Balance Sheet (dollars in thousands) Assets Interest-bearing deposits with other banks 1,100 1,100 0% - N/M Mortgage loans held for sale 837 500 67% 113,805 (99)% Accrued interest receivable 13,861 13,842 0% 13,087 6% Leasehold improvements and equipment, net 9,386 9,675 (3)% 9,040 4% Federal Home Loan Bank Stock, at cost 22,950 22,950 0% 22,950 0% Deferred tax asset, net 6,681 6,440 4% 7,002 (5)% Total assets $ 3,322,230 $ 3,279,132 1% $ 3,196,963 4% Liabilities Interest-bearing deposits 2,494,510 2,476,254 1% 2,332,639 7% Federal Home Loan Bank borrowings 229,000 240,000 (5)% 335,000 (32)% Operating lease liabilities 20,804 21,480 (3)% - N/M Total liabilities 2,970,853 2,937,079 1% 2,877,520 3% Shareholders’ Equity Common stock, no par value, authorized 500,000,000 shares; issued and outstanding 50,424,940 shares at September 30, 2019, 50,846,521 shares at June 30, 2019, and 53,012,283 shares at December 31, 2018 and September 30, 2018 85,515 89,683 (5)% 111,238 (23)% Retained earnings 252,571 239,190 6% 195,649 29% Total shareholders’ equity 351,377 342,053 3% 319,443 10% N/M – Not Meaningful 21 Total liabilities and shareholders’ equity$ 3,322,230 $ 3,279,1321% $ 3,196,9634% Accumulated other comprehensive income (loss)153188(19)%(48)N/M Additional paid-in capital13,13812,9921%12,6044% Preferred stock, authorized 10,000,000 shares; no shares issued and outstanding----- Accrued expenses and other liabilities84,06463,83732%65,45628% Subordinated notes, net65,14065,1020%64,9930% Total deposits2,571,8452,546,6601%2,412,0717% Noninterest-bearing deposits$77,335 $70,40610% $79,432(3)% Other assets2,2984,115(44)%2,744(16)% Cash surrender value of bank-owned life insurance31,76131,6060%31,1462% Operating lease right-of-use assets19,66220,454(4)%-N/M Mortgage servicing rights, net9,9109,7721%9,4115% Loans, net of allowance for loan losses of $20,698, $21,850, and $19,1322,904,2322,924,813(1)%2,796,1504% Investment securities153,306153,4490%142,7497% Cash and due from banks$146,246 $80,41682% $48,879199% %% 9/30/2019 6/30/2019change 9/30/2018change Sterling Bancorp, Inc. Consolidated Balance Sheets Unaudited
