x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
|
80-0091851
|
(State or Other Jurisdiction of
|
|
(IRS Employer ID No.)
|
Incorporation or Organization)
|
|
|
400 Rella Boulevard, Montebello, New York
|
|
10901
|
(Address of Principal Executive Office)
|
|
(Zip Code)
|
Title of each class
|
|
Trading Symbol(s)
|
|
Name of each exchange on which registered
|
Common Stock, par value $0.01 per share
|
|
STL
|
|
New York Stock Exchange
|
Depositary Shares, each representing 1/40th interest in a share of 6.50% Non-cumulative Perpetual Preferred Stock, Series A
|
|
STLPRA
|
|
New York Stock Exchange
|
Classes of Common Stock
|
|
Shares outstanding as of April 30, 2019
|
$0.01 per share
|
|
209,679,900
|
|
March 31,
|
|
December 31,
|
||||
|
2019
|
|
2018
|
||||
ASSETS:
|
|
|
|
||||
Cash and due from banks
|
$
|
314,255
|
|
|
$
|
438,110
|
|
Securities:
|
|
|
|
||||
Available for sale, at fair value
|
3,847,799
|
|
|
3,870,563
|
|
||
Held to maturity, at amortized cost (fair value of $2,079,057 and $2,740,522 at March 31, 2019 and December 31, 2018, respectively)
|
2,067,251
|
|
|
2,796,617
|
|
||
Total securities
|
5,915,050
|
|
|
6,667,180
|
|
||
Loans held for sale
|
248,972
|
|
|
1,565,979
|
|
||
Portfolio loans
|
19,908,473
|
|
|
19,218,530
|
|
||
Allowance for loan losses
|
(98,960
|
)
|
|
(95,677
|
)
|
||
Portfolio loans, net
|
19,809,513
|
|
|
19,122,853
|
|
||
Federal Home Loan Bank (“FHLB”) and Federal Reserve Bank (“FRB”) stock, at cost
|
298,455
|
|
|
369,690
|
|
||
Accrued interest receivable
|
115,764
|
|
|
107,111
|
|
||
Premises and equipment, net
|
262,744
|
|
|
264,194
|
|
||
Goodwill
|
1,657,814
|
|
|
1,613,033
|
|
||
Other intangible assets, net
|
124,719
|
|
|
129,545
|
|
||
Bank owned life insurance
|
657,504
|
|
|
653,995
|
|
||
Other real estate owned
|
16,502
|
|
|
19,377
|
|
||
Other assets
|
535,315
|
|
|
432,240
|
|
||
Total assets
|
$
|
29,956,607
|
|
|
$
|
31,383,307
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
LIABILITIES:
|
|
|
|
||||
Deposits
|
$
|
21,225,639
|
|
|
$
|
21,214,148
|
|
FHLB borrowings
|
3,259,507
|
|
|
4,838,772
|
|
||
Repurchase agreements
|
27,020
|
|
|
21,338
|
|
||
Senior Notes
|
173,952
|
|
|
181,130
|
|
||
Subordinated Notes
|
173,001
|
|
|
172,943
|
|
||
Mortgage escrow funds
|
102,036
|
|
|
72,891
|
|
||
Other liabilities
|
576,229
|
|
|
453,232
|
|
||
Total liabilities
|
25,537,384
|
|
|
26,954,454
|
|
||
Commitments and Contingent liabilities (See Note 17. “Commitments and Contingencies”)
|
|
|
|
|
|
||
STOCKHOLDERS’ EQUITY:
|
|
|
|
||||
Preferred stock (par value $0.01 per share; 10,000,000 shares authorized; 135,000 shares issued and outstanding at March 31, 2019 and December 31, 2018)
|
138,218
|
|
|
138,423
|
|
||
Common stock (par value $0.01 per share; 310,000,000 shares authorized at March 31, 2019 and December 31, 2018; 229,872,925 shares issued at March 31, 2019 and December 31, 2018; 209,560,824 and 216,227,852 shares outstanding at March 31, 2019 and December 31, 2018, respectively)
|
2,299
|
|
|
2,299
|
|
||
Additional paid-in capital
|
3,751,835
|
|
|
3,776,461
|
|
||
Treasury stock, at cost (20,312,101 shares at March 31, 2019 and 13,645,073 shares at December 31, 2018)
|
(355,357
|
)
|
|
(213,935
|
)
|
||
Retained earnings
|
888,838
|
|
|
791,550
|
|
||
Accumulated other comprehensive loss, net of tax benefit of $(2,763) at March 31, 2019 and $(25,429) at December 31, 2018
|
(6,610
|
)
|
|
(65,945
|
)
|
||
Total stockholders’ equity
|
4,419,223
|
|
|
4,428,853
|
|
||
Total liabilities and stockholders’ equity
|
$
|
29,956,607
|
|
|
$
|
31,383,307
|
|
|
Three months ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
Interest and dividend income:
|
|
|
|
||||
Loans and loan fees
|
$
|
260,295
|
|
|
$
|
234,615
|
|
Securities taxable
|
27,847
|
|
|
27,061
|
|
||
Securities non-taxable
|
14,857
|
|
|
15,312
|
|
||
Other earning assets
|
6,401
|
|
|
4,358
|
|
||
Total interest and dividend income
|
309,400
|
|
|
281,346
|
|
||
Interest expense:
|
|
|
|
||||
Deposits
|
45,995
|
|
|
24,206
|
|
||
Borrowings
|
27,899
|
|
|
22,770
|
|
||
Total interest expense
|
73,894
|
|
|
46,976
|
|
||
Net interest income
|
235,506
|
|
|
234,370
|
|
||
Provision for loan losses
|
10,200
|
|
|
13,000
|
|
||
Net interest income after provision for loan losses
|
225,306
|
|
|
221,370
|
|
||
Non-interest income:
|
|
|
|
||||
Deposit fees and service charges
|
6,212
|
|
|
7,003
|
|
||
Accounts receivable management / factoring commissions and other fees
|
5,423
|
|
|
5,360
|
|
||
Bank owned life insurance
|
3,641
|
|
|
3,614
|
|
||
Loan commissions and fees
|
3,838
|
|
|
3,406
|
|
||
Investment management fees
|
1,900
|
|
|
1,825
|
|
||
Net loss on sale of securities
|
(13,184
|
)
|
|
(5,421
|
)
|
||
Gain on sale of residential mortgage loans
|
8,313
|
|
|
—
|
|
||
Other
|
3,454
|
|
|
2,920
|
|
||
Total non-interest income
|
19,597
|
|
|
18,707
|
|
||
Non-interest expense:
|
|
|
|
||||
Compensation and benefits
|
55,990
|
|
|
54,680
|
|
||
Stock-based compensation plans
|
5,123
|
|
|
2,854
|
|
||
Occupancy and office operations
|
16,535
|
|
|
17,460
|
|
||
Information technology
|
8,675
|
|
|
11,718
|
|
||
Amortization of intangible assets
|
4,826
|
|
|
6,052
|
|
||
FDIC insurance and regulatory assessments
|
3,338
|
|
|
5,347
|
|
||
Other real estate owned expense, net
|
217
|
|
|
364
|
|
||
Charge for asset write-downs, retention and severance
|
3,344
|
|
|
—
|
|
||
Other
|
16,944
|
|
|
13,274
|
|
||
Total non-interest expense
|
114,992
|
|
|
111,749
|
|
||
Income before income tax expense
|
129,911
|
|
|
128,328
|
|
||
Income tax expense
|
28,474
|
|
|
29,456
|
|
||
Net income
|
$
|
101,437
|
|
|
$
|
98,872
|
|
Preferred stock dividend
|
1,989
|
|
|
1,999
|
|
||
Net income available to common stockholders
|
$
|
99,448
|
|
|
$
|
96,873
|
|
Weighted average common shares:
|
|
|
|
||||
Basic
|
213,157,090
|
|
|
224,730,686
|
|
||
Diluted
|
213,505,842
|
|
|
225,264,147
|
|
||
Earnings per common share:
|
|
|
|
||||
Basic
|
$
|
0.47
|
|
|
$
|
0.43
|
|
Diluted
|
0.47
|
|
|
0.43
|
|
|
Three months ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
Net income
|
$
|
101,437
|
|
|
$
|
98,872
|
|
Other comprehensive income (loss), before tax:
|
|
|
|
||||
Change in unrealized holding gains (losses) on securities available for sale
|
75,329
|
|
|
(72,321
|
)
|
||
Unrealized loss on transfer of securities held to maturity to available for sale
|
(11,813
|
)
|
|
—
|
|
||
Reclassification adjustment for net realized losses included in net income
|
13,184
|
|
|
5,421
|
|
||
Accretion of net unrealized loss on securities transferred to held to maturity
|
2,417
|
|
|
234
|
|
||
Change in the actuarial loss of defined benefit plan and post-retirement benefit plans
|
2,883
|
|
|
679
|
|
||
Total other comprehensive income (loss), before tax
|
82,000
|
|
|
(65,987
|
)
|
||
Deferred tax (expense) benefit related to other comprehensive (loss) income
|
(22,665
|
)
|
|
18,238
|
|
||
Other comprehensive income (loss), net of tax
|
59,335
|
|
|
(47,749
|
)
|
||
Comprehensive income
|
$
|
160,772
|
|
|
$
|
51,123
|
|
|
Number of common
shares
|
|
Preferred stock
|
|
Common
stock
|
|
Additional
paid-in
capital
|
|
Treasury
stock
|
|
Retained
earnings
|
|
Accumulated
other
comprehensive
(loss)
|
|
Total
stockholders’
equity
|
|||||||||||||||
Balance at January 1, 2018
|
224,782,694
|
|
|
$
|
139,220
|
|
|
$
|
2,299
|
|
|
$
|
3,780,908
|
|
|
$
|
(58,039
|
)
|
|
$
|
401,956
|
|
|
$
|
(26,166
|
)
|
|
$
|
4,240,178
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
98,872
|
|
|
—
|
|
|
98,872
|
|
|||||||
Other comprehensive (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(47,749
|
)
|
|
(47,749
|
)
|
|||||||
Stock options & other stock transactions, net
|
28,794
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
375
|
|
|
(46
|
)
|
|
—
|
|
|
331
|
|
|||||||
Restricted stock awards, net
|
654,778
|
|
|
—
|
|
|
—
|
|
|
(14,630
|
)
|
|
6,562
|
|
|
8,078
|
|
|
—
|
|
|
10
|
|
|||||||
Cash dividends declared ($0.07 per common share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,693
|
)
|
|
—
|
|
|
(15,693
|
)
|
|||||||
Balance at Cash dividends declared ($16.25 per preferred share)
|
—
|
|
|
(195
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,999
|
)
|
|
—
|
|
|
(2,194
|
)
|
|||||||
Reclassification of the stranded income tax effects from the enactment of the Tax Cuts and Jobs Act from accumulated other comprehensive (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,129
|
|
|
(5,129
|
)
|
|
—
|
|
|||||||
Balance at March 31, 2018
|
225,466,266
|
|
|
$
|
139,025
|
|
|
$
|
2,299
|
|
|
$
|
3,766,280
|
|
|
$
|
(51,102
|
)
|
|
$
|
496,297
|
|
|
$
|
(79,044
|
)
|
|
$
|
4,273,755
|
|
|
Number of common
shares
|
|
Preferred
stock
|
|
Common
stock
|
|
Additional
paid-in
capital
|
|
Treasury
stock |
|
Retained
earnings
|
|
Accumulated
other
comprehensive
(loss) income
|
|
Total
stockholders’
equity
|
|||||||||||||||
Balance at January 1, 2019
|
216,227,852
|
|
|
$
|
138,423
|
|
|
$
|
2,299
|
|
|
$
|
3,776,461
|
|
|
$
|
(213,935
|
)
|
|
$
|
791,550
|
|
|
$
|
(65,945
|
)
|
|
$
|
4,428,853
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
101,437
|
|
|
—
|
|
|
101,437
|
|
|||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
59,335
|
|
|
59,335
|
|
|||||||
Stock options & other stock transactions, net
|
3,893
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
49
|
|
|
6
|
|
|
—
|
|
|
55
|
|
|||||||
Restricted stock awards, net
|
1,331,674
|
|
|
—
|
|
|
—
|
|
|
(24,626
|
)
|
|
12,818
|
|
|
12,913
|
|
|
—
|
|
|
1,105
|
|
|||||||
Cash dividends declared ($0.07 per common share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,079
|
)
|
|
—
|
|
|
(15,079
|
)
|
|||||||
Cash dividends declared ($16.25 per preferred share)
|
—
|
|
|
(205
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,989
|
)
|
|
—
|
|
|
(2,194
|
)
|
|||||||
Purchase of treasury stock
|
(8,002,595
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(154,289
|
)
|
|
—
|
|
|
—
|
|
|
(154,289
|
)
|
|||||||
Balance at March 31, 2019
|
209,560,824
|
|
|
$
|
138,218
|
|
|
$
|
2,299
|
|
|
$
|
3,751,835
|
|
|
$
|
(355,357
|
)
|
|
$
|
888,838
|
|
|
$
|
(6,610
|
)
|
|
$
|
4,419,223
|
|
|
Three months ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
Cash flows from operating activities:
|
|
|
|
||||
Net income
|
$
|
101,437
|
|
|
$
|
98,872
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Provisions for loan losses
|
10,200
|
|
|
13,000
|
|
||
Net (gain) from write-downs and sales of other real estate owned
|
(316
|
)
|
|
(272
|
)
|
||
Net (gain) on extinguishment of Senior Notes
|
(46
|
)
|
|
—
|
|
||
Depreciation of premises and equipment
|
4,990
|
|
|
5,082
|
|
||
Asset write-downs, retention and severance compensation and other restructuring charges
|
3,344
|
|
|
—
|
|
||
Amortization of intangible assets
|
4,826
|
|
|
6,052
|
|
||
Amortization of low income housing tax credits
|
3,810
|
|
|
998
|
|
||
Net loss on sale of securities
|
13,184
|
|
|
5,421
|
|
||
Net gain on loans held for sale
|
(8,337
|
)
|
|
(2
|
)
|
||
Net amortization of premiums on securities
|
9,060
|
|
|
9,514
|
|
||
Amortization of premium on certificates of deposit
|
(1,077
|
)
|
|
(1,687
|
)
|
||
Net accretion of purchase discount and amortization of net deferred loan costs
|
(25,280
|
)
|
|
(30,090
|
)
|
||
Net accretion of debt issuance costs and amortization of premium on borrowings
|
(431
|
)
|
|
(595
|
)
|
||
Restricted stock compensation expense
|
5,123
|
|
|
2,852
|
|
||
Stock option compensation expense
|
—
|
|
|
2
|
|
||
Originations of loans held for sale
|
(4,500
|
)
|
|
(44,077
|
)
|
||
Proceeds from sales of loans held for sale
|
2,273
|
|
|
4,885
|
|
||
Increase in cash surrender value of bank owned life insurance
|
(3,641
|
)
|
|
(3,614
|
)
|
||
Deferred income tax expense
|
21,073
|
|
|
15,327
|
|
||
Other adjustments (principally net changes in other assets and other liabilities)
|
(27,324
|
)
|
|
(19,063
|
)
|
||
Net cash provided by operating activities
|
108,368
|
|
|
62,605
|
|
||
Cash flows from investing activities:
|
|
|
|
||||
Purchases of securities:
|
|
|
|
||||
Available for sale
|
(17,839
|
)
|
|
(416,491
|
)
|
||
Held to maturity
|
(3,420
|
)
|
|
(54,279
|
)
|
||
Proceeds from maturities, calls and other principal payments on securities:
|
|
|
|
||||
Available for sale
|
71,784
|
|
|
76,694
|
|
||
Held to maturity
|
17,311
|
|
|
33,706
|
|
||
Proceeds from sales of securities available for sale
|
738,751
|
|
|
117,810
|
|
||
Portfolio loan originations, net
|
(200,709
|
)
|
|
86,297
|
|
||
Proceeds from sale of residential mortgage loans
|
1,319,234
|
|
|
—
|
|
||
Redemptions (purchases) of FHLB and FRB stock, net
|
71,235
|
|
|
(70,720
|
)
|
||
Proceeds from sales of other real estate owned
|
4,198
|
|
|
7,590
|
|
||
Purchases of premises and equipment
|
(3,540
|
)
|
|
(1,627
|
)
|
||
Proceeds from (premiums paid for) bank owned life insurance
|
132
|
|
|
(26
|
)
|
||
Purchases of low income housing tax credits
|
(3,602
|
)
|
|
(2,063
|
)
|
||
Cash paid for acquisition, net
|
(515,692
|
)
|
|
—
|
|
||
Net cash provided by (used in) investing activities
|
1,477,843
|
|
|
(223,109
|
)
|
|
Three months ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
Cash flows from financing activities:
|
|
|
|
||||
Net (decrease) increase in transaction, savings and money market deposits
|
$
|
(44,755
|
)
|
|
$
|
19,992
|
|
Net increase in certificates of deposit
|
57,323
|
|
|
66,724
|
|
||
Net (decrease) in short-term FHLB borrowings
|
(754,000
|
)
|
|
(885,000
|
)
|
||
Advances of term FHLB borrowings
|
300,000
|
|
|
1,125,000
|
|
||
Repayments of term FHLB borrowings
|
(1,125,000
|
)
|
|
(300,000
|
)
|
||
Repayment of Senior Notes
|
(6,954
|
)
|
|
—
|
|
||
Net increase (decrease) in other borrowings
|
5,682
|
|
|
(3,312
|
)
|
||
Net increase in mortgage escrow funds
|
29,145
|
|
|
39,083
|
|
||
Proceeds from stock option exercises
|
55
|
|
|
329
|
|
||
Treasury shares repurchase
|
(154,289
|
)
|
|
—
|
|
||
Cash dividends paid - common stock
|
(15,079
|
)
|
|
(15,693
|
)
|
||
Cash dividends paid - preferred stock
|
(2,194
|
)
|
|
(2,194
|
)
|
||
Net cash (used in) provided by financing activities
|
(1,710,066
|
)
|
|
44,929
|
|
||
Net decrease in cash and cash equivalents
|
(123,855
|
)
|
|
(115,575
|
)
|
||
Cash and cash equivalents at beginning of period
|
438,110
|
|
|
479,906
|
|
||
Cash and cash equivalents at end of period
|
$
|
314,255
|
|
|
$
|
364,331
|
|
Supplemental cash flow information:
|
|
|
|
||||
Interest payments
|
$
|
69,935
|
|
|
$
|
41,870
|
|
Income tax payments
|
14
|
|
|
9,647
|
|
||
Real estate acquired in settlement of loans
|
1,007
|
|
|
4,716
|
|
||
Unsettled securities transactions
|
7,188
|
|
|
—
|
|
||
Securities held to maturity transferred to available for sale
|
708,627
|
|
|
—
|
|
||
Operating cash flows from operating leases
|
4,153
|
|
|
—
|
|
||
Right-of-use assets obtained in exchange for lease liabilities
|
125,394
|
|
|
—
|
|
||
Acquisitions:
|
|
|
|
||||
Non-cash assets acquired:
|
|
|
|
||||
Total loans, net
|
$
|
471,878
|
|
|
$
|
—
|
|
Accrued interest receivable
|
1,789
|
|
|
—
|
|
||
Goodwill
|
44,781
|
|
|
—
|
|
||
Other assets
|
545
|
|
|
—
|
|
||
Total non-cash assets acquired
|
518,993
|
|
|
—
|
|
||
Liabilities assumed:
|
|
|
|
||||
Other liabilities
|
3,301
|
|
|
—
|
|
||
Total liabilities assumed
|
3,301
|
|
|
—
|
|
||
Net non-cash assets acquired
|
515,692
|
|
|
—
|
|
||
Cash and cash equivalents received in acquisitions
|
—
|
|
|
—
|
|
||
Total consideration paid
|
$
|
515,692
|
|
|
$
|
—
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
•
|
Carry over of historical lease classifications and whether existing contracts contain leases;
|
•
|
Current lease classification for existing leases;
|
•
|
Short-term lease accounting policy election allowing us not to recognize right-of-use assets and liabilities for leases with a term of 12 months or less; and
|
•
|
The option not to separate lease and non-lease components for certain leases.
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
March 31, 2019
|
||||||||||||||||||||||||||||||
|
Available for Sale
|
|
Held to Maturity
|
||||||||||||||||||||||||||||
|
Amortized
cost
|
|
Gross
unrealized
gains
|
|
Gross
unrealized
losses
|
|
Fair
value
|
|
Amortized
cost
|
|
Gross
unrecognized
gains
|
|
Gross
unrecognized
losses
|
|
Fair
value
|
||||||||||||||||
Residential MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Agency-backed
|
$
|
2,068,142
|
|
|
$
|
6,989
|
|
|
$
|
(23,827
|
)
|
|
$
|
2,051,304
|
|
|
$
|
190,516
|
|
|
$
|
88
|
|
|
$
|
(2,061
|
)
|
|
$
|
188,543
|
|
CMOs/Other MBS
|
545,415
|
|
|
2
|
|
|
(15,907
|
)
|
|
529,510
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Total residential MBS
|
2,613,557
|
|
|
6,991
|
|
|
(39,734
|
)
|
|
2,580,814
|
|
|
190,516
|
|
|
88
|
|
|
(2,061
|
)
|
|
188,543
|
|
||||||||
Other securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Federal agencies
|
216,306
|
|
|
1,059
|
|
|
(1,093
|
)
|
|
216,272
|
|
|
59,168
|
|
|
370
|
|
|
(13
|
)
|
|
59,525
|
|
||||||||
Corporate
|
364,774
|
|
|
5,722
|
|
|
(2,049
|
)
|
|
368,447
|
|
|
19,942
|
|
|
117
|
|
|
(55
|
)
|
|
20,004
|
|
||||||||
State and municipal
|
680,217
|
|
|
4,573
|
|
|
(2,524
|
)
|
|
682,266
|
|
|
1,780,375
|
|
|
17,461
|
|
|
(4,206
|
)
|
|
1,793,630
|
|
||||||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,250
|
|
|
109
|
|
|
(4
|
)
|
|
17,355
|
|
||||||||
Total other securities
|
1,261,297
|
|
|
11,354
|
|
|
(5,666
|
)
|
|
1,266,985
|
|
|
1,876,735
|
|
|
18,057
|
|
|
(4,278
|
)
|
|
1,890,514
|
|
||||||||
Total securities
|
$
|
3,874,854
|
|
|
$
|
18,345
|
|
|
$
|
(45,400
|
)
|
|
$
|
3,847,799
|
|
|
$
|
2,067,251
|
|
|
$
|
18,145
|
|
|
$
|
(6,339
|
)
|
|
$
|
2,079,057
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
Amortized
cost |
|
Fair
value |
||||
Residential MBS:
|
|
|
|
||||
Agency-backed
|
$
|
125,343
|
|
|
$
|
121,510
|
|
CMOs/Other MBS
|
27,780
|
|
|
27,017
|
|
||
Total residential MBS
|
153,123
|
|
|
148,527
|
|
||
Other securities:
|
|
|
|
||||
Corporate
|
49,001
|
|
|
48,607
|
|
||
State and municipal
|
518,316
|
|
|
511,493
|
|
||
Total of securities transferred from held to maturity to available for sale
|
$
|
720,440
|
|
|
$
|
708,627
|
|
|
December 31, 2018
|
||||||||||||||||||||||||||||||
|
Available for Sale
|
|
Held to Maturity
|
||||||||||||||||||||||||||||
|
Amortized
cost
|
|
Gross
unrealized
gains
|
|
Gross
unrealized
losses
|
|
Fair
value
|
|
Amortized
cost
|
|
Gross
unrecognized
gains
|
|
Gross
unrecognized
losses
|
|
Fair
value
|
||||||||||||||||
Residential MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Agency-backed
|
$
|
2,328,870
|
|
|
$
|
2,347
|
|
|
$
|
(62,366
|
)
|
|
$
|
2,268,851
|
|
|
$
|
318,590
|
|
|
$
|
73
|
|
|
$
|
(8,605
|
)
|
|
$
|
310,058
|
|
CMOs/Other MBS
|
596,868
|
|
|
11
|
|
|
(22,109
|
)
|
|
574,770
|
|
|
27,780
|
|
|
2
|
|
|
(765
|
)
|
|
27,017
|
|
||||||||
Total residential MBS
|
2,925,738
|
|
|
2,358
|
|
|
(84,475
|
)
|
|
2,843,621
|
|
|
346,370
|
|
|
75
|
|
|
(9,370
|
)
|
|
337,075
|
|
||||||||
Other securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Federal agencies
|
283,825
|
|
|
—
|
|
|
(9,852
|
)
|
|
273,973
|
|
|
59,065
|
|
|
160
|
|
|
(128
|
)
|
|
59,097
|
|
||||||||
Corporate
|
537,210
|
|
|
1,162
|
|
|
(10,407
|
)
|
|
527,965
|
|
|
68,512
|
|
|
431
|
|
|
(392
|
)
|
|
68,551
|
|
||||||||
State and municipal
|
227,546
|
|
|
302
|
|
|
(2,844
|
)
|
|
225,004
|
|
|
2,305,420
|
|
|
2,654
|
|
|
(49,562
|
)
|
|
2,258,512
|
|
||||||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,250
|
|
|
49
|
|
|
(12
|
)
|
|
17,287
|
|
||||||||
Total other securities
|
1,048,581
|
|
|
1,464
|
|
|
(23,103
|
)
|
|
1,026,942
|
|
|
2,450,247
|
|
|
3,294
|
|
|
(50,094
|
)
|
|
2,403,447
|
|
||||||||
Total securities
|
$
|
3,974,319
|
|
|
$
|
3,822
|
|
|
$
|
(107,578
|
)
|
|
$
|
3,870,563
|
|
|
$
|
2,796,617
|
|
|
$
|
3,369
|
|
|
$
|
(59,464
|
)
|
|
$
|
2,740,522
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
March 31, 2019
|
||||||||||||||
|
Available for sale
|
|
Held to maturity
|
||||||||||||
|
Amortized
cost
|
|
Fair
value
|
|
Amortized
cost
|
|
Fair
value
|
||||||||
Remaining period to contractual maturity:
|
|
|
|
|
|
|
|
||||||||
One year or less
|
$
|
11,554
|
|
|
$
|
11,568
|
|
|
$
|
65,358
|
|
|
$
|
65,471
|
|
One to five years
|
134,689
|
|
|
134,062
|
|
|
98,556
|
|
|
99,359
|
|
||||
Five to ten years
|
816,088
|
|
|
822,318
|
|
|
210,940
|
|
|
214,695
|
|
||||
Greater than ten years
|
298,966
|
|
|
299,037
|
|
|
1,501,881
|
|
|
1,510,989
|
|
||||
Total securities with a stated maturity date
|
1,261,297
|
|
|
1,266,985
|
|
|
1,876,735
|
|
|
1,890,514
|
|
||||
Residential MBS
|
2,613,557
|
|
|
2,580,814
|
|
|
190,516
|
|
|
188,543
|
|
||||
Total securities
|
$
|
3,874,854
|
|
|
$
|
3,847,799
|
|
|
$
|
2,067,251
|
|
|
$
|
2,079,057
|
|
|
For the three months ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
Available for sale:
|
|
|
|
||||
Proceeds from sales
|
$
|
738,751
|
|
|
$
|
117,810
|
|
Gross realized gains
(1)
|
4,355
|
|
|
1
|
|
||
Gross realized losses
(1)
|
(17,539
|
)
|
|
(5,422
|
)
|
||
Income tax benefit on realized net losses
|
(3,644
|
)
|
|
(1,260
|
)
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
Continuous unrealized loss position
|
|
|
|
|
||||||||||||||||||
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
||||||||||||||||||
|
Fair
value
|
|
Unrealized losses
|
|
Fair
value
|
|
Unrealized losses
|
|
Fair
value
|
|
Unrealized losses
|
||||||||||||
Available for sale
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
March 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential MBS:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Agency-backed
|
$
|
95,470
|
|
|
$
|
(1,209
|
)
|
|
$
|
1,509,947
|
|
|
$
|
(22,618
|
)
|
|
$
|
1,605,417
|
|
|
$
|
(23,827
|
)
|
CMOs/Other MBS
|
—
|
|
|
—
|
|
|
526,178
|
|
|
(15,907
|
)
|
|
526,178
|
|
|
(15,907
|
)
|
||||||
Total residential MBS
|
95,470
|
|
|
(1,209
|
)
|
|
2,036,125
|
|
|
(38,525
|
)
|
|
2,131,595
|
|
|
(39,734
|
)
|
||||||
Other securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Federal agencies
|
—
|
|
|
—
|
|
|
88,805
|
|
|
(1,093
|
)
|
|
88,805
|
|
|
(1,093
|
)
|
||||||
Corporate
|
23,201
|
|
|
(317
|
)
|
|
84,236
|
|
|
(1,733
|
)
|
|
107,437
|
|
|
(2,050
|
)
|
||||||
State and municipal
|
218,791
|
|
|
(1,847
|
)
|
|
99,224
|
|
|
(677
|
)
|
|
318,015
|
|
|
(2,524
|
)
|
||||||
Total other securities
|
241,992
|
|
|
(2,164
|
)
|
|
272,265
|
|
|
(3,503
|
)
|
|
514,257
|
|
|
(5,667
|
)
|
||||||
Total securities
|
$
|
337,462
|
|
|
$
|
(3,373
|
)
|
|
$
|
2,308,390
|
|
|
$
|
(42,028
|
)
|
|
$
|
2,645,852
|
|
|
$
|
(45,401
|
)
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential MBS:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Agency-backed
|
$
|
156,787
|
|
|
$
|
(536
|
)
|
|
$
|
1,955,056
|
|
|
$
|
(61,830
|
)
|
|
$
|
2,111,843
|
|
|
$
|
(62,366
|
)
|
CMOs/Other MBS
|
94
|
|
|
(2
|
)
|
|
574,053
|
|
|
(22,107
|
)
|
|
574,147
|
|
|
(22,109
|
)
|
||||||
Total residential MBS
|
156,881
|
|
|
(538
|
)
|
|
2,529,109
|
|
|
(83,937
|
)
|
|
2,685,990
|
|
|
(84,475
|
)
|
||||||
Other securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Federal agencies
|
—
|
|
|
—
|
|
|
273,973
|
|
|
(9,852
|
)
|
|
273,973
|
|
|
(9,852
|
)
|
||||||
Corporate
|
230,126
|
|
|
(4,278
|
)
|
|
119,869
|
|
|
(6,129
|
)
|
|
349,995
|
|
|
(10,407
|
)
|
||||||
State and municipal
|
16,172
|
|
|
(64
|
)
|
|
175,966
|
|
|
(2,780
|
)
|
|
192,138
|
|
|
(2,844
|
)
|
||||||
Total other securities
|
246,298
|
|
|
(4,342
|
)
|
|
569,808
|
|
|
(18,761
|
)
|
|
816,106
|
|
|
(23,103
|
)
|
||||||
Total securities
|
$
|
403,179
|
|
|
$
|
(4,880
|
)
|
|
$
|
3,098,917
|
|
|
$
|
(102,698
|
)
|
|
$
|
3,502,096
|
|
|
$
|
(107,578
|
)
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
Continuous unrecognized loss position
|
|
|
|
|
||||||||||||||||||
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
||||||||||||||||||
|
Fair
value
|
|
Unrecognized losses
|
|
Fair
value
|
|
Unrecognized losses
|
|
Fair
value
|
|
Unrecognized losses
|
||||||||||||
Held to maturity
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
March 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential MBS:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Agency-backed
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
159,577
|
|
|
$
|
(2,061
|
)
|
|
$
|
159,577
|
|
|
$
|
(2,061
|
)
|
CMOs/Other MBS
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total residential MBS
|
—
|
|
|
—
|
|
|
159,577
|
|
|
(2,061
|
)
|
|
159,577
|
|
|
(2,061
|
)
|
||||||
Other securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Federal agencies
|
—
|
|
|
—
|
|
|
14,824
|
|
|
(13
|
)
|
|
14,824
|
|
|
(13
|
)
|
||||||
Corporate
|
—
|
|
|
—
|
|
|
9,887
|
|
|
(55
|
)
|
|
9,887
|
|
|
(55
|
)
|
||||||
State and municipal
|
2,820
|
|
|
(2
|
)
|
|
410,039
|
|
|
(4,204
|
)
|
|
412,859
|
|
|
(4,206
|
)
|
||||||
Other
|
4,996
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
4,996
|
|
|
(4
|
)
|
||||||
Total other securities
|
7,816
|
|
|
(6
|
)
|
|
434,750
|
|
|
(4,272
|
)
|
|
442,566
|
|
|
(4,278
|
)
|
||||||
Total securities
|
$
|
7,816
|
|
|
$
|
(6
|
)
|
|
$
|
594,327
|
|
|
$
|
(6,333
|
)
|
|
$
|
602,143
|
|
|
$
|
(6,339
|
)
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential MBS:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Agency-backed
|
$
|
25,003
|
|
|
$
|
(147
|
)
|
|
$
|
273,974
|
|
|
$
|
(8,458
|
)
|
|
$
|
298,977
|
|
|
$
|
(8,605
|
)
|
CMOs/Other MBS
|
101
|
|
|
(2
|
)
|
|
25,066
|
|
|
(763
|
)
|
|
25,167
|
|
|
(765
|
)
|
||||||
Total residential MBS
|
25,104
|
|
|
(149
|
)
|
|
299,040
|
|
|
(9,221
|
)
|
|
324,144
|
|
|
(9,370
|
)
|
||||||
Other securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Federal agencies
|
29,485
|
|
|
(95
|
)
|
|
4,908
|
|
|
(33
|
)
|
|
34,393
|
|
|
(128
|
)
|
||||||
Corporate
|
21,859
|
|
|
(137
|
)
|
|
16,261
|
|
|
(255
|
)
|
|
38,120
|
|
|
(392
|
)
|
||||||
State and municipal
|
118,389
|
|
|
(877
|
)
|
|
1,897,758
|
|
|
(48,685
|
)
|
|
2,016,147
|
|
|
(49,562
|
)
|
||||||
Other
|
9,488
|
|
|
(12
|
)
|
|
—
|
|
|
—
|
|
|
9,488
|
|
|
(12
|
)
|
||||||
Total other securities
|
179,221
|
|
|
(1,121
|
)
|
|
1,918,927
|
|
|
(48,973
|
)
|
|
2,098,148
|
|
|
(50,094
|
)
|
||||||
Total securities
|
$
|
204,325
|
|
|
$
|
(1,270
|
)
|
|
$
|
2,217,967
|
|
|
$
|
(58,194
|
)
|
|
$
|
2,422,292
|
|
|
$
|
(59,464
|
)
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
March 31,
|
|
December 31,
|
||||
|
2019
|
|
2018
|
||||
Available for sale securities pledged for borrowings, at fair value
|
$
|
27,020
|
|
|
$
|
12,206
|
|
Available for sale securities pledged for municipal deposits, at fair value
|
1,489,651
|
|
|
817,306
|
|
||
Held to maturity securities pledged for borrowings, at amortized cost
|
1,503
|
|
|
34,996
|
|
||
Held to maturity securities pledged for municipal deposits, at amortized cost
|
921,668
|
|
|
1,338,901
|
|
||
Total securities pledged
|
$
|
2,439,842
|
|
|
$
|
2,203,409
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||||||||||
|
Originated loans
|
|
Acquired loans
|
|
Total
|
|
Originated loans
|
|
Acquired loans
|
|
Total
|
||||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
C&I:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Traditional C&I
|
$
|
2,386,984
|
|
|
$
|
70,227
|
|
|
$
|
2,457,211
|
|
|
$
|
2,321,131
|
|
|
$
|
75,051
|
|
|
$
|
2,396,182
|
|
Asset-based lending
|
793,598
|
|
|
291,974
|
|
|
1,085,572
|
|
|
792,935
|
|
|
—
|
|
|
792,935
|
|
||||||
Payroll finance
|
204,610
|
|
|
—
|
|
|
204,610
|
|
|
227,452
|
|
|
—
|
|
|
227,452
|
|
||||||
Warehouse lending
|
1,022,811
|
|
|
—
|
|
|
1,022,811
|
|
|
782,646
|
|
|
—
|
|
|
782,646
|
|
||||||
Factored receivables
|
263,033
|
|
|
—
|
|
|
263,033
|
|
|
258,383
|
|
|
—
|
|
|
258,383
|
|
||||||
Equipment financing
|
930,883
|
|
|
404,834
|
|
|
1,335,717
|
|
|
913,751
|
|
|
301,291
|
|
|
1,215,042
|
|
||||||
Public sector finance
|
896,233
|
|
|
—
|
|
|
896,233
|
|
|
860,746
|
|
|
—
|
|
|
860,746
|
|
||||||
Total C&I
|
6,498,152
|
|
|
767,035
|
|
|
7,265,187
|
|
|
6,157,044
|
|
|
376,342
|
|
|
6,533,386
|
|
||||||
Commercial mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
CRE
|
4,391,136
|
|
|
431,785
|
|
|
4,822,921
|
|
|
4,154,956
|
|
|
487,461
|
|
|
4,642,417
|
|
||||||
Multi-family
|
1,554,913
|
|
|
3,138,179
|
|
|
4,693,092
|
|
|
1,527,619
|
|
|
3,236,505
|
|
|
4,764,124
|
|
||||||
ADC
|
290,875
|
|
|
—
|
|
|
290,875
|
|
|
267,754
|
|
|
—
|
|
|
267,754
|
|
||||||
Total commercial mortgage
|
6,236,924
|
|
|
3,569,964
|
|
|
9,806,888
|
|
|
5,950,329
|
|
|
3,723,966
|
|
|
9,674,295
|
|
||||||
Total commercial
|
12,735,076
|
|
|
4,336,999
|
|
|
17,072,075
|
|
|
12,107,373
|
|
|
4,100,308
|
|
|
16,207,681
|
|
||||||
Residential mortgage
|
571,594
|
|
|
1,977,690
|
|
|
2,549,284
|
|
|
621,471
|
|
|
2,083,755
|
|
|
2,705,226
|
|
||||||
Consumer
|
146,755
|
|
|
140,359
|
|
|
287,114
|
|
|
153,811
|
|
|
151,812
|
|
|
305,623
|
|
||||||
Total portfolio loans
|
13,453,425
|
|
|
6,455,048
|
|
|
19,908,473
|
|
|
12,882,655
|
|
|
6,335,875
|
|
|
19,218,530
|
|
||||||
Allowance for loan losses
|
(98,960
|
)
|
|
—
|
|
|
(98,960
|
)
|
|
(95,677
|
)
|
|
—
|
|
|
(95,677
|
)
|
||||||
Total portfolio loans, net
|
$
|
13,354,465
|
|
|
$
|
6,455,048
|
|
|
$
|
19,809,513
|
|
|
$
|
12,786,978
|
|
|
$
|
6,335,875
|
|
|
$
|
19,122,853
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
March 31, 2019
|
||||||||||||||||||||||
|
Current
|
|
30-59
days past due |
|
60-89
days past due |
|
90+
days past due |
|
Non-
accrual |
|
Total
|
||||||||||||
Traditional C&I
|
$
|
2,344,556
|
|
|
$
|
3,541
|
|
|
$
|
36
|
|
|
$
|
2,084
|
|
|
$
|
36,767
|
|
|
$
|
2,386,984
|
|
Asset-based lending
|
791,261
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,337
|
|
|
793,598
|
|
||||||
Payroll finance
|
203,915
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
695
|
|
|
204,610
|
|
||||||
Warehouse lending
|
1,022,811
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,022,811
|
|
||||||
Factored receivables
|
263,033
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
263,033
|
|
||||||
Equipment financing
|
901,695
|
|
|
8,772
|
|
|
5,172
|
|
|
129
|
|
|
15,115
|
|
|
930,883
|
|
||||||
Public sector finance
|
896,233
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
896,233
|
|
||||||
CRE
|
4,356,172
|
|
|
3,711
|
|
|
4,785
|
|
|
—
|
|
|
26,468
|
|
|
4,391,136
|
|
||||||
Multi-family
|
1,550,317
|
|
|
141
|
|
|
—
|
|
|
—
|
|
|
4,455
|
|
|
1,554,913
|
|
||||||
ADC
|
287,088
|
|
|
—
|
|
|
2,563
|
|
|
790
|
|
|
434
|
|
|
290,875
|
|
||||||
Residential mortgage
|
540,028
|
|
|
466
|
|
|
322
|
|
|
—
|
|
|
30,778
|
|
|
571,594
|
|
||||||
Consumer
|
136,782
|
|
|
501
|
|
|
410
|
|
|
214
|
|
|
8,848
|
|
|
146,755
|
|
||||||
Total loans
|
$
|
13,293,891
|
|
|
$
|
17,132
|
|
|
$
|
13,288
|
|
|
$
|
3,217
|
|
|
$
|
125,897
|
|
|
$
|
13,453,425
|
|
Total TDRs included above
|
$
|
29,320
|
|
|
$
|
—
|
|
|
$
|
57
|
|
|
$
|
214
|
|
|
$
|
32,709
|
|
|
$
|
62,300
|
|
Non-performing loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loans 90+ days past due and still accruing
|
|
|
|
|
|
|
|
|
$
|
3,217
|
|
|
|
||||||||||
Non-accrual loans
|
|
|
|
|
|
|
|
|
125,897
|
|
|
|
|||||||||||
Total originated non-performing loans
|
|
|
|
|
|
|
|
|
$
|
129,114
|
|
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
December 31, 2018
|
||||||||||||||||||||||
|
Current
|
|
30-59
days past due |
|
60-89
days past due |
|
90+
days past due |
|
Non-
accrual |
|
Total
|
||||||||||||
Traditional C&I
|
$
|
2,266,947
|
|
|
$
|
5,747
|
|
|
$
|
6,139
|
|
|
$
|
—
|
|
|
$
|
42,298
|
|
|
$
|
2,321,131
|
|
Asset-based lending
|
789,654
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,281
|
|
|
792,935
|
|
||||||
Payroll finance
|
226,571
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
881
|
|
|
227,452
|
|
||||||
Warehouse lending
|
782,646
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
782,646
|
|
||||||
Factored receivables
|
258,383
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
258,383
|
|
||||||
Equipment financing
|
879,468
|
|
|
20,466
|
|
|
1,587
|
|
|
9
|
|
|
12,221
|
|
|
913,751
|
|
||||||
Public sector finance
|
860,746
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
860,746
|
|
||||||
CRE
|
4,118,134
|
|
|
8,054
|
|
|
—
|
|
|
799
|
|
|
27,969
|
|
|
4,154,956
|
|
||||||
Multi-family
|
1,524,914
|
|
|
1,014
|
|
|
—
|
|
|
—
|
|
|
1,691
|
|
|
1,527,619
|
|
||||||
ADC
|
267,090
|
|
|
230
|
|
|
—
|
|
|
434
|
|
|
—
|
|
|
267,754
|
|
||||||
Residential mortgage
|
592,563
|
|
|
1,934
|
|
|
897
|
|
|
264
|
|
|
25,813
|
|
|
621,471
|
|
||||||
Consumer
|
143,510
|
|
|
1,720
|
|
|
1,232
|
|
|
271
|
|
|
7,078
|
|
|
153,811
|
|
||||||
Total loans
|
$
|
12,710,626
|
|
|
$
|
39,165
|
|
|
$
|
9,855
|
|
|
$
|
1,777
|
|
|
$
|
121,232
|
|
|
$
|
12,882,655
|
|
Total TDRs included above
|
$
|
34,892
|
|
|
$
|
215
|
|
|
$
|
181
|
|
|
$
|
650
|
|
|
$
|
38,947
|
|
|
$
|
74,885
|
|
Non-performing loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loans 90+ days past due and still accruing
|
|
|
|
|
|
|
|
|
$
|
1,777
|
|
|
|
||||||||||
Non-accrual loans
|
|
|
|
|
|
|
|
|
121,232
|
|
|
|
|||||||||||
Total originated non-performing loans
|
|
|
|
|
|
|
|
|
$
|
123,009
|
|
|
|
|
March 31, 2019
|
||||||||||||||||||||||
|
Current
|
|
30-59
days past due |
|
60-89
days past due |
|
90+
days past due |
|
Non-
accrual |
|
Total
|
||||||||||||
Traditional C&I
|
$
|
69,384
|
|
|
$
|
243
|
|
|
$
|
600
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
70,227
|
|
Asset-based lending
|
291,974
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
291,974
|
|
||||||
Equipment financing
|
399,407
|
|
|
5,427
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
404,834
|
|
||||||
CRE
|
417,344
|
|
|
4,602
|
|
|
6,174
|
|
|
—
|
|
|
3,665
|
|
|
431,785
|
|
||||||
Multi-family
|
3,135,508
|
|
|
1,340
|
|
|
—
|
|
|
—
|
|
|
1,331
|
|
|
3,138,179
|
|
||||||
Residential mortgage
|
1,930,942
|
|
|
9,050
|
|
|
4,681
|
|
|
325
|
|
|
32,692
|
|
|
1,977,690
|
|
||||||
Consumer
|
135,348
|
|
|
1,014
|
|
|
709
|
|
|
127
|
|
|
3,161
|
|
|
140,359
|
|
||||||
Total loans
|
$
|
6,379,907
|
|
|
$
|
21,676
|
|
|
$
|
12,164
|
|
|
$
|
452
|
|
|
$
|
40,849
|
|
|
$
|
6,455,048
|
|
Total TDRs included above
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Non-performing loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loans 90+ days past due and still accruing
|
|
|
|
|
|
|
|
|
$
|
452
|
|
|
|
||||||||||
Non-accrual loans
|
|
|
|
|
|
|
|
|
40,849
|
|
|
|
|||||||||||
Total acquired non-performing loans
|
|
|
|
|
|
|
|
|
$
|
41,301
|
|
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
December 31, 2018
|
||||||||||||||||||||||
|
Current
|
|
30-59
days
past due
|
|
60-89
days
past due
|
|
90+
days
past due
|
|
Non-
accrual
|
|
Total
|
||||||||||||
Traditional C&I
|
$
|
69,690
|
|
|
$
|
5,256
|
|
|
$
|
105
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
75,051
|
|
Equipment financing
|
288,447
|
|
|
8,659
|
|
|
3,998
|
|
|
187
|
|
|
—
|
|
|
301,291
|
|
||||||
CRE
|
481,583
|
|
|
377
|
|
|
—
|
|
|
458
|
|
|
5,043
|
|
|
487,461
|
|
||||||
Multi-family
|
3,233,779
|
|
|
1,736
|
|
|
—
|
|
|
—
|
|
|
990
|
|
|
3,236,505
|
|
||||||
Residential mortgage
|
2,022,340
|
|
|
18,734
|
|
|
6,513
|
|
|
—
|
|
|
36,168
|
|
|
2,083,755
|
|
||||||
Consumer
|
146,042
|
|
|
1,852
|
|
|
951
|
|
|
—
|
|
|
2,967
|
|
|
151,812
|
|
||||||
Total loans
|
$
|
6,241,881
|
|
|
$
|
36,614
|
|
|
$
|
11,567
|
|
|
$
|
645
|
|
|
$
|
45,168
|
|
|
$
|
6,335,875
|
|
Total TDRs included above
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Non-performing loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loans 90+ days past due and still accruing
|
|
|
|
|
|
|
|
|
$
|
645
|
|
|
|
||||||||||
Non-accrual loans
|
|
|
|
|
|
|
|
|
45,168
|
|
|
|
|||||||||||
Total acquired non-performing loans
|
|
|
|
|
|
|
|
|
$
|
45,813
|
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||||||||||||||||||
|
Recorded investment non-accrual loans
|
|
Recorded investment PCI non-accrual loans
|
|
Recorded investment total non-accrual loans
|
|
Unpaid principal balance non-accrual loans
|
|
Recorded investment non-accrual loans
|
|
Recorded investment PCI non-accrual loans
|
|
Recorded investment total non-accrual loans
|
|
Unpaid principal balance non-accrual loans
|
||||||||||||||||
Traditional C&I
|
$
|
36,094
|
|
|
$
|
673
|
|
|
$
|
36,767
|
|
|
$
|
49,637
|
|
|
$
|
41,625
|
|
|
$
|
673
|
|
|
$
|
42,298
|
|
|
$
|
50,651
|
|
Asset-based lending
|
2,337
|
|
|
—
|
|
|
2,337
|
|
|
2,822
|
|
|
3,281
|
|
|
—
|
|
|
3,281
|
|
|
3,859
|
|
||||||||
Payroll finance
|
695
|
|
|
—
|
|
|
695
|
|
|
695
|
|
|
881
|
|
|
—
|
|
|
881
|
|
|
881
|
|
||||||||
Equipment financing
|
15,115
|
|
|
—
|
|
|
15,115
|
|
|
20,064
|
|
|
12,221
|
|
|
—
|
|
|
12,221
|
|
|
15,744
|
|
||||||||
Commercial real estate
|
22,305
|
|
|
7,828
|
|
|
30,133
|
|
|
36,539
|
|
|
23,675
|
|
|
9,337
|
|
|
33,012
|
|
|
39,440
|
|
||||||||
Multi-family
|
3,574
|
|
|
2,212
|
|
|
5,786
|
|
|
6,033
|
|
|
482
|
|
|
2,199
|
|
|
2,681
|
|
|
2,920
|
|
||||||||
ADC
|
—
|
|
|
434
|
|
|
434
|
|
|
434
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Residential mortgage
|
29,636
|
|
|
33,834
|
|
|
63,470
|
|
|
73,192
|
|
|
24,339
|
|
|
37,642
|
|
|
61,981
|
|
|
72,706
|
|
||||||||
Consumer
|
8,031
|
|
|
3,978
|
|
|
12,009
|
|
|
14,114
|
|
|
6,576
|
|
|
3,469
|
|
|
10,045
|
|
|
12,170
|
|
||||||||
Total
|
$
|
117,787
|
|
|
$
|
48,959
|
|
|
$
|
166,746
|
|
|
$
|
203,530
|
|
|
$
|
113,080
|
|
|
$
|
53,320
|
|
|
$
|
166,400
|
|
|
$
|
198,371
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
Loans evaluated by segment
|
|
Allowance evaluated by segment
|
||||||||||||||||||||||||
|
Individually
evaluated for
impairment
|
|
Collectively
evaluated for
impairment
|
|
PCI loans
(1)
|
|
Total
loans
|
|
Individually
evaluated for
impairment
|
|
Collectively
evaluated for
impairment
|
|
Total allowance for loan losses
|
||||||||||||||
Traditional C&I
|
$
|
40,807
|
|
|
$
|
2,409,365
|
|
|
$
|
7,039
|
|
|
$
|
2,457,211
|
|
|
$
|
—
|
|
|
$
|
17,936
|
|
|
$
|
17,936
|
|
Asset-based lending
|
2,307
|
|
|
1,077,672
|
|
|
5,593
|
|
|
1,085,572
|
|
|
—
|
|
|
8,573
|
|
|
8,573
|
|
|||||||
Payroll finance
|
—
|
|
|
204,610
|
|
|
—
|
|
|
204,610
|
|
|
—
|
|
|
2,100
|
|
|
2,100
|
|
|||||||
Warehouse lending
|
—
|
|
|
1,022,811
|
|
|
—
|
|
|
1,022,811
|
|
|
—
|
|
|
693
|
|
|
693
|
|
|||||||
Factored receivables
|
—
|
|
|
263,033
|
|
|
—
|
|
|
263,033
|
|
|
—
|
|
|
1,092
|
|
|
1,092
|
|
|||||||
Equipment financing
|
3,722
|
|
|
1,324,338
|
|
|
7,657
|
|
|
1,335,717
|
|
|
—
|
|
|
14,326
|
|
|
14,326
|
|
|||||||
Public sector finance
|
—
|
|
|
896,233
|
|
|
—
|
|
|
896,233
|
|
|
—
|
|
|
1,134
|
|
|
1,134
|
|
|||||||
Commercial real estate
|
29,346
|
|
|
4,770,876
|
|
|
22,699
|
|
|
4,822,921
|
|
|
—
|
|
|
33,087
|
|
|
33,087
|
|
|||||||
Multi-family
|
4,373
|
|
|
4,682,367
|
|
|
6,352
|
|
|
4,693,092
|
|
|
—
|
|
|
8,659
|
|
|
8,659
|
|
|||||||
ADC
|
789
|
|
|
290,086
|
|
|
—
|
|
|
290,875
|
|
|
—
|
|
|
1,912
|
|
|
1,912
|
|
|||||||
Residential mortgage
|
4,629
|
|
|
2,460,592
|
|
|
84,063
|
|
|
2,549,284
|
|
|
—
|
|
|
6,925
|
|
|
6,925
|
|
|||||||
Consumer
|
6,400
|
|
|
272,828
|
|
|
7,886
|
|
|
287,114
|
|
|
—
|
|
|
2,523
|
|
|
2,523
|
|
|||||||
Total portfolio loans
|
$
|
92,373
|
|
|
$
|
19,674,811
|
|
|
$
|
141,289
|
|
|
$
|
19,908,473
|
|
|
$
|
—
|
|
|
$
|
98,960
|
|
|
$
|
98,960
|
|
|
Loans evaluated by segment
|
|
Allowance evaluated by segment
|
||||||||||||||||||||||||
|
Individually
evaluated for
impairment
|
|
Collectively
evaluated for
impairment
|
|
PCI loans
|
|
Total
loans
|
|
Individually
evaluated for
impairment
|
|
Collectively
evaluated for
impairment
|
|
Total allowance for loan losses
|
||||||||||||||
Traditional C&I
|
$
|
48,735
|
|
|
$
|
2,338,432
|
|
|
$
|
9,015
|
|
|
$
|
2,396,182
|
|
|
$
|
—
|
|
|
$
|
14,201
|
|
|
$
|
14,201
|
|
Asset-based lending
|
3,281
|
|
|
789,654
|
|
|
—
|
|
|
792,935
|
|
|
—
|
|
|
7,979
|
|
|
7,979
|
|
|||||||
Payroll finance
|
—
|
|
|
227,452
|
|
|
—
|
|
|
227,452
|
|
|
—
|
|
|
2,738
|
|
|
2,738
|
|
|||||||
Warehouse lending
|
—
|
|
|
782,646
|
|
|
—
|
|
|
782,646
|
|
|
—
|
|
|
2,800
|
|
|
2,800
|
|
|||||||
Factored receivables
|
—
|
|
|
258,383
|
|
|
—
|
|
|
258,383
|
|
|
—
|
|
|
1,064
|
|
|
1,064
|
|
|||||||
Equipment financing
|
3,577
|
|
|
1,211,465
|
|
|
—
|
|
|
1,215,042
|
|
|
—
|
|
|
12,450
|
|
|
12,450
|
|
|||||||
Public sector finance
|
—
|
|
|
860,746
|
|
|
—
|
|
|
860,746
|
|
|
—
|
|
|
1,739
|
|
|
1,739
|
|
|||||||
Commercial real estate
|
33,284
|
|
|
4,581,911
|
|
|
27,222
|
|
|
4,642,417
|
|
|
—
|
|
|
32,285
|
|
|
32,285
|
|
|||||||
Multi-family
|
1,662
|
|
|
4,754,912
|
|
|
7,550
|
|
|
4,764,124
|
|
|
—
|
|
|
8,355
|
|
|
8,355
|
|
|||||||
ADC
|
—
|
|
|
267,754
|
|
|
—
|
|
|
267,754
|
|
|
—
|
|
|
1,769
|
|
|
1,769
|
|
|||||||
Residential mortgage
|
3,210
|
|
|
2,614,046
|
|
|
87,970
|
|
|
2,705,226
|
|
|
—
|
|
|
7,454
|
|
|
7,454
|
|
|||||||
Consumer
|
7,249
|
|
|
290,336
|
|
|
8,038
|
|
|
305,623
|
|
|
—
|
|
|
2,843
|
|
|
2,843
|
|
|||||||
Total portfolio loans
|
$
|
100,998
|
|
|
$
|
18,977,737
|
|
|
$
|
139,795
|
|
|
$
|
19,218,530
|
|
|
$
|
—
|
|
|
$
|
95,677
|
|
|
$
|
95,677
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
For the three months ended March 31,
|
||||||
|
2019
|
|
2018
|
||||
Balance at beginning of period
|
$
|
16,932
|
|
|
$
|
45,582
|
|
Accretion of income
|
(2,111
|
)
|
|
(3,029
|
)
|
||
Charge-offs
|
(508
|
)
|
|
(342
|
)
|
||
Reclassification (to) from non-accretable difference
|
1,534
|
|
|
410
|
|
||
Other, adjustments
|
—
|
|
|
(15,072
|
)
|
||
Balance at end of period
|
$
|
15,847
|
|
|
$
|
27,549
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||
|
Unpaid principal balance
|
|
Recorded investment
|
|
Unpaid principal balance
|
|
Recorded investment
|
||||||||
Loans with no related allowance recorded:
|
|
|
|
|
|
|
|||||||||
Traditional C&I
|
$
|
50,565
|
|
|
$
|
40,807
|
|
|
$
|
64,653
|
|
|
$
|
48,735
|
|
Asset-based lending
|
2,792
|
|
|
2,307
|
|
|
3,859
|
|
|
3,281
|
|
||||
Equipment financing
|
3,974
|
|
|
3,722
|
|
|
3,577
|
|
|
3,577
|
|
||||
Commercial real estate
|
34,047
|
|
|
29,346
|
|
|
43,119
|
|
|
33,284
|
|
||||
Multi-family
|
4,705
|
|
|
4,373
|
|
|
2,341
|
|
|
1,662
|
|
||||
ADC
|
789
|
|
|
789
|
|
|
—
|
|
|
—
|
|
||||
Residential mortgage
|
4,784
|
|
|
4,629
|
|
|
3,430
|
|
|
3,210
|
|
||||
Consumer
|
6,400
|
|
|
6,400
|
|
|
7,249
|
|
|
7,249
|
|
||||
Total
|
$
|
108,056
|
|
|
$
|
92,373
|
|
|
$
|
128,228
|
|
|
$
|
100,998
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
For the three months ended
|
||||||||||||||||||||||
|
March 31, 2019
|
|
March 31, 2018
|
||||||||||||||||||||
|
QTD average
recorded
investment
|
|
Interest
income
recognized
|
|
Cash-basis
interest
income
recognized
|
|
QTD average
recorded
investment
|
|
Interest
income
recognized
|
|
Cash-basis
interest
income
recognized
|
||||||||||||
Loans with no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Traditional C&I
|
$
|
41,835
|
|
|
$
|
49
|
|
|
$
|
—
|
|
|
$
|
39,928
|
|
|
$
|
140
|
|
|
$
|
—
|
|
Asset-based lending
|
1,864
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Equipment financing
|
2,590
|
|
|
—
|
|
|
—
|
|
|
1,411
|
|
|
—
|
|
|
—
|
|
||||||
Commercial real estate
|
28,586
|
|
|
172
|
|
|
—
|
|
|
12,190
|
|
|
44
|
|
|
—
|
|
||||||
Multi-family
|
3,224
|
|
|
16
|
|
|
—
|
|
|
2,001
|
|
|
16
|
|
|
—
|
|
||||||
ADC
|
395
|
|
|
13
|
|
|
—
|
|
|
4,138
|
|
|
3
|
|
|
—
|
|
||||||
Residential mortgage
|
2,502
|
|
|
—
|
|
|
—
|
|
|
2,599
|
|
|
—
|
|
|
—
|
|
||||||
Consumer
|
5,191
|
|
|
—
|
|
|
—
|
|
|
3,127
|
|
|
—
|
|
|
—
|
|
||||||
Total
|
$
|
86,187
|
|
|
$
|
250
|
|
|
$
|
—
|
|
|
$
|
65,394
|
|
|
$
|
203
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2019
|
||||||||||||||||||||||
|
Current loans
|
|
30-59
days
past due
|
|
60-89
days
past due
|
|
90+
days
past due
|
|
Non-
accrual
|
|
Total
|
||||||||||||
Traditional C&I
|
$
|
5,935
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19,705
|
|
|
$
|
25,640
|
|
Asset-based lending
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,294
|
|
|
1,294
|
|
||||||
Equipment financing
|
1,688
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,288
|
|
|
3,976
|
|
||||||
Commercial real estate
|
8,859
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,516
|
|
|
15,375
|
|
||||||
ADC
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
434
|
|
|
434
|
|
||||||
Residential mortgage
|
6,818
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,195
|
|
|
9,013
|
|
||||||
Consumer
|
6,020
|
|
|
—
|
|
|
57
|
|
|
214
|
|
|
277
|
|
|
6,568
|
|
||||||
Total
|
$
|
29,320
|
|
|
$
|
—
|
|
|
$
|
57
|
|
|
$
|
214
|
|
|
$
|
32,709
|
|
|
$
|
62,300
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
December 31, 2018
|
||||||||||||||||||||||
|
Current loans
|
|
30-59
days
past due
|
|
60-89
days
past due
|
|
90+
days
past due
|
|
Non-
accrual
|
|
Total
|
||||||||||||
Traditional C&I
|
$
|
9,011
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
25,672
|
|
|
$
|
34,683
|
|
Asset-based lending
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,276
|
|
|
1,276
|
|
||||||
Equipment financing
|
1,905
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
2,367
|
|
|
4,281
|
|
||||||
Commercial real estate
|
11,071
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,112
|
|
|
18,183
|
|
||||||
ADC
|
—
|
|
|
—
|
|
|
—
|
|
|
434
|
|
|
—
|
|
|
434
|
|
||||||
Residential mortgage
|
5,688
|
|
|
—
|
|
|
103
|
|
|
—
|
|
|
2,312
|
|
|
8,103
|
|
||||||
Consumer
|
7,217
|
|
|
215
|
|
|
69
|
|
|
216
|
|
|
208
|
|
|
7,925
|
|
||||||
Total
|
$
|
34,892
|
|
|
$
|
215
|
|
|
$
|
181
|
|
|
$
|
650
|
|
|
$
|
38,947
|
|
|
$
|
74,885
|
|
|
March 31, 2019
|
|
March 31, 2018
|
|||||||||||||||||
|
|
|
Recorded investment
|
|
|
|
Recorded investment
|
|||||||||||||
|
Number
|
Pre-
modification
|
|
Post-
modification
|
|
Number
|
Pre-
modification
|
|
Post-
modification
|
|||||||||||
Traditional C&I
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
1
|
|
$
|
12,766
|
|
|
$
|
12,766
|
|
Equipment financing
|
1
|
|
|
5,026
|
|
|
5,026
|
|
|
1
|
|
670
|
|
|
670
|
|
||||
Residential mortgage
|
2
|
|
|
895
|
|
|
895
|
|
|
5
|
|
808
|
|
|
603
|
|
||||
Total TDRs
|
3
|
|
|
$
|
5,921
|
|
|
$
|
5,921
|
|
|
7
|
|
$
|
14,244
|
|
|
$
|
14,039
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
Special Mention
|
|
Substandard
|
||||||||||||||||||||
|
Originated
|
|
Acquired
|
|
Total
|
|
Originated
|
|
Acquired
|
|
Total
|
||||||||||||
March 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Traditional C&I
|
$
|
7,510
|
|
|
$
|
82
|
|
|
$
|
7,592
|
|
|
$
|
53,421
|
|
|
$
|
122
|
|
|
$
|
53,543
|
|
Asset-based lending
|
13,228
|
|
|
23,007
|
|
|
36,235
|
|
|
20,164
|
|
|
6,617
|
|
|
26,781
|
|
||||||
Payroll finance
|
—
|
|
|
—
|
|
|
—
|
|
|
17,533
|
|
|
—
|
|
|
17,533
|
|
||||||
Equipment financing
|
14,231
|
|
|
13,031
|
|
|
27,262
|
|
|
23,538
|
|
|
—
|
|
|
23,538
|
|
||||||
CRE
|
10,929
|
|
|
9,940
|
|
|
20,869
|
|
|
43,123
|
|
|
5,559
|
|
|
48,682
|
|
||||||
Multi-family
|
22,366
|
|
|
7,598
|
|
|
29,964
|
|
|
35,656
|
|
|
1,793
|
|
|
37,449
|
|
||||||
ADC
|
—
|
|
|
—
|
|
|
—
|
|
|
1,223
|
|
|
—
|
|
|
1,223
|
|
||||||
Residential mortgage
|
3,212
|
|
|
1,790
|
|
|
5,002
|
|
|
34,427
|
|
|
33,017
|
|
|
67,444
|
|
||||||
Consumer
|
934
|
|
|
196
|
|
|
1,130
|
|
|
9,340
|
|
|
3,161
|
|
|
12,501
|
|
||||||
Total
|
$
|
72,410
|
|
|
$
|
55,644
|
|
|
$
|
128,054
|
|
|
$
|
238,425
|
|
|
$
|
50,269
|
|
|
$
|
288,694
|
|
|
Special Mention
|
|
Substandard
|
||||||||||||||||||||
|
Originated
|
|
Acquired
|
|
Total
|
|
Originated
|
|
Acquired
|
|
Total
|
||||||||||||
Traditional C&I
|
$
|
12,003
|
|
|
$
|
99
|
|
|
$
|
12,102
|
|
|
$
|
51,903
|
|
|
$
|
128
|
|
|
$
|
52,031
|
|
Asset-based lending
|
14,033
|
|
|
—
|
|
|
14,033
|
|
|
21,865
|
|
|
—
|
|
|
21,865
|
|
||||||
Payroll finance
|
9,682
|
|
|
—
|
|
|
9,682
|
|
|
17,766
|
|
|
—
|
|
|
17,766
|
|
||||||
Factored receivables
|
—
|
|
|
—
|
|
|
—
|
|
|
508
|
|
|
—
|
|
|
508
|
|
||||||
Equipment financing
|
9,966
|
|
|
—
|
|
|
9,966
|
|
|
21,256
|
|
|
—
|
|
|
21,256
|
|
||||||
CRE
|
3,852
|
|
|
10,160
|
|
|
14,012
|
|
|
43,336
|
|
|
8,126
|
|
|
51,462
|
|
||||||
Multi-family
|
33,321
|
|
|
10,490
|
|
|
43,811
|
|
|
20,812
|
|
|
3,542
|
|
|
24,354
|
|
||||||
ADC
|
—
|
|
|
—
|
|
|
—
|
|
|
434
|
|
|
—
|
|
|
434
|
|
||||||
Residential mortgage
|
5,179
|
|
|
2,231
|
|
|
7,410
|
|
|
29,475
|
|
|
36,431
|
|
|
65,906
|
|
||||||
Consumer
|
1,919
|
|
|
245
|
|
|
2,164
|
|
|
7,223
|
|
|
3,242
|
|
|
10,465
|
|
||||||
Total
|
$
|
89,955
|
|
|
$
|
23,225
|
|
|
$
|
113,180
|
|
|
$
|
214,578
|
|
|
$
|
51,469
|
|
|
$
|
266,047
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
March 31,
|
|
December 31,
|
||||
|
2019
|
|
2018
|
||||
Goodwill
|
$
|
1,657,814
|
|
|
$
|
1,613,033
|
|
Other intangible assets:
|
|
|
|
||||
Core deposits
|
$
|
99,678
|
|
|
$
|
104,263
|
|
Customer lists
|
4,541
|
|
|
4,740
|
|
||
Non-compete agreements
|
—
|
|
|
42
|
|
||
Trade name
|
20,500
|
|
|
20,500
|
|
||
Total
|
$
|
124,719
|
|
|
$
|
129,545
|
|
|
Amortization expense
|
||
Remainder of 2019
|
$
|
14,354
|
|
2020
|
16,800
|
|
|
2021
|
15,104
|
|
|
2022
|
13,703
|
|
|
2023
|
12,322
|
|
|
2024
|
10,448
|
|
|
Thereafter
|
21,488
|
|
|
Total
|
$
|
104,219
|
|
|
March 31,
|
|
December 31,
|
||||
|
2019
|
|
2018
|
||||
Non-interest bearing demand
|
$
|
4,321,310
|
|
|
$
|
4,241,923
|
|
Interest bearing demand
|
4,400,725
|
|
|
4,207,392
|
|
||
Savings
|
2,358,905
|
|
|
2,382,520
|
|
||
Money market
|
7,611,522
|
|
|
7,905,382
|
|
||
Certificates of deposit
|
2,533,177
|
|
|
2,476,931
|
|
||
Total deposits
|
$
|
21,225,639
|
|
|
$
|
21,214,148
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
March 31,
|
|
December 31,
|
||||
|
2019
|
|
2018
|
||||
Interest bearing demand
|
$
|
15,320
|
|
|
$
|
23,742
|
|
Money market
|
869,175
|
|
|
983,889
|
|
||
CDARs
(1)
and ICS
(2)
one way
|
150,206
|
|
|
150,192
|
|
||
Total brokered deposits
|
$
|
1,034,701
|
|
|
$
|
1,157,823
|
|
|
March 31,
|
|
December 31,
|
||||||||||
|
2019
|
|
2018
|
||||||||||
|
Amount
|
|
Rate
|
|
Amount
|
|
Rate
|
||||||
By type of borrowing:
|
|
|
|
|
|
|
|
||||||
FHLB borrowings
|
$
|
3,259,507
|
|
|
2.38
|
%
|
|
$
|
4,838,772
|
|
|
2.40
|
%
|
Repurchase agreements
|
27,020
|
|
|
1.22
|
|
|
21,338
|
|
|
1.20
|
|
||
3.50% Senior Notes
|
173,952
|
|
|
3.19
|
|
|
181,130
|
|
|
3.19
|
|
||
Subordinated Notes
|
173,001
|
|
|
5.45
|
|
|
172,943
|
|
|
5.45
|
|
||
Total borrowings
|
$
|
3,633,480
|
|
|
2.56
|
%
|
|
$
|
5,214,183
|
|
|
2.52
|
%
|
By remaining period to maturity:
|
|
|
|
|
|
|
|
||||||
Less than one year
|
$
|
2,535,225
|
|
|
2.46
|
%
|
|
$
|
3,958,635
|
|
|
2.48
|
%
|
One to two years
|
824,912
|
|
|
2.30
|
|
|
831,889
|
|
|
2.28
|
|
||
Two to three years
|
100,342
|
|
|
2.15
|
|
|
250,716
|
|
|
2.04
|
|
||
Greater than five years
|
173,001
|
|
|
5.45
|
|
|
172,943
|
|
|
5.45
|
|
||
Total borrowings
|
$
|
3,633,480
|
|
|
2.56
|
%
|
|
$
|
5,214,183
|
|
|
2.52
|
%
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
March 31, 2019
|
||
Operating lease expense
|
$
|
4,943
|
|
Sub-lease income
|
(604
|
)
|
|
Net lease expense
|
$
|
4,339
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
Remainder of 2019
|
$
|
14,697
|
|
2020
|
19,379
|
|
|
2021
|
17,823
|
|
|
2022
|
16,109
|
|
|
2023
|
14,504
|
|
|
2024
|
12,703
|
|
|
2025 and thereafter
|
54,229
|
|
|
Total lease payments
|
149,444
|
|
|
Interest
|
21,187
|
|
|
Present value of lease liabilities
|
$
|
128,257
|
|
|
March 31, 2019
|
|
Weighted average remaining lease term (years)
|
8.71
|
|
Weighted average remaining discount rate
|
3.25
|
%
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
Notional
amount
|
|
Average
maturity (in years)
|
|
Weighted
average
fixed rate
|
|
Weighted
average
variable rate
|
|
Fair value
|
|||||
March 31, 2019
|
|
|
|
|
|
|
|
|
|
|||||
Included in other assets:
|
|
|
|
|
|
|
|
|
|
|||||
Third-party interest rate swap
|
$
|
313,515
|
|
|
|
|
|
|
|
|
$
|
898
|
|
|
Customer interest rate swap
|
990,356
|
|
|
|
|
|
|
|
|
32,496
|
|
|||
Total
|
$
|
1,303,871
|
|
|
5.72
|
|
4.69
|
%
|
|
1 m Libor + 2.26%
|
|
$
|
33,394
|
|
Included in other liabilities:
|
|
|
|
|
|
|
|
|
|
|||||
Third-party interest rate swap
|
$
|
(990,356
|
)
|
|
|
|
|
|
|
|
$
|
(10,119
|
)
|
|
Customer interest rate swap
|
(313,515
|
)
|
|
|
|
|
|
|
|
(4,051
|
)
|
|||
Total
|
$
|
(1,303,871
|
)
|
|
5.72
|
|
4.69
|
%
|
|
1 m Libor + 2.26%
|
|
$
|
(14,170
|
)
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|||||
Included in other assets:
|
|
|
|
|
|
|
|
|
|
|||||
Third-party interest rate swap
|
$
|
516,419
|
|
|
|
|
|
|
|
|
$
|
1,963
|
|
|
Customer interest rate swap
|
556,934
|
|
|
|
|
|
|
|
|
16,252
|
|
|||
Total
|
$
|
1,073,353
|
|
|
5.90
|
|
4.65
|
%
|
|
1 m Libor + 2.29%
|
|
$
|
18,215
|
|
Included in other liabilities:
|
|
|
|
|
|
|
|
|
|
|||||
Third-party interest rate swap
|
$
|
(556,934
|
)
|
|
|
|
|
|
|
|
$
|
(4,351
|
)
|
|
Customer interest rate swap
|
(516,419
|
)
|
|
|
|
|
|
|
|
(8,650
|
)
|
|||
Total
|
$
|
(1,073,353
|
)
|
|
5.90
|
|
4.65
|
%
|
|
1 m Libor + 2.29%
|
|
$
|
(13,001
|
)
|
|
For the three months ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
Income before income tax expense
|
$
|
129,911
|
|
|
$
|
128,328
|
|
Tax at federal statutory rate of 21%
|
27,281
|
|
|
26,948
|
|
||
State and local income taxes, net of federal tax benefit
|
6,690
|
|
|
6,059
|
|
||
Tax exempt interest, net of disallowed interest
|
(5,253
|
)
|
|
(4,627
|
)
|
||
BOLI income
|
(769
|
)
|
|
(763
|
)
|
||
Low income housing tax credits and other benefits
|
(4,347
|
)
|
|
(2,125
|
)
|
||
Low income housing investment amortization expense
|
3,810
|
|
|
998
|
|
||
Equity-based stock compensation benefit
|
(106
|
)
|
|
(379
|
)
|
||
FDIC insurance premium limitation
|
254
|
|
|
486
|
|
||
Other, net
|
914
|
|
|
2,859
|
|
||
Actual income tax expense
|
$
|
28,474
|
|
|
$
|
29,456
|
|
Effective income tax rate
|
21.9
|
%
|
|
23.0
|
%
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
|
|
Non-vested stock awards/stock units outstanding
|
|
Stock options outstanding
|
|||||||||||
|
Shares available for grant
|
|
Number of shares
|
|
Weighted average grant date fair value
|
|
Number of shares
|
|
Weighted average exercise price
|
|||||||
Balance at January 1, 2019
|
2,318,950
|
|
|
1,333,514
|
|
|
$
|
22.12
|
|
|
686,539
|
|
|
$
|
11.20
|
|
Granted
|
(1,501,511
|
)
|
|
1,501,511
|
|
|
19.63
|
|
|
—
|
|
|
—
|
|
||
Stock awards vested
(1)
|
(70,353
|
)
|
|
(489,373
|
)
|
|
19.43
|
|
|
—
|
|
|
—
|
|
||
Exercised
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,893
|
)
|
|
14.05
|
|
||
Forfeited
|
31,431
|
|
|
(31,431
|
)
|
|
23.07
|
|
|
—
|
|
|
—
|
|
||
Canceled/expired
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Balance at March 31, 2019
|
778,517
|
|
|
2,314,221
|
|
|
$
|
21.06
|
|
|
682,646
|
|
|
$
|
11.18
|
|
Exercisable at March 31, 2019
|
|
|
|
|
|
|
682,646
|
|
|
$
|
11.18
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
For the three months ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
Stock options
|
$
|
—
|
|
|
$
|
2
|
|
Non-vested stock awards/performance units
|
5,123
|
|
|
2,852
|
|
||
Total
|
$
|
5,123
|
|
|
$
|
2,854
|
|
Income tax benefit
|
1,127
|
|
|
665
|
|
||
Proceeds from stock option exercises
|
55
|
|
|
329
|
|
|
March 31, 2019
|
||
Stock options
|
$
|
—
|
|
Non-vested stock awards/performance units
|
42,619
|
|
|
Total
|
$
|
42,619
|
|
|
For the three months ended
|
||||||||||||||
|
March 31, 2019
|
|
March 31, 2018
|
||||||||||||
|
Pension Benefits
|
|
Other Post Retirement Benefits
|
|
Pension Benefits
|
|
Other Post Retirement Benefits
|
||||||||
Service cost
|
$
|
—
|
|
|
$
|
15
|
|
|
$
|
—
|
|
|
$
|
21
|
|
Interest cost
|
2,293
|
|
|
305
|
|
|
2,122
|
|
|
273
|
|
||||
Expected return on plan assets
|
(2,394
|
)
|
|
—
|
|
|
(3,353
|
)
|
|
—
|
|
||||
Net amortization and deferral
|
—
|
|
|
(82
|
)
|
|
—
|
|
|
—
|
|
||||
Net periodic pension and other post-retirement (benefit) expense
|
$
|
(101
|
)
|
|
$
|
238
|
|
|
$
|
(1,231
|
)
|
|
$
|
294
|
|
|
|
|
|
|
|
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
For the three months ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
Other non-interest expense:
|
|
|
|
||||
Professional fees
|
$
|
4,148
|
|
|
$
|
3,502
|
|
Advertising and promotion
|
991
|
|
|
1,543
|
|
||
Telephone
|
1,895
|
|
|
1,558
|
|
||
Operational losses
|
583
|
|
|
1,275
|
|
||
Insurance & surety bond premium
|
1,062
|
|
|
571
|
|
||
Pension plan expense (benefit)
|
74
|
|
|
(1,008
|
)
|
||
Other
|
8,191
|
|
|
5,833
|
|
||
Total other non-interest expense
|
$
|
16,944
|
|
|
$
|
13,274
|
|
|
For the three months ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
Net income available to common stockholders
|
$
|
99,448
|
|
|
$
|
96,873
|
|
Weighted average common shares outstanding for computation of basic EPS
|
213,157,090
|
|
|
224,730,686
|
|
||
Common-equivalent shares due to the dilutive effect of stock options and unvested performance share grants
(1)
|
348,752
|
|
|
533,461
|
|
||
Weighted average common shares for computation of diluted EPS
|
213,505,842
|
|
|
225,264,147
|
|
||
EPS:
|
|
|
|
||||
Basic
|
$
|
0.47
|
|
|
$
|
0.43
|
|
Diluted
|
0.47
|
|
|
0.43
|
|
||
Weighted average common shares that could be exercised that were anti-dilutive for the period
(2)
|
—
|
|
|
—
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
Actual
|
|
Minimum capital required - Basel III
|
|
Required to be considered well- capitalized
|
|||||||||||||||
|
Capital amount
|
|
Ratio
|
|
Capital amount
|
|
Ratio
|
|
Capital amount
|
|
Ratio
|
|||||||||
March 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Common equity tier 1 to RWA:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Sterling National Bank
|
$
|
2,780,903
|
|
|
13.13
|
%
|
|
$
|
1,483,071
|
|
|
7.00
|
%
|
|
$
|
1,377,138
|
|
|
6.50
|
%
|
Sterling Bancorp
|
2,539,554
|
|
|
11.98
|
|
|
1,484,270
|
|
|
7.00
|
|
|
N/A
|
|
|
N/A
|
|
|||
Tier 1 capital to RWA:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Sterling National Bank
|
2,780,903
|
|
|
13.13
|
%
|
|
1,800,872
|
|
|
8.50
|
%
|
|
1,694,939
|
|
|
8.00
|
%
|
|||
Sterling Bancorp
|
2,677,772
|
|
|
12.63
|
|
|
1,802,328
|
|
|
8.50
|
|
|
N/A
|
|
|
N/A
|
|
|||
Total capital to RWA:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Sterling National Bank
|
3,053,518
|
|
|
14.41
|
%
|
|
2,224,607
|
|
|
10.50
|
%
|
|
2,118,673
|
|
|
10.00
|
%
|
|||
Sterling Bancorp
|
2,922,209
|
|
|
13.78
|
|
|
2,226,405
|
|
|
10.50
|
|
|
N/A
|
|
|
N/A
|
|
|||
Tier 1 leverage ratio:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Sterling National Bank
|
2,780,903
|
|
|
9.58
|
%
|
|
1,161,717
|
|
|
4.00
|
%
|
|
1,452,147
|
|
|
5.00
|
%
|
|||
Sterling Bancorp
|
2,677,772
|
|
|
9.21
|
|
|
1,162,518
|
|
|
4.00
|
|
|
N/A
|
|
|
N/A
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
Actual
|
|
Minimum capital required - Basel III phase-in schedule
|
|
Minimum capital required - Basel III fully phased-in
|
|
Required to be considered well- capitalized
|
||||||||||||||||||||
|
Capital amount
|
|
Ratio
|
|
Capital amount
|
|
Ratio
|
|
Capital amount
|
|
Ratio
|
|
Capital amount
|
|
Ratio
|
||||||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Common equity tier 1 to RWA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Sterling National Bank
|
$
|
2,915,484
|
|
|
13.55
|
%
|
|
$
|
1,371,480
|
|
|
6.375
|
%
|
|
$
|
1,505,939
|
|
|
7.00
|
%
|
|
$
|
1,398,372
|
|
|
6.50
|
%
|
Sterling Bancorp
|
2,649,593
|
|
|
12.31
|
|
|
1,372,457
|
|
|
6.375
|
|
|
1,507,011
|
|
|
7.00
|
|
|
N/A
|
|
|
N/A
|
|
||||
Tier 1 capital to RWA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Sterling National Bank
|
2,915,484
|
|
|
13.55
|
%
|
|
1,694,181
|
|
|
7.875
|
%
|
|
1,828,640
|
|
|
8.50
|
%
|
|
1,721,073
|
|
|
8.00
|
%
|
||||
Sterling Bancorp
|
2,788,016
|
|
|
12.95
|
|
|
1,695,388
|
|
|
7.875
|
|
|
1,829,942
|
|
|
8.50
|
|
|
N/A
|
|
|
N/A
|
|
||||
Total capital to RWA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Sterling National Bank
|
3,184,758
|
|
|
14.80
|
%
|
|
2,124,450
|
|
|
9.875
|
%
|
|
2,258,908
|
|
|
10.50
|
%
|
|
2,151,341
|
|
|
10.00
|
%
|
||||
Sterling Bancorp
|
3,027,124
|
|
|
14.06
|
|
|
2,125,963
|
|
|
9.875
|
|
|
2,260,517
|
|
|
10.50
|
|
|
N/A
|
|
|
N/A
|
|
||||
Tier 1 leverage ratio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Sterling National Bank
|
2,915,484
|
|
|
9.94
|
%
|
|
1,172,964
|
|
|
4.00
|
%
|
|
1,172,964
|
|
|
4.00
|
%
|
|
1,466,206
|
|
|
5.00
|
%
|
||||
Sterling Bancorp
|
2,788,016
|
|
|
9.50
|
|
|
1,173,883
|
|
|
4.00
|
|
|
1,173,883
|
|
|
4.00
|
|
|
N/A
|
|
|
N/A
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
March 31,
|
|
December 31,
|
||||
|
2019
|
|
2018
|
||||
Loan origination commitments
|
$
|
414,545
|
|
|
$
|
417,027
|
|
Unused lines of credit
|
1,823,040
|
|
|
1,737,315
|
|
||
Letters of credit
|
300,123
|
|
|
287,779
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
March 31, 2019
|
||||||||||||||
|
Fair value
|
|
Level 1 inputs
|
|
Level 2 inputs
|
|
Level 3 inputs
|
||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||
Investment securities available for sale:
|
|
|
|
|
|
|
|
||||||||
Residential MBS
(1)
:
|
|
|
|
|
|
|
|
||||||||
Agency-backed
|
$
|
2,051,304
|
|
|
$
|
—
|
|
|
$
|
2,051,304
|
|
|
$
|
—
|
|
CMOs
(2)
/Other MBS
|
529,510
|
|
|
—
|
|
|
529,510
|
|
|
—
|
|
||||
Total residential MBS
|
2,580,814
|
|
|
—
|
|
|
2,580,814
|
|
|
—
|
|
||||
Other securities:
|
|
|
|
|
|
|
|
||||||||
Federal agencies
|
216,272
|
|
|
—
|
|
|
216,272
|
|
|
—
|
|
||||
Corporate
|
368,447
|
|
|
—
|
|
|
368,447
|
|
|
—
|
|
||||
State and municipal
|
682,266
|
|
|
—
|
|
|
682,266
|
|
|
—
|
|
||||
Total other securities
|
1,266,985
|
|
|
—
|
|
|
1,266,985
|
|
|
—
|
|
||||
Total available for sale securities
|
3,847,799
|
|
|
—
|
|
|
3,847,799
|
|
|
—
|
|
||||
Swaps
|
33,394
|
|
|
—
|
|
|
33,394
|
|
|
—
|
|
||||
Total assets
|
$
|
3,881,193
|
|
|
$
|
—
|
|
|
$
|
3,881,193
|
|
|
$
|
—
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
Swaps
|
$
|
14,170
|
|
|
$
|
—
|
|
|
$
|
14,170
|
|
|
$
|
—
|
|
Total liabilities
|
$
|
14,170
|
|
|
$
|
—
|
|
|
$
|
14,170
|
|
|
$
|
—
|
|
|
December 31, 2018
|
||||||||||||||
|
Fair value
|
|
Level 1 inputs
|
|
Level 2 inputs
|
|
Level 3 inputs
|
||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||
Investment securities available for sale:
|
|
|
|
|
|
|
|
||||||||
Residential MBS
(1)
:
|
|
|
|
|
|
|
|
||||||||
Agency-backed
|
$
|
2,268,851
|
|
|
$
|
—
|
|
|
$
|
2,268,851
|
|
|
$
|
—
|
|
CMOs
(2)
/Other MBS
|
574,770
|
|
|
—
|
|
|
574,770
|
|
|
—
|
|
||||
Total residential MBS
|
2,843,621
|
|
|
—
|
|
|
2,843,621
|
|
|
—
|
|
||||
Federal agencies
|
273,973
|
|
|
—
|
|
|
273,973
|
|
|
—
|
|
||||
Corporate bonds
|
527,965
|
|
|
—
|
|
|
527,965
|
|
|
—
|
|
||||
State and municipal
|
225,004
|
|
|
—
|
|
|
225,004
|
|
|
—
|
|
||||
Total other securities
|
1,026,942
|
|
|
—
|
|
|
1,026,942
|
|
|
—
|
|
||||
Total available for sale securities
|
3,870,563
|
|
|
—
|
|
|
3,870,563
|
|
|
—
|
|
||||
Swaps
|
18,215
|
|
|
—
|
|
|
18,215
|
|
|
—
|
|
||||
Total assets
|
$
|
3,888,778
|
|
|
$
|
—
|
|
|
$
|
3,888,778
|
|
|
$
|
—
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
Swaps
|
$
|
13,001
|
|
|
$
|
—
|
|
|
$
|
13,001
|
|
|
$
|
—
|
|
Total liabilities
|
$
|
13,001
|
|
|
$
|
—
|
|
|
$
|
13,001
|
|
|
$
|
—
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
March 31, 2019
|
||||||||||||||
|
Fair value
|
|
Level 1 inputs
|
|
Level 2 inputs
|
|
Level 3 inputs
|
||||||||
Traditional C&I
|
$
|
20,828
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
20,828
|
|
Asset-based lending
|
1,294
|
|
|
—
|
|
|
—
|
|
|
1,294
|
|
||||
Equipment financing
|
252
|
|
|
—
|
|
|
—
|
|
|
252
|
|
||||
Commercial real estate
|
10,592
|
|
|
—
|
|
|
—
|
|
|
10,592
|
|
||||
Multi-family
|
1,183
|
|
|
—
|
|
|
—
|
|
|
1,183
|
|
||||
Residential mortgage
|
1,133
|
|
|
—
|
|
|
—
|
|
|
1,133
|
|
||||
Total impaired loans measured at fair value
|
$
|
35,282
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
35,282
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
December 31, 2018
|
||||||||||||||
|
Fair value
|
|
Level 1 inputs
|
|
Level 2 inputs
|
|
Level 3 inputs
|
||||||||
Traditional C&I
|
$
|
28,780
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
28,780
|
|
Commercial real estate
|
10,725
|
|
|
—
|
|
|
—
|
|
|
10,725
|
|
||||
Multi-family
|
1,210
|
|
|
—
|
|
|
—
|
|
|
1,210
|
|
||||
Residential mortgage
|
769
|
|
|
—
|
|
|
—
|
|
|
769
|
|
||||
Total impaired loans measured at fair value
|
$
|
41,484
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
41,484
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
March 31, 2019
|
||||||||||||||
|
Carrying
amount
|
|
Level 1 inputs
|
|
Level 2 inputs
|
|
Level 3 inputs
|
||||||||
Financial assets:
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
$
|
314,255
|
|
|
$
|
314,255
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Securities available for sale
|
3,847,799
|
|
|
—
|
|
|
3,847,799
|
|
|
—
|
|
||||
Securities held to maturity
|
2,067,251
|
|
|
—
|
|
|
2,079,057
|
|
|
—
|
|
||||
Loans held for sale
|
248,972
|
|
|
—
|
|
|
248,972
|
|
|
—
|
|
||||
Portfolio loans, net
|
19,809,513
|
|
|
—
|
|
|
—
|
|
|
19,859,037
|
|
||||
Accrued interest receivable on securities
|
39,419
|
|
|
—
|
|
|
39,419
|
|
|
—
|
|
||||
Accrued interest receivable on loans
|
76,345
|
|
|
—
|
|
|
—
|
|
|
76,345
|
|
||||
FHLB stock and FRB stock
|
298,455
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Swaps
|
33,394
|
|
|
—
|
|
|
33,394
|
|
|
—
|
|
||||
Financial liabilities:
|
|
|
|
|
|
|
|
||||||||
Non-maturity deposits
|
(18,692,462
|
)
|
|
(18,692,462
|
)
|
|
—
|
|
|
—
|
|
||||
Certificates of deposit
|
(2,533,177
|
)
|
|
—
|
|
|
(2,513,906
|
)
|
|
—
|
|
||||
FHLB borrowings
|
(3,259,507
|
)
|
|
—
|
|
|
(3,250,738
|
)
|
|
—
|
|
||||
Other borrowings
|
(27,020
|
)
|
|
—
|
|
|
(27,018
|
)
|
|
—
|
|
||||
Senior Notes
|
(173,952
|
)
|
|
—
|
|
|
(179,634
|
)
|
|
—
|
|
||||
Subordinated Notes
|
(173,001
|
)
|
|
—
|
|
|
(175,388
|
)
|
|
—
|
|
||||
Mortgage escrow funds
|
(102,036
|
)
|
|
—
|
|
|
(102,036
|
)
|
|
—
|
|
||||
Accrued interest payable on deposits
|
(4,222
|
)
|
|
—
|
|
|
(4,222
|
)
|
|
—
|
|
||||
Accrued interest payable on borrowings
|
(14,751
|
)
|
|
—
|
|
|
(14,751
|
)
|
|
—
|
|
||||
Swaps
|
(14,170
|
)
|
|
—
|
|
|
(14,170
|
)
|
|
—
|
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
December 31, 2018
|
||||||||||||||
|
Carrying
amount
|
|
Level 1 inputs
|
|
Level 2 inputs
|
|
Level 3 inputs
|
||||||||
Financial assets:
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
$
|
438,110
|
|
|
$
|
438,110
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Securities available for sale
|
3,870,563
|
|
|
—
|
|
|
3,870,563
|
|
|
—
|
|
||||
Securities held to maturity
|
2,796,617
|
|
|
—
|
|
|
2,740,522
|
|
|
—
|
|
||||
Loans held for sale
|
1,565,979
|
|
|
—
|
|
|
1,565,979
|
|
|
—
|
|
||||
Portfolio loans, net
|
19,122,853
|
|
|
—
|
|
|
—
|
|
|
19,033,743
|
|
||||
Accrued interest receivable on securities
|
38,722
|
|
|
—
|
|
|
38,722
|
|
|
—
|
|
||||
Accrued interest receivable on loans
|
68,389
|
|
|
—
|
|
|
—
|
|
|
68,389
|
|
||||
FHLB stock and FRB stock
|
369,690
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Swaps
|
18,215
|
|
|
—
|
|
|
18,215
|
|
|
—
|
|
||||
Financial liabilities:
|
|
|
|
|
|
|
|
||||||||
Non-maturity deposits
|
(18,737,217
|
)
|
|
(18,737,217
|
)
|
|
—
|
|
|
—
|
|
||||
Certificates of deposit
|
(2,476,931
|
)
|
|
—
|
|
|
(2,447,534
|
)
|
|
—
|
|
||||
FHLB borrowings
|
(4,838,772
|
)
|
|
—
|
|
|
(4,821,652
|
)
|
|
—
|
|
||||
Other borrowings
|
(21,338
|
)
|
|
—
|
|
|
(21,337
|
)
|
|
—
|
|
||||
Senior Notes
|
(181,130
|
)
|
|
—
|
|
|
(179,786
|
)
|
|
—
|
|
||||
Subordinated Notes
|
(172,943
|
)
|
|
—
|
|
|
(177,481
|
)
|
|
—
|
|
||||
Mortgage escrow funds
|
(72,891
|
)
|
|
—
|
|
|
(64,074
|
)
|
|
—
|
|
||||
Accrued interest payable on deposits
|
(3,191
|
)
|
|
—
|
|
|
(3,191
|
)
|
|
—
|
|
||||
Accrued interest payable on borrowings
|
(11,823
|
)
|
|
—
|
|
|
(11,823
|
)
|
|
—
|
|
||||
Swaps
|
(13,001
|
)
|
|
—
|
|
|
(13,001
|
)
|
|
—
|
|
|
March 31,
|
|
December 31,
|
||||
|
2019
|
|
2018
|
||||
Net unrealized holding loss on available for sale securities
|
$
|
(27,055
|
)
|
|
$
|
(103,756
|
)
|
Related income tax benefit
|
7,478
|
|
|
28,679
|
|
||
Available for sale securities, net of tax
|
(19,577
|
)
|
|
(75,077
|
)
|
||
Net unrealized holding loss on securities transferred to held to maturity
|
(1,101
|
)
|
|
(3,518
|
)
|
||
Related income tax benefit
|
304
|
|
|
972
|
|
||
Securities transferred to held to maturity, net of tax
|
(797
|
)
|
|
(2,546
|
)
|
||
Net unrealized holding gain on retirement plans
|
18,783
|
|
|
15,900
|
|
||
Related income tax benefit
|
(5,019
|
)
|
|
(4,222
|
)
|
||
Retirement plans, net of tax
|
13,764
|
|
|
11,678
|
|
||
Accumulated other comprehensive loss
|
$
|
(6,610
|
)
|
|
$
|
(65,945
|
)
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
|
Net unrealized holding (loss) gain on available for sale securities
|
|
Net unrealized holding (loss) gain on securities transferred to held to maturity
|
|
Net unrealized holding gain (loss) on retirement plans
|
|
Total
|
||||||||
For the three months ended March 31, 2019
|
|
|
|
|
|
|
|
||||||||
Balance beginning of the period
|
$
|
(75,077
|
)
|
|
$
|
(2,546
|
)
|
|
$
|
11,678
|
|
|
$
|
(65,945
|
)
|
Other comprehensive gain before reclassification
|
54,508
|
|
|
—
|
|
|
—
|
|
|
54,508
|
|
||||
Securities reclassified from held to maturity to available for sale
|
(8,548
|
)
|
|
—
|
|
|
—
|
|
|
(8,548
|
)
|
||||
Amounts reclassified from accumulated other comprehensive loss
|
9,540
|
|
|
1,749
|
|
|
2,086
|
|
|
13,375
|
|
||||
Total other comprehensive income
|
55,500
|
|
|
1,749
|
|
|
2,086
|
|
|
59,335
|
|
||||
Balance at end of period
|
$
|
(19,577
|
)
|
|
$
|
(797
|
)
|
|
$
|
13,764
|
|
|
$
|
(6,610
|
)
|
For the three months ended March 31, 2018
|
|
|
|
|
|
|
|
||||||||
Balance beginning of the period
|
$
|
(22,324
|
)
|
|
$
|
(2,678
|
)
|
|
$
|
(1,164
|
)
|
|
$
|
(26,166
|
)
|
Reclassification of the stranded income tax effects from the enactment of the Tax Cuts and Jobs Act of 2017 from accumulated other comprehensive loss
|
(4,376
|
)
|
|
(525
|
)
|
|
(228
|
)
|
|
(5,129
|
)
|
||||
Other comprehensive (loss) before reclassification
|
(53,830
|
)
|
|
—
|
|
|
—
|
|
|
(53,830
|
)
|
||||
Amounts reclassified from accumulated other comprehensive loss
|
5,421
|
|
|
169
|
|
|
491
|
|
|
6,081
|
|
||||
Total other comprehensive (loss) income
|
(48,409
|
)
|
|
169
|
|
|
491
|
|
|
(47,749
|
)
|
||||
Balance at end of period
|
$
|
(75,109
|
)
|
|
$
|
(3,034
|
)
|
|
$
|
(901
|
)
|
|
$
|
(79,044
|
)
|
Location in consolidated income statements where reclassification from accumulated other comprehensive loss is included
|
Net loss on sale of securities
|
|
Interest income on securities
|
|
Other non-interest expense
|
|
|
|
|
|
|
|
|
|
|
•
|
through our principal vendor we are implementing estimation approaches and creating documentation to provide an audit trail for key design decisions and assumptions;
|
•
|
continued our efforts to migrate to a dual credit risk rating methodology;
|
•
|
established preliminary decisions regarding economic scenarios;
|
•
|
performed initial data gap assessment and completed remediation efforts;
|
•
|
conducted preliminary testing across investments securities portfolio;
|
•
|
commenced review of financial disclosure requirements; and
|
•
|
documented process for determining qualitative factors impacting the expected credit losses (“CECL”) estimate.
|
STERLING BANCORP AND SUBSIDIARIES
Notes to Consolidated Financial Statements (Unaudited)
(Dollars in thousands, except share and per share data)
|
|
•
|
our ability to successfully implement growth and strategic initiatives, and to integrate and fully realize cost savings and other benefits we estimate in connection with acquisitions and limit business disruption arising therefrom;
|
•
|
oversight of the Bank by the Consumer Financial Protection Bureau;
|
•
|
adverse publicity, regulatory actions or litigation with respect to us or other well-known companies and the financial services industry in general and a failure to satisfy regulatory standards;
|
•
|
the effects of and changes in monetary and policies of the Board of Governors of the Federal Reserve System and the U.S. Government, respectively;
|
•
|
our ability to make accurate assumptions and judgments about an appropriate level of allowance for loan losses and the collectability of our loan portfolio, including changes in the level and trend of loan delinquencies and write-offs that may lead to increased losses and non-performing assets in our loan portfolio, result in our allowance for loan losses not being adequate to cover actual losses, and/or require us to materially increase our reserves;
|
•
|
our use of estimates in determining the fair value of certain of our assets, which estimates may prove to be incorrect and result in significant declines in valuation;
|
•
|
our ability to manage changes in market interest rates, which could adversely affect our financial condition and results of operations;
|
•
|
our ability to capitalize on our substantial investments in our information technology and operational infrastructure and systems;
|
•
|
changes in other economic, competitive, governmental, regulatory and technological factors affecting our markets, operations, pricing, products, services and fees; and
|
•
|
our success at managing the risks involved in the foregoing and managing our business.
|
•
|
Target specific “high value” client segments and geographic markets in which we have competitive advantages.
|
•
|
Deploy a single point of contact, relationship-based distribution strategy through our commercial banking teams and financial centers.
|
•
|
Continuously expand and refine our delivery and distribution channels by rationalizing our investments in businesses that do not meet our risk-adjusted return targets and re-allocating our capital and resources to hiring commercial banking teams and growing other businesses that are in-line with our commercial banking strategy risk-adjusted return targets.
|
•
|
Maximize efficiency through a technology enabled, low-cost operating platform and by controlling operating costs.
|
•
|
Create a high productivity culture through differentiated compensation programs based on a pay-for-performance philosophy.
|
•
|
Maintain strong risk management systems and proactively manage enterprise risk.
|
▪
|
We sold
$1,330,246
of residential mortgage loans and realized a gain on sale of
$8,313
. We anticipate selling approximately $200,000 of residential mortgage loans in the second quarter of 2019.
|
▪
|
On February 28, 2019, we acquired commercial loans with a fair value of
$471,878
and a national origination platform from Woodforest National Bank. These loans are complementary to our existing asset-based lending and equipment finance businesses and have a weighted average interest rate of approximately
5.5%
. Combined with our organic commercial loan volume, total commercial loans increased by
$864,394
relative to the prior quarter end.
|
▪
|
We reduced our securities portfolio, shifting our proportion of securities to total earning assets closer to our long-term target of 20-22%. In total, we sold
$738,751
of securities with a yield of
2.72%
and realized a loss on sale of
$13,184
.
|
|
At or for the three months ended March 31,
|
||||||
|
2019
|
|
2018
|
||||
End of period balances:
|
|
|
|
||||
Total securities
|
$
|
5,915,050
|
|
|
$
|
6,635,286
|
|
Portfolio loans
|
19,908,473
|
|
|
19,939,245
|
|
||
Total assets
|
29,956,607
|
|
|
30,468,780
|
|
||
Non-interest bearing deposits
|
4,321,310
|
|
|
4,019,917
|
|
||
Interest bearing deposits
|
16,904,329
|
|
|
16,603,316
|
|
||
Total deposits
|
21,225,639
|
|
|
20,623,233
|
|
||
Borrowings
|
3,633,480
|
|
|
4,927,594
|
|
||
Stockholders’ equity
|
4,419,223
|
|
|
4,273,755
|
|
||
Tangible common stockholders’ equity
1
|
2,498,472
|
|
|
2,407,700
|
|
||
Average balances:
|
|
|
|
||||
Total securities
|
$
|
6,334,694
|
|
|
$
|
6,602,175
|
|
Total loans
2
|
20,412,274
|
|
|
19,635,900
|
|
||
Total assets
|
30,742,943
|
|
|
30,018,289
|
|
||
Non-interest bearing deposits
|
4,247,389
|
|
|
3,971,079
|
|
||
Interest bearing deposits
|
17,068,737
|
|
|
16,717,068
|
|
||
Total deposits and mortgage escrow
|
21,316,126
|
|
|
20,688,147
|
|
||
Borrowings
|
4,466,172
|
|
|
4,597,903
|
|
||
Stockholders’ equity
|
4,415,449
|
|
|
4,243,897
|
|
||
Tangible common stockholders’ equity (“TCE”)
1
|
2,520,595
|
|
|
2,373,794
|
|
||
Selected operating data:
|
|
|
|
||||
Total interest and dividend income
|
$
|
309,400
|
|
|
$
|
281,346
|
|
Total interest expense
|
73,894
|
|
|
46,976
|
|
||
Net interest income
|
235,506
|
|
|
234,370
|
|
||
Provision for loan losses
|
10,200
|
|
|
13,000
|
|
||
Net interest income after provision for loan losses
|
225,306
|
|
|
221,370
|
|
||
Total non-interest income
|
19,597
|
|
|
18,707
|
|
||
Total non-interest expense
|
114,992
|
|
|
111,749
|
|
||
Income before income tax expense
|
129,911
|
|
|
128,328
|
|
||
Income tax expense
|
28,474
|
|
|
29,456
|
|
||
Net income
|
$
|
101,437
|
|
|
$
|
98,872
|
|
Per share data:
|
|
|
|
||||
Reported basic EPS (GAAP)
|
$
|
0.47
|
|
|
$
|
0.43
|
|
Reported diluted EPS (GAAP)
|
0.47
|
|
|
0.43
|
|
||
Adjusted diluted EPS
1
(non-GAAP)
|
0.50
|
|
|
0.45
|
|
||
Dividends declared per common share
|
0.07
|
|
|
0.07
|
|
||
Book value per share
|
20.43
|
|
|
18.34
|
|
||
Tangible book value per common share
1
|
11.92
|
|
|
10.68
|
|
|
At or for the three months ended March 31,
|
||||||
|
2019
|
|
2018
|
||||
Common shares outstanding:
|
|
|
|
||||
Shares outstanding at period end
|
209,560,824
|
|
|
225,466,266
|
|
||
Weighted average shares basic
|
213,157,090
|
|
|
224,730,686
|
|
||
Weighted average shares diluted
|
213,505,842
|
|
|
225,264,147
|
|
||
Other data:
|
|
|
|
||||
Full time equivalent employees at period end
|
1,855
|
|
|
2,016
|
|
||
Financial centers at period end
|
99
|
|
|
127
|
|
||
Performance ratios:
|
|
|
|
||||
Return on average assets
|
1.31
|
%
|
|
1.31
|
%
|
||
Return on average equity
|
9.13
|
|
|
9.26
|
|
||
Reported return on average tangible assets
1
|
1.39
|
|
|
1.39
|
|
||
Adjusted return on average tangible assets
1
|
1.48
|
|
|
1.45
|
|
||
Reported return on average TCE
1
|
16.00
|
|
|
16.55
|
|
||
Adjusted return on average TCE
1
|
17.04
|
|
|
17.24
|
|
||
Reported operating efficiency
1
|
45.1
|
|
|
44.2
|
|
||
Adjusted operating efficiency
1
|
40.5
|
|
|
40.3
|
|
||
Net interest margin-GAAP
|
3.48
|
|
|
3.54
|
|
||
Net interest margin-tax equivalent
3
|
3.54
|
|
|
3.60
|
|
||
Capital ratios (Company):
|
|
|
|
||||
Tier 1 leverage ratio
|
9.21
|
%
|
|
9.39
|
%
|
||
Common equity Tier 1 capital ratio
|
11.98
|
|
|
12.65
|
|
||
Tier 1 risk-based capital ratio
|
12.63
|
|
|
13.35
|
|
||
Total risk-based capital ratio
|
13.78
|
|
|
14.46
|
|
||
Tangible equity to tangible assets
|
9.36
|
|
|
8.86
|
|
||
Tangible common equity to tangible assets
1
|
8.87
|
|
|
8.38
|
|
||
Regulatory capital ratios (Bank):
|
|
|
|
||||
Tier 1 leverage ratio
|
9.58
|
%
|
|
10.00
|
%
|
||
Tier 1 risk-based capital ratio and common equity Tier 1 capital ratio
|
13.13
|
|
|
14.23
|
|
||
Total risk-based capital ratio
|
14.41
|
|
|
15.51
|
|
||
Asset quality data and ratios:
|
|
|
|
||||
Allowance for loan losses
|
$
|
98,960
|
|
|
$
|
82,092
|
|
Non-performing loans (“NPLs”)
|
170,415
|
|
|
182,046
|
|
||
Non-performing assets (“NPAs”)
|
186,917
|
|
|
206,539
|
|
||
Net charge-offs
|
6,917
|
|
|
8,815
|
|
||
NPAs to total assets
|
0.62
|
%
|
|
0.68
|
%
|
||
NPLs to total loans
4
|
0.86
|
|
|
0.91
|
|
||
Allowance for loan losses to non-performing loans
|
58.07
|
|
|
45.09
|
|
||
Allowance for loan losses to total loans
4
|
0.50
|
|
|
0.41
|
|
||
Annualized net charge-offs to average loans
|
0.14
|
|
|
0.18
|
|
||
________________
|
|
|
|
||||
1
See a reconciliation of as reported financial measures to as adjusted (non-GAAP) financial measures beginning on page
65
below under the caption “Supplemental Reporting of Non-GAAP Financial Measures.”
2
Includes loans held for sale but excludes the allowance for loan losses.
3
Tax equivalent basis represents interest income earned on municipal securities divided by the applicable Federal tax rate of 21%.
4
Total loans excludes loans held for sale.
|
•
|
growth in balances of commercial loans, which reached
$17,072,075
at
March 31, 2019
and represented growth of
16.1%
over
March 31, 2018
;
|
•
|
the completion of the Advantage Funding transaction on April 2, 2018; and
|
•
|
the completion of the commercial loan portfolio acquisition from Woodforest National Bank on February 28, 2019.
|
|
For the three months ended March 31,
|
||||||||||||||||||||
|
2019
|
|
2018
|
||||||||||||||||||
|
Average
balance
|
|
Interest
|
|
Yield/Rate
|
|
Average
balance |
|
Interest
|
|
Yield/Rate
|
||||||||||
Interest earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Traditional C&I and commercial finance loans
|
$
|
6,568,136
|
|
|
$
|
88,908
|
|
|
5.49
|
%
|
|
$
|
5,000,470
|
|
|
$
|
60,873
|
|
|
4.94
|
%
|
Commercial real estate (includes multi-family)
|
9,385,420
|
|
|
114,855
|
|
|
4.96
|
|
|
9,028,849
|
|
|
103,281
|
|
|
4.64
|
|
||||
ADC
|
284,299
|
|
|
4,341
|
|
|
6.19
|
|
|
267,638
|
|
|
3,671
|
|
|
5.56
|
|
||||
Commercial loans
|
16,237,855
|
|
|
208,104
|
|
|
5.20
|
|
|
14,296,957
|
|
|
167,825
|
|
|
4.76
|
|
||||
Consumer loans
|
295,428
|
|
|
4,096
|
|
|
5.62
|
|
|
361,752
|
|
|
4,411
|
|
|
4.95
|
|
||||
Residential mortgage loans
|
3,878,991
|
|
|
48,095
|
|
|
4.96
|
|
|
4,977,191
|
|
|
62,379
|
|
|
5.01
|
|
||||
Total net loans
1
|
20,412,274
|
|
|
260,295
|
|
|
5.17
|
|
|
19,635,900
|
|
|
234,615
|
|
|
4.85
|
|
||||
Securities taxable
|
3,833,690
|
|
|
27,847
|
|
|
2.95
|
|
|
3,997,542
|
|
|
27,061
|
|
|
2.75
|
|
||||
Securities tax exempt
|
2,501,004
|
|
|
18,806
|
|
|
3.01
|
|
|
2,604,633
|
|
|
19,382
|
|
|
2.98
|
|
||||
Interest earning deposits
|
331,954
|
|
|
1,501
|
|
|
1.83
|
|
|
305,270
|
|
|
828
|
|
|
1.10
|
|
||||
FRB and FHLB stock
|
335,302
|
|
|
4,900
|
|
|
5.93
|
|
|
290,577
|
|
|
3,530
|
|
|
4.93
|
|
||||
Total securities and other earning assets
|
7,001,950
|
|
|
53,054
|
|
|
3.07
|
|
|
7,198,022
|
|
|
50,801
|
|
|
2.86
|
|
||||
Total interest earning assets
|
27,414,224
|
|
|
313,349
|
|
|
4.64
|
|
|
26,833,922
|
|
|
285,416
|
|
|
4.31
|
|
||||
Non-interest earning assets
|
3,328,719
|
|
|
|
|
|
|
3,184,367
|
|
|
|
|
|
||||||||
Total assets
|
$
|
30,742,943
|
|
|
|
|
|
|
$
|
30,018,289
|
|
|
|
|
|
||||||
Interest bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest bearing demand deposits
|
$
|
4,334,266
|
|
|
$
|
11,643
|
|
|
1.09
|
%
|
|
$
|
3,941,749
|
|
|
$
|
5,623
|
|
|
0.58
|
%
|
Savings
deposits
2
|
2,460,247
|
|
|
1,784
|
|
|
0.29
|
|
|
2,917,624
|
|
|
1,550
|
|
|
0.22
|
|
||||
Money market deposits
|
7,776,501
|
|
|
22,616
|
|
|
1.18
|
|
|
7,393,335
|
|
|
10,912
|
|
|
0.60
|
|
||||
Certificates of deposit
|
2,497,723
|
|
|
9,952
|
|
|
1.62
|
|
|
2,464,360
|
|
|
6,121
|
|
|
1.01
|
|
||||
Total interest bearing deposits
|
17,068,737
|
|
|
45,995
|
|
|
1.09
|
|
|
16,717,068
|
|
|
24,206
|
|
|
0.59
|
|
||||
Senior Notes
|
179,439
|
|
|
1,412
|
|
|
3.15
|
|
|
278,181
|
|
|
2,740
|
|
|
3.94
|
|
||||
Other borrowings
|
4,113,770
|
|
|
24,132
|
|
|
2.38
|
|
|
4,146,987
|
|
|
17,678
|
|
|
1.73
|
|
||||
Subordinated Notes
|
172,963
|
|
|
2,355
|
|
|
5.45
|
|
|
172,735
|
|
|
2,352
|
|
|
5.45
|
|
||||
Total borrowings
|
4,466,172
|
|
|
27,899
|
|
|
2.53
|
|
|
4,597,903
|
|
|
22,770
|
|
|
2.01
|
|
||||
Total interest bearing liabilities
|
21,534,909
|
|
|
73,894
|
|
|
1.39
|
|
|
21,314,971
|
|
|
46,976
|
|
|
0.89
|
|
||||
Non-interest bearing deposits
|
4,247,389
|
|
|
|
|
|
|
3,971,079
|
|
|
|
|
|
||||||||
Other non-interest bearing liabilities
|
545,196
|
|
|
|
|
|
|
488,342
|
|
|
|
|
|
||||||||
Total liabilities
|
26,327,494
|
|
|
|
|
|
|
25,774,392
|
|
|
|
|
|
||||||||
Stockholders’ equity
|
4,415,449
|
|
|
|
|
|
|
4,243,897
|
|
|
|
|
|
||||||||
Total liabilities and stockholders’ equity
|
$
|
30,742,943
|
|
|
|
|
|
|
$
|
30,018,289
|
|
|
|
|
|
||||||
Net interest rate spread
3
|
|
|
|
|
3.25
|
%
|
|
|
|
|
|
3.42
|
%
|
||||||||
Net interest earning assets
4
|
$
|
5,879,315
|
|
|
|
|
|
|
$
|
5,518,951
|
|
|
|
|
|
||||||
Net interest margin - tax equivalent
|
|
|
239,455
|
|
|
3.54
|
%
|
|
|
|
238,440
|
|
|
3.60
|
%
|
||||||
Less tax equivalent adjustment
|
|
|
(3,949
|
)
|
|
|
|
|
|
(4,070
|
)
|
|
|
||||||||
Net interest income
|
|
|
$
|
235,506
|
|
|
|
|
|
|
$
|
234,370
|
|
|
|
||||||
Accretion income on acquired loans
|
|
|
25,580
|
|
|
|
|
|
|
30,340
|
|
|
|
||||||||
Tax equivalent net interest margin excluding accretion income on acquired loans
|
|
|
$
|
213,875
|
|
|
3.16
|
%
|
|
|
|
$
|
208,100
|
|
|
3.15
|
%
|
||||
Ratio of interest earning assets to interest bearing liabilities
|
127.3
|
%
|
|
|
|
|
|
125.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31,
|
||||||||||
|
2019 vs 2018
|
||||||||||
|
Increase / (Decrease)
due to
|
|
Total
increase /
|
||||||||
|
Volume
|
|
Rate
|
|
(decrease)
|
||||||
Interest earning assets:
|
|
|
|
|
|
||||||
Traditional C&I and commercial finance loans
|
$
|
20,688
|
|
|
$
|
7,347
|
|
|
$
|
28,035
|
|
Commercial real estate (includes multi-family)
|
4,169
|
|
|
7,405
|
|
|
11,574
|
|
|||
ADC
|
237
|
|
|
433
|
|
|
670
|
|
|||
Commercial loans
|
25,094
|
|
|
15,185
|
|
|
40,279
|
|
|||
Consumer loans
|
(869
|
)
|
|
554
|
|
|
(315
|
)
|
|||
Residential mortgage loans
|
(13,548
|
)
|
|
(736
|
)
|
|
(14,284
|
)
|
|||
Total loans
|
10,677
|
|
|
15,003
|
|
|
25,680
|
|
|||
Securities taxable
|
(1,138
|
)
|
|
1,924
|
|
|
786
|
|
|||
Securities tax exempt
|
(767
|
)
|
|
191
|
|
|
(576
|
)
|
|||
Interest earning deposits
|
78
|
|
|
595
|
|
|
673
|
|
|||
FRB and FHLB stock
|
591
|
|
|
779
|
|
|
1,370
|
|
|||
Total interest earning assets
|
9,441
|
|
|
18,492
|
|
|
27,933
|
|
|||
Interest bearing liabilities:
|
|
|
|
|
|
||||||
Interest bearing demand deposits
|
612
|
|
|
5,408
|
|
|
6,020
|
|
|||
Savings
deposits
1
|
(255
|
)
|
|
489
|
|
|
234
|
|
|||
Money market deposits
|
596
|
|
|
11,108
|
|
|
11,704
|
|
|||
Certificates of deposit
|
84
|
|
|
3,747
|
|
|
3,831
|
|
|||
Total interest bearing deposits
|
1,037
|
|
|
20,752
|
|
|
21,789
|
|
|||
Senior Notes
|
(848
|
)
|
|
(480
|
)
|
|
(1,328
|
)
|
|||
Other borrowings
|
(140
|
)
|
|
6,594
|
|
|
6,454
|
|
|||
Subordinated Notes
|
3
|
|
|
—
|
|
|
3
|
|
|||
Total borrowings
|
(985
|
)
|
|
6,114
|
|
|
5,129
|
|
|||
Total interest bearing liabilities
|
52
|
|
|
26,866
|
|
|
26,918
|
|
|||
Change in tax equivalent net interest income
|
9,389
|
|
|
(8,374
|
)
|
|
1,015
|
|
|||
Less tax equivalent adjustment
|
(178
|
)
|
|
57
|
|
|
(121
|
)
|
|||
Change in net interest income
|
$
|
9,567
|
|
|
$
|
(8,431
|
)
|
|
$
|
1,136
|
|
|
|
|
|
|
|
|
For the three months ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
Deposit fees and service charges
|
$
|
6,212
|
|
|
$
|
7,003
|
|
Accounts receivable management / factoring commissions and other related fees
|
5,423
|
|
|
5,360
|
|
||
Bank owned life insurance
|
3,641
|
|
|
3,614
|
|
||
Loan commissions and fees
|
3,838
|
|
|
3,406
|
|
||
Investment management fees
|
1,900
|
|
|
1,825
|
|
||
Net (loss) on sale of securities
|
(13,184
|
)
|
|
(5,421
|
)
|
||
Gain on sale of residential mortgage loans
|
8,313
|
|
|
—
|
|
||
Other
|
3,454
|
|
|
2,920
|
|
||
Total non-interest income
|
$
|
19,597
|
|
|
$
|
18,707
|
|
|
For the three months ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
Compensation and benefits
|
$
|
55,990
|
|
|
$
|
54,680
|
|
Stock-based compensation plans
|
5,123
|
|
|
2,854
|
|
||
Occupancy and office operations
|
16,535
|
|
|
17,460
|
|
||
Information technology
|
8,675
|
|
|
11,718
|
|
||
Amortization of intangible assets
|
4,826
|
|
|
6,052
|
|
||
FDIC insurance and regulatory assessments
|
3,338
|
|
|
5,347
|
|
||
Other real estate owned expense, net
|
217
|
|
|
364
|
|
||
Charge for asset write-downs, retention and severance
|
3,344
|
|
|
—
|
|
||
Other non-interest expense
|
16,944
|
|
|
13,274
|
|
||
Total non-interest expense
|
$
|
114,992
|
|
|
$
|
111,749
|
|
|
For the three months ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
(Gain) on sale, net
|
$
|
(457
|
)
|
|
$
|
(472
|
)
|
Direct property write-downs
|
141
|
|
|
200
|
|
||
Rental income
|
(40
|
)
|
|
(42
|
)
|
||
Property tax
|
194
|
|
|
143
|
|
||
Other expenses
|
379
|
|
|
535
|
|
||
OREO expense, net
|
$
|
217
|
|
|
$
|
364
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||
|
Amount
|
|
%
|
|
Amount
|
|
%
|
||||||
Commercial:
|
|
|
|
|
|
|
|
||||||
C&I:
|
|
|
|
|
|
|
|
||||||
Traditional C&I
|
$
|
2,457,211
|
|
|
12.3
|
%
|
|
$
|
2,396,182
|
|
|
12.5
|
%
|
Asset-based lending
|
1,085,572
|
|
|
5.5
|
|
|
792,935
|
|
|
4.1
|
|
||
Payroll finance
|
204,610
|
|
|
1.0
|
|
|
227,452
|
|
|
1.2
|
|
||
Warehouse lending
|
1,022,811
|
|
|
5.1
|
|
|
782,646
|
|
|
4.1
|
|
||
Factored receivables
|
263,033
|
|
|
1.3
|
|
|
258,383
|
|
|
1.3
|
|
||
Equipment financing
|
1,335,717
|
|
|
6.7
|
|
|
1,215,042
|
|
|
6.3
|
|
||
Public sector finance
|
896,233
|
|
|
4.5
|
|
|
860,746
|
|
|
4.5
|
|
||
Total C&I
|
7,265,187
|
|
|
36.5
|
|
|
6,533,386
|
|
|
34.0
|
|
||
Commercial mortgage:
|
|
|
|
|
|
|
|
||||||
Commercial real estate
|
4,822,921
|
|
|
24.2
|
|
|
4,642,417
|
|
|
24.2
|
|
||
Multi-family
|
4,693,092
|
|
|
23.6
|
|
|
4,764,124
|
|
|
24.7
|
|
||
ADC
|
290,875
|
|
|
1.5
|
|
|
267,754
|
|
|
1.4
|
|
||
Total commercial mortgage
|
9,806,888
|
|
|
49.3
|
|
|
9,674,295
|
|
|
50.3
|
|
||
Total commercial
|
17,072,075
|
|
|
85.8
|
|
|
16,207,681
|
|
|
84.3
|
|
||
Residential mortgage
|
2,549,284
|
|
|
12.8
|
|
|
2,705,226
|
|
|
14.1
|
|
||
Consumer
|
287,114
|
|
|
1.4
|
|
|
305,623
|
|
|
1.6
|
|
||
Total portfolio loans
|
19,908,473
|
|
|
100.0
|
%
|
|
19,218,530
|
|
|
100.0
|
%
|
||
Allowance for loan losses
|
(98,960
|
)
|
|
|
|
(95,677
|
)
|
|
|
||||
Total portfolio loans, net
|
$
|
19,809,513
|
|
|
|
|
$
|
19,122,853
|
|
|
|
|
March 31,
|
|
December 31,
|
||||
|
2019
|
|
2018
|
||||
Commercial loans acquired from Woodforest National Bank
|
$
|
438,023
|
|
|
$
|
—
|
|
Advantage Funding Acquisition
|
258,785
|
|
|
298,684
|
|
||
Astoria Merger
|
5,496,471
|
|
|
5,717,901
|
|
||
HVB Merger
|
261,769
|
|
|
291,793
|
|
||
Provident Merger
|
—
|
|
|
27,497
|
|
||
Unpaid principal balance
|
6,455,048
|
|
|
6,335,875
|
|
||
Remaining purchase accounting discount
|
(115,290
|
)
|
|
(117,222
|
)
|
||
Carrying value
|
$
|
6,339,758
|
|
|
$
|
6,218,653
|
|
|
March 31,
|
|
December 31,
|
||||
|
2019
|
|
2018
|
||||
Non-accrual loans:
|
|
|
|
||||
Traditional C&I
|
$
|
36,767
|
|
|
$
|
42,298
|
|
Asset-based lending
|
2,337
|
|
|
3,281
|
|
||
Payroll finance
|
695
|
|
|
881
|
|
||
Equipment financing
|
15,115
|
|
|
12,221
|
|
||
Commercial real estate
|
30,133
|
|
|
33,012
|
|
||
Multi-family
|
5,786
|
|
|
2,681
|
|
||
ADC
|
434
|
|
|
—
|
|
||
Residential mortgage
|
63,470
|
|
|
61,981
|
|
||
Consumer
|
12,009
|
|
|
10,045
|
|
||
Total non-accrual loans
|
166,746
|
|
|
166,400
|
|
||
Accruing loans past due 90 days or more
|
3,669
|
|
|
2,422
|
|
||
Total NPLs
|
170,415
|
|
|
168,822
|
|
||
OREO
|
16,502
|
|
|
19,377
|
|
||
Total NPAs
|
$
|
186,917
|
|
|
$
|
188,199
|
|
TDRs accruing and not included above
|
$
|
29,377
|
|
|
$
|
35,288
|
|
Ratios:
|
|
|
|
||||
NPLs to total loans
|
0.86
|
%
|
|
0.88
|
%
|
||
NPAs to total assets
|
0.62
|
|
|
0.60
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||||||||
|
Allowance
for loan
losses
|
|
Loan
balance
|
|
% of total loans
|
|
Allowance
for loan
losses
|
|
Loan
balance
|
|
% of total loans
|
||||||||||
Traditional C&I
|
$
|
17,936
|
|
|
$
|
2,386,984
|
|
|
17.7
|
%
|
|
$
|
14,201
|
|
|
$
|
2,321,131
|
|
|
18.0
|
%
|
Asset-based lending
|
8,573
|
|
|
793,598
|
|
|
5.9
|
|
|
7,979
|
|
|
792,935
|
|
|
6.2
|
|
||||
Payroll finance
|
2,100
|
|
|
204,610
|
|
|
1.5
|
|
|
2,738
|
|
|
227,452
|
|
|
1.8
|
|
||||
Warehouse lending
|
693
|
|
|
1,022,811
|
|
|
7.6
|
|
|
2,800
|
|
|
782,646
|
|
|
6.1
|
|
||||
Factored receivables
|
1,092
|
|
|
263,033
|
|
|
2.0
|
|
|
1,064
|
|
|
258,383
|
|
|
2.0
|
|
||||
Equipment financing
|
14,326
|
|
|
930,883
|
|
|
6.9
|
|
|
12,450
|
|
|
913,751
|
|
|
7.1
|
|
||||
Public sector finance
|
1,134
|
|
|
896,233
|
|
|
6.7
|
|
|
1,739
|
|
|
860,746
|
|
|
6.7
|
|
||||
Commercial real estate
|
33,087
|
|
|
4,391,136
|
|
|
32.6
|
|
|
32,285
|
|
|
4,154,956
|
|
|
32.3
|
|
||||
Multi-family
|
8,659
|
|
|
1,554,913
|
|
|
11.6
|
|
|
8,355
|
|
|
1,527,619
|
|
|
11.9
|
|
||||
ADC
|
1,912
|
|
|
290,875
|
|
|
2.2
|
|
|
1,769
|
|
|
267,754
|
|
|
2.1
|
|
||||
Residential mortgage
|
6,925
|
|
|
571,594
|
|
|
4.2
|
|
|
7,454
|
|
|
621,471
|
|
|
4.8
|
|
||||
Consumer
|
2,523
|
|
|
146,755
|
|
|
1.1
|
|
|
2,843
|
|
|
153,811
|
|
|
1.0
|
|
||||
Total
|
$
|
98,960
|
|
|
$
|
13,453,425
|
|
|
100.0
|
%
|
|
$
|
95,677
|
|
|
$
|
12,882,655
|
|
|
100.0
|
%
|
•
|
Loans held for sale declined by
$1,317,007
, as we sold residential mortgage loans as part of our balance sheet transition strategy.
|
•
|
Residential mortgage loans held in our loan portfolio declined by
$155,942
to
$2,549,284
at
March 31, 2019
compared to
$2,705,226
at
December 31, 2018
. The decline was mainly due to repayments.
|
•
|
Total investment securities declined by
$752,130
to
$5,915,050
at
March 31, 2019
, compared to
$6,667,180
at
December 31, 2018
. We adopted ASU 2017-12,
“Derivatives and Hedging (Topic 815) - Targeted Improvements to
|
•
|
Commercial loans increased by
$864,394
to
$17,072,075
at
March 31, 2019
, compared to
$16,207,681
at
December 31, 2018
. The increase was due to the commercial loan portfolio acquisition and organic loan growth.
|
•
|
Cash and cash equivalents decreased by
$123,855
to $
314,255
at
March 31, 2019
, compared to
$438,110
at
December 31, 2018
.
|
•
|
FHLB borrowings decreased
$1,579,265
to
$3,259,507
at
March 31, 2019
, compared to
$4,838,772
at
December 31, 2018
. The decrease in FHLB borrowings was mainly the result of the residential mortgage loan and securities sales discussed above, as proceeds from the sales were used to pay down borrowings.
|
•
|
Other liabilities increased
$122,997
to
$576,229
at
March 31, 2019
, compared to
$453,232
at
December 31, 2018
. The increase was mainly due to the adoption of the new leasing standard disclosed in Note 9. “Leases”, which requires all operating leases to be recorded in the consolidated balance sheets.
|
•
|
Total deposits increased
$11,491
to
$21,225,639
at
March 31, 2019
, compared to
$21,214,148
at
December 31, 2018
. Our core retail, commercial and municipal transaction, money market, savings accounts and certificates of deposit accounts were
$20,160,733
, at
March 31, 2019
, which represented
95.0%
of our total deposit balances.
|
•
|
Municipal deposits increased
$275,893
to
$2,027,563
at
March 31, 2019
, compared to
$1,751,670
at
December 31, 2018
. The increase was mainly due to seasonal increases given regular tax collection activity.
|
•
|
Brokered deposits declined
$123,122
to
$1,034,701
at
March 31, 2019
compared to
$1,157,823
at
December 31, 2018
. The decline was mainly due to the decrease in earning assets. Our loans to deposits ratio was
93.8%
at
March 31, 2019
.
|
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
The following table shows the reconciliation of stockholders’ equity to tangible common equity and the tangible common equity ratio
1
:
|
|||||||
Total assets
|
$
|
29,956,607
|
|
|
$
|
30,468,780
|
|
Goodwill and other intangibles
|
(1,782,533
|
)
|
|
(1,727,030
|
)
|
||
Tangible assets
|
28,174,074
|
|
|
28,741,750
|
|
||
Stockholders’ equity
|
4,419,223
|
|
|
4,273,755
|
|
||
Preferred stock
|
(138,218
|
)
|
|
(139,025
|
)
|
||
Goodwill and other intangibles
|
(1,782,533
|
)
|
|
(1,727,030
|
)
|
||
Tangible common stockholders’ equity
|
2,498,472
|
|
|
2,407,700
|
|
||
Common stock outstanding at period end
|
209,561
|
|
|
225,466
|
|
||
Common stockholders’ equity as a % of total assets
|
14.29
|
%
|
|
13.57
|
%
|
||
Book value per common share
|
$
|
20.43
|
|
|
$
|
18.34
|
|
Tangible common equity as a % of tangible assets
|
8.87
|
%
|
|
8.38
|
%
|
||
Tangible book value per common share
|
$
|
11.92
|
|
|
$
|
10.68
|
|
_______________
|
|
|
|
||||
See legend beginning on page
67
.
|
|
|
|
|
For the three months ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
The following table shows the reconciliation of reported net income and reported EPS (GAAP) to adjusted net income available to common stockholders (non-GAAP) and adjusted diluted EPS (non-GAAP)
2
:
|
|||||||
In
come before income tax expense
|
$
|
129,911
|
|
|
$
|
128,328
|
|
Income tax expense
|
28,474
|
|
|
29,456
|
|
||
Net income (GAAP)
|
101,437
|
|
|
98,872
|
|
||
Adjustments:
|
|
|
|
||||
Net loss on sale of securities
|
13,184
|
|
|
5,421
|
|
||
Net (gain) on sale of residential mortgage loans
|
(8,313
|
)
|
|
—
|
|
||
Charge for asset write-downs, retention and severance
|
3,344
|
|
|
—
|
|
||
(Gain) on extinguishment of borrowings
|
(46
|
)
|
|
—
|
|
||
Amortization of non-compete agreements and acquired customer lists
|
242
|
|
|
295
|
|
||
Total pre-tax adjustments
|
8,411
|
|
|
5,716
|
|
||
Adjusted pre-tax income
|
138,322
|
|
|
134,044
|
|
||
Adjusted income tax expense
|
(30,431
|
)
|
|
(31,165
|
)
|
||
Adjusted net income (non-GAAP)
|
107,891
|
|
|
102,879
|
|
||
Preferred stock dividend
|
1,989
|
|
|
1,999
|
|
||
Adjusted net income available to common stockholders (non-GAAP)
|
$
|
105,902
|
|
|
$
|
100,880
|
|
|
|
|
|
||||
Weighted average diluted shares
|
213,505,842
|
|
|
225,264,147
|
|
||
Diluted EPS as reported (GAAP)
|
$
|
0.47
|
|
|
$
|
0.43
|
|
Adjusted diluted EPS (non-GAAP)
|
0.50
|
|
|
0.45
|
|
||
_______________
|
|
|
|
||||
See legend beginning on page
67
.
|
|
|
|
|
For the three months ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
The following table shows the reconciliation of the reported operating efficiency ratio and adjusted operating efficiency ratio
3
:
|
|||||||
Net interest income
|
$
|
235,506
|
|
|
$
|
234,370
|
|
Non-interest income
|
19,597
|
|
|
18,707
|
|
||
Total net revenue
|
255,103
|
|
|
253,077
|
|
||
Tax equivalent adjustment on securities
|
3,949
|
|
|
4,070
|
|
||
Net loss on sale of securities
|
13,184
|
|
|
5,421
|
|
||
Net (gain) on sale of residential mortgage loans
|
(8,313
|
)
|
|
—
|
|
||
Adjusted total revenue (non-GAAP)
|
263,923
|
|
|
262,568
|
|
||
Non-interest expense
|
114,992
|
|
|
111,749
|
|
||
Charge for asset write-downs, retention and severance
|
(3,344
|
)
|
|
—
|
|
||
Gain on extinguishment of borrowings
|
46
|
|
|
—
|
|
||
Amortization of intangible assets
|
(4,826
|
)
|
|
(6,052
|
)
|
||
Adjusted non-interest expense (non-GAAP)
|
$
|
106,868
|
|
|
$
|
105,697
|
|
Reported operating efficiency ratio
|
45.1
|
%
|
|
44.2
|
%
|
||
Adjusted operating efficiency ratio (non-GAAP)
|
40.5
|
|
|
40.3
|
|
||
_______________
|
|
|
|
||||
See legend beginning on page
67
.
|
|
|
|
|
For the three months ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
The following table shows the reconciliation of reported return on average tangible assets and adjusted return on average tangible assets
4
:
|
|||||||
Average assets
|
$
|
30,742,943
|
|
|
$
|
30,018,289
|
|
Average goodwill and other intangibles
|
(1,756,506
|
)
|
|
(1,730,952
|
)
|
||
Average tangible assets
|
28,986,437
|
|
|
28,287,337
|
|
||
Net income available to common stockholders
|
99,448
|
|
|
96,873
|
|
||
Net income, if annualized
|
403,317
|
|
|
392,874
|
|
||
Reported return on average tangible assets
|
1.39
|
%
|
|
1.39
|
%
|
||
Adjusted net income (non-GAAP)
|
$
|
105,902
|
|
|
$
|
100,880
|
|
Annualized adjusted net income
|
429,492
|
|
|
409,124
|
|
||
Adjusted return on average tangible assets (non-GAAP)
|
1.48
|
%
|
|
1.45
|
%
|
||
_______________
|
|
|
|
||||
See legend beginning on page
67
.
|
|
|
|
|
For the three months ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
The following table shows the reconciliation of reported return on average tangible common stockholders’ equity and adjusted return on average tangible common stockholders’ equity
5
:
|
|||||||
Average stockholders’ equity
|
$
|
4,415,449
|
|
|
$
|
4,243,897
|
|
Average preferred stock
|
(138,348
|
)
|
|
(139,151
|
)
|
||
Average goodwill and other intangibles
|
(1,756,506
|
)
|
|
(1,730,952
|
)
|
||
Average tangible common stockholders’ equity
|
2,520,595
|
|
|
2,373,794
|
|
||
Net income available to common stockholders
|
99,448
|
|
|
96,873
|
|
||
Net income, if annualized
|
403,317
|
|
|
392,874
|
|
||
Reported return on average tangible common stockholders’ equity
|
16.00
|
%
|
|
16.55
|
%
|
||
Adjusted net income (non-GAAP)
|
$
|
105,902
|
|
|
$
|
100,880
|
|
Annualized adjusted net income
|
429,492
|
|
|
409,124
|
|
||
Adjusted return on average tangible common stockholders’ equity (non-GAAP)
|
17.04
|
%
|
|
17.24
|
%
|
||
_______________________
|
|
|
|
||||
See legend beginning below.
|
|
|
|
Interest rates
|
|
Estimated
|
|
Estimated change in EVE
|
|
Estimated
|
|
Estimated change in NII
|
||||||||||||||
(basis points)
|
|
EVE
|
|
Amount
|
|
Percent
|
|
NII
|
|
Amount
|
|
Percent
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
+300
|
|
$
|
4,268,446
|
|
|
$
|
(207,792
|
)
|
|
(4.6
|
)%
|
|
$
|
1,079,079
|
|
|
$
|
119,275
|
|
|
12.4
|
%
|
+200
|
|
4,443,610
|
|
|
(32,628
|
)
|
|
(0.7
|
)
|
|
1,044,850
|
|
|
85,046
|
|
|
8.9
|
|
||||
+100
|
|
4,495,831
|
|
|
19,593
|
|
|
0.4
|
|
|
1,005,022
|
|
|
45,218
|
|
|
4.7
|
|
||||
0
|
|
4,476,238
|
|
|
—
|
|
|
—
|
|
|
959,804
|
|
|
—
|
|
|
—
|
|
||||
-100
|
|
4,254,367
|
|
|
(221,871
|
)
|
|
(5.0
|
)
|
|
911,291
|
|
|
(48,513
|
)
|
|
(5.1
|
)
|
||||
-200
|
|
3,890,541
|
|
|
(585,697
|
)
|
|
(13.1
|
)
|
|
846,319
|
|
|
(113,485
|
)
|
|
(11.8
|
)
|
|
Total Number
of shares
(or units)
purchased
|
|
Average
price paid
per share
(or unit)
|
|
Total number of
shares (or units)
purchased as part
of publicly
announced plans
or programs
(1)
|
|
Maximum number
(or approximate
dollar value) of
shares (or units)
that may yet be
purchased under the
plans or programs
(1)
|
|||||
Period (2019)
|
|
|
|
|
|
|
|
|||||
January 1 — January 31
|
1,985,140
|
|
|
$
|
19.37
|
|
|
1,985,140
|
|
|
8,900,089
|
|
February 1 — February 28
|
3,014,860
|
|
|
19.62
|
|
|
3,014,860
|
|
|
5,885,229
|
|
|
March 1 — March 31
|
3,002,595
|
|
|
18.87
|
|
|
3,002,595
|
|
|
2,882,634
|
|
|
Total
|
8,002,595
|
|
|
19.28
|
|
|
8,002,595
|
|
|
|
Exhibit Number
|
|
Description
|
3.1
|
|
|
3.2
|
|
|
4.1
|
|
|
4.2
|
|
|
4.3
|
|
|
4.4
|
|
|
4.5
|
|
|
4.6
|
|
|
10.1
|
|
|
10.2
|
|
|
10.3
|
|
|
10.4
|
|
|
10.5
|
|
|
10.6
|
|
|
10.7
|
|
|
10.8
|
|
|
10.9
|
|
|
10.10
|
|
|
10.11
|
|
|
10.12
|
|
|
10.13
|
|
10.14
|
|
|
10.15
|
|
|
10.16
|
|
|
31.1
|
|
|
31.2
|
|
|
32.0
|
|
|
101.INS
|
|
XBRL Instance Document
|
101.SCH
|
|
XBRL Taxonomy Extension schema Document
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
101.LAB
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
Date:
|
|
May 3, 2019
|
By:
|
/s/ Jack Kopnisky
|
|
|
|
|
Jack Kopnisky
|
|
|
|
|
President, Chief Executive Officer and Director
|
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
Date:
|
|
May 3, 2019
|
By:
|
/s/ Luis Massiani
|
|
|
|
|
Luis Massiani
|
|
|
|
|
Senior Executive Vice President and Chief Financial Officer
|
|
|
|
|
(Principal Financial Officer and Principal Accounting Officer)
|
|
|
|
|
|
|
If to the Executive:
|
|
|
At the address most recently on the books and records of the bank
|
|
|
|
|
|
If to the Company or the Bank:
|
|
|
Sterling Bancorp
|
|
|
|
|
c/o Sterling National Bank
|
|
|
|
|
21 Scarsdale Road
|
|
|
|
|
Yonkers, NY 10707
|
|
|
|
|
Attention: General Counsel
|
|
Executive
|
By:
|
|
/s/ Thomas X. Geisel
|
|
|
|
|
Thomas X. Geisel
|
|
|
|
|
|
|
STERLING BANCORP
|
By:
|
|
/s/ Jack Kopnisky
|
|
|
|
|
Jack Kopnisky
|
|
|
|
|
President, Chief Executive Officer and Director
|
|
STERLING NATIONAL BANK
|
By:
|
|
/s/ Jack Kopnisky
|
|
|
|
|
Jack Kopnisky
|
|
|
|
|
President, Chief Executive Officer and Director
|
|
Executive
|
By:
|
|
/s/ Thomas X. Geisel
|
|
|
|
|
Thomas X. Geisel
|
|
|
|
|
|
|
STERLING BANCORP
|
By:
|
|
/s/ Jack Kopnisky
|
|
|
|
|
Jack Kopnisky
|
|
|
|
|
President, Chief Executive Officer and Director
|
|
STERLING NATIONAL BANK
|
By:
|
|
/s/ Jack Kopnisky
|
|
|
|
|
Jack Kopnisky
|
|
|
|
|
President, Chief Executive Officer and Director
|
|
If to the Executive:
|
|
|
At the address most recently on the books and records of the bank
|
|
|
|
|
|
If to the Company or the Bank:
|
|
|
Sterling Bancorp
|
|
|
|
|
c/o Sterling National Bank
|
|
|
|
|
21 Scarsdale Road
|
|
|
|
|
Yonkers, NY 10707
|
|
|
|
|
Attention: General Counsel
|
|
Executive
|
By:
|
|
/s/ Brian T. Edwards
|
|
|
|
|
Brian T. Edwards
|
|
|
|
|
|
|
STERLING BANCORP
|
By:
|
|
/s/ Jack Kopnisky
|
|
|
|
|
Jack Kopnisky
|
|
|
|
|
President, Chief Executive Officer and Director
|
|
STERLING NATIONAL BANK
|
By:
|
|
/s/ Jack Kopnisky
|
|
|
|
|
Jack Kopnisky
|
|
|
|
|
President, Chief Executive Officer and Director
|
2.
|
Older Workers Benefit Protection Act /ADEA Waiver
:
|
|
Executive
|
By:
|
|
/s/ Brian T. Edwards
|
|
|
|
|
Brian T. Edwards
|
|
|
|
|
|
|
STERLING BANCORP
|
By:
|
|
/s/ Jack Kopnisky
|
|
|
|
|
Jack Kopnisky
|
|
|
|
|
President, Chief Executive Officer and Director
|
|
STERLING NATIONAL BANK
|
By:
|
|
/s/ Jack Kopnisky
|
|
|
|
|
Jack Kopnisky
|
|
|
|
|
President, Chief Executive Officer and Director
|
|
If to the Executive:
|
|
|
At the address most recently on the books and records of the bank
|
|
|
|
|
|
If to the Company or the Bank:
|
|
|
Sterling Bancorp
|
|
|
|
|
c/o Sterling National Bank
|
|
|
|
|
21 Scarsdale Road
|
|
|
|
|
Yonkers, NY 10707
|
|
|
|
|
Attention: General Counsel
|
|
Executive
|
By:
|
|
/s/ Javier L. Evans
|
|
|
|
|
Javier L. Evans
|
|
|
|
|
|
|
STERLING BANCORP
|
By:
|
|
/s/ Jack Kopnisky
|
|
|
|
|
Jack Kopnisky
|
|
|
|
|
President, Chief Executive Officer and Director
|
|
STERLING NATIONAL BANK
|
By:
|
|
/s/ Jack Kopnisky
|
|
|
|
|
Jack Kopnisky
|
|
|
|
|
President, Chief Executive Officer and Director
|
2.
|
Older Workers Benefit Protection Act /ADEA Waiver
:
|
|
Executive
|
By:
|
|
/s/ Javier L. Evans
|
|
|
|
|
Javier L. Evans
|
|
|
|
|
|
|
STERLING BANCORP
|
By:
|
|
/s/ Jack Kopnisky
|
|
|
|
|
Jack Kopnisky
|
|
|
|
|
President, Chief Executive Officer and Director
|
|
STERLING NATIONAL BANK
|
By:
|
|
/s/ Jack Kopnisky
|
|
|
|
|
Jack Kopnisky
|
|
|
|
|
President, Chief Executive Officer and Director
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Sterling Bancorp;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date:
|
May 3, 2019
|
By:
|
|
/s/ Jack Kopnisky
|
|
|
|
|
Jack Kopnisky
|
|
|
|
|
President, Chief Executive Officer and Director
|
|
|
|
|
(Principal Executive Officer)
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Sterling Bancorp;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date:
|
May 3, 2019
|
By:
|
|
/s/ Luis Massiani
|
|
|
|
|
Luis Massiani
|
|
|
|
|
Senior Executive Vice President
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
Principal Accounting Officer
|
|
|
|
|
(Principal Financial Officer)
|
(1)
|
the report fully complies with the requirements of Sections 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
the information contained in the report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Date:
|
|
May 3, 2019
|
|
|
|
By:
|
|
/s/ Jack Kopnisky
|
|
|
|
|
|
|
|
|
Jack Kopnisky
|
|
|
|
|
|
|
|
|
President, Chief Executive Officer and Director
|
|
|
|
|
|
|
|
|
(Principal Executive Officer)
|
Date:
|
|
May 3, 2019
|
|
|
|
By:
|
|
/s/ Luis Massiani
|
|
|
|
|
|
|
|
|
Luis Massiani
|
|
|
|
|
|
|
|
|
Senior Executive Vice President
|
|
|
|
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
|
|
|
|
Principal Accounting Officer
|
|
|
|
|
|
|
|
|
(Principal Financial Officer)
|