Sterling Bancorp, Inc. (NASDAQ:SBT) ("Sterling" or the "Company"), the holding company of Sterling Bank and Trust, F.S.B. (the "Bank"), today reported unaudited financial results for its third quarter ended September 30, 2021.

Third Quarter 2021 Highlights

Net income of $9.6 million, or $0.19 per diluted share
Net interest margin of 2.83%
Non-interest expense of $11.1 million, including $6.5 million of employee retention credits under the CARES Act; had we not realized this benefit, non-interest expense would have been $17.6 million
Provision for loan losses of $0.4 million; ratio of allowance for loan losses to total loans held for investment of 3.14%
Shareholders' equity of $336.6 million
Bank capital ratios continue to be in excess of minimum ratios required to be considered "well-capitalized" with a leverage ratio of 11.85%, a total risk-based capital ratio of 26.37% and a common equity tier one ratio of 25.07%
The Company's consolidated leverage ratio of 10.32%, total risk-based capital ratio of 26.40% and common equity tier one ratio of 21.74% continue to exceed minimum regulatory capital requirements
Total deposits of $2.3 billion
Total loans held for investment of $2.2 billion
Nonperforming loans and troubled debt restructurings were $80.1 million (or 3.58% of total loans held for investment) compared to $77.8 million (or 3.30% of total loans held for investment) at June 30, 2021
Completion of the sale of the Bellevue, Washington branch office in July 2021

The Company reported net income of $9.6 million, or $0.19 per diluted share, for the quarter ended September 30, 2021, compared to net income of $3.5 million, or $0.07 per diluted share, for the quarter ended June 30, 2021.

"Sterling's third quarter results include a $6.5 million benefit in the form of a credit available to certain employers under the CARES Act. Absent this benefit, our expenses declined modestly over the prior quarter, which had been our expectation. An additional benefit may be available with respect to the fourth quarter of 2021, which if realized would amount to approximately $2.2 million," said Thomas M. O'Brien, Chairman, President, and Chief Executive Officer.

Balance Sheet

Total Assets – Total assets of $3.1 billion at September 30, 2021 reflected a decrease of $278.5 million, or 8%, from $3.4 billion at June 30, 2021.

Liquid assets, comprising cash and due from banks and investment securities, decreased $156.4 million, or 16%, to $814.1 million compared to $970.5 million at June 30, 2021.

Total loans held for investment of $2.2 billion at September 30, 2021 reflected a decline of $119.7 million, or 5%, from $2.4 billion at June 30, 2021. Loan repayments outpaced loan production for the quarter ended September 30, 2021. The impact of the excess loan repayments was partially offset by the repurchase of Advantage Loan Program loans totaling $6.1 million, pursuant to previously disclosed offers to repurchase 100% of previously sold Advantage Loan Program loans from third-party investors. Such repurchases of Advantage Loan Program loans have totaled $173.9 million during the first three quarters of 2021. The repurchased Advantage Loan Program loans were evaluated and considered to be performing at the acquisition date. Cash utilized in the repurchases helped reduce the excess liquidity position.

Total Deposits – Total deposits of $2.3 billion at September 30, 2021 reflected a decrease of $270.8 million, or 10%, compared to $2.6 billion at June 30, 2021. A portion of this decrease was attributable to the transfer of $65.4 million in total deposits upon the completion of the sale of the Bellevue, Washington branch office early in the third quarter of 2021.

Money market, savings and NOW deposits were $1.3 billion at September 30, 2021, an increase of $2.4 million from June 30, 2021. Time deposits of $961.7 million at September 30, 2021 reflected a decrease of $209.5 million, or 18%, compared to $1.2 billion as of June 30, 2021. Non-interest bearing deposits of $65.4 million at September 30, 2021 reflected an increase of $9.7 million, or 17%, compared to $55.7 million as of June 30, 2021. Brokered deposits included in time deposits were $20.0 million at September 30, 2021 and $35.0 million at June 30, 2021.

Capital – Total shareholders' equity was $336.6 million at September 30, 2021 compared to $327.0 million at June 30, 2021. The Bank exceeded all regulatory capital requirements required to be considered "well-capitalized" as of September 30, 2021, and the Company exceeded all applicable minimum regulatory capital requirements as of such date, as summarized in the following tables:


Company Capital	Company Minimum Requirements	Company Actual at September 30, 2021
Total adjusted capital to risk-weighted assets	8.00%	26.40%
Tier 1 (core) capital to risk-weighted assets	6.00%	21.74%
Common Tier 1 (CET 1)	4.50%	21.74%
Tier 1 (core) capital to adjusted tangible assets (leverage ratio)	4.00%	10.32%

Bank Capital	Adequately Capitalized	Bank Actual at September 30, 2021
Total adjusted capital to risk-weighted assets	10.00%	26.37%
Tier 1 (core) capital to risk-weighted assets	8.00%	25.07%
Common Tier 1 (CET 1)	6.00%	25.07%
Tier 1 (core) capital to adjusted tangible assets (leverage ratio)	5.00%	11.85%

Asset Quality and Provision for Loan Losses – A provision for loan losses of $0.4 million was recorded for the third quarter of 2021 compared to a recovery for loan losses of $1.8 million for the immediately prior quarter. The allowance for loan losses at September 30, 2021 was $70.2 million, or 3.14% of total loans held for investment, compared to $70.7 million, or 3.00% of total loans held for investment at June 30, 2021. Additionally, the allowance for loan losses at December 31, 2020 was $72.4 million, or 2.89% of total loans held for investment.

Net charge offs during the third quarter of 2021 were $0.8 million compared to net recoveries of $0.6 million during the second quarter of 2021. Nonperforming residential mortgage loans held for sale decreased from $14.9 million at June 30, 2021 to $8.7 million at September 30, 2021 primarily due to $3.2 million in loans returning to accrual status and loan payoffs of $2.9 million.

Nonperforming assets at September 30, 2021 totaled $88.9 million, or 2.83% of total assets, compared to $92.6 million, or 2.71% of total assets, at June 30, 2021. Nonperforming assets at September 30, 2021 included $77.4 million of nonperforming loans held for investment, $8.7 million of nonaccrual loans held for sale and $2.7 million of troubled debt restructurings. Nonperforming assets at June 30, 2021 included $74.8 million of nonperforming loans held for investment, $14.9 million of nonaccrual loans held for sale and $2.9 million of troubled debt restructurings. Nonperforming assets at December 31, 2020 included $86.5 million of nonperforming loans held for investment, $19.4 million of nonaccrual loans held for sale and $8.2 million of troubled debt restructurings. Total gross loans delinquent 30 days or more were $134.0 million, or 6.0% of total gross loans, at September 30, 2021, which decreased from $155.0 million, or 6.5% of total gross loans, at June 30, 2021 and decreased from $174.6 million, or 6.9% of total gross loans, at December 31, 2020. Total loans in forbearance at September 30, 2021 was $1.0 million, or 0.04% of total loans held for investment, which decreased from $11.8 million, or 0.5% of total loans held for investment, at June 30, 2021.

"Credit quality continues to occupy our management's attention. In general, our loan portfolio has remained stable with no significant new migration into criticized/classified territory. As I have stated previously, the Advantage Loan Program loans have continued to perform relatively well despite the compliance problems previously reported with respect to this portfolio. An example of this is the $19.4 million in Advantage Loan Program loans moved to held for sale in the fourth quarter of 2020. That portfolio has now paid down to $11.9 million, in each case recovering the entire balance. In addition, with the completion of our COVID-19-related forbearance program, loans in this category have declined to an aggregate unpaid principal balance of only $1 million. Our main concern at this point remains in the legacy commercial SRO portfolio and in certain of the construction projects. We continue to work these aggressively and have had some success in addressing these weaker credits," said Mr. O'Brien.

Results of Operations

Net Interest Income and Net Interest Margin – Net interest income for the third quarter of 2021 was $22.6 million compared to $23.6 million for the second quarter of 2021 and $25.7 million for the third quarter of 2020. The net interest margin of 2.83% for the quarter ended September 30, 2021 increased from the immediately prior quarter's net interest margin of 2.70% and increased from 2.74% for the third quarter of 2020. The decrease in net interest income during the quarter ended September 30, 2021 compared to the immediately prior quarter was primarily due to a decline of $70.2 million in our average loan balance, which was partially offset by a decrease in our average rate paid on interest-bearing deposits from 0.78% in the second quarter of 2021 to 0.59% in the third quarter of 2021. Our average interest-bearing deposits decreased from $2.7 billion in the second quarter to $2.4 billion in the third quarter of 2021.

Net interest margin was positively impacted in the third quarter of 2021 by a decrease in the cost of average interest-bearing liabilities of 15 basis points, reflecting the impact of the current low interest rate environment, while our yield on interest-earning assets remained relatively flat compared to the second quarter of 2021.

Non-Interest Income – Non-interest income for the third quarter of 2021 was $2.1 million compared to $(0.3) million for the immediately prior quarter. The increase from the second quarter of 2021 was primarily attributable to a gain of $1.4 million recorded on the sale of the Bellevue, Washington branch office and a decrease in amortization of mortgage servicing rights as fewer loans were repurchased in the quarter. Gain on sale of loans increased in the third quarter of 2021 compared to the immediately prior quarter due to higher premiums on sold loans in the quarter.

Non-Interest Expense – Non-interest expense of $11.1 million for the third quarter of 2021 reflected a decrease of $8.9 million, or 44%, compared to $19.9 million for the second quarter of 2021. The decrease was primarily due to decreases in salaries and employee benefits of $5.9 million and professional fees of $1.7 million. In the third quarter of 2021, the Company recorded $6.5 million in employee retention credits, which were available under the Coronavirus Aid, Relief, and Economic Security Act (the "CARES Act"), which resulted in a net reduction of salaries and employee benefits for the third quarter of 2021 compared to the prior quarter. Absent realizing the payroll tax credit, salaries and employee benefit expense increased. The decrease in professional fees was primarily attributable to a reduction in incurred legal fees and the conclusion of one of the more significant projects that was required by the publicly available formal agreement with the OCC, dated June 18, 2019 (the "OCC Agreement"). In the third quarter of 2021, the Company received a reimbursement of $1.4 million from its insurance carrier related to certain litigation expenses previously incurred by the Company, compared to a similar payment of $2.4 million received in the second quarter of 2021. The recovery of the mortgage repurchase liability was $0.3 million in the third quarter of 2021 compared to $0.5 million in the second quarter of 2021. Other expense decreased from the second quarter of 2021 primarily due to the $1.0 million accrual for certain calculation errors from prior periods identified during the preparations for the core IT system conversion that was recorded in the second quarter of 2021.

Mr. O'Brien said, "We found that the Company was eligible for employee retention credits under the CARES Act for the first three quarters of 2021, and we anticipate a further credit for the fourth quarter of this year. We also had several critical projects conclude during the quarter which should control some costs in future periods. Included in the major accomplishments this quarter was the successful conversion from our legacy in-house IT platform to a new contemporary service provider. In conjunction with this conversion, we also migrated to a new AML system. These two milestones represent fundamental accomplishments in our efforts to comprehensively address the long-standing OCC Agreement. We will continue to monitor our costs, although they remain potentially volatile given the various ongoing investigations."

Income Tax Expense –The effective tax rate was 27.7% for the third quarter of 2021 compared to 33.5% for the second quarter of 2021. The effective tax rate for the third quarter of 2021 was lower as the second quarter of 2021 included the impact of certain non-deductible expenses. The effective tax rate was 28.7% for the nine months ended September 30, 2021.

Appointment of New Chief Financial Officer

On October 1, 2021, the Company announced that Karen Knott, previously Senior Vice President and Controller, was promoted to Executive Vice President and Chief Financial Officer. Ms. Knott has over 20 years of experience in financial operations and accounting roles with financial institutions and has served as the Company's Senior Vice President and Controller since March 2021. Prior to this role, she served as Assistant Vice President and Controller of the Bank since 2015 and various other accounting roles with the Bank since 1998. "We are indeed fortunate to have Karen. She has the leadership qualities that will be critical to assist me in executing our strategies going forward. We all wish our outgoing Chief Financial Officer, Steve Huber, the very best in his future endeavors," O'Brien said.

Conference Call and Webcast

Management will host a conference call on Monday, November 1, 2021 at 11:00 a.m. Eastern Time to discuss the Company's unaudited financial results for the quarter ended September 30, 2021. The conference call number for U.S. participants is (833) 535-2201 and the conference call number for participants outside the United States is (412) 902-6744. Additionally, interested parties can listen to a live webcast of the call in the "Investor Relations" section of the Company's website at www.sterlingbank.com. An archived version of the webcast will be available in the same location shortly after the live call has ended.

A replay of the conference call may be accessed through November 8, 2021 by dialing (877) 344-7529, using conference ID number 10160525.

About Sterling Bancorp, Inc.

Sterling Bancorp, Inc. is a unitary thrift holding company. Its wholly owned subsidiary, Sterling Bank and Trust, F.S.B., has primary branch operations in San Francisco and Los Angeles, California and New York City. Sterling offers a range of loan products to the residential and commercial markets, as well as retail and business banking services. Sterling also has an operations center and a branch in Southfield, Michigan. For additional information, please visit the Company's website at http://www.sterlingbank.com.

Forward-Looking Statements

This press release contains certain statements that are, or may be deemed to be, "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, regarding the Company's plans, expectations, thoughts, beliefs, estimates, goals and outlook for the future that are intended to be covered by the protections provided under the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as "may," "might," "should," "could," "predict," "potential," "believe," "expect," "attribute," "continue," "will," "anticipate," "seek," "estimate," "intend," "plan," "projection," "goal," "target," "outlook," "aim," "would" and "annualized," or the negative versions of those words or other comparable words or phrases of a future or forward-looking nature. These forward-looking statements are not historical facts, and they are based on current expectations, estimates and projections about our industry, management's beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, estimates and uncertainties that are difficult to predict. The risks, uncertainties and other factors detailed from time to time in our public filings, including those included in the disclosures under the headings "Cautionary Note Regarding Forward-Looking Statements" and "Risk Factors" in our Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 26, 2021, subsequent periodic reports and future periodic reports, could affect future results and events, causing those results and events to differ materially from those views expressed or implied in the Company's forward-looking statements. Should one or more of the foregoing risks materialize, or should underlying assumptions prove incorrect, actual results or outcomes may vary materially from those projected in, or implied by, such forward-looking statements. Accordingly, you should not place undue reliance on any such forward-looking statements. The Company disclaims any obligation to update, revise, or correct any forward-looking statements based on the occurrence of future events, the receipt of new information or otherwise.


Sterling Bancorp, Inc.
Consolidated Financial Highlights (Unaudited)
	At and for the Three Months Ended
(dollars in thousands, except per share data)	September 30, 2021			June 30, 2021			September 30, 2020
Net income (loss)	$	9,557		$	3,452		$	(111	)
Income (loss) per share, diluted	$	0.19		$	0.07		$	(0.00	)
Net interest income	$	22,637		$	23,598		$	25,705
Net interest margin		2.83	%		2.70	%		2.74	%
Non-interest income	$	2,058		$	(269	)	$	1,111
Non-interest expense	$	11,076		$	19,944		$	24,974
Loans, net of allowance for loan losses	$	2,168,544		$	2,287,857		$	2,627,324
Total deposits	$	2,339,495		$	2,610,302		$	3,095,170
Nonperforming loans	$	77,397		$	74,810		$	83,162
Allowance for loan losses to total loans		3.14	%		3.00	%		1.80	%
Allowance for loan losses to nonperforming loans		91	%		94	%		58	%
Provision (recovery) for loan losses	$	397		$	(1,806	)	$	2,123
Net charge offs (recoveries)	$	828		$	(604	)	$	796
Return on average assets		1.18	%		0.39	%		(0.01	)%
Return on average shareholders' equity		11.50	%		4.22	%		(0.13	)%
Efficiency ratio		44.85	%		85.49	%		93.12	%
Capital Ratios
Regulatory and Other Capital Ratios— Consolidated:
Total adjusted capital to risk-weighted assets		26.40	%		24.61	%		22.17	%
Tier 1 (core) capital to risk-weighted assets		21.74	%		20.09	%		17.46	%
Common Tier 1 (CET 1)		21.74	%		20.09	%		17.46	%
Tier 1 (core) capital to adjusted tangible assets (leverage ratio)		10.32	%		9.16	%		8.64	%

Regulatory and Other Capital Ratios—Bank:
Total adjusted capital to risk-weighted assets		26.37	%		24.50	%		21.30	%
Tier 1 (core) capital to risk-weighted assets		25.07	%		23.21	%		20.03	%
Common Tier 1 (CET 1)		25.07	%		23.21	%		20.03	%
Tier 1 (core) capital to adjusted tangible assets (leverage ratio)		11.85	%		10.53	%		9.90	%


Sterling Bancorp, Inc.
Condensed Consolidated Balance Sheets (Unaudited)
(dollars in thousands)	September 30, 2021		June 31, 2021		% change		December 31, 2020		% change		September 30, 2020		% change
Assets
Cash and due from banks	$	609,412	$	774,478	(21	)%	$	998,497	(39	)%	$	917,996	(34	)%
Interest-bearing time deposits with other banks		805		805	0	%		7,021	(89	)%		7,988	(90	)%
Investment securities		204,689		195,974	4	%		304,958	(33	)%		247,884	(17	)%
Mortgage loans held for sale		12,744		15,107	(16	)%		22,284	(43	)%		3,643	250	%
Loans, net of allowance for loan losses of $70,238, $70,669, $72,387 and $48,258		2,168,544		2,287,857	(5	)%		2,434,356	(11	)%		2,627,324	(17	)%
Accrued interest receivable		8,355		9,660	(14	)%		10,990	(24	)%		12,385	(33	)%
Mortgage servicing rights, net		2,873		3,232	(11	)%		5,688	(49	)%		6,423	(55	)%
Leasehold improvements and equipment, net		8,931		9,423	(5	)%		8,512	5	%		8,493	5	%
Operating lease right-of-use assets		18,889		19,817	(5	)%		19,232	(2	)%		19,253	(2	)%
Federal Home Loan Bank stock, at cost		22,950		22,950	0	%		22,950	0	%		22,950	0	%
Cash surrender value of bank-owned life insurance		32,899		32,766	0	%		32,495	1	%		32,355	2	%
Deferred tax asset, net		23,379		23,749	(2	)%		24,326	(4	)%		20,589	14	%
Other assets		24,494		21,634	13	%		22,736	8	%		9,322	163	%
Total assets	$	3,138,964	$	3,417,452	(8	)%	$	3,914,045	(20	)%	$	3,936,605	(20	)%

Liabilities
Noninterest-bearing deposits	$	65,456	$	55,721	17	%	$	58,458	12	%	$	66,316	(1	)%
Interest-bearing deposits		2,274,039		2,481,198	(8	)%		3,040,508	(25	)%		3,028,854	(25	)%
Deposits held for sale		-		73,383	(100	)%		-	-			-	-
Total deposits		2,339,495		2,610,302	(10	)%		3,098,966	(25	)%		3,095,170	(24	)%
Federal Home Loan Bank borrowings		307,000		318,000	(3	)%		318,000	(3	)%		318,000	(3	)%
Subordinated notes, net		65,360		65,377	0	%		65,341	0	%		65,300	0	%
Operating lease liabilities		20,106		21,085	(5	)%		20,497	(2	)%		20,514	(2	)%
Accrued expenses and other liabilities		70,438		75,646	(7	)%		91,650	(23	)%		106,477	(34	)%
Total liabilities		2,802,399		3,090,410	(9	)%		3,594,454	(22	)%		3,605,461	(22	)%

Shareholders' Equity
Preferred stock, authorized 10,000,000 shares; no shares issued and outstanding		-		-	-			-	-			-	-
Common stock, no par value, authorized 500,000,000 shares; issued and outstanding 50,475,064 shares at September 30, 2021, 50,475,181 shares at June 30, 2021, 49,981,861 shares at December 31, 2020, and 49,977,209 shares at September 30, 2020		82,157		82,157	0	%		80,807	2	%		80,807	2	%
Additional paid-in capital		13,992		13,796	1	%		13,544	3	%		13,386	5	%
Retained earnings		240,187		230,630	4	%		224,853	7	%		236,546	2	%
Accumulated other comprehensive income		229		459	(50	)%		387	(41	)%		405	(43	)%
Total shareholders' equity		336,565		327,042	3	%		319,591	5	%		331,144	2	%
Total liabilities and shareholders' equity	$	3,138,964	$	3,417,452	(8	)%	$	3,914,045	(20	)%	$	3,936,605	(20	)%


Sterling Bancorp, Inc.
Condensed Consolidated Statements of Operations (Unaudited)
	Three Months Ended													Nine Months Ended
(dollars in thousands, except per share amounts)	September 30, 2021			June 30, 2021			% change		September 30, 2020			% change		September 30, 2021			September 30, 2020			% change
Interest income:
Interest and fees on loans	$	27,348		$	30,074		(9	)%	$	35,918		(24	)%	$	88,716		$	112,944		(21	)%
Interest and dividends on investment securities and restricted stock		375			385		(3	)%		901		(58	)%		1,150			2,972		(61	)%
Other interest		253			227		11	%		211		20	%		743			786		(5	)%
Total interest income		27,976			30,686		(9	)%		37,030		(24	)%		90,609			116,702		(22	)%
Interest expense:
Interest on deposits		3,541			5,236		(32	)%		9,288		(62	)%		15,479			29,228		(47	)%
Interest on Federal Home Loan Bank borrowings		826			847		(2	)%		859		(4	)%		2,511			2,546		(1	)%
Interest on subordinated notes		972			1,005		(3	)%		1,178		(17	)%		3,157			3,533		(11	)%
Total interest expense		5,339			7,088		(25	)%		11,325		(53	)%		21,147			35,307		(40	)%
Net interest income		22,637			23,598		(4	)%		25,705		(12	)%		69,462			81,395		(15	)%
Provision (recovery) for loan losses		397			(1,806	)	122	%		2,123		(81	)%		(2,146	)		27,273		(108	)%
Net interest income after provision (recovery) for loan losses		22,240			25,404		(12	)%		23,582		(6	)%		71,608			54,122		32	%
Non-interest income:
Service charges and fees		120			144		(17	)%		61		97	%		423			273		55	%
Gain on sale of mortgage loans held for sale		151			70		116	%		437		(65	)%		619			1,457		(58	)%
Gain on sale of branch office		1,417			-		N/M			-		N/M			1,417			-		N/M
Net servicing loss		(31	)		(908	)	97	%		(121	)	74	%		(1,369	)		(1,239	)	(10	)%
Other		401			425		(6	)%		734		(45	)%		1,152			2,472		(53	)%
Total non-interest income		2,058			(269	)	865	%		1,111		85	%		2,242			2,963		(24	)%
Non-interest expense:
Salaries and employee benefits		2,774			8,678		(68	)%		7,517		(63	)%		19,300			21,606		(11	)%
Occupancy and equipment		2,395			2,249		6	%		2,219		8	%		6,840			6,545		5	%
Professional fees		4,024			5,721		(30	)%		12,207		(67	)%		18,500			23,787		(22	)%
FDIC assessments		417			500		(17	)%		956		(56	)%		1,636			1,215		35	%
Data processing		403			440		(8	)%		392		3	%		1,189			1,078		10	%
Net provision (recovery) for mortgage repurchase liability		(298	)		(512	)	42	%		-		N/M			(963	)		25		N/M
Other		1,361			2,868		(53	)%		1,683		(19	)%		5,852			5,000		17	%
Total non-interest expense		11,076			19,944		(44	)%		24,974		(56	)%		52,354			59,256		(12	)%
Income (loss) before income taxes		13,222			5,191		N/M			(281	)	N/M			21,496			(2,171	)	N/M
Income tax expense (benefit)		3,665			1,739		N/M			(170	)	N/M			6,162			(897	)	N/M
Net income (loss)	$	9,557		$	3,452		N/M		$	(111	)	N/M		$	15,334		$	(1,274	)	N/M
Income (loss) per share:
Basic	$	0.19		$	0.07				$	(0.00	)			$	0.31		$	(0.03	)
Diluted	$	0.19		$	0.07				$	(0.00	)			$	0.31		$	(0.03	)
Weighted average common shares outstanding:
Basic		50,167,295			50,009,053					49,843,925					50,010,341			49,839,860
Diluted		50,262,686			50,060,775					49,843,925					50,079,931			49,839,860

N/M- not meaningful


Sterling Bancorp, Inc.
Selected Financial Data (Unaudited)
	Three Months Ended
Performance Ratios:	September 30, 2021	June 30, 2021	September 30, 2020
Return on average assets	1.18%	0.39%	(0.01)%
Return on average shareholders' equity	11.50%	4.22%	(0.13)%
Yield on average interest earning assets	3.50%	3.51%	3.94%
Cost of average interest-bearing liabilities	0.77%	0.92%	1.36%
Net interest spread	2.73%	2.59%	2.58%
Net interest margin	2.83%	2.70%	2.74%
Efficiency ratio ⁽¹⁾	44.85%	85.49%	93.12%

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


Sterling Bancorp, Inc.
Yield Analysis and Net Interest Income (Unaudited)
	Three Months Ended
	September 30, 2021						June 30, 2021						September 30, 2020
(dollars in thousands)	Average Balance		Interest		Average Yield/ Rate		Average Balance		Interest		Average Yield/ Rate		Average Balance		Interest		Average Yield/ Rate
Interest-earning assets
Loans ⁽¹⁾
Residential real estate and other consumer	$	1,900,611	$	22,002	4.63	%	$	1,960,561	$	23,794	4.85	%	$	2,235,338	$	29,119	5.21	%
Commercial real estate		285,055		3,422	4.80	%		258,310		3,444	5.33	%		263,440		3,025	4.59	%
Construction		135,292		1,896	5.61	%		171,921		2,788	6.49	%		205,241		3,466	6.75	%
Commercial lines of credit		1,947		28	5.75	%		2,292		48	8.38	%		19,362		308	6.36	%
Total loans		2,322,905		27,348	4.71	%		2,393,084		30,074	5.03	%		2,723,381		35,918	5.28	%
Securities, includes restricted stock		213,945		375	0.70	%		270,809		385	0.57	%		276,643		901	1.30	%
Other interest-earning assets		664,747		253	0.15	%		837,866		227	0.11	%		757,657		211	0.11	%
Total interest-earning assets		3,201,597		27,976	3.50	%		3,501,759		30,686	3.51	%		3,757,681		37,030	3.94	%
Noninterest-earning assets
Cash and due from banks		7,376						7,373						12,954
Other assets		41,360						42,921						56,223
Total assets	$	3,250,333					$	3,552,053					$	3,826,858
Interest-bearing liabilities
Money Market, Savings and NOW	$	1,329,832	$	771	0.23	%	$	1,344,949	$	807	0.24	%	$	1,282,452	$	2,315	0.72	%
Time deposits		1,063,735		2,770	1.03	%		1,346,059		4,429	1.32	%		1,642,492		6,973	1.68	%
Total interest-bearing deposits		2,393,567		3,541	0.59	%		2,691,008		5,236	0.78	%		2,924,944		9,288	1.26	%
FHLB borrowings		307,733		826	1.05	%		318,000		847	1.05	%		318,783		859	1.05	%
Subordinated debt		65,372		972	5.95	%		65,385		1,005	6.15	%		65,273		1,178	7.22	%
Total borrowings		373,105		1,798	1.89	%		383,385		1,852	1.91	%		384,056		2,037	2.08	%
Total interest-bearing liabilities		2,766,672		5,339	0.77	%		3,074,393		7,088	0.92	%		3,309,000		11,325	1.36	%
Noninterest-bearing liabilities
Demand deposits		66,566						60,319						70,378
Other liabilities		84,557						90,174						111,364
Shareholders' equity		332,538						327,167						336,116
Total liabilities and shareholders' equity	$	3,250,333					$	3,552,053					$	3,826,858
Net interest income and spread⁽²⁾			$	22,637	2.73	%			$	23,598	2.59	%			$	25,705	2.58	%
Net interest margin ⁽²⁾					2.83	%					2.70	%					2.74	%

(1) Nonaccrual loans are included in the respective average loan balances. Income, if any, on such loans is recognized on a cash basis.
(2) Interest income does not include taxable equivalent adjustments.


	Nine Months Ended
	September 30, 2021						September 30, 2020
(dollars in thousands)	Average Balance		Interest		Average Yield/ Rate		Average Balance		Interest		Average Yield/ Rate
Interest-earning assets
Loans ⁽¹⁾
Residential real estate and other consumer	$	1,955,375	$	70,392	4.80	%	$	2,322,350	$	90,920	5.22	%
Commercial real estate		266,763		10,049	5.02	%		266,515		10,206	5.11	%
Construction		168,382		8,096	6.41	%		199,520		10,874	7.27	%
Commercial lines of credit		3,295		179	7.24	%		18,385		944	6.85	%
Total loans		2,393,815		88,716	4.94	%		2,806,770		112,944	5.37	%
Securities, includes restricted stock		265,545		1,150	0.58	%		226,165		2,972	1.75	%
Other interest-earning assets		838,223		743	0.12	%		462,955		786	0.23	%
Total interest-earning assets		3,497,583		90,609	3.45	%		3,495,890		116,702	4.45	%
Noninterest-earning assets
Cash and due from banks		7,472						12,103
Other assets		42,458						62,877
Total assets	$	3,547,513					$	3,570,870
Interest-bearing liabilities
Money Market, Savings and NOW	$	1,352,198	$	2,513	0.25	%	$	1,251,891	$	7,880	0.84	%
Time deposits		1,332,017		12,966	1.30	%		1,427,451		21,348	1.99	%
Total interest-bearing deposits		2,684,215		15,479	0.77	%		2,679,342		29,228	1.45	%
FHLB borrowings		314,544		2,511	1.05	%		305,134		2,546	1.10	%
Subordinated debt		65,372		3,157	6.44	%		65,234		3,533	7.22	%
Total borrowings		379,916		5,668	1.97	%		370,368		6,079	2.16	%
Total interest-bearing liabilities		3,064,131		21,147	0.92	%		3,049,710		35,307	1.54	%
Noninterest-bearing liabilities
Demand deposits		62,131						72,065
Other liabilities		93,317						111,826
Shareholders' equity		327,934						337,269
Total liabilities and shareholders' equity	$	3,547,513					$	3,570,870
Net interest income and spread⁽²⁾			$	69,462	2.53	%			$	81,395	2.91	%
Net interest margin ⁽²⁾					2.65	%					3.10	%

(1) Nonaccrual loans are included in the respective average loan balances. Income, if any, on such loans is recognized on a cash basis.
(2) Interest income does not include taxable equivalent adjustments.


Sterling Bancorp, Inc.
Loan Composition (Unaudited)
(dollars in thousands)	September 30, 2021			June 30, 2021			% change		December 31, 2020			% change		September 30, 2020			% change
Residential real estate	$	1,818,633		$	1,948,892		(7	)%	$	2,033,526		(11	)%	$	2,183,546		(17	)%
Commercial real estate		291,649			263,278		11	%		259,958		12	%		262,116		11	%
Construction		126,571			144,385		(12	)%		206,581		(39	)%		211,460		(40	)%
Commercial lines of credit		1,923			1,971		(2	)%		6,671		(71	)%		18,452		(90	)%
Other consumer		6			-		100	%		7		(11	)%		8		(23	)%
Total loans held for investment		2,238,782			2,358,526		(5	)%		2,506,743		(11	)%		2,675,582		(16	)%
Less: allowance for loan losses		(70,238	)		(70,669	)	(1	)%		(72,387	)	(3	)%		(48,258	)	46	%
Loans, net	$	2,168,544		$	2,287,857		(5	)%	$	2,434,356		(11	)%	$	2,627,324		(17	)%

Mortgage loans held for sale	$	12,744		$	15,107		(16	)%	$	22,284		(43	)%	$	3,643		N/M
Total gross loans	$	2,251,526		$	2,373,633		(5	)%	$	2,529,027		(11	)%	$	2,679,225		(16	)%

N/M- not meaningful


Sterling Bancorp, Inc.
Allowance for Loan Losses (Unaudited)
	Three Months Ended
(dollars in thousands)	September 30, 2021			June 30, 2021			December 31, 2020			September 30, 2020
Balance at beginning of period	$	70,669		$	71,871		$	48,258		$	46,931
Provision (recovery) for loan losses		397			(1,806	)		27,592			2,123
Charge offs		(1,965	)		-			(3,486	)		(815	)
Recoveries		1,137			604			23			19
Balance at end of period	$	70,238		$	70,669		$	72,387		$	48,258


Sterling Bancorp, Inc.
Deposit Composition (Unaudited)
(dollars in thousands)	September 30, 2021		June 30, 2021		% change		December 31, 2020		% change		September 30, 2020		% change
Noninterest bearing deposits	$	65,456	$	55,721	17	%	$	58,458	12	%	$	66,316	(1	)%
Money Market, Savings and NOW		1,312,348		1,309,981	0	%		1,393,985	(6	)%		1,340,971	(2	)%
Time deposits		961,691		1,171,217	(18	)%		1,646,523	(42	)%		1,687,883	(43	)%
Deposits held for sale ⁽¹⁾		-		73,383	(100	)%		-	-			-	-
Total deposits	$	2,339,495	$	2,610,302	(10	)%	$	3,098,966	(25	)%	$	3,095,170	(24	)%

(1) Deposits held for sale were transferred on the sale of Bellevue, Washington Branch on July 23, 2021.


Sterling Bancorp, Inc.
Credit Quality Data (Unaudited)
	At and for the Three Months Ended
(dollars in thousands)	September 30, 2021			June 30, 2021			December 31, 2020			September 30, 2020
Nonperforming residential real estate loans⁽¹⁾	$	41,687		$	27,915		$	20,775		$	36,420
Nonperforming commerical loans⁽¹⁾⁽²⁾		35,710			46,895			65,695			46,742
Total nonperforming loans ⁽¹⁾	$	77,397		$	74,810		$	86,470		$	83,162
Nonperforming loans to total loans⁽¹⁾		3.46	%		3.17	%		3.45	%		3.11	%
Other troubled debt restructurings⁽²⁾	$	2,718		$	2,940		$	8,246		$	14,983
Nonaccrual loans held for sale	$	8,744		$	14,867		$	19,375		$	-
Nonperforming assets⁽³⁾	$	88,859		$	92,617		$	114,258		$	98,312
Nonperforming assets to total assets		2.83	%		2.71	%		2.92	%		2.50	%
Allowance for loan losses to total loans		3.14	%		3.00	%		2.89	%		1.80	%
Allowance for loan losses to nonperforming loans		91	%		94	%		84	%		58	%
Net charge offs (recoveries) to average loans		0.04	%		(0.03	)%		0.13	%		0.03	%

(1) Nonperforming loans include nonaccrual loans (including troubled debt restructurings on nonaccrual status) and loans past due 90 days or more and still accruing interest but exclude nonaccrual loans held for sale.
(2) Other troubled debt restructurings exclude those loans presented as nonaccrual or past due 90 days or more and still accruing interest.
(3) Nonperforming assets include nonperforming loans, nonaccrual loans held for sale, other troubled debt restructurings and other loan collateral acquired through foreclosure or repossession.

View source version on businesswire.com: https://www.businesswire.com/news/home/20211101005375/en/

Sterling Bancorp Reports Third Quarter 2021 Financial Results