STERLING BANCORP
10-K, 1996-04-01
NATIONAL COMMERCIAL BANKS
Previous: SPS TECHNOLOGIES INC, 10-K405, 1996-04-01
Next: STARRETT CORP /NY/, 10-K405, 1996-04-01



<PAGE>   1
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                          ---------------------------
                                    FORM 10-K
                Annual Report Pursuant to Section 13 or 15(d) of
                       The Securities Exchange Act of 1934

For the fiscal year ended December 31, 1995         Commission File No. 1-5273-1

                          ---------------------------
                                STERLING BANCORP
               (Exact Name of Registrant as specified in charter)
                NEW YORK                               13-2565216
    (State or other jurisdiction of         (I.R.S. employer identification No.)
  incorporation or organization)
       540 MADISON AVENUE, NEW YORK, N.Y.              10022-3299
(Address of principal executive offices)               (Zip Code)
                                 (212) 826-8000
              (Registrant's telephone number, including area code)
                          ---------------------------
           SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:
<TABLE>
<CAPTION>
                                                       NAME OF EACH EXCHANGE
         TITLE OF EACH CLASS                            ON WHICH REGISTERED
         -------------------                           ----------------------
<S>                                                    <C>                             
Common Shares, $1 par value                            New York Stock Exchange

Floating Interest Rate Convertible Subordinated
  Debentures, 4th Series, due November 1, 1998         New York Stock Exchange

Floating Interest Rate Convertible Subordinated
  Debentures, Series V, due July 1, 2001               New York Stock Exchange
</TABLE>


                           ---------------------------
           SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:
                                      None

  Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes  x  No
                                              ---   ---

  Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K (Section 229.405 of this chapter) is not contained herein, and
will not be contained, to the best of Registrant's knowledge, in definitive
proxy or information statements incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K.[ ]

  On February 29, 1996 the aggregate market value of the voting stock held by
non-affiliates of the Registrant was $74,412,162.

  Indicate the number of shares outstanding of each of the Registrant's classes
of common stock, as of the latest practicable date:

  THE REGISTRANT HAS ONE CLASS OF COMMON STOCK OF WHICH 6,479,063 SHARES WERE
OUTSTANDING AT MARCH 15, 1996.

                       DOCUMENTS INCORPORATED BY REFERENCE

  (1)  Specified portions of the Sterling Bancorp 1995 Annual Report are
       incorporated by reference in Parts I and II.

  (2)  Specified portions of the Sterling Bancorp definitive Proxy Statement
       dated March 14, 1996 are incorporated by reference in Part III.

================================================================================
<PAGE>   2
                                STERLING BANCORP


                                    FORM 10-K


                                TABLE OF CONTENTS



<TABLE>
<CAPTION>
                                                                     PAGE
                                                                    ------
                                     PART I

<S>                                                                 <C>
Item  1.   BUSINESS .............................................    I- 1

Item  2.   PROPERTIES ...........................................    I-12

Item  3.   LEGAL PROCEEDINGS ....................................    I-12

Item  4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY
                HOLDERS .........................................    I-12

                                     PART II

Item  5.   MARKET FOR THE REGISTRANT"S COMMON EQUITY AND
                RELATED STOCKHOLDER MATTERS .....................    II-1

Item  6.   SELECTED FINANCIAL DATA ..............................    II-1

Item  7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                CONDITION AND RESULTS OF OPERATIONS .............    II-1

Item  8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA ..........    II-1

Item  9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
           ACCOUNTING AND FINANCIAL DISCLOSURE ..................    II-1

                                    PART III

Item 10.   DIRECTORS AND EXECUTIVE OFFICERS OF THE
                REGISTRANT ......................................    III-1

Item 11.   EXECUTIVE COMPENSATION ...............................    III-1

Item 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                OWNERS AND MANAGEMENT ...........................    III-1

Item 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS .......    III-1

                                     PART IV

Item 14.   EXHIBITS, FINANCIAL STATEMENT SCHEDULES,
                AND REPORTS ON FORM 8-K........................       IV-1

SIGNATURES

Exhibits Submitted in a Separate Volume.
</TABLE>
<PAGE>   3
                                     PART I

ITEM 1. BUSINESS
GENERAL

Sterling Bancorp (the Registrant), organized in 1966, is a bank holding company,
as defined by the Bank Holding Company Act of 1956 (the BHCA), as amended, with
subsidiaries providing a full range of financial services, including business
and consumer loans, asset based financing, factoring, trade financing, mortgage
lending, leasing and trust and estate services. The Registrant owns all of the
outstanding shares of Sterling National Bank & Trust Company of New York (the
bank), its principal subsidiary, and of Standard Factors Corporation/Sterling
Factors, Universal Finance Corporation, Sterling Banking Corporation and
Sterling Industrial Loan Association (finance subsidiaries). Zenith Financial
Services Company operates as a division of the Registrant. As used throughout
this report, "the Company" refers to Sterling Bancorp and its subsidiaries.

There is competition in all areas in which the Company conducts its business,
including deposits, loans, domestic and international financing and trust
services. In addition to competing with other banks, the Company also competes
in certain areas of its business with other financial institutions. The
following table presents the components of the loan portfolio for both the
Company and the bank as of December 31, 1995 and 1994. Reference is made to the
information beginning on page 39 of the Company's 1995 Annual Report (pages 11
to 45 of which are incorporated by reference herein) under the caption "CREDIT
RISK".


<TABLE>
<CAPTION>
                                   December 31, 1995         December 31, 1994
                                 ----------------------    ---------------------
                                 The Company  The bank     The Company  The bank
                                 -----------  ---------    -----------  --------
                                                  (in thousands)
<S>                              <C>          <C>          <C>          <C>     
Domestic
  Commercial and industrial      $337,429     $289,326     $260,869     $232,303
  Real estate - mortgage           49,790       49,790       42,079       42,079
  Real estate - construction        1,040        1,040        1,486        1,486
  Installment - individuals        14,876       14,876       12,920       12,920
Foreign
  Governments and official
    institutions                      789          789          789          789
                                 --------     --------     --------     --------
      Loans, gross                403,924      355,821      318,143      289,577
Less: Unearned discounts            6,695        6,357        5,374        5,104
                                 --------     --------     --------     --------
      Loans, net of unearned
        discounts                $397,229     $349,464     $312,769     $284,473
                                 ========     ========     ========     ========
</TABLE>

The BHCA requires the prior approval of the Federal Reserve Board for the
acquisition by a bank holding company of more than 5% of the voting stock or
substantially all of the assets of any bank or bank holding company. Also, under
the BHCA, bank holding companies are prohibited, with certain exceptions, from
engaging in, or from acquiring more than 5% of the voting stock of any company
engaging in, activities other than banking or managing or controlling banks or
furnishing services to or performing services for their subsidiaries. The BHCA
also authorized the Federal Reserve Board to permit bank holding companies to


                                       I-1
<PAGE>   4
engage in, and to acquire or retain shares of companies that engage in,
activities which the Federal Reserve Board determines to be so closely related
to banking or managing or controlling banks as to be a proper incident thereto.

The Federal Reserve Board has ruled on a number of activities and found some of
them to come within such standard while finding that other activities do not
fall within the permissible scope of such standard; other activities have been
proposed by the Federal Reserve Board for consideration. The effect of the
Federal Reserve Board's findings under the standard has been to expand the
financially related activities in which bank holding companies may engage.
Revisions of the Federal Reserve Board's principal regulation (Regulation Y)
affecting bank holding companies have expanded the scope of permissible
bank-related activities and liberalized procedures to allow the entry into such
activities. In addition, the BHCA prohibits the Registrant from acquiring direct
or indirect control of more than a 5% interest in a bank or bank holding company
located in a state other than New York unless the laws of such state expressly
authorize such acquisition.

There are also various requirements and restrictions imposed by the laws of the
United States and the State of New York and by regulations of the Federal
Reserve System, of which the bank is a member, affecting the operations of the
Company including the requirement to maintain reserves against deposits,
restrictions relating to: (a) the nature and amount of loans that may be made by
the bank and the interest that may be charged thereon; (b) extensions of credit
by subsidiary banks of a bank holding company to the bank holding company or
certain of its subsidiaries; (c) on investments in the stock or other securities
thereof, and on the taking of such stock or securities as collateral for loans
to any borrower; and (d) other investments, branching and other activities of
the Company and the bank. Regulatory limitations on the payment of dividends to
the Registrant by the bank are discussed in the "FINANCIAL CONDITION" section
beginning on page 37 of the Company's 1995 Annual Report. The Registrant and its
finance subsidiaries are subject to supervision and regulation by the Federal
Reserve Board (FRB); Sterling Industrial Loan Association is subject to
supervision and regulation by the Bureau of Financial Institutions of the State
Corporation Commission of the Commonwealth of Virginia; Sterling Banking
Corporation is subject to supervision and regulation by the Banking Department
of the State of New York; the bank is subject to supervision and regulation by
the Office of the Comptroller of the Currency (the Comptroller) and, by reason
of the insurance of its deposits to the extent permitted by law, to the
regulations of the Federal Deposit Insurance Corporation (FDIC).

The Company and the bank are subject to risk-based capital and leverage
guidelines issued by U.S. banking industry regulators for banks and bank holding
companies in the United States. Pursuant to provisions of FDICIA, which, among
other things, requires the federal depository institution regulatory agencies to
take specific prompt actions with respect to institutions that do not meet
minimum capital standards, the agencies have adopted regulations creating and
defining five capital tiers, the highest of which is "well capitalized". As of
December 31, 1995 the bank was "well capitalized". The capital components and
ratios for the Company and the bank are presented in the Company's 1995 Annual
Report on page 44.


                                       I-2
<PAGE>   5
There have been a number of legislative and regulatory proposals that would have
an impact on the operations of bank holding companies and their banks. While the
changing legislation and regulatory environment does not permit forecasts to be
made with any degree of certainty, the Company is unaware of any pending
legislative reforms or regulatory activities which would materially affect its
financial position or operating results in the foreseeable future.

The Federal Reserve Board has issued regulations under the BHCA that require a
bank holding company to serve as a source of financial and managerial strength
to its subsidiary banks. As a result, the Federal Reserve Board, pursuant to
such regulations, may require the Registrant to stand ready to use its resources
to provide adequate capital funds to its banking subsidiaries during periods of
financial stress or adversity. This support may be required at times when,
absent such regulations, the bank holding company might not otherwise provide
such support.

The earnings of the Registrant and its finance subsidiaries and the bank are
affected by legislative changes and by regulations and policies of various
governmental authorities, including the Federal Reserve System, the Comptroller,
and the states in which the Registrant's subsidiaries operate. Such changes and
policies significantly affect the growth of deposits as well as the cost of
purchased funds and the return on earning assets.

Changing conditions in the national economy and in the money markets make it
impossible to predict future changes in interest rates, deposit levels, loan
demand or their effects on the business and earnings of the Registrant and its
subsidiaries. Foreign activities of the Company are not considered to be
material.


                                       I-3
<PAGE>   6
THE BANK

Sterling National Bank & Trust Company of New York was organized in 1929 under
the National Bank Act and commenced operations in New York City. The bank
maintains six offices in New York City (three branches and an International
Banking Facility in Manhattan and two branches in Queens). The executive office
is located at 540 Madison Avenue, New York, New York. There are regional
representatives located in Los Angeles, California and Richmond, Virginia.

The bank provides a range of banking services to businesses and individuals
including checking, savings and money market accounts, certificates of deposit,
business loans, personal and installment loans, VISA/MASTERCARD, safe deposit
and night depository facilities. Business lending, depository and related
financial services are furnished to a wide range of customers in diverse
industries, including commercial, industrial and financial companies of all
sizes as well as government and non-profit agencies. Loan facilities available
to these customers include short-term revolving credit arrangements, term loans,
letters of credit, factoring, accounts receivable financing, equipment
financing, real estate and mortgage loans, leasing and lock box services.
Through its international division and International Banking Facility, the bank
offers financial services to its customers and correspondents in the world's
major financial centers. These services consist of financing import and export
transactions, issuance of letters of credit and creation of bankers acceptances.
In addition to its direct worldwide correspondent banking relationships, active
bank account relationships are maintained with leading foreign banking
institutions in major financial centers. The bank's trust division provides a
variety of fiduciary, investment management, advisory and corporate agency
services to individuals, corporations and foundations. The bank acts as trustee
for pension, profit-sharing and other employee benefit plans and personal trusts
and estates. For corporations, the bank acts as trustee, transfer agent,
registrar and in other corporate agency capacities.

There are no industry concentrations (exceeding 10% of loans, gross) in the
commercial and industrial loan portfolio. Approximately 81% of the bank's loans
are to borrowers located in the metropolitan New York area. The bank's legal
lending limit to a single borrower was approximately $7.6 million at December
31, 1995.

The composition of income from the bank's operations for the years ended: [1]
December 31, 1995 included interest and fees on commercial and other loans
(52%), interest and dividends on investment securities (38%) and other (10%);
[2] December 31, 1994 included interest and fees on commercial and other loans
(47%), interest and dividends on investment securities (44%), and other (9%);
[3] December 31, 1993 included interest on term Federal funds sold (2%),
interest and fees on commercial and other loans (44%), interest and dividends on
investment securities (43%), and other (11%).

At December 31, 1995, the bank had 183 employees, consisting of 78 officers and
105 supervisory and clerical employees. The bank considers its relations with
its employees to be satisfactory.


                                       I-4
<PAGE>   7
REGISTRANT AND FINANCE SUBSIDIARIES

The Registrant and its finance subsidiaries engage in various types of secured
financing activities such as asset based financing, factoring, consumer
receivables financing and residential mortgage loans and service certain such
accounts for the bank.

Asset based financing services rendered by the Registrant and its finance
subsidiaries include new business referral, collection, supervisory, examination
and bookkeeping to the bank for fees; and the bank assumes all credit risks.

Standard Factors Corporation/Sterling Factors ("Factors") provides factoring
services. Factors purchases client's accounts receivable, assumes credit risk on
approved orders and handles credit and collection details and bookkeeping
requirements. Income for these services is derived from commissions charged for
receivables serviced and interest charged on advances to the client. In
addition, Factors services the bank's portfolio without assuming the credit risk
for those factored receivables managed for the bank. For these services,
Standard Factors Corporation receives a portion of factoring commissions paid by
the clients plus a portion of interest charged on advances. The accounts
receivable factored are for clients primarily engaged in the apparel and textile
industries.

The Registrant and its finance subsidiaries make business and consumer loans.
The loans are usually secured by real estate, personal property, accounts
receivable or other collateral; occasionally unsecured working capital advances
are provided to its customers.

Sterling Industrial Loan Association (S.I.L.A.), located in Richmond, Virginia,
jointly originates and services mortgage loans to homeowners funded by the bank.
S.I.L.A. receives a service fee. The loans are repayable in equal monthly
installments over periods ranging from 36 to 180 months. Loans are usually made
to allow the borrower to make home repairs, to consolidate debt or to meet
educational, medical or other expenses. The loans are secured by first or second
mortgages. The amounts loaned are less than the borrower's equity in the home,
as determined by appraisals. S.I.L.A. also originates mortgage loans with the
intention of reselling those loans, including servicing rights, with limited
recourse.

Zenith Financial Services Corporation, a nationwide provider of consumer
receivables financing, is a division of the Registrant. Zenith engages in asset
based lending with independent dealers who market products (i.e., housewares,
appliances, automobiles, educational material, et al) to consumers on an
installment basis with repayment terms between 12 and 48 months. Zenith
administers these installment contracts for the dealer, providing billing,
payment processing and other bookkeeping services. Zenith makes advances to each
dealer of up to 80% of the discounted aggregate value of the dealer's
installment contracts.


                                       I-5
<PAGE>   8
The composition of income (excluding equity in undistributed net income of the
banking subsidiary) of the Registrant and its finance subsidiaries for the years
ended: [1] December 31, 1995 included interest and fees on loans (47%), interest
and fees on accounts receivable factored (19%), dividends, interest and service
fees (33%) and other (1%); [2] December 31, 1994 included interest and fees on
loans (46%) interest and fees on accounts receivable factored (18%), dividends,
interest and service fees (35%), and other (1%); [3] December 31, 1993 included
interest and fees on loans (32%), interest and fees on accounts receivable
factored (14%), dividends, interest and service fees (50%), and other (4%).

At December 31, 1995, the Registrant and its finance subsidiaries employed 48
persons consisting of 14 officers with the balance of the employees performing
supervisory and clerical functions. The Registrant and its finance subsidiaries
consider employee relations to be satisfactory.



                  SELECTED CONSOLIDATED STATISTICAL INFORMATION


  I.     Distribution of Assets, Liabilities and Shareholders' Equity; Interest
         Rates and Interest Differential.

The information appearing on pages 42,43, and 45 of the Company's 1995 Annual
Report is incorporated by reference herein.


 II.     Investment Portfolio

Shown below is a summary of the Company's investment securities by type with
related book values:

<TABLE>
<CAPTION>
                                                                December 31,
                                                     ----------------------------------
                                                       1995         1994         1993
                                                     --------     --------     --------
                                                              (in thousands)

<S>                                                  <C>          <C>          <C>     
U.S. Treasury securities                             $ 52,373     $ 41,022     $ 40,835
Obligations of U.S. government corporations
  and agencies--mortgage-backed securities            238,397      261,433      222,532
Obligations of states and political sub-
  divisions                                              --             30           30
Debt securities issued by foreign governments           3,500        4,000        4,500
Corporate debt securities                                --           --          2,005
Other debt securities                                    --          1,118       10,104
Federal Reserve Bank and other equity securities        4,968        4,179        6,810
                                                     --------     --------     --------
      Total                                          $299,238     $311,782     $286,816
                                                     ========     ========     ========
</TABLE>

Information regarding book values and range of maturities by type of security
and weighted average yields for totals of each category is presented in the
Company's 1995 Annual Report on pages 19 and 20 and is incorporated by reference
herein. The average yield by maturity range is not available.


                                       I-6
<PAGE>   9
III. Loan Portfolio

The following table sets forth the composition of the Company's loan portfolio,
net of unearned discounts, at the end of each of the most recent five fiscal
years:

<TABLE>
<CAPTION>
                                                               December 31,
                       ---------------------------------------------------------------------------------------------------
                              1995                 1994                1993                1992                 1991
                            --------             --------            --------            --------             --------
                                   % of                 % of                % of                % of                 % of
                       Balances    Total    Balances    Total   Balances    Total   Balances    Total    Balances    Total
                       --------    -----    --------    -----   --------    -----   --------    -----    --------    -----
                                                                 ($ in thousands)
<S>                    <C>                  <C>                 <C>         <C>      <C>        <C>      <C>         <C>   
Domestic
  Term Federal funds
    sold               $   --       --  %   $   --       --  %  $ 40,000    13.39%   $ 99,000   34.28%   $ 75,000    32.95%
  Commercial and
    industrial          333,484    83.95     258,493    82.65    216,677     72.53    149,272   51.69     114,407    50.27
  Real estate -
    mortgage             48,588    12.23      39,997    12.79     31,474     10.54     30,987   10.73      28,982    12.73
  Real estate -
    construction          1,040     0.26       1,486     0.48      1,666      0.56      1,606    0.56       1,833     0.81
  Installment -
    individuals          13,328     3.36      12,003     3.84      8,145      2.73      7,136    2.47       6,588     2.89
Foreign
  Government and
    official insti-
      tutions               789     0.20         789     0.25        789      0.26        789    0.27         789     0.35
                       --------   ------    --------   ------   --------    ------   --------  ------    --------   ------
Loans, net of
    unearned
     discounts         $397,229   100.00%   $312,769   100.00%  $298,751    100.00%  $288,791  100.00%   $227,598   100.00%
                       ========   ======    ========   ======   ========    ======   ========  ======    ========   ======
</TABLE>

The following table sets forth the maturities and sensitivity to changes in
interest rates of loans, excluding "installment - individuals" loans, of the
Company's loan portfolio at December 31, 1995:

<TABLE>
<CAPTION>
                                             Due One          Due One     Due After    Total
                                               Year           to Five       Five       Gross
                                             or Less            Years       Years      Loans
                                             -------          -------     -------    --------
                                                              (in thousands)
<S>                                          <C>              <C>          <C>       <C>     
Commercial and industrial                    $295,580         $40,481      $ 1,358   $337,429
Real estate - mortgage                          5,413          17,783       26,594     49,790
Real estate - construction                      1,040           --           --         1,040
Foreign                                           789           --           --           789
                                             --------         -------      -------   --------
         Total                               $302,832         $58,264      $27,952   $389,048
                                             ========         =======      =======   ========
                                                                         
Loans due after one year, which have:                                    
    Predetermined interest                                               
       rates                                                  $41,766      $27,952   $ 69,718
    Floating or adjustable                                               
       interest rates                                          16,498        --        16,498
                                                              -------      -------   --------
         Total                                                $58,264      $27,952   $ 86,216
                                                              =======      =======   ========
</TABLE>


                                       I-7
<PAGE>   10
        It is the policy of the Company to consider all customer requests for
        extensions of original maturity dates (rollovers), whether in whole or
        in part, as though each was an application for a new loan subject to
        standard approval criteria, including credit evaluation. The information
        appearing in the Company's 1995 Annual Report beginning on page 39 under
        the caption "CREDIT RISK", beginning on page 21 in footnote 4 and on
        page 17 in footnote 1 under the caption "Loans" is incorporated by
        reference herein.

        The following table sets forth the aggregate amount of domestic
        non-accrual, past due and restructured loans of the Company at the end
        of each of the most recent five fiscal years; as of December 31, 1995,
        there were no foreign loans accounted for on a nonaccrual basis or which
        were troubled debt restructurings:

<TABLE>
<CAPTION>
                                                          December 31,
                                 ----------------------------------------------------------
                                  1995        1994        1993           1992         1991
                                 ------      ------      --------      --------      ------
                                                            (in thousands)
<S>                              <C>         <C>         <C>           <C>           <C>
 Nonaccrual basis loans*         $  357[1]   $  575[1]   $  2,297[1]   $  3,309[1]   $4,499[1]
 Past due 90 days or more
 (other than the above)[2]        1,961         293           146           619       3,873
                                 ------      ------      --------      --------      ------
         Total                   $2,318      $  868      $  2,443      $  3,928      $8,372
                                 ======      ======      ========      ========      ======

 Note:Includes restructured
        debt of                  $ --        $ --        $ --          $ --          $ --
                                 ======      ======      ========      ========      ======

 *Interest income that would
 have been earned on non-
 accrual and reduced rate
 loans outstanding               $   22      $   86      $    169      $    313      $  378
                                 ======      ======      ========      ========      ======
Applicable interest income
 actually realized               $ --        $   18      $     98      $     72      $   16
                                 ======      ======      ========      ========      ======


  Nonaccrual, past due and
   restructured loans as a
 percentage of total gross
 loans                              .58%        .27%          .80%         1.33%       3.55%
                                 ======      ======      ========      ========      ======
</TABLE>


  [1]  Includes $-0-, $-0-, $1.4, $1.9 and $2.5 million at December 31, 1995,
       1994, 1993,1992 and 1991, respectively, representing the balance of a
       loan to a single borrower who filed for reorganization under Chapter 11
       of the U.S. Bankruptcy Code during the third quarter of 1991.


  [2]  Loans contractually past due 90 days or more as to principal or interest
       and still accruing are loans which are both well secured or guaranteed by
       financially responsible third parties and are in the process of
       collection.

                                       I-8
<PAGE>   11
IV. Summary of Loan Loss Experience

The information appearing in the Company's 1995 Annual Report beginning on page
21 in footnote 5 is incorporated by reference herein. The following table sets
forth certain information with respect to the Company's loan loss experience for
each of the most recent five fiscal years:


<TABLE>
<CAPTION>
                                                                  December 31,
                                        ----------------------------------------------------------------
                                          1995          1994          1993          1992          1991
                                        --------      --------      --------      --------      --------
                                                                 (in thousands)
<S>                                     <C>           <C>           <C>           <C>           <C>     
Average loans outstanding, net
  of unearned discounts, during
  year                                  $311,119      $255,223      $228,604      $211,917      $248,490
                                        ========      ========      ========      ========      ========

Allowance for possible loan losses:
Balance at beginning of year            $  4,136      $  3,414      $  3,177      $  3,734      $  3,373
                                        --------      --------      --------      --------      --------
Charge-offs:
  Commercial and industrial                  966           401           670         1,799         7,661
  Real estate                                 16           109          --            --            --
  Installment                                 19            22            45           120            29
                                        --------      --------      --------      --------      --------
    Total charge-offs                      1,001           532           715         1,919         7,690
                                        --------      --------      --------      --------      --------
Recoveries:
  Commercial and industrial                  144           201            41            25            38
  Real estate                                 47          --            --            --            --
  Installment                               --            --              11            47            13
                                        --------      --------      --------      --------      --------
    Total recoveries                         191           201            52            72            51
                                        --------      --------      --------      --------      --------
Less:  Net charge-offs                       810           331           663         1,847         7,639
                                        --------      --------      --------      --------      --------
Provision for possible loan losses         1,866         1,053           690         1,290         8,000
                                        --------      --------      --------      --------      --------
Allowance - acquired portfolio              --            --             210          --            --
                                        --------      --------      --------      --------      --------

Balance at end of year                  $  5,192      $  4,136      $  3,414      $  3,177      $  3,734
                                        ========      ========      ========      ========      ========

Ratio of net charge-offs to
  average loans outstanding, net
  of unearned discounts during
  year                                       .26%          .13%          .29%          .87%         3.07%
                                        ========      ========      ========      ========      ========
</TABLE>


On June 1, 1993 the parent company purchased for cash the assets (principally
loans) of Zenith Financial Corporation, a nationwide provider of consumer
receivables financing. The purchase price included the allowance for loan losses
of $209,627.

The Company considers its allowance for possible loan losses to be adequate
based upon the size and risk characteristics of the outstanding loan portfolio
at December 31, 1995. Net losses within the loan portfolio are not statistically
predictable and changes in conditions in the next twelve months could result in
future provisions for loan losses varying from the level taken in 1995. The
Company does not anticipate any recurrence of net credit losses of the magnitude
experienced in 1991.


                                       I-9
<PAGE>   12
To comply with a regulatory requirement to provide an allocation of the
allowance for possible loan losses, the following table presents the Company's
allocation of the allowance. This allocation is based on subjective estimates by
management and may vary from year to year based on management's evaluation of
the risk characteristics of the loan portfolio. The information appearing in the
Company's 1995 Annual Report beginning on page 39 under the caption "CREDIT
RISK" is incorporated by reference herein. The amount allocated to a particular
loan category may not necessarily be indicative of actual future charge-offs in
a loan category. Management believes that the allowance must be viewed in its
entirety and is therefore available for future charge-offs in any loan category.

<TABLE>
<CAPTION>
                                                               December 31,
                      --------------------------------------------------------------------------------------------------
                           1995                1994                1993                 1992               1991
                         --------            --------            --------             --------           ------
                                % of                % of                 % of                 % of                 % of
                      Amount    Loans      Amount   Loans      Amount    Loans      Amount    Loans      Amount    Loans
                      ------    -----      ------   -----      ------    -----      ------    -----      ------    -----
                                                            ($ in thousands)                                     
<S>                  <C>        <C>       <C>        <C>       <C>        <C>       <C>        <C>       <C>        <C>  
Domestic
  Commercial and
    industrial       $2,812     0.84%     $2,487     0.96%     $1,757     0.81%     $1,135     0.76%     $1,802     1.58%
  Real estate -
    mortgage            472     0.97         434     1.09         291     0.92         323     1.04         406     1.40
  Real estate -
    construction          8     0.77          12     0.81          63     3.78          63     3.92          26     1.42
  Installment -
    individuals         167     1.25         142     1.18          94     1.15          98     1.37          92     1.40
  Unallocated         1,733       --       1,061       --       1,209       --       1,558       --       1,408       --
                      -----               ------                -----               ------                -----
  Loans, net of
     unearned
     discounts       $5,192     1.31%     $4,136     1.32%     $3,414     1.14%     $3,177     1.10%     $3,734     1.64%
                     ======     ====      ======     ====      ======     ====      ======     ====      ======     ====
</TABLE>


V. Deposits

Average deposits and average rates paid for each of the most recent three years
is presented in the Company's 1995 Annual Report on page 42 and is incorporated
by reference herein.

Outstanding time certificates of deposit issued from domestic offices in amounts
of $100,000 or more and interest expense on domestic and foreign deposits are
presented in the Company's 1995 Annual Report on page 22 in footnote 6 and is
incorporated by reference herein.

The following table provides certain information with respect to the Company's
deposits for each of the most recent three fiscal years:


<TABLE>
<CAPTION>
                                                        December 31,
                                              ----------------------------------
                                                1995         1994         1993
                                              --------     --------     --------
                                                         (in thousands)
<S>                                           <C>          <C>          <C>     
Domestic
  Demand                                      $224,081     $174,897     $174,089
  NOW                                           30,150       34,055       32,253
  Savings                                       26,967       29,201       33,078
  Money Market                                 120,655      118,571      127,939
  Time deposits, by remaining maturity
      Within 3 months                           68,689       58,527       67,128
      After 3 months but within 1 year          49,715       23,172       23,249
      After 1 but within 5 years                27,531       76,210       12,580
                                              --------     --------     --------

             Total domestic deposits           547,788      514,633      470,316
                                              --------     --------     --------

Foreign
  Time deposits, by remaining maturity
      Within 3 months                            2,240        1,670        1,670
      After 3 months but within 1 year           1,000        1,000        1,000
                                              --------     --------     --------

      Total foreign deposits                     3,240        2,670        2,670
                                              --------     --------     --------

              Total deposits                  $551,028     $517,303     $472,986
                                              ========     ========     ========
</TABLE>


                                      I-10
<PAGE>   13
Interest expense for the most recent three fiscal years is as follows:

<TABLE>
<CAPTION>
                                                     Years Ended December 31,
                                                1995          1994         1993
                                               -------      -------      -------
                                                       (in thousands)
<S>                                            <C>          <C>          <C>    
NOW                                            $   286      $   273      $   394
Savings                                            585          685          907
Money market                                     3,205        2,353        2,735
Time--domestic                                   7,328        5,058        2,403
    --foreign                                      155          104           79
                                               -------      -------      -------

           Total interest expense              $11,540      $ 8,473      $ 6,518
                                               =======      =======      =======
</TABLE>




VI. Return on Assets and Equity

The Company's returns on average total assets and average shareholders' equity,
dividend payout ratio and average shareholders' equity to average total assets
for each of the most recent three years follow:

<TABLE>
<CAPTION>
                                                     Years Ended December 31,
                                                    ---------------------------
                                                    1995       1994       1993
                                                    -----      -----      -----
<S>                                                 <C>        <C>        <C> 
Return on average total assets (Net income
   divided by average total assets)                   .81%       .61%       .57%
Return on average shareholders' equity (Net
   income divided by average equity)                10.00%      7.52%      6.17%
Dividend payout ratio (Dividends declared per
   share divided by net income per share)           28.41%     33.33%     40.00%
Average shareholders' equity to average total
   assets (Average equity divided by average
   total assets)                                     8.11%      8.08%      9.19%
</TABLE>

VII.       Short-Term Borrowings

Balance and rate data for significant categories of the Company's Short-Term
Borrowings, for each of the most recent three years is presented in the
Company's 1995 Annual Report on page 23 in footnote 7 and is incorporated by
reference herein.


                                      I-11
<PAGE>   14

ITEM 2. PROPERTIES

The principal offices of the Company occupy four contiguous floors at 540
Madison Avenue at 55th Street, New York, N.Y. consisting of approximately 29,000
square feet. These are held under two leases, of which the one covering the
upper floor expires December 31, 1996. The other, covering the lower three
floors, expires December 31, 1996 with a renewal option to December 31, 2001.
Annual rental commitments approximate $876,000. Certain finance subsidiaries
maintain offices in Beverly Hills, California and Richmond, Virginia.

In addition to the principal offices, the bank maintains operating leases for
three additional branch offices, the International Banking Facility and an
Operations Center with an aggregate of approximately 43,100 square feet. The
annual office rental commitments for these premises approximates $600,000. The
leases have expiration dates ranging from 2001 through 2008 with varying
additional renewal options. The bank also maintains a branch located in Forest
Hills owned by the bank (and not subject to a mortgage).



ITEM 3. LEGAL PROCEEDINGS

Neither Registrant nor any of its subsidiaries is party to any material legal
proceedings.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

The information beginning on page 10 of the Sterling Bancorp Proxy Statement
dated March 14, 1996 under the caption "APPROVAL OF STOCK INCENTIVE PLAN
AMENDMENT" is incorporated by reference herein.


                                      I-12
<PAGE>   15
                                     PART II


        ITEM 5. MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
                         STOCKHOLDER MATTERS


              The information appearing on page 41 of the Sterling Bancorp 1995
              Annual Report under the caption "MARKET FOR THE COMPANY'S COMMON
              STOCK AND RELATED SECURITY HOLDER MATTERS" is incorporated by
              reference herein.



        ITEM 6. SELECTED FINANCIAL DATA


              The information appearing on page 36 of the 1995 Annual Report
              under the caption "SELECTED FINANCIAL DATA" is incorporated by
              reference herein.



        ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                         CONDITION AND RESULTS OF OPERATIONS


              The information appearing on pages 37 - 41 of the 1995 Annual
              Report under the caption "MANAGEMENT'S DISCUSSION AND ANALYSIS OF
              FINANCIAL CONDITION AND RESULTS OF OPERATIONS" is incorporated
              herein by reference. Supplementary data appearing on page 34
              footnote 20 of the 1995 Annual Report is incorporated by reference
              herein.



        ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA


              The Company's consolidated financial statements as of December 31,
              1995 and 1994 and for each of the years in the three-year period
              ended December 31, 1995 and the statements of condition of
              Sterling National Bank & Trust Company of New York as of December
              31, 1995 and 1994, notes thereto and Independent Auditors' Report
              thereon appearing on pages 11 - 35 of the 1995 Annual Report, are
              incorporated by reference herein.



        ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
                      FINANCIAL DISCLOSURE


              None.


                                      II-1
<PAGE>   16
                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information beginning on page 1 of the Sterling Bancorp Proxy Statement
dated March 14, 1996 under the caption "ELECTION OF DIRECTORS" and on page 9 of
the same proxy statement under the caption "Security Ownership of Directors and
Executive Officers and Certain Beneficial Owners" are incorporated by reference
herein.

Executive Officers - This information is included pursuant to Instruction 3 to
Item 401 (b) and (c) of Regulation S-K:

<TABLE>
<CAPTION>
                                                                                                                   Held
                                                                                                                 Executive
                                                                                                                  Office

              Name of Executive                        Title                                      Age              Since
              -----------------               -----------------------                             ---            ----------
              <S>                          <C>                                                    <C>            <C>
              Louis J. Cappelli            Chairman of the Board and
                                             Chief Executive Officer,
                                              Director                                            65               1967
              John C. Millman              President, Director                                    53               1986
              Jerrold Gilbert              Executive Vice President, General
                                              Counsel & Secretary                                 59               1974
              John W. Tietjen              Senior Vice President, Treasurer
                                             and Chief Financial Officer                          51               1989
              John A. Aloisio              Vice President                                         53               1992
              Leonard Rudolph              Vice President                                         48               1992
              Frank J. Voso                Vice President                                         52               1989
</TABLE>

All executive officers are elected annually by the Board of Directors and serve
at the pleasure of the Board. There are no arrangements or understandings
between any of the foregoing officers and any other person or persons pursuant
to which he was selected as an executive officer.

ITEM 11. EXECUTIVE COMPENSATION

The information beginning on page 3 of the Sterling Bancorp Proxy Statement
dated March 14, 1996 under the caption " Executive Compensation and Related
Matters" and on page 8 of the same Proxy Statement under the caption
"Transactions with the Company and Other Matters" are incorporated by reference
herein.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The information beginning on page 9 of the Sterling Bancorp Proxy Statement
dated March 14, 1996 under the caption "Security Ownership of Directors and
Executive Officers and Certain Beneficial Owners" is incorporated by reference
herein.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information appearing on page 8 of the Sterling Bancorp Proxy Statement
dated March 14, 1996 under the caption "Transactions with the Company and Other
Matters" is incorporated by reference herein.


                                      III-1
<PAGE>   17
                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

       (a)       The documents filed as a part of this report are listed below:

                  1.  Financial Statements

                          Annual Report to security holders, Sterling Bancorp
                       1995 Annual Report (This document is filed only to the
                       extent of pages 11 through 45 which are incorporated by
                       reference herein).

                  2.  Financial Statement Schedules

                      None

                  3.  Exhibits

                        3(i)(A)        Amended and restated Certificate of
                                       Incorporation filed with the State of New
                                       York, Department of State, August 14,
                                       1986 (Filed as Exhibit 3.3 to
                                       Registrant's Form 10-K for the fiscal
                                       year ended December 31, 1986 and
                                       incorporated by reference herein).

                         (i)(B)        Certificate of Amendment of The
                                       Certificate of Incorporation filed with
                                       the State of New York Department of
                                       State, June 13, 1988 (Filed as Exhibit
                                       3.5 to Registrant's Form 10-K for the
                                       fiscal year ended December 31, 1988 and
                                       incorporated by reference herein).

                         (i)(C)        Certificate of Amendment of the
                                       Certificate of Incorporation filed with
                                       the State of New York Department of
                                       State, March 5, 1993 (Filed as Exhibit
                                       4.1 to Registrant's Form 8-K dated March
                                       5, 1993 and incorporated by reference
                                       herein).

                         (ii)          By-Laws as in effect on March 15, 1993
                                       (Filed as Exhibit 3.3 to the
                                       Registrant's Form 10-K for the fiscal
                                       year ended December 31, 1992 and
                                       incorporated by reference herein).

                         4         (a) Indenture relating to floating interest
                                       rate convertible subordinated debentures,
                                       4th series, due November 1, 1998 (Filed
                                       as Exhibit 4(a) to Registrant's
                                       Registration Statement 33-23877 and
                                       incorporated by reference herein).

                                   (b) Indenture dated as of August 1, 1994
                                       relating to floating interest rate
                                       convertible subordinated debentures,
                                       series V, due July 1, 2001 (Filed as
                                       Exhibit T3C to Registrant's Application
                                       for Qualification of Indenture No.
                                       022-22183 and incorporated by reference
                                       herein).

                       10(i)           Employment Agreements, dated as of
                                       February 19, 1993 (Filed as Exhibits
                                       3.4(a) and 3.4(b), respectively, to the
                                       Registrant's Form 10-K for the fiscal
                                       year ended December 31, 1992 and
                                       incorporated by reference herein).

                                         (a) For Louis J. Cappelli

                                         (b) For John C. Millman

                         (ii)          Amendments to Employment Agreements dated
                                       February 14, 1995 (Filed as Exhibits
                                       3.10(ii)(a) and 3.10(ii)(b), respectively
                                       to the Registrant's Form 10-K for the
                                       fiscal year ended December 31, 1994 and
                                       incorporated by reference herein).

                                         (a) For Louis J. Cappelli

                                         (b) For John C. Millman

                         (iii)         Amendments to Employment Agreements dated
                                       February 8, 1996

                                         (a) For Louis J. Cappelli

                                         (b) For John C. Millman

                       11              Statement re Computation of Per Share
                                       Earnings.


                                      IV-1
<PAGE>   18
                       13              Annual Report to security holders,
                                       Sterling Bancorp 1995 Annual Report (This
                                       document is filed only to the extent of
                                       pages 11 through 45 which are
                                       incorporated by reference herein).

                       21              Subsidiaries of the Registrant.

                       27              Financial Data Schedule.

       (b) Reports on Form 8-K:

           There were no reports on Form 8-K filed during the last quarter of
           the period covered by this report.


                                      IV-2
<PAGE>   19

                                  SIGNATURES



Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, The Registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.


                               STERLING BANCORP


                          /s/    Louis J. Cappelli
                              -----------------------------
                              Louis J. Cappelli, Chairman
                             (Principal Executive Officer)


                                 March 28, 1996
                                 --------------
                                     Date


                          /s/    John W. Tietjen
                              -----------------------------
                              John W. Tietjen, Treasurer
                     (Principal Financial and Accounting Officer)

                                 March 28, 1996
                                 --------------
                                     Date


Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the Registrant and
in the capacities and on the dates indicated:


<TABLE>
<S>                                       <C>                                               <C>
March 28, 1996                            /s/            Louis J. Cappelli                       Director
- --------------                               -----------------------------------            ---------------------
   (Date)                                                (Signature)                              (Title)

March 28, 1996                            /s/            John C. Millman                         Director
- --------------                               -----------------------------------            ---------------------
   (Date)                                                (Signature)                              (Title)

March 28, 1996                            /s/            Lillian Berkman                         Director
- --------------                               -----------------------------------            ---------------------
   (Date)                                                (Signature)                              (Title)

March 28, 1996                            /s/            Henry J. Humphreys                      Director
- --------------                               -----------------------------------            ---------------------
   (Date)                                                (Signature)                              (Title)

March 28, 1996                            /s/            Allan F. Hershfield                     Director
- --------------                               -----------------------------------            ---------------------
   (Date)                                                (Signature)                              (Title)

March 28, 1996                            /s/            Walter Feldesman                        Director 
- --------------                               -----------------------------------            ---------------------
   (Date)                                                (Signature)                              (Title)
</TABLE>

<PAGE>   20



                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON D.C. 20549










                                 DOCUMENTS FILED

                                    AS A PART

                                 OF THIS REPORT

                                       ON

                                    FORM 10-K

                              ANNUAL REPORT - 1995











                                 --------------






                                STERLING BANCORP












<PAGE>   21
                                 DOCUMENT INDEX

1. Financial Statements

   Annual Report to security holders, Sterling Bancorp 1995 Annual Report (This
   document is filed only to the extent of pages 11 through 45 which are
   incorporated by reference herein).

2. Financial Statement Schedules

      None

3. Exhibits

<TABLE>
<S>            <C>
  3(i)(A)      Amended and restated Certificate of Incorporation filed with the
               State of New York, Department of State, August 14, 1986 (Filed as
               Exhibit 3.3 to Registrant's Form 10-K for the fiscal year ended
               December 31, 1986 and incorporated by reference herein).

  (i)(B)       Certificate of Amendment of The Certificate of Incorporation
               filed with the State of New York Department of State, June 13,
               1988 (Filed as Exhibit 3.5 to Registrant's Form 10-K for the
               fiscal year ended December 31, 1988 and incorporated by reference
               herein).

  (i)(C)       Certificate of Amendment of the Certificate of Incorporation
               filed with the State of New York Department of State, March 5,
               1993 (Filed as Exhibit 4.1 to Registrant's Form 8-K dated March
               5, 1993 and incorporated by reference herein).

  (ii)         By-Laws as in effect on March 15, 1993 (Filed as Exhibit 3.3 to
               the Registrant's Form 10-K for the fiscal year ended December 31,
               1992 and incorporated by reference herein).

  4        (a) Indenture relating to floating interest rate convertible
               subordinated debentures, 4th series, due November 1, 1998 (Filed
               as Exhibit 4(a) to Registrant's Registration Statement 33-23877
               and incorporated by reference herein). 

           (b) Indenture dated as of August 1, 1994 relating to floating
               interest rate convertible subordinated debentures, series V, due
               July 1, 2001 (Filed as Exhibit T3C to Registrant's Application
               for Qualification of Indenture No. 022-22183 and incorporated by
               reference herein).

  10(i)        Employment Agreements, dated as of February 19, 1993 (Filed as
               Exhibits 3.4(a) and 3.4(b), respectively, to the Registrant's
               Form 10-K for the fiscal year ended December 31, 1992 and
               incorporated by reference herein).

                  (a) For Louis J. Cappelli

                  (b) For John C. Millman

  (ii)         Amendments to Employment Agreements dated February 14, 1995
               (Filed as Exhibits 3.10(ii)(a) and 3.10(ii)(b), respectively to
               the Registrant's Form 10-K for the fiscal year ended December 31,
               1994 and incorporated by reference herein).

                  (a) For Louis J. Cappelli

                  (b) For John C. Millman

  (iii)        Amendments to Employment Agreements dated February 8, 1996

                  (a) For Louis J. Cappelli

                  (b) For John C. Millman

  11           Statement re Computation of Per Share Earnings.

  13           Annual Report to security holders, Sterling Bancorp 1995 Annual
               Report (This document is filed only to the extent of pages 11
               through 45 which are incorporated by reference herein).

  21           Subsidiaries of the Registrant.

  27           Financial Data Schedule.

4. Reports on Form 8-K:

      There were no reports on Form 8-K filed during the last quarter of the
           period covered by this report.
</TABLE>


<PAGE>   22
                                  EXHIBIT INDEX


<TABLE>
<CAPTION>
  Exhibit
  Number
  ------
<S>            <C>
  3(i)(A)      Amended and restated Certificate of Incorporation filed with the
               State of New York, Department of State, August 14, 1986 (Filed as
               Exhibit 3.3 to Registrant's Form 10-K for the fiscal year ended
               December 31, 1986 and incorporated by reference herein).

  (i)(B)       Certificate of Amendment of The Certificate of Incorporation
               filed with the State of New York Department of State, June 13,
               1988 (Filed as Exhibit 3.5 to Registrant's Form 10-K for the
               fiscal year ended December 31, 1988 and incorporated by reference
               herein).

  (i)(C)       Certificate of Amendment of the Certificate of Incorporation
               filed with the State of New York Department of State, March 5,
               1993 (Filed as Exhibit 4.1 to Registrant's Form 8-K dated March
               5, 1993 and incorporated by reference herein).

  (ii)         By-Laws as in effect on March 15, 1993 (Filed as Exhibit 3.3 to
               the Registrant's Form 10-K for the fiscal year ended December 31,
               1992 and incorporated by reference herein).

  4  (a)       Indenture relating to floating interest rate convertible
               subordinated debentures, 4th series, due November 1, 1998 (Filed
               as Exhibit 4(a) to Registrant's Registration Statement 33-23877
               and incorporated by reference herein).

     (b)       Indenture dated as of August 1, 1994 relating to floating
               interest rate convertible subordinated debentures, series V, due
               July 1, 2001 (Filed as Exhibit T3C to Registrant's Application
               for Qualification of Indenture No. 022-22183 and incorporated by
               reference herein).

  10(i)        Employment Agreements, dated as of February 19, 1993 (Filed as
               Exhibits 3.4(a) and 3.4(b), respectively, to the Registrant's
               Form 10-K for the fiscal year ended December 31, 1992 and
               incorporated by reference herein).

                    (a) For Louis J. Cappelli

                    (b) For John C. Millman

  (ii)         Amendments to Employment Agreements dated February 14, 1995
               (Filed as Exhibits 3.10(ii)(a) and 3.10(ii)(b), respectively, to
               the Registrant's Form 10-K for the fiscal year ended December 31,
               1994 and incorporated by reference herein).

                    (a) For Louis J. Cappelli

                    (b) For John C. Millman

  (iii)        Amendments to Employment Agreements dated February 8, 1996

                    (a) For Louis J. Cappelli

                    (b) For John C. Millman

  11           Statement re Computation of Per Share Earnings.

  13           Annual Report to security holders, Sterling Bancorp 1995 Annual
               Report (This document is filed only to the extent of pages 11
               through 45 which are incorporated by reference herein).

  21           Subsidiaries of the Registrant.

  27           Financial Data Schedule.
</TABLE>

<PAGE>   1
                                                    EXHIBIT 10(iii)(a)


[STERLING BANCORP LETTERHEAD]

                                                     February 8, 1996





Mr. Louis J. Cappelli
Chairman
Sterling Bancorp
540 Madison Avenue
New York, New York 10022

Dear Mr. Cappelli:

This will confirm the following amendment to your employment agreement, dated
February 19, 1993 ( as amended, February 14, 1995), with our Company:

         (1) Paragraph 1. is hereby deleted and the following paragraph is 
inserted in lieu thereof:

                  "1. Term. The Company will continue to employ you, and you
         will continue to accept employment, as provided herein, for a term
         expiring on December 31, 2000, which term will be automatically
         extended thereafter for successive periods of one year each, upon the
         same terms and conditions, unless at least 60 days prior to the
         expiration of the then current term, either party will give notice to
         the other of the intention not to extend."

The foregoing amendment was recommended by the Compensation Committee and was
approved by the Board of Directors at its February 8, 1996 meeting.

Kindly sign and return the enclosed copy to the Company in order to confirm your
understanding and acceptance of the foregoing amendment.

                                    Sincerely,

                                    STERLING BANCORP


                                    By /s/ Jerrold Gilbert
                                       --------------------------------------
                                             Executive Vice President
Agreed:


/s/ Louis J. Cappelli
- --------------------------------------
Louis J. Cappelli


<PAGE>   1
                                                    EXHIBIT 10(iii)(b)

[STERLING BANCORP LETTERHEAD]


                                                     February 8, 1996





Mr. John C. Millman
President
Sterling Bancorp
540 Madison Avenue
New York, New York 10022

Dear Mr. Millman:

This will confirm the following amendment to your employment agreement, dated
February 19, 1993 ( as amended, February 14, 1995), with our Company:

         (1) Paragraph 1. is hereby deleted and the following paragraph is 
inserted in lieu thereof:

                  "1. Term. The Company will continue to employ you, and you
         will continue to accept employment, as provided herein, for a term
         expiring on December 31, 1998, which term will be automatically
         extended thereafter for successive periods of one year each, upon the
         same terms and conditions, unless at least 60 days prior to the
         expiration of the then current term, either party will give notice to
         the other of the intention not to extend."

The foregoing amendment was recommended by the Compensation Committee and was
approved by the Board of Directors at its February 8, 1996 meeting.

Kindly sign and return the enclosed copy to the Company in order to confirm your
understanding and acceptance of the foregoing amendment.

                                          Sincerely,

                                          STERLING BANCORP


                                          By /s/ Jerrold Gilbert
                                             -----------------------------------
                                                   Executive Vice President
Agreed:

/s/ John C. Millman
- ------------------------------------
John C. Millman



<PAGE>   1
                                                                      EXHIBIT 11

                        STERLING BANCORP AND SUBSIDIARIES
                 STATEMENT RE COMPUTATION OF PER SHARE EARNINGS

<TABLE>
<CAPTION>
                                                                               Years Ended December 31,
                                                                       ----------------------------------------
                                                                          1995          1994           1993
                                                                       ----------     ----------     ----------
<S>                                                             <C>    <C>            <C>            <C>       
Income for primary earnings per share:
   Net income                                                    A     $5,637,666     $4,005,869     $3,155,397
                                                                       ==========     ==========     ==========

Income for fully diluted earnings per share:
      Net income                                                       $5,637,666     $4,005,869     $3,155,397
      Add expenses, net of tax effect
         on assumed conversion of
         convertible subordinated
         debentures:
            Interest                                                    1,183,255      1,061,345        964,248
            Amortization of bond discount
               and expense                                                 14,814         17,841         18,140
                                                                       ----------     ----------     ----------
            Income for fully diluted
               shares                                            B     $6,835,735     $5,085,055     $4,137,785
                                                                       ==========     ==========     ==========

Common shares for primary earnings per share:
      Average shares issued (note a)                                    6,496,739      6,496,605      6,496,521
      Add assumed conversion at the beginning
         of the period of issuance date if later:
            Stock options                                                  13,094            598          1,370
            ESOP shares allocated                                          27,582         15,410          3,542
      Less average treasury shares (note b)                               150,343        150,393        150,393
                                                                       ----------     ----------     ----------
      Average common shares for compu-
         tation of primary earnings
         per share                                               C      6,387,072      6,362,220      6,351,040
                                                                       ==========     ==========     ==========

Common shares for fully diluted earnings per share:
      Average common shares                                             6,387,072      6,362,220      6,351,040
      Add assumed conversion at the beginning
         of the period or issuance date if later:
            Convertible subordinated debentures                         1,948,366      2,372,913      2,191,560
            Series B preferred shares                                       2,576          2,576          2,576
            ESOP shares unallocated                                       222,418        234,590        188,766
            Stock options                                                   2,459             79            481
                                                                       ----------     ----------     ----------
            Average common shares for
               computation of fully di-
               luted earnings per share                          D      8,562,891      8,972,378      8,734,423
                                                                       ==========     ==========     ==========


Net income per average
   common share                                            (A / C)     $      .88     $      .63     $      .50
                                                                       ==========     ==========     ==========
Net income per average common
   share assuming full dilution                            (B / D)     $      .80     $      .57     $      .47
                                                                       ==========     ==========     ==========
</TABLE>


      (a) Based on shares issued as at end of each month.
      (b) Based on shares in treasury as at end of each month.

<PAGE>   1


FINANCIAL INFORMATION

<TABLE>
<S>                                              <C>
Consolidated Financial Statements
  of Sterling Bancorp and Subsidiaries           12

Statements of Condition
  of Sterling National Bank &
  Trust Company of New York                      16

Notes to Consolidated Financial Statements       17

Independent Auditors' Report                     35

Selected Financial Data                          36

Management's Discussion and Analysis
  of Financial Condition and
  Results of Operations                          37


CORPORATE DIRECTORIES

Sterling Bancorp and Subsidiaries                46
</TABLE>





                                                                              11
<PAGE>   2
STERLING BANCORP and Subsidiaries
CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>
December 31,                                                                                     1995             1994
- --------------------------------------------------------------------------------------------------------------------------
<S>                                                                                         <C>              <C>
ASSETS
Cash and due from banks                                                                     $ 40,720,401     $ 39,224,764
Interest-bearing deposits with other banks                                                     3,000,000        2,970,000
Federal funds sold                                                                             5,000,000        8,000,000
Securities held to maturity (estimated market value $196,573,342 and
  $227,248,000, respectively)                                                                197,567,406      244,445,988
Securities available for sale (at estimated market value)                                    101,670,466       67,335,889
                                                                                            ------------------------------
    Total investment securities                                                              299,237,872      311,781,877
                                                                                            ------------------------------

Loans, net of unearned discounts                                                             397,228,786      312,769,179
Less allowance for possible loan losses                                                        5,192,203        4,135,810
                                                                                            ------------------------------
    Loans, net                                                                               392,036,583      308,633,369
                                                                                            ------------------------------

Customers' liability under acceptances                                                         2,395,089          624,083
Excess cost over equity in net assets of the banking subsidiary                               21,158,440       21,158,440
Premises and equipment, net                                                                    2,733,105        3,423,320
Accrued interest receivable                                                                    4,151,950        3,985,290
Other assets                                                                                   5,175,001        6,834,576
                                                                                            ------------------------------
                                                                                            $775,608,441     $706,635,719
                                                                                            ==============================

LIABILITIES AND SHAREHOLDERS' EQUITY
Noninterest-bearing deposits                                                                $224,080,543     $174,897,143
Interest-bearing deposits                                                                    326,947,260      342,405,372
                                                                                            ------------------------------
    Total deposits                                                                           551,027,803      517,302,515

Securities sold under agreements to repurchase                                                51,265,620       44,050,836
Commercial paper                                                                              26,607,200       14,672,800
Other short-term borrowings                                                                    5,331,640        7,104,224
Acceptances outstanding                                                                        2,395,089          624,083
Due to factoring clients                                                                      22,596,179       11,382,321
Accrued expenses and other liabilities                                                        17,381,686        8,755,132
Long-term convertible subordinated debentures                                                 21,346,000       26,446,000
Other long-term borrowings--FHLB                                                              18,000,000       22,500,000
                                                                                            ------------------------------
    Total liabilities                                                                        715,951,217      652,837,911
                                                                                            ------------------------------

Commitments and contingent liabilities

Convertible preferred stock, Series D--market value guarantee feature                                 --          875,000
Less unearned compensation--unallocated shares                                                        --          796,506

Shareholders' Equity
  Preferred stock, $5 par value                                                                2,525,760        1,650,760
  Common stock, $1 par value. Shares authorized 20,000,000;
     issued 6,496,854 and 6,496,605 shares, respectively                                       6,496,854        6,496,605
  Capital surplus                                                                             28,091,878       28,089,137
  Retained earnings                                                                           25,641,804       21,592,244
  Net unrealized appreciation (depreciation) on securities available for sale,
     net of tax                                                                                  543,747       (1,140,969)
                                                                                            ------------------------------
                                                                                              63,300,043       56,687,777
Less
  Common stock in treasury at cost, 150,343 shares                                             1,489,239        1,489,239
  Unearned compensation                                                                        2,153,580        1,479,224
                                                                                            ------------------------------
    Total shareholders' equity                                                                59,657,224       53,719,314
                                                                                            ------------------------------
                                                                                            $775,608,441     $706,635,719
                                                                                            ==============================
</TABLE>

See Notes to Consolidated Financial Statements.





12
<PAGE>   3
STERLING BANCORP and Subsidiaries
CONSOLIDATED STATEMENTS OF INCOME


<TABLE>
<CAPTION>
YEARS ENDED DECEMBER 31,                                                       1995              1994             1993
- --------------------------------------------------------------------------------------------------------------------------
<S>                                                                         <C>              <C>              <C>
INTEREST INCOME
  Loans                                                                     $32,725,860      $23,732,841      $17,395,939
  Deposits with other banks                                                     183,230          123,632           97,504
  Investment securities                                                      20,040,236       19,314,475       14,849,795
  Federal funds sold                                                            534,255          322,714          138,908
                                                                            ----------------------------------------------
    Total interest income                                                    53,483,581       43,493,662       32,482,146
                                                                            ----------------------------------------------
INTEREST EXPENSE
  Deposits                                                                   11,540,344        8,473,494        6,518,141
  Federal funds purchased and securities sold under
     agreements to repurchase                                                 2,967,516        2,076,395          896,440
  Commercial paper                                                            1,176,269          523,648          410,552
  Other short-term borrowings                                                   316,192          553,369          210,846
  Long-term convertible subordinated debentures                               2,234,786        2,016,417        1,823,475
  Other long-term borrowings--FHLB                                            1,083,911        1,239,073          308,483
                                                                            ----------------------------------------------
    Total interest expense                                                   19,319,018       14,882,396       10,167,937
                                                                            ----------------------------------------------
    Net interest income                                                      34,164,563       28,611,266       22,314,209
Provision for possible loan losses                                            1,866,000        1,053,000          690,000
                                                                            ----------------------------------------------
    Net interest income after provision for
    possible loan losses                                                     32,298,563       27,558,266       21,624,209
                                                                            ----------------------------------------------
NONINTEREST INCOME
  Commissions on letters of credit                                              741,189          811,372          623,019
  Service charges on deposit accounts                                         1,684,300        1,419,475        1,104,469
  Factoring commissions                                                       1,650,761          755,794          457,667
  Trust fees                                                                    657,318          564,318          817,760
  Gain on sale of loans                                                          59,782               --               --
  Gain on sale of securities, net                                                 4,801           41,931               --
  Other income                                                                1,180,060          878,158          926,440
                                                                            ----------------------------------------------
    Total noninterest income                                                  5,978,211        4,471,048        3,929,355
                                                                            ----------------------------------------------
NONINTEREST EXPENSES
  Salaries                                                                   11,116,147        9,604,384        8,684,823
  Employee benefits                                                           2,654,956        2,497,197        2,092,417
                                                                            ----------------------------------------------
    Total personnel expense                                                  13,771,103       12,101,581       10,777,240
  Occupancy expense, net                                                      3,380,095        2,515,084        2,594,388
  Equipment expense                                                           1,795,052        1,341,366        1,094,328
  Other expenses                                                              7,714,006        6,040,638        5,304,486
                                                                            ----------------------------------------------
    Total noninterest expenses                                               26,660,256       21,998,669       19,770,442
                                                                            ----------------------------------------------
Income before income taxes                                                   11,616,518       10,030,645        5,783,122
Provision for income taxes                                                    5,978,852        6,024,776        2,627,725
                                                                            ----------------------------------------------
Net income                                                                  $ 5,637,666      $ 4,005,869      $ 3,155,397
                                                                            ==============================================

Average number of common shares outstanding
  Primary                                                                     6,387,072        6,362,220        6,351,040
  Fully diluted                                                               8,562,891        8,972,378        8,734,423

Earnings per average common share
  Primary                                                                   $       .88      $       .63      $       .50
  Fully diluted                                                                     .80              .57              .47

Dividends per common share                                                          .25              .21              .20
</TABLE>

See Notes to Consolidated Financial Statements.





                                                                              13
<PAGE>   4
STERLING BANCORP and Subsidiaries
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

<TABLE>
<CAPTION>
YEARS ENDED DECEMBER 31,                                                       1995              1994             1993
- --------------------------------------------------------------------------------------------------------------------------
<S>                                                                         <C>              <C>              <C>
PREFERRED STOCK
  Balance at beginning of year                                              $ 1,650,760      $ 1,963,260      $    25,760
  Issuance of Series D shares                                                        --               --        2,500,000
  Market value guarantee feature                                                875,000         (312,500)        (562,500)
                                                                            ----------------------------------------------
  Balance at end of year                                                    $ 2,525,760      $ 1,650,760      $ 1,963,260
                                                                            ==============================================

COMMON STOCK
  Balance at beginning of year                                              $ 6,496,605      $ 6,496,605      $ 6,496,001
  Conversions of subordinated debentures                                            249               --              604
                                                                            ----------------------------------------------
  Balance at end of year                                                    $ 6,496,854      $ 6,496,605      $ 6,496,605
                                                                            ==============================================

CAPITAL SURPLUS
  Balance at beginning of year                                              $28,089,137      $28,089,487      $28,083,276
  Common stock issued from treasury stock                                            --             (350)              --
  Conversions of subordinated debentures                                          2,741               --            6,211
                                                                            ----------------------------------------------
  Balance at end of year                                                    $28,091,878      $28,089,137      $28,089,487
                                                                            ==============================================

RETAINED EARNINGS
  Balance at beginning of year                                              $21,592,244      $18,920,583      $17,034,557
  Net income                                                                  5,637,666        4,005,869        3,155,397
  Cash dividends paid--common shares                                         (1,586,603)      (1,332,707)      (1,269,242)
                     --preferred shares                                          (1,503)          (1,501)            (129)
                                                                            ----------------------------------------------
  Balance at end of year                                                    $25,641,804      $21,592,244      $18,920,583
                                                                            ==============================================

NET UNREALIZED APPRECIATION (DEPRECIATION)
  ON SECURITIES AVAILABLE FOR SALE, NET OF TAX
  Balance at beginning of year                                              $(1,140,969)     $   734,686       $       --
  Change in valuation account for securities
     available for sale, net of tax                                           1,502,081       (1,875,655)         734,686
  Net unrealized gain on securities transferred from
     held to maturity to available for sale, net of tax                         182,635               --               --
                                                                            ----------------------------------------------
  Balance at end of year                                                    $   543,747      $(1,140,969)     $   734,686
                                                                            ==============================================

TREASURY STOCK
  Balance at beginning of year                                              $(1,489,239)     $(1,489,589)     $(1,489,589)
  Common stock issued from treasury stock                                            --              350               --
                                                                            ----------------------------------------------
  Balance at end of year                                                    $(1,489,239)     $(1,489,239)     $(1,489,589)
                                                                            ==============================================

UNEARNED COMPENSATION
  Balance at beginning of year                                              $(1,479,224)     $(1,858,357)      $       --
  Issuance of Series D preferred shares                                              --               --       (2,500,000)
  Amortization of unearned compensation                                         122,150          122,150          102,120
  Market value guarantee feature--unallocated shares                           (796,506)         256,983          539,523
                                                                            ----------------------------------------------
  Balance at end of year                                                    $(2,153,580)     $(1,479,224)     $(1,858,357)
                                                                            ==============================================

TOTAL SHAREHOLDERS' EQUITY
  Balance at beginning of year                                              $53,719,314      $52,856,675      $50,150,005
  Net changes during year                                                     5,937,910          862,639        2,706,670
                                                                            ----------------------------------------------
  Balance at end of year                                                    $59,657,224      $53,719,314      $52,856,675
                                                                            ==============================================
</TABLE>


See Notes to Consolidated Financial Statements.





14
<PAGE>   5
STERLING BANCORP and Subsidiaries
CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
YEARS ENDED DECEMBER 31,                                                       1995              1994             1993
- --------------------------------------------------------------------------------------------------------------------------
<S>                                                                        <C>              <C>              <C>
OPERATING ACTIVITIES
  Net income                                                               $  5,637,666     $  4,005,869     $  3,155,397
  Adjustments to reconcile net income to net cash provided by
  operating activities:
    Provision for possible loan losses                                        1,866,000        1,053,000          690,000
    Depreciation and amortization of premises and equipment                   1,405,813          526,351          445,297
    Deferred income tax benefit                                                (877,554)      (2,146,314)         (22,114)
    Gain on sale of loans                                                       (59,782)              --               --
    Gain on sale of securities, net                                              (4,801)         (41,931)              --
    Amortization of unearned compensation                                       122,150          122,150          102,120
    Amortization of premiums on investment securities                         1,494,661        2,750,640        4,307,679
    Accretion of discounts on investment securities                            (137,407)        (136,021)         (33,345)
    Increase in accrued interest receivable                                    (166,660)        (483,440)        (629,131)
    Increase in due to factoring clients                                     11,213,858        5,597,369           38,603
    Increase (Decrease) in accrued expenses and other liabilities             8,626,554        5,119,454         (643,534)
    Other, net                                                                1,107,225        1,390,453          282,987
                                                                           -----------------------------------------------
      Net cash provided by operating activities                              30,227,723       17,757,580        7,693,959
                                                                           -----------------------------------------------
INVESTING ACTIVITIES
  Purchase of premises and equipment                                           (715,598)      (1,355,781)        (439,814)
  Net (increase) decrease in interest-bearing deposits with other banks         (30,000)              --          660,000
  Decrease (Increase) in Federal funds sold                                   3,000,000       (8,000,000)              --
  Net increase in loans                                                     (85,209,432)     (14,349,495)     (10,413,356)
  Proceeds from prepayments, redemptions or maturities of
     securities--held to maturity                                            31,047,989       53,830,442      134,105,019
  Purchases of securities--held to maturity                                 (20,534,657)    (104,202,276)    (204,263,816)
  Proceeds from sale of securities--available for sale                        8,977,432        9,955,694               --
  Proceeds from prepayments, redemptions or maturities of
     securities--available for sale                                           5,734,390       54,912,931               --
  Purchases of securities--available for sale                               (10,918,982)     (45,504,995)              --
                                                                           -----------------------------------------------
      Net cash used in investing activities                                 (68,648,858)     (54,713,480)     (80,351,967)
                                                                           -----------------------------------------------
FINANCING ACTIVITIES
  Net increase in noninterest-bearing deposits                               49,183,400          808,172       14,854,389
  Net (decrease) increase in interest-bearing deposits                      (15,458,112)      43,508,417        1,972,098
  Net increase in securities sold under repurchase agreements                 7,214,784        6,825,836       30,582,689
  Net increase (decrease) in commercial paper and other
     short-term borrowings                                                   10,161,816       (6,157,340)       8,092,500
  Issuance of debentures                                                             --        7,020,000               --
  Prepayments and maturities of debentures                                   (5,097,010)      (7,466,000)      (8,267,185)
  (Decrease) Increase in other long-term borrowings--FHLB                    (4,500,000)      (3,000,000)      25,500,000
  Issuance of Series D preferred shares                                              --               --        2,500,000
  Funding provided for purchase of Series D preferred shares                         --               --       (2,500,000)
  Cash dividends paid on preferred and common shares                         (1,588,106)      (1,334,208)      (1,269,371)
                                                                           -----------------------------------------------
      Net cash provided by financing activities                              39,916,772       40,204,877       71,465,120
                                                                           -----------------------------------------------
Net increase (decrease) in cash and due from banks                            1,495,637        3,248,977       (1,192,888)
Cash and due from banks--beginning of year                                   39,224,764       35,975,787       37,168,675
                                                                           -----------------------------------------------
Cash and due from banks--end of year                                       $ 40,720,401     $ 39,224,764     $ 35,975,787
                                                                           ===============================================

Supplemental schedule of non-cash financing activities:
  Debenture and preferred stock conversions                                $      2,990      $        --      $     6,815
  Issuance of treasury shares                                                        --              350               --
Supplemental schedule of non-cash investing activities:
  Net unrealized gain on securities transferred from held to maturity
     to available for sale                                                      354,424               --               --
  Amortized cost of securities transferred from held to maturity to
     available for sale                                                      35,436,261               --               --
Supplemental disclosure of cash flow information:
  Interest paid                                                              16,627,551       12,505,156       10,381,307
  Income taxes paid                                                           7,105,020        4,928,459        1,178,884
  Cash paid for assets acquired                                                      --               --        7,905,912
</TABLE>

See Notes to Consolidated Financial Statements





                                                                              15
<PAGE>   6
STERLING NATIONAL BANK & Trust Company of New York
STATEMENTS OF CONDITION

<TABLE>
<CAPTION>
DECEMBER 31,                                                                                     1995             1994
- --------------------------------------------------------------------------------------------------------------------------
<S>                                                                                         <C>              <C>
ASSETS
Cash and due from banks                                                                     $ 40,472,572     $ 38,626,651
Interest-bearing deposits with other banks                                                     3,000,000        2,970,000
Federal funds sold                                                                             5,000,000        8,000,000
Securities held to maturity (estimated market value $196,573,342 and
  $227,248,000, respectively)                                                                197,567,406      244,445,988
Securities available for sale (at estimated market value)                                    101,621,564       67,290,338
                                                                                            ------------------------------
    Total investment securities                                                              299,188,970      311,736,326
                                                                                            ------------------------------

Loans, net of unearned discounts                                                             349,464,192      284,473,257
Less allowance for possible loan losses                                                        3,649,003        3,435,427
                                                                                            ------------------------------
    Loans, net                                                                               345,815,189      281,037,830
                                                                                            ------------------------------

Receivables from affiliates                                                                      660,570        1,967,549
Customers' liability under acceptances                                                         2,395,089          624,083
Premises and equipment, net                                                                    2,646,716        3,369,790
Accrued interest receivable                                                                    4,129,541        3,726,434
Other assets                                                                                   3,610,213        4,889,253
                                                                                            ------------------------------
                                                                                            $706,918,860     $656,947,916
                                                                                            ==============================

LIABILITIES AND SHAREHOLDERS' EQUITY
Noninterest-bearing deposits                                                                $224,691,191     $175,059,538
Interest-bearing deposits                                                                    337,787,544      353,560,049
                                                                                            ------------------------------
    Total deposits                                                                           562,478,735      528,619,587

Securities sold under agreements to repurchase                                                51,265,620       44,050,836
Other short-term borrowings                                                                    5,331,640        7,104,224
Acceptances outstanding                                                                        2,395,089          624,083
Due to factoring clients                                                                       9,041,535        2,643,968
Accrued expenses and other liabilities                                                        10,465,600        5,704,780
Long-term borrowings--FHLB                                                                    18,000,000       22,500,000
                                                                                            ------------------------------
    Total liabilities                                                                        658,978,219      611,247,478
                                                                                            ------------------------------

Commitments and contingent liabilities

Shareholders' Equity
  Common stock, $50 par value
    Authorized and issued, 358,526 shares                                                     17,926,300       17,926,300
  Surplus                                                                                     18,414,000       18,414,000
  Undivided profits                                                                           11,058,904       10,501,898
  Net unrealized appreciation (depreciation) on securities
     available for sale, net of tax                                                              541,437       (1,141,760)
                                                                                            ------------------------------
    Total shareholders' equity                                                                47,940,641       45,700,438
                                                                                            ------------------------------
                                                                                            $706,918,860     $656,947,916
                                                                                            ==============================
</TABLE>


See Notes to Consolidated Financial Statements.





16
<PAGE>   7
STERLING BANCORP and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1. SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES

Sterling Bancorp ("the parent company") is a bank holding company, as defined
by the Bank Holding Company Act of 1956, as amended, with subsidiaries
providing a full range of financial services, including business and consumer
loans, asset based financing, factoring, trade financing, mortgage lending,
leasing, and trust and estate services.

  The following summarizes the significant accounting policies of Sterling
Bancorp and its subsidiaries. Throughout the notes, the term "the Company"
refers to Sterling Bancorp and its subsidiaries.

Principles of Consolidation The consolidated financial statements include the
accounts of the parent company and its subsidiaries, principally Sterling
National Bank & Trust Company of New York ("the bank"), after elimination of
material intercompany transactions.

General Accounting Policies The Company follows generally accepted accounting
principles and prevailing practices within the banking industry. Any
preparation of financial statements requires management to make assumptions and
estimates that impact the amounts reported in those statements and are, by
their nature, subject to change in the future as additional information becomes
available or as circumstances vary. Certain reclassifications have been made to
the prior years' consolidated financial statements to conform to the current
presentation.

Investment Securities The Company adopted Statement of Financial Accounting
Standards ("SFAS") No. 115, "Accounting for Certain Investments in Debt and
Equity Securities," as of December 31, 1993. SFAS No. 115 requires, among other
things, that securities designated as available for sale be reported at
estimated market value at each period end with the unrealized gain or loss, net
of tax effect, recorded as a component of shareholders' equity.

  Securities are designated as available for sale or held to maturity at the
time of acquisition. Securities which the Company will hold for indefinite
periods of time and which might be sold in the future as part of efforts to
manage interest rate risk or in response to changes in interest rates, changes
in prepayment risk, changes in market conditions or changes in economic
factors, are classified as available for sale and carried at estimated market
values. Net aggregate unrealized gains or losses are included in a valuation
allowance account and are reported, net of taxes, as a component of
shareholders' equity. Securities which the Company has the positive intent and
ability to hold to maturity are designated as held to maturity and are carried
at amortized cost, adjusted for amortization of premiums and accretion of
discounts over the period to maturity. Interest and dividends on securities are
reported in interest income. Gains and losses realized on sales of securities
are determined on the specific identification method and are reported in
noninterest income as gain on sale of securities, net.

Loans Loans, other than those held for sale, are reported at their principal
amount outstanding, net of unearned discounts and unamortized nonrefundable
fees and direct costs associated with their origination or acquisition.
Interest earned on loans without discounts is credited to income based on loan
principal amounts outstanding at appropriate interest rates. Material
origination fees net of direct costs and discounts on loans are credited to
income over the terms of the loans using a method which results in an
approximate level rate of return. Mortgage loans held for sale, including
deferred fees and costs, are reported at the lower of cost or market value as
determined by outstanding commitments from investors or current investor yield
requirements calculated on the aggregate loan basis. Gains or losses resulting
from sales of mortgage loans, net of unamortized deferred fees and costs, are
recognized when the proceeds are received from investors and are reported in
noninterest income as gain on sale of loans.

  On January 1, 1995, the Company adopted Statement of Financial Accounting
Standards ("SFAS") No. 114, "Accounting by Creditors for Impairment of a Loan"
and Statement of Financial Accounting Standards No. 118, "Accounting by
Creditors for Impairment of a Loan--Income Recognition and Disclosures." The
provisions of these statements are discussed more fully below under "Allowance
for Possible Loan Losses."

  Nonaccrual loans are those on which the accrual of interest has ceased.
Loans, including loans that are individually identified as being impaired under
SFAS No. 114, are generally placed on nonaccrual status immediately if, in the
opinion of management, principal or interest is not likely to be paid in
accordance with the terms of the loan agreement, or when principal or interest
is past due 90 days or more and collateral, if any, is insufficient to cover
principal and interest. Interest accrued but not collected at the date a loan
is placed on nonaccrual status is reversed against interest income. Interest
income is recognized on nonaccrual loans only to the extent received in cash.
However, where there is doubt regarding the ultimate collectibility of the loan
principal, cash receipts, whether designated as principal or interest, are
thereafter applied to reduce the carrying value of the loan. Loans are restored
to accrual status only when interest and principal payments are brought current
and future payments are reasonably assured.

Allowance for Possible Loan Losses The allowance for possible loan losses,
which is available for losses incurred in





                                                                              17
<PAGE>   8
the loan portfolio, is increased by a provision charged to expense and
decreased by charge-offs, net of recoveries.

  SFAS No. 114 and No. 118 address the accounting for impairment of certain
loans when it is probable that all amounts due pursuant to the contractual
terms of the loan will not be collected. Adoption of these standards entailed
the identification of commercial and industrial, real estate-mortgage, real
estate-construction and foreign loans which were considered impaired under the
provisions of SFAS 114. Adoption did not have a material impact on the
Company's financial position or results of operations.

  Under the provisions of these standards, individually identified impaired
loans are measured based on the present value of payments expected to be
received, using the historical effective loan rate as the discount rate.
Alternatively, measurement may also be based on observable market prices or for
loans that are solely dependent on the collateral for repayment, measurement
may be based on the fair value of the collateral. Loans that are to be
foreclosed are measured based on the fair value of the collateral.  If the
recorded investment in the impaired loan exceeds the measure of fair value, a
valuation allowance is required as a component of the allowance for possible
loan losses. Changes to the valuation allowance are recorded as a component of
the provision for possible loan losses.

  The adequacy of the allowance for possible loan losses is reviewed regularly
by management. Additions to the allowance for possible loan losses are made by
a provision charged to expense. On a quarterly basis, a comprehensive review of
the adequacy of the allowance for possible loan losses is performed. This
assessment is made in the context of historical losses and other factors,
including changes in the composition and volume of the loan portfolio, current
economic conditions and the relationship of the allowance to the loan
portfolio.

Excess Cost Over Equity in Net Assets of the Banking Subsidiary Since the bank
was acquired by the parent company prior to October 31, 1970 and the excess
cost over equity in net assets has a continuing value, this excess is not being
amortized.

Premises and Equipment Premises and equipment, excluding land, are stated at
cost less accumulated depreciation and amortization.  Land is reported at cost.
Depreciation is computed on a straight-line basis and is charged to noninterest
expense over the estimated useful lives of the related assets. Amortization of
leasehold improvements is charged to noninterest expense over the terms of the
respective leases or the estimated useful lives of the improvements, whichever
is shorter. Maintenance, repairs and minor improvements are charged to
noninterest expenses as incurred.

Income Taxes The Company adopted Statement of Financial Accounting Standards
("SFAS") No. 109 "Accounting for Income Taxes" as of January 1, 1993. The
adoption of SFAS No. 109 had no effect on the Company's results of operations.
SFAS No. 109 required a change to the asset and liability method of accounting
for income taxes from the deferred method of accounting for income taxes
previously followed. Deferred income tax expense (benefit) under SFAS No. 109
is determined by recognizing deferred tax assets and liabilities for the future
tax consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases. The realization of deferred tax assets is assessed and a valuation
allowance provided for that portion of the assets for which it is more likely
than not that it will not be realized. Deferred tax assets and liabilities are
measured using enacted tax rates and will be adjusted for the effects of future
changes in tax laws or rates, if any.

  For income tax purposes, the Company files: a consolidated Federal income tax
return; combined New York City and New York State income tax returns; and
separate state income tax returns for its out-of-state subsidiaries. The parent
company either pays or collects on account of current income taxes to or from
its subsidiaries.

  The provision for income taxes for each subsidiary is recorded as if separate
income tax returns had been filed. Income taxes currently payable or receivable
by each subsidiary are paid to or received from the parent company.

Statements of Cash Flows For purposes of reporting cash flows, cash and cash
equivalents include cash and due from banks.

Earnings Per Average Common Share Primary earnings per average common share is
computed by dividing net income by the average number of common and common
equivalent shares outstanding during the period. Common shares outstanding
exclude treasury shares. Common equivalent shares include Series D convertible
preferred shares released to participant accounts under the provisions of the
Company's Employee Stock Ownership Plan and the dilutive effect of outstanding
stock options.  Series B convertible preferred shares, considered common stock
equivalents, were not significant in any period and have been excluded.

  The average common shares outstanding in the computation of fully diluted
earnings per share includes the common shares outstanding adjusted for the
assumed conversion of convertible subordinated debentures and preferred shares
and the additional dilutive effect of outstanding stock options. Net income is
adjusted for interest and amortization of debt expense (after tax effect) on
the convertible subordinated debentures.





18
<PAGE>   9
Off-Balance Sheet Instruments The Company enters into interest rate floor
contracts to manage interest rate exposure. These instruments are entered into
as hedges against interest rate risk associated with certain identified assets.
The premiums paid for these instruments are amortized to interest income over
the term of the related asset. Amounts receivable are accounted for on an
accrual basis and are recognized as adjustments to the interest income of the
related assets.

NOTE 2. CASH AND DUE FROM BANKS

The bank is required to maintain average reserves, net of vault cash, on
deposit with the Federal Reserve Bank of New York against outstanding domestic
deposit liabilities. The required reserves, which are reported in cash and due
from banks, were $17,304,000 and $13,231,000 at December 31, 1995 and 1994,
respectively. Average required reserves during 1995 and 1994 were $11,053,000
and $8,998,000, respectively.

NOTE 3. INVESTMENT SECURITIES

The carrying value and estimated market value of securities held to maturity
are as follows:

<TABLE>
<CAPTION>
                                                                                      GROSS            GROSS          ESTIMATED
                                                                   CARRYING        UNREALIZED       UNREALIZED         MARKET
DECEMBER 31, 1995                                                    VALUE            GAINS           LOSSES            VALUE
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>               <C>             <C>              <C>
Obligations of U.S. government corporations
  and agencies--mortgage-backed securities                       $194,067,406      $1,078,113      $ 2,072,177      $193,073,342
Debt securities issued by foreign governments                       3,500,000              --               --         3,500,000
                                                                 ---------------------------------------------------------------
    Total                                                        $197,567,406      $1,078,113      $ 2,072,177      $196,573,342
                                                                 ===============================================================

December 31, 1994
- --------------------------------------------------------------------------------------------------------------------------------
U.S. Treasury securities                                         $ 10,871,768      $       --      $   340,518      $ 10,531,250
Obligations of U.S. government corporations
  and agencies--mortgage-backed securities                        228,425,880          26,076       16,877,992       211,573,964
Obligations of states and political subdivisions                       29,986             365               --            30,351
Debt securities issued by foreign governments                       4,000,000              --               --         4,000,000
Other debt securities                                               1,118,354              --            5,919         1,112,435
                                                                 ---------------------------------------------------------------
    Total                                                        $244,445,988      $   26,441      $17,224,429      $227,248,000
                                                                 ===============================================================
</TABLE>


  The amortized cost and estimated market value of securities available for
sale are as follows:
<TABLE>
<CAPTION>
                                                                                      GROSS            GROSS          ESTIMATED
                                                                   AMORTIZED       UNREALIZED       UNREALIZED         MARKET
DECEMBER 31, 1995                                                    COST             GAINS           LOSSES            VALUE
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                             <C>                <C>              <C>             <C>
U.S. Treasury securities                                         $ 51,153,545      $1,219,655       $       --      $ 52,373,200
Obligations of U.S. government corporations
  and agencies--mortgage-backed securities                         44,548,562         263,964          482,813        44,329,713
Federal Reserve Bank and other equity securities                    4,963,107           5,240              794         4,967,553
                                                                 ---------------------------------------------------------------
    Total                                                        $100,665,214      $1,488,859       $  483,607      $101,670,466
                                                                 ===============================================================

December 31, 1994
- --------------------------------------------------------------------------------------------------------------------------------
U.S. Treasury securities                                         $ 30,682,402      $       --       $  532,402      $ 30,150,000
Obligations of U.S. government corporations
  and agencies--mortgage-backed securities                         34,585,046              --        1,578,058        33,006,988
Federal Reserve Bank and other equity securities                    4,177,806           2,421            1,326         4,178,901
                                                                 ---------------------------------------------------------------
    Total                                                        $ 69,445,254      $    2,421       $2,111,786      $ 67,335,889
                                                                 ===============================================================
</TABLE>





                                                                              19
<PAGE>   10
  The following tables present information regarding securities held to
maturity and securities available for sale at December 31, 1995, based on
contractual maturity. Expected maturities will differ from contractual
maturities because issuers may have the right to call or prepay obligations
with or without call or prepayment penalties. The average yield is based on the
ratio of actual income divided by the average outstanding balances during the
year.

<TABLE>
<CAPTION>
                                                                                                     ESTIMATED
                                                                                    CARRYING          MARKET           AVERAGE
SECURITIES HELD TO MATURITY                                                           VALUE            VALUE            YIELD
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                                               <C>              <C>                    <C>
Obligations of U.S. government corporations and agencies--
  mortgage-backed securities                                                      $194,067,406     $193,073,342           6.49%
                                                                                  -----------------------------
Debt securities issued by foreign governments
  Due within 1 year                                                                  1,000,000        1,000,000
  Due after 1 year but within 5 years                                                1,000,000        1,000,000
  Due after 5 years                                                                  1,500,000        1,500,000
                                                                                  -----------------------------
    Total                                                                            3,500,000        3,500,000           8.18
                                                                                  -----------------------------
    Total                                                                         $197,567,406     $196,573,342           6.53
                                                                                  =============================
</TABLE>

<TABLE>
<CAPTION>
                                                                                                     ESTIMATED
                                                                                    AMORTIZED         MARKET           AVERAGE
SECURITIES AVAILABLE FOR SALE                                                         COST             VALUE            YIELD
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                                               <C>              <C>                     <C>
U.S. Treasury securities
  Due within 1 year                                                               $  9,986,648     $ 10,104,688
  Due after 1 year but within 5 years                                               41,166,897       42,268,512
                                                                                  -----------------------------
    Total                                                                           51,153,545       52,373,200            6.87%
                                                                                  -----------------------------
Obligations of U.S. government corporations and agencies--
  mortgage-backed securities                                                        44,548,562       44,329,713            6.35
                                                                                  -----------------------------          
Federal Reserve Bank and other equity securities                                     4,963,107        4,967,553            7.29
                                                                                  -----------------------------
    Total                                                                         $100,665,214     $101,670,466            6.72
                                                                                  =============================
</TABLE>


  Based on a decision by the Financial Accounting Standards Board to allow
companies a one-time opportunity to reassess their investment securities
classifications in December 1995, the Company transferred certain U.S. Treasury
securities and certain mortgage-backed securities with an amortized cost of
$35,436,261 and an estimated fair value of $35,790,685 from held to maturity to
available for sale. This action was taken by management in connection with its
Asset/Liability Management process and was designed to provide flexibility in
the management of interest rate risk, yield and collateral requirements. The
net unrealized gain after tax effect on the transferred securities was $182,635
($354,424 before tax effect) and is included in shareholders' equity.

  Information regarding securities sales from the available for sale portfolio
is as follows:

<TABLE>
<CAPTION>
YEARS ENDED DECEMBER 31,                                                              1995             1994              1993
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>             <C>                    <C>
Proceeds                                                                         $  8,977,432    $   9,955,694          $  --
Gross gains                                                                            85,221           63,136             --
Gross losses                                                                           80,420           21,205             --
</TABLE>

  The book value of investment securities pledged to secure public funds on
deposit, securities sold under agreements to repurchase, advances from the
Federal Home Loan Bank of New York and for other purposes required by law
amounted to $128,580,000 and $110,549,000 at December 31, 1995 and 1994,
respectively.





20
<PAGE>   11

NOTE 4. LOANS

<TABLE>
<CAPTION>
DECEMBER 31,                                                                                           1995             1994
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                <C>              <C>
Domestic
  Commercial and industrial                                                                        $337,429,407     $260,868,892
  Real estate--mortgage                                                                              49,789,721       42,078,553
  Real estate--construction                                                                           1,039,546        1,486,418
  Installment                                                                                        14,876,277       12,919,642
Foreign
  Government and official institutions                                                                  789,424          789,424
                                                                                                   -----------------------------
  Loans, gross                                                                                      403,924,375      318,142,929
  Less unearned discounts                                                                             6,695,589        5,373,750
                                                                                                   -----------------------------
Loans, net of unearned discounts                                                                   $397,228,786     $312,769,179
                                                                                                   =============================
</TABLE>


  Beginning in the third quarter of 1995, the Company began a program of
originating mortgage loans with the intention of reselling those loans,
including the servicing rights, without recourse. To date approximately
$2,201,000 of such loans have been originated and sold. The gain on these sales
amounted to $59,782 and is separately reported on the income statement.  At
December 31, 1995 the Company had approximately $419,000 of loans available for
resale which are included in "Real estate--mortgage."

  There are no industry concentrations (exceeding 10% of loans, gross) in the
commercial and industrial loan portfolio.  Approximately 81% of the bank's
loans are to borrowers located in the metropolitan New York area.

  Nonaccrual loans at December 31, 1995 and 1994 totalled $357,000 and
$575,000, respectively. There were no reduced rate loans at December 31, 1995
or 1994. The interest income that would have been earned on nonaccrual loans
outstanding at December 31, 1995, 1994 and 1993 in accordance with their
original terms is estimated to be $22,000, $86,000 and $169,000, respectively,
for the years then ended. The applicable interest income actually realized for
aforementioned years was $-0-, $18,000 and $98,000, respectively. At the end of
these years there were no commitments to lend additional funds on nonaccrual
loans.

  Loans are made at normal lending limits and credit terms to officers or
directors (including their immediate families) of the Company or for the
benefits of corporations in which they have a beneficial interest. There were
no outstanding balances on such loans in excess of $60,000 to any individual or
entity at December 31, 1995 or 1994.

NOTE 5. CHANGES IN THE ALLOWANCE FOR POSSIBLE LOAN LOSSES

<TABLE>
<CAPTION>
YEARS ENDED DECEMBER 31,                                                              1995             1994             1993
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                <C>               <C>              <C>
Balance at beginning of year                                                       $4,135,810        $3,413,947       $3,177,121
Provision for possible loan losses                                                  1,866,000         1,053,000          690,000
                                                                                   ---------------------------------------------
                                                                                    6,001,810         4,466,947        3,867,121
                                                                                   ---------------------------------------------
Less charge-offs, net of recoveries:
  Charge-offs                                                                       1,000,751           532,345          714,976
  Recoveries                                                                         (191,144)         (201,208)         (52,175)
                                                                                   ----------------------------------------------
    Net charge-offs                                                                   809,607           331,137          662,801
                                                                                   ----------------------------------------------
Acquired allowance                                                                         --                --          209,627
                                                                                   ----------------------------------------------
Balance at end of year                                                             $5,192,203        $4,135,810       $3,413,947
                                                                                   ==============================================
</TABLE>





                                                                              21
<PAGE>   12
  On June 1, 1993, the Company purchased for cash, the assets (principally
loans) of Zenith Financial Corporation, a nationwide provider of consumer
receivables financing. The purchase price included the allowance for loan
losses of $209,627.

  Effective January 1, 1995, the Company adopted SFAS No. 114, which
establishes new rules for calculating certain components of the allowance for
credit losses. Adoption of the new Standard had no impact on the level of the
overall allowance for credit losses or on operating results, and does not
affect the Company's policies regarding charge-offs, recoveries, or income
recognition.

  SFAS No. 114 requires that impairment of larger-balance, non-homogenous loans
that are individually evaluated be measured by comparing the net carrying
amount of the loan to the present values of the expected future principal and
interest cash flows discounted at the loan's effective rate, the secondary
market value of the loan, or the fair value of the collateral for
collateral-dependent loans. A valuation allowance for any shortfall is
established within the overall allowance for credit losses.  The net carrying
amount of the loan reflects credit write-offs, cash receipts applied to reduce
the recorded investment in the loan, and unearned fees. SFAS No. 114 does not
apply to smaller-balance homogenous consumer loans that are collectively
evaluated for impairment, such as residential mortgages, and consumer
installment loans.

  As of December 31, 1995, $316,000 of loans were judged to be impaired within
the scope of SFAS No. 114 and carried on a cash basis. The average recorded
investment in impaired loans during the year ended December 31, 1995 was
approximately $857,000.  The application of SFAS No. 114 measurement principles
indicated that these loans required valuation allowances totalling $160,000,
which are included within the overall allowance for possible loan losses.

NOTE 6. INTEREST-BEARING DEPOSITS

Foreign deposits totalled $3,240,000 and $2,670,000 at December 31, 1995 and
1994.

<TABLE>
<CAPTION>
YEARS ENDED DECEMBER 31,                                                              1995             1994             1993
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                <C>             <C>              <C>
Interest expense
  Interest-bearing deposits in domestic offices                                    $11,385,646     $ 8,369,984      $ 6,438,900
  Interest-bearing deposits in foreign offices                                         154,698         103,510           79,241
                                                                                   --------------------------------------------
    Total                                                                          $11,540,344     $ 8,473,494      $ 6,518,141
                                                                                   ============================================
</TABLE>


  The aggregate of domestic time certificates of deposit in denominations of
$100,000 or more by remaining maturity range and related interest expense is
presented below; there were no foreign time certificates of deposit:

<TABLE>
<CAPTION>
DECEMBER 31,                                                                          1995             1994             1993
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                <C>              <C>              <C>
Remaining Maturity Range
  Three months or less                                                             $50,130,956      $52,758,925      $62,391,007
  More than three months through six months                                         10,377,893        6,878,526       15,656,912
  More than six months through twelve months                                         5,157,534        6,742,806        1,613,158
  More than twelve months                                                            4,503,102        9,699,636        1,329,289
                                                                                   ---------------------------------------------
    Total                                                                          $70,169,485      $76,079,893      $80,990,366
                                                                                   =============================================
</TABLE>

<TABLE>
<CAPTION>
YEARS ENDED DECEMBER 31,                                                              1995             1994             1993
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                <C>              <C>              <C>
Interest expense                                                                   $ 3,644,778      $ 2,429,283      $ 1,700,241
                                                                                   ==============================================
</TABLE>





22
<PAGE>   13

NOTE 7. SHORT-TERM BORROWINGS

<TABLE>
<CAPTION>
YEARS ENDED DECEMBER 31,                                                              1995             1994             1993
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                <C>              <C>              <C>
Securities sold under repurchase agreements
  At December 31  --Balance                                                        $51,265,620      $44,050,836      $37,225,000
                  --Average interest rate                                                 5.36%            5.37%            2.83%
                  --Average original maturity                                          86 days          44 days         100 days
  During the year --Maximum month-end balance                                       71,063,346       62,756,854       52,481,192
                  --Daily average balance                                           53,295,000       55,813,000       31,315,000
                  --Average interest rate paid                                            5.56%            3.72%            2.86%
                  --Range of interest rates paid                                     2.55-6.00%       2.25-5.85%       2.50-3.31%
                                                                                   ==============================================

Commercial paper
  At December 31  --Balance                                                        $26,607,200      $14,672,800      $14,320,400
                  --Average interest rate                                                 5.11%            4.50%            2.85%
                  --Average original maturity                                          68 days          47 days          39 days
  During the year --Maximum month-end balance                                       26,627,500       17,872,500       20,936,500
                  --Daily average balance                                           21,850,000       14,491,000       14,221,000
                  --Average interest rate paid                                            5.38%            3.62%            2.89%
                  --Range of interest rates paid                                     3.50-6.08%       2.50-6.05%       2.50-3.30%
                                                                                   ==============================================
</TABLE>


  Other short-term borrowings include collateralized advances from the Federal
Home Loan Bank of New York due within one year and treasury tax and loan funds.
The Federal Home Loan Bank advance of $250,000 is repayable in March, 1996 at a
rate of 4.59% and advances totalling $4,250,000 are repayable in October, 1996
at rates between 4.50% and 4.61%.

  The parent company has agreements with its line banks to pay a fee at the
annual rate of 1/4 of 1% times the line of credit extended. At December 31,
1995, these back-up bank lines of credit totalled $15,000,000. No lines were
used at any time during 1995 and 1994.

NOTE 8. LONG-TERM CONVERTIBLE SUBORDINATED DEBENTURES

The parent company's floating interest rate convertible subordinated debentures
are traded on the New York Stock Exchange. A summary of changes in these
debentures follows (amounts in thousands):

<TABLE>
<CAPTION>
                                                                                               MATURITY DATES
                                                                                      -------------------------------
                                                                                      JULY 1,     NOV. 1,     JULY 1,
                                                                                      -------------------------------
                                                                                        1996        1998        2001     TOTAL
                                                                                      ------------------------------------------
Series                                                                                 Third        4th        Fifth
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                                                   <C>         <C>          <C>
Balance at December 31, 1993                                                           $12,060    $14,832      $   --  $ 26,892
New issue, August 1, 1994                                                                   --         --       7,020     7,020
Repayments, conversions and retirements
  during the year                                                                       (7,096)      (370)         --    (7,466)
                                                                                      ------------------------------------------
Balance at December 31, 1994                                                             4,964     14,462       7,020    26,446
Repayments, conversions and retirements
  during the year                                                                       (4,964)      (136)         --    (5,100)
                                                                                      ------------------------------------------
Balance at December 31, 1995                                                          $     --    $14,326      $7,020   $21,346
                                                                                      ==========================================

Estimated market value at December 31, 1995                                                       $14,702      $8,073   $22,775
                                                                                                  ==============================
</TABLE>





                                                                              23
<PAGE>   14
  The debentures bear interest at a floating interest rate equal to one half of
one percent (1/2%) above the daily average reference rate of interest of a
designated major New York City bank, payable semi-annually. The daily average
interest rates paid on the Third and 4th series for the six-month interest
periods ended December 31, 1995, June 30, 1995, December 31, 1994, June 30,
1994, December 31, 1993, and June 30, 1993 were 9.30% and 9.30%, 8.10% and
6.80%, 6.50% and 6.50%, respectively. The daily average interest rates paid on
the Fifth series for the six-month interest periods ended December 31, 1995,
June 30, 1995, and for the initial period August 1 to December 31, 1994 were
9.30% and 9.30%, and 8.20%, respectively. The debentures are convertible into
common shares of the parent company. The conversion rate is subject to
anti-dilution provisions of the indenture. The following table presents
selected information regarding the debentures:
<TABLE>
<CAPTION>
                                                                       AMOUNT
                                 ISSUE              MATURITY          INITIALLY             CONVERSION
SERIES                           DATE                 DATE             ISSUED                  PRICE
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                            <C>                  <C>              <C>                      <C>
4th                            10/17/88             11/01/98         $15,000,000              $12.50
Fifth                          08/01/94             07/01/01           7,020,000                8.75
</TABLE>

  On June 9, 1994 the parent company offered to exchange its Third Series
Debentures due July 1, 1996 for Fifth Series Debentures due July 1, 2001.
Following the expiration of the exchange offer on July 29, 1994, $7,020,000
principal amount of Third Series Debentures were exchanged for Fifth Series
Debentures.

NOTE 9. OTHER LONG-TERM BORROWINGS

These borrowings represent advances from the Federal Home Loan Bank of New York
("FHLB"), as follows:


<TABLE>
<CAPTION>
INTEREST RATES AND                                                                                           DECEMBER 31,
MATURITY DATES                                                                                          1995             1994
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                 <C>              <C>
4.50% to 4.61%, due 1996                                                                            $        --      $ 4,500,000
4.84% to 5.20%, due 1997                                                                              3,500,000        3,500,000
5.05% to 5.44%, due 1998                                                                             12,750,000       12,750,000
5.68%, due 1999                                                                                         350,000          350,000
5.92%, due 2000                                                                                         350,000          350,000
6.07%, due 2001                                                                                         350,000          350,000
6.22%, due 2002                                                                                         350,000          350,000
6.37%, due 2003                                                                                         350,000          350,000
                                                                                                    -----------------------------
    Total                                                                                           $18,000,000      $22,500,000
                                                                                                    =============================
    Weighted average interest rate                                                                         5.15%            5.03%
                                                                                                    =============================
</TABLE>


  Under the terms of a collateral agreement with the FHLB, advances are secured
by stock in the FHLB and by certain qualifying assets (primarily
mortgage-backed securities) having market values at least equal to 110% of the
advances outstanding.





24
<PAGE>   15

NOTE 10. PREFERRED STOCK

The parent company is authorized to issue up to 644,389 shares of convertible
preferred stock, $5 par value, in one or more series.  At December 31, 1995,
two series of preferred stock had been issued--Series B and Series D.

  The following table presents information regarding the parent company's
preferred stock:

<TABLE>
<CAPTION>
DECEMBER 31,                                                  1995              1994
- --------------------------------------------------------------------------------------
<S>                                                        <C>              <C>
Series B shares.
  Authorized 4,389
  shares; issued
  and outstanding--
  1,288 shares, at
  liquidation value                                        $   25,760       $   25,760
                                                           ---------------------------
Series D shares.
  Authorized 300,000
  shares; issued
  and outstanding--
  250,000 shares, at
  liquidation value                                         2,500,000        2,500,000
  Less market value
    guarantee feature                                              --          875,000
                                                           ---------------------------
                                                            2,500,000        1,625,000
                                                           ---------------------------
    Total                                                  $2,525,760       $1,650,760
                                                           ===========================
</TABLE>


SERIES B

Series B shares may be redeemed, in whole or in part, at the election of the
parent company at a price of $28 per share, plus accrued and unpaid dividends
to the date of redemption. In the event of involuntary liquidation of the
parent company, the holders of these shares are entitled to receive, before any
distribution to the holders of common shares, $20 per share ("liquidation
value"). At the option of holders of these shares, such shares are convertible
into common shares of the parent company at a conversion rate of two common
shares for each Series B share surrendered. There were no conversions during
1995, 1994 or 1993.  Dividends on the Series B shares are paid at the rate of
$.10 per annum, payable semi-annually and are cumulative. Holders of these
shares are entitled to one vote for each share held and vote together as one
class with the holders of the common shares of the parent company.

SERIES D

Series D shares may only be issued to the trustee acting on behalf of an
employee stock ownership plan ("ESOP") or other employee benefit plan of the
Company. The Series D shares are convertible into common shares of the parent
company on a share for share basis. During 1993, the parent company issued
250,000 shares to the trustee of the

Company's ESOP. A transfer is made out of shareholders' equity to the extent
that the aggregate value of the outstanding Series D shares at the specified
redemption price exceeds the aggregate market value of the same number of
common shares ("market value guarantee feature"). At December 31, 1995 and 1994
such amounts were $-0- and $875,000, respectively. These shares are entitled to
receive cash dividends in the amount of $.6125 per annum (subject to
adjustment), payable quarterly. Participants in the Company's ESOP are entitled
to vote in accordance with the terms of the ESOP and vote together as one class
with the holders of the common shares of the parent company. The holders of
these shares are entitled to receive $10 per share and certain other
preferences on liquidation, dissolution or winding up. See note 14 for a
discussion of the Company's ESOP.

NOTE 11. COMMON STOCK

Number of shares reserved for issuance:

<TABLE>
<CAPTION>
                                                               1995             1994
- --------------------------------------------------------------------------------------
<S>                                                         <C>              <C>
Conversion of subordinated
  debentures:
  Floating rate due 7/1/96                                         --          413,667
  Floating rate due 11/1/98                                 1,146,080        1,156,960
  Floating rate due 7/1/01                                    802,286          802,286
Conversion of Series B
  preferred shares                                              2,576            2,576
Conversion of Series D
  preferred shares                                            300,000          300,000
                                                            --------------------------
                                                            2,250,942        2,675,489
                                                            ==========================

Number of shares outstanding
  at December 31                                            6,346,511        6,346,262
                                                            ==========================

Number of shareholders
  at December 31                                                2,430            2,612
                                                            ==========================
</TABLE>

NOTE 12. RESTRICTIONS ON THE BANK

Various legal restrictions limit the extent to which the bank can supply funds
to the parent company and its non-bank subsidiaries.  All national banks are
limited in the payment of dividends without the approval of the Comptroller of
the Currency ("the Comptroller") to an amount not to exceed the net profits (as
defined) for that year to date combined with its retained net profits for the
preceding two calendar years. During 1994, with the Comptroller's approval, the
bank paid dividends aggregating $3,639,038; the bank's net income was
$4,222,664. During 1995, the bank declared and paid dividends aggregating
$4,786,349; the bank's net income was $5,343,355.





                                                                              25
<PAGE>   16

NOTE 13. STOCK INCENTIVE PLANS

In April 1992, shareholders approved a Stock Incentive Plan ("the plan")
covering up to 100,000 common shares of the parent company. Under the plan, key
employees of the parent company and its subsidiaries could be granted awards in
the form of incentive stock options, non-qualified stock options, stock
appreciation rights, restricted stock or a combination of these. The plan is
administered by committees of the Board of Directors. In April 1995,
shareholders approved amendments to the plan which increased the number of
shares covered under the plan by 300,000 and which provided for the annual
automatic grant of non-qualified stock options to each director who is not an
employee or officer ("outside director") of the Company. Under this provision
annual awards covering 2,000 common shares of the parent company are granted to
each outside director beginning April 1995 and continuing through April 1999.
The following table presents information on awards granted:

<TABLE>
<CAPTION>
                                             NUMBER          FAIR MARKET        OPTION
                            GRANT          OF OPTIONS         VALUE ON         EXERCISE
                            DATE            GRANTED          GRANT DATE          PRICE
- ---------------------------------------------------------------------------------------
<S>                         <C>              <C>                <C>              <C>
Incentive
  Stock
  Options                    8/93            60,000             $7.25            $7.25
Incentive                  
  Stock                    
  Options                   12/93            40,000              8.00             8.00
Non-                       
  qualified                
  Stock                    
  Options                    4/95            16,000              7.25             7.25
</TABLE>

  Incentive stock options, granted to key officers, expire ten years from the
date of grant and become exercisable in four annual installments, starting one
year from the date of grant, or upon the death or disability of the grantee. At
December 31, 1995, 90% of the incentive stock options granted are exercisable.
Non-qualified stock options, granted to outside directors, expire five years
from the date of grant and become exercisable in four annual installments,
starting one year from the date of grant, or upon the death or disability of
the grantee. No expense is required to be recognized in connection with options
granted under the plan.  Amounts received upon exercise of options are recorded
as common stock and capital surplus. No options have been exercised or
terminated since the date granted.

NOTE 14. EMPLOYEE STOCK OWNERSHIP PLAN

On March 5, 1993, the Company established an Employee Stock Ownership Plan
("ESOP"). This plan covers substantially all employees with one or more years
of service of at least 1,000 hours who are at least 21 years of age. During
1993, the parent company issued 250,000 shares of Series D preferred stock at a
price of $10.00 per share to the Company's ESOP trust. The trust borrowed
$2,500,000 from the bank, to pay for the shares. Since the ESOP trust borrowed
from the bank, the Company recorded a deduction from shareholders' equity to
reflect the unearned compensation for the shares. The unearned compensation is
reduced as payments are made on the loan. In addition, because the parent
company has guaranteed a liquidation and redemption price of $10.00 per share,
the difference between $10.00 and the respective year end market price of the
parent company common stock into which the outstanding Series D shares are
convertible has been reflected outside shareholders' equity less its related
share of unearned compensation for the unallocated share. The ESOP loan is at a
fixed interest rate for a term of ten years with quarterly payments of interest
only through December 31, 1995. Quarterly principal payments at an annual rate
of $250,000 and $350,000 commence on March 31, 1996 and March 31, 1999,
respectively, plus interest. The bank match-funded the ESOP loan with
collateralized advances from the Federal Home Loan Bank of New York. The ESOP
shares, pledged as collateral for the ESOP loan, are held in a suspense account
and released for allocation among the participants as principal and interest on
the ESOP loan is repaid. Under the terms of the ESOP, participants may vote
both allocated and unallocated shares.

  The Company makes quarterly contributions to the ESOP equal to the debt
service on the ESOP loan less dividends paid on the ESOP shares. All dividends
paid are used for debt service. ESOP shares released from the suspense account
are allocated among the participants on the basis of salary in the year of
allocation. The Company accounts for its ESOP in accordance with Statement of
Position 93-6, "Employers' Accounting for Employee Stock Ownership Plans."
Accordingly, the shares pledged as collateral are reported as unearned
compensation in the consolidated balance sheets. As shares are released from
the suspense account, the Company recognizes compensation expense equal to the
current market price of the common shares into which the preferred shares are
convertible, and the shares become outstanding for earnings per share
computations. Dividends on unallocated ESOP shares are recorded as a reduction
of accrued interest payable; dividends on allocated ESOP shares are recorded as
a reduction of retained earnings.





26
<PAGE>   17
  Compensation expense was $122,150, $122,150 and $102,120 for 1995, 1994 and
1993, respectively, with a corresponding reduction in unearned compensation. As
of December 31, 1995, 22,427 shares had been allocated and 12,215 shares had
been released for allocation; 215,358 shares were not released ("unallocated").
The fair value of unallocated shares at December 31, 1995 was $2,153,580. The
following table presents interest paid on the ESOP loan, dividends paid on the
Series D preferred shares and contributions made by the Company:

<TABLE>
<CAPTION>
YEARS ENDED DECEMBER 31,                                                              1995             1994             1993
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                  <C>              <C>              <C>
Interest paid                                                                        $190,104         $190,104         $156,771
Dividends paid                                                                        153,125          153,125          127,594
Company contributions                                                                  36,979           36,979           29,177
</TABLE>

NOTE 15. EMPLOYEE BENEFIT PLANS

The Company has a noncontributory defined benefit pension plan that covers
substantially all employees with one or more years of service of at least 1,000
hours who are at least 21 years of age. The quarterly payments to the plan are
determined annually based upon the amount needed to satisfy the Employee
Retirement Income Security Act funding standards.

  The following table sets forth the pension plan funded status:

<TABLE>
<CAPTION>
DECEMBER 31,                                                                                           1995             1994
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                               <C>                <C>
Actuarial present value of benefit obligations:
  Accumulated benefit obligation, including vested benefits of ($7,444,199) and
  ($5,745,268), respectively                                                                       $ (8,111,748)     $(6,217,822)
                                                                                                   ==============================

Projected benefit obligation for service rendered to date                                          $(11,016,949)     $(8,696,965)
Plan assets at fair value (U.S. Treasury securities, insurance contract and listed stock)            10,299,659        7,542,975
                                                                                                   ------------------------------
Funded status                                                                                          (717,290)      (1,153,990)
Unrecognized prior service cost                                                                          (5,326)        (313,218)
Unrecognized net loss                                                                                 2,142,345        2,645,372
                                                                                                   ------------------------------
  Prepaid pension cost                                                                             $  1,419,729      $ 1,178,164
                                                                                                   ==============================
</TABLE>


  Net pension expense included the following components:

<TABLE>
<CAPTION>
                                                                                      1995             1994             1993
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                <C>               <C>              <C>
Service cost                                                                       $  509,817        $ 514,083        $ 403,074
Interest cost                                                                         723,038          609,807          582,544
Return on assets                                                                   (2,075,850)         250,311         (265,969)
Deferral of asset (loss) gain                                                       1,570,743         (761,159)        (248,273)
                                                                                   ----------------------------------------------
  Total included in employee benefits                                              $  727,748        $ 613,042        $ 471,376
                                                                                   ==============================================
</TABLE>


  Pension cost is determined using assumptions at the beginning of the year.
The projected benefit obligation (PBO) is determined using assumptions at the
end of the year. Assumptions used to determine pension cost and the PBO were:

<TABLE>
<CAPTION>
DECEMBER 31,                                                                                      1995          1994        1993
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                               <C>          <C>        <C>
Discount rate                                                                                     7.0%         8.25%      7.25%
Rate of increase in future compensation levels                                                    4.0%          5.0%       4.0%
Long-term rate of return on plan assets                                                           8.0%          8.0%       8.0%
</TABLE>





                                                                              27
<PAGE>   18

NOTE 16. INCOME TAXES

The current and deferred tax provisions (benefits) for each of the last three
fiscal years are as follows:

<TABLE>
<CAPTION>
YEARS ENDED DECEMBER 31,                                                              1995             1994             1993
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                <C>             <C>               <C>
FEDERAL
  Current                                                                          $3,896,674      $ 3,429,163       $1,549,307
  Deferred                                                                           (666,228)      (1,365,534)          (8,825)
                                                                                   ---------------------------------------------
    Total                                                                          $3,230,446      $ 2,063,629       $1,540,482
                                                                                   =============================================

STATE AND LOCAL
  Current                                                                          $2,959,732      $ 4,741,927       $1,100,532
  Deferred                                                                           (211,326)        (780,780)         (13,289)
                                                                                   ----------------------------------------------
    Total                                                                          $2,748,406      $ 3,961,147       $1,087,243
                                                                                   ==============================================

TOTAL
  Current                                                                          $6,856,406      $ 8,171,090       $2,649,839
  Deferred                                                                           (877,554)      (2,146,314)         (22,114)
                                                                                   ----------------------------------------------
    Total                                                                          $5,978,852      $ 6,024,776       $2,627,725
                                                                                   ==============================================
</TABLE>


  Reconciliations of income tax provisions with taxes or tax benefits computed
at Federal statutory rates are as follows:

<TABLE>
<CAPTION>
YEARS ENDED DECEMBER 31,                                                               1995             1994             1993
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                <C>             <C>               <C>
Federal statutory rate                                                                     34%               34%              34%
Computed tax                                                                       $3,949,616       $ 3,410,419       $1,966,261
Increase in tax resulting from:
  Principally state and local taxes,
     net of Federal income tax benefit                                              2,029,236         2,614,357          661,464
                                                                                   ----------------------------------------------
    Total                                                                          $5,978,852       $ 6,024,776       $2,627,725
                                                                                   ==============================================
</TABLE>


  The components of the net deferred tax asset are as follows:

<TABLE>
<CAPTION>
DECEMBER 31,                                                                                            1995             1994
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                  <C>              <C>
Deferred tax assets
  Difference between financial statement provision for
     possible loan losses and tax bad debt deduction                                                 $1,785,000       $1,406,175
  Nonaccrual and other interest                                                                       2,723,207        2,916,249
  Deferred compensation                                                                                 186,901          102,052
  Other                                                                                                 958,586            2,421
                                                                                                     ----------------------------
      Total deferred tax assets                                                                       5,653,694        4,426,897
                                                                                                     ----------------------------
Deferred tax liabilities
  Pension and benefit plans                                                                             558,687          376,800
  Other                                                                                                 336,476          169,120
                                                                                                     ----------------------------
      Total deferred tax liabilities                                                                    895,163          545,920
                                                                                                     ----------------------------
Net deferred tax asset                                                                                4,758,531        3,880,977
SFAS No. 115 deferred tax (liability) asset                                                            (461,126)         968,396
                                                                                                     ----------------------------
      Total net deferred tax asset                                                                   $4,297,405       $4,849,373
                                                                                                     ============================
</TABLE>

  Federal income tax returns of the Company for all years through December 31,
1987 have been settled with the Internal Revenue Service.

  The Company adopted the provisions of Statement of Financial Accounting
Standards ("SFAS") No. 109 "Accounting for Income Taxes" as of January 1, 1993.
The adoption of SFAS No. 109 had no material effect on the Company's results of
operations.



28
<PAGE>   19
  Federal income tax returns of the Company for all years through December 31,
1987 have been settled with the Internal Revenue Service.

  The Company adopted the provisions of Statement of Financial Accounting
Standards ("SFAS") No. 109 "Accounting for Income Taxes" as of January 1, 1993.
The adoption of SFAS No. 109 had no material effect on the Company's results of
operations.

  Taxes, other than taxes on income, are charged against noninterest expenses
and amounted to $1,346,664, $1,170,721 and $1,160,770 for the years ended
December 31, 1995, 1994 and 1993, respectively.

NOTE 17. FAIR VALUE OF FINANCIAL INSTRUMENTS

Statement of Financial Accounting Standards ("SFAS") No. 107 "Disclosures about
Fair Value of Financial Instruments" requires the Company to disclose the "fair
values" of certain financial instruments for which it is practical to estimate
"fair value."

  Much of the information used to arrive at fair value is highly subjective and
judgmental in nature and therefore the results may not be precise. The
subjective factors include, among other things, estimated cash flows, risk
characteristics, credit quality and interest rates all of which are subject to
change. With the exception of investment securities and long-term debt, the
Company's financial instruments are not readily marketable and market prices do
not exist. Since negotiated prices for the instruments which are not readily
marketable depend greatly on the motivation of the buyer and seller, the
amounts which will actually be realized or paid per settlement or maturity of
these instruments could be significantly different.

  The following disclosures represent the Company's best estimate of the "fair
value" of both on- and off-balance sheet financial instruments.

Financial Instruments with Carrying Amount Equal to Fair Value The carrying
amount of cash and due from banks, interest-bearing deposits with other banks,
customers' liabilities under acceptances, accrued interest receivable,
agreements to repurchase, commercial paper, other short-term borrowings,
acceptances outstanding, due to factoring clients, and accrued interest
payable, as a result of their short-term nature, is considered to be equal to
fair value.

Investment Securities For investment securities, fair value has been based upon
current market quotations, where available. If quoted market prices are not
available, fair value has been estimated based upon the quoted price of similar
instruments.

Loans The fair value of loans which reprice within 90 days reflecting changes
in the base rate is equal to their carrying amount.  For other loans, the
estimated fair value is calculated based on discounted cash flows analyses,
using interest rates currently being offered for loans with similar terms to
borrowers of similar credit quality and for similar maturities. These
calculations have been adjusted for credit risk based on the Company's
historical credit loss experience.

  The estimated fair value for secured nonaccrual loans is the value of the
underlying collateral which is sufficient to repay each loan. For other
nonaccrual loans, the estimated fair value represents book value less a credit
risk adjustment based on the Company's historical credit loss experience.

Deposits SFAS No. 107 requires that the fair value of demand, savings, NOW and
certain money market deposits be equal to their carrying amount. The Company
believes that the fair value of these deposits is clearly greater than that
prescribed by SFAS No. 107.

  For other types of deposits with fixed maturities, fair value has been
estimated based upon interest rates currently being offered on deposits with
similar characteristics and maturities.

Long-Term Debt The fair value of the Company's convertible subordinated
debentures is based on current market quotations. For other long-term
borrowings, the estimated fair value is calculated based on discounted cash
flow analyses, using interest rates currently being quoted for similar
characteristics and maturities.

Commitments to Extend Credit, Standby Letters of Credit and Financial
Guarantees The notional amount of off-balance sheet commitments to extend
credit, standby letters of credit, and financial guarantees, is considered
equal to fair value. Resulting from the uncertainty involved in attempting to
assess the likelihood and timing of a commitment being drawn upon, coupled with
lack of an established market and the wide diversity of fee structures, the
Company does not believe it is meaningful to provide an estimate of fair value
that differs from the notional value of the commitment.





                                                                              29
<PAGE>   20

Off-Balance Sheet Financial Instruments The Company enters into interest rate
floor contracts to manage interest rate exposure.  These instruments are
entered into as hedges against interest rate risk associated with certain
identified assets. At December 31, 1995 the notional amount of these
instruments was $75,000,000. The Company paid up front premiums of $715,000
which are amortized over the term of the related assets. At December 31, 1995,
the unamortized premiums on these contracts totalled $581,667 and the amount
receivable was $4,153. The estimated fair value of these contracts generally
reflects the amount the Company would receive to terminate the contracts,
thereby taking into account the current unrealized gain on these contracts.
Dealer quotes are available on all of these contracts. At December 31, 1995 the
estimated fair value of these contracts was $2,982,500.

  The following is a summary of the book values and estimated fair values of
the Company's financial assets and liabilities:

<TABLE>
<CAPTION>
                                                                            1995                               1994
                                                              -------------------------------------------------------------------
                                                                  CARRYING        ESTIMATED         CARRYING         ESTIMATED
DECEMBER 31,                                                       AMOUNT        FAIR VALUE          AMOUNT         FAIR VALUE
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>              <C>                <C>              <C>
FINANCIAL ASSETS
  Cash and due from banks                                      $ 40,720,401     $ 40,720,401       $ 39,224,764     $ 39,224,764
  Interest-bearing deposits with other banks                      3,000,000        3,000,000          2,970,000        2,970,000
  Investment securities                                         299,237,872      298,243,808        311,781,877      294,583,889
  Loans, net                                                    392,036,583      389,880,382        308,633,369      307,896,190
  Customers' liability under acceptances                          2,395,089        2,395,089            624,083          624,083
  Accrued interest receivable                                     4,151,950        4,151,950          3,985,290        3,985,290

FINANCIAL LIABILITIES
  Demand, NOW, savings and money
    market deposits                                             401,852,750      401,852,750        356,561,257      356,561,257
  Time deposits                                                 149,175,053      150,115,000        160,741,258      162,057,000
  Securities sold under agreements
    to repurchase                                                51,265,620       51,265,620         44,050,836       44,050,836
  Commercial paper                                               26,607,200       26,607,200         14,672,800       14,672,800
  Other short-term borrowings                                     5,331,640        5,331,640          7,104,224        7,104,224
  Acceptances outstanding                                         2,395,089        2,395,089            624,083          624,083
  Due to factoring clients                                       22,596,179       22,596,179         11,382,321       11,382,321
  Accrued interest payable                                        6,784,851        6,784,851          4,093,383        4,093,383
  Long-term convertible subordinated                                                                               
    debentures                                                   21,346,000       22,775,000         26,446,000       25,847,000
  Other long-term borrowings--FHLB                               18,000,000       17,824,000         22,500,000       19,715,000
</TABLE>





30
<PAGE>   21
NOTE 18. PARENT COMPANY

CONDENSED BALANCE SHEETS

<TABLE>
<CAPTION>
DECEMBER 31,                                                                                            1995             1994
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                <C>              <C>
ASSETS
Cash and due from banks                                                                            $    284,259     $    331,691
Interest-bearing deposits--banking subsidiary                                                        10,525,000       10,765,000

Loans, net of unearned discounts                                                                     30,311,913       19,369,743
Less allowance for possible loan losses                                                                 957,447          509,627
                                                                                                   -----------------------------
  Loans, net                                                                                         29,354,466       18,860,116
                                                                                                   -----------------------------
Investment in subsidiaries
  Bank                                                                                               69,090,657       66,850,847
  Others                                                                                              2,736,174        2,804,120
Due from subsidiaries                                                                                 6,934,241        1,866,929
Other assets                                                                                          1,731,726        2,148,437
                                                                                                   -----------------------------
                                                                                                   $120,656,523     $103,627,140
                                                                                                   =============================

LIABILITIES AND SHAREHOLDERS' EQUITY
Commercial paper                                                                                   $ 26,607,200     $ 14,672,800
Due to subsidiaries                                                                                   2,843,156        2,256,904
Accrued expenses and other liabilities                                                                7,952,943        4,032,122
Long-term convertible subordinated debentures                                                        21,346,000       26,446,000
Other long-term borrowings                                                                            2,250,000        2,500,000
Shareholders' equity                                                                                 59,657,224       53,719,314
                                                                                                   -----------------------------
                                                                                                   $120,656,523     $103,627,140
                                                                                                   =============================
</TABLE>

<TABLE>
<CAPTION>
CONDENSED STATEMENTS OF INCOME

YEARS ENDED DECEMBER 31,                                                             1995               1994             1993
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>                 <C>              <C>
INCOME
Dividends and interest from
  Banking subsidiary                                                             $ 5,257,669         $3,880,700       $2,953,629
  Other subsidiaries                                                                 491,981            414,219               --
Management and service fees from
  Banking subsidiary                                                               1,088,290            877,260        1,106,522
  Other subsidiaries                                                                 111,600            111,600          111,600
Interest and fees on loans                                                         5,074,121          2,914,933        1,396,522
Other income                                                                          33,025             60,220          191,396
                                                                                 ------------------------------------------------
    Total income                                                                  12,056,686          8,258,932        5,759,669
                                                                                 ------------------------------------------------
EXPENSES
Interest expense                                                                   3,503,035          2,680,746        2,333,077
Provision for possible loan losses                                                   534,000            350,000           50,000
Salaries and employee benefits                                                     1,223,985          1,140,687        1,035,811
Computer service fees and rent paid to banking subsidiary                             73,677             77,663           58,688
Other expenses                                                                     1,438,763            902,908          645,596
                                                                                 ------------------------------------------------
    Total expenses                                                                 6,773,460          5,152,004        4,123,172
                                                                                 ------------------------------------------------
Income before income taxes and equity in undistributed
  net income of subsidiaries                                                       5,283,226          3,106,928        1,636,497
Provision (Benefit) for income taxes                                                 134,524           (294,452)        (487,283)
                                                                                 ------------------------------------------------
                                                                                   5,148,702          3,401,380        2,123,780
Equity in undistributed net income of subsidiaries                                   488,964            604,489        1,031,617
                                                                                 ------------------------------------------------
Net income                                                                       $ 5,637,666         $4,005,869       $3,155,397
                                                                                 ================================================
</TABLE>





                                                                              31
<PAGE>   22
CONDENSED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
YEARS ENDED DECEMBER 31,                                                             1995              1994              1993
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>                <C>               <C>
OPERATING ACTIVITIES
  Net income                                                                    $  5,637,666        $ 4,005,869      $ 3,155,397
  Adjustments to reconcile net income to net cash provided by
    operating activities:
    Provision for possible loan losses                                               534,000            350,000           50,000
    Amortization of unearned compensation                                            122,150            122,150          102,120
    Decrease (Increase) in accrued interest receivable                               242,548           (123,895)        (124,554)
    Increase (Decrease) in accrued expenses and other liabilities                  3,999,315          1,981,567         (297,459)
    Increase (Decrease) in due to subsidiaries, net                                  586,252           (561,538)        (308,120)
    (Increase) Decrease in due from subsidiaries, net                             (5,067,312)          (695,945)         372,727
    Equity in undistributed net income of subsidiaries                              (488,964)          (604,489)      (1,031,617)
    Other, net                                                                       175,979             79,273          822,737
                                                                                -------------------------------------------------
      Net cash provided by operating activities                                    5,741,634          4,552,992        2,741,231
                                                                                -------------------------------------------------
INVESTING ACTIVITIES
  Net decrease in interest-bearing deposits--banking subsidiary                      240,000          1,186,815       11,219,185
  Net increase in loans                                                          (11,028,350)        (4,143,542)      (7,116,574)
                                                                                -------------------------------------------------
      Net cash (used in) provided by investing activities                        (10,788,350)        (2,956,727)       4,102,611
                                                                                -------------------------------------------------
FINANCING ACTIVITIES
  Net increase in commercial paper                                                11,934,400            352,400          239,200
  Cash dividends paid on preferred and common shares                              (1,588,106)        (1,334,208)      (1,269,371)
  Issuance of debentures                                                                  --          7,020,000               --
  Prepayments and maturities of debentures                                        (5,097,010)        (7,466,000)      (8,267,185)
  Issuance of Series D preferred shares                                                   --                 --        2,500,000
  Funding provided for purchase of Series D preferred shares                              --                 --       (2,500,000)
  (Decrease) Increase in other long-term borrowings                                 (250,000)                --        2,500,000
                                                                                -------------------------------------------------
      Net cash provided by (used in) financing activities                          4,999,284         (1,427,808)      (6,797,356)
                                                                                -------------------------------------------------
Net (decrease) increase in cash and due from banks                                   (47,432)           168,457           46,486
Cash and due from banks--beginning of year                                           331,691            163,234          116,748
                                                                                -------------------------------------------------
Cash and due from banks--end of year                                            $    284,259        $   331,691      $   163,234
                                                                                =================================================

Supplemental schedule of non-cash financing activities:
  Debenture and preferred stock conversions                                     $      2,990        $        --      $     6,815
  Issuance of Treasury shares                                                             --                350               --
Supplemental disclosure of cash flow information
  Interest paid                                                                    3,473,980          2,438,821        2,811,046
  Income taxes paid                                                                7,105,020          4,928,459        1,178,884
  Cash paid for assets acquired                                                           --                 --        7,905,912
</TABLE>

  The parent company is required to maintain a deposit with the bank in an
amount equal to the unpaid principal balance on the bank's loan to the trustee
of the Employee Stock Ownership Plan. The required deposit which is reported in
interest-bearing deposits on the parent company's condensed balance sheet was
$2,500,000 at December 31, 1995.





32
<PAGE>   23

NOTE 19: COMMITMENTS AND CONTINGENT LIABILITIES

Total rental expenses under cancelable and noncancelable leases for premises
and equipment were $1,659,638, $1,521,151 and $1,644,315, respectively, for the
years ended December 31, 1995, 1994 and 1993.

  The future minimum rental commitments as of December 31, 1995 under
noncancelable leases follow:

<TABLE>
<CAPTION>
                                                                                    RENTAL
YEAR(S)                                                                           COMMITMENTS
- ---------------------------------------------------------------------------------------------
<S>                                                                              <C>
1996                                                                             $ 1,657,934
1997                                                                               1,048,862
1998                                                                                 943,716
1999                                                                                 924,830
2000                                                                                 880,840
2001 and thereafter                                                                4,950,961
                                                                                 ------------
Total                                                                            $10,407,143
                                                                                 ============
</TABLE>


  Certain of the leases included above have escalation clauses and/or provide
that the Company pay maintenance, electric, taxes and other operating expenses
applicable to the leased property.

  In the normal course of business, there are various commitments and
contingent liabilities outstanding which are properly not recorded on the
balance sheet. Management does not anticipate that losses, if any, as a result
of these transactions would materially affect the financial position of the
Company.

  Loan commitments, substantially all of which have an original maturity of one
year or less, were approximately $11,161,000 as of December 31, 1995. These
commitments are agreements to lend to a customer as long as the conditions
established in the contract are met. Commitments generally have fixed
expiration dates or other termination clauses and may require payment of a fee.
The total commitment amounts do not necessarily represent future cash
requirements because some of the commitments are expected to expire without
being drawn upon. The bank evaluates each customer's creditworthiness on a
case-by-case basis. The amount of collateral obtained, if deemed necessary, by
the bank upon extension of credit is based on management's credit evaluation of
the borrower.  Collateral held varies but may include cash, U.S. Treasury and
other marketable securities, accounts receivable, inventory and property, plant
and equipment.

  Standby letters of credit and financial guarantees written are conditional
commitments issued by the bank to guarantee the performance of a customer to a
third party. At December 31, 1995, these commitments totalled $21,365,273 of
which $16,437,911 expired within one year, $4,604,712 within two years and
$322,650 within three years. Approximately 32% of the commitments were
automatically renewable for periods of one year. The credit risk involved in
issuing letters of credit is essentially the same as that involved in extending
loan facilities to customers. The bank holds cash or cash equivalents and
marketable securities as collateral supporting those commitments for which
collateral is deemed necessary. The extent of collateral held for those
commitments at December 31, 1995 ranged from 0 percent to 100 percent; the
average amount collateralized is approximately 32 percent.

  The Company uses interest rate floor contracts to manage fluctuating interest
rates. In exchange for the payment of a premium, an interest rate floor gives
the Company the right to receive at specified future dates the amount, if any,
by which the market interest rate specified in the floor falls below the fixed
floor rate, multiplied by the notional amount of the floor. The credit exposure
on a floor is limited to this interest derived amount. Potential credit losses
are minimized through careful evaluation of counter party credit standing. The
floors currently held by the Company have an average remaining term of
approximately 3 years and total notional amount of $75 million.

  In the normal course of business there are various legal proceedings pending
against the Company. Management, after consulting with counsel, is of the
opinion that there should be no material liability with respect to such
proceedings, and accordingly no provision has been made in the accompanying
consolidated financial statements.





                                                                              33
<PAGE>   24

NOTE 20. QUARTERLY DATA (UNAUDITED)

<TABLE>
<CAPTION>
1995 QUARTER                                                      MAR 31            JUN 30            SEPT 30           DEC 31
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>               <C>                <C>              <C>
Total interest income                                          $12,611,695       $13,403,743        $13,553,104      $13,915,039
Total interest expense                                           4,632,482         4,907,565          4,815,870        4,963,101
Net interest income                                              7,979,213         8,496,178          8,737,234        8,951,938
Provision for possible loan losses                                 315,000           345,000            574,000          632,000
Gain on sale of securities, net                                         --             4,801                 --               --
Noninterest income                                               1,286,450         1,272,497          1,649,889        1,764,574
Noninterest expenses                                             6,272,133         6,750,210          6,680,334        6,957,579
Income before income taxes                                       2,678,530         2,678,266          3,132,789        3,126,933
Net income                                                       1,257,074         1,296,564          1,492,369        1,591,659
Earnings per average common share
  Primary                                                              .20               .20                .23              .25
  Fully diluted                                                        .18               .18                .21              .23
Common stock price
  High                                                               7 1/4             8 3/4              9 5/8           12 1/2
  Low                                                                6 1/2                 7              8 3/4                9
  Quarter--end                                                           7             8 3/4              9 1/8           12 1/2
</TABLE>



<TABLE>
<CAPTION>
1994 QUARTER                                                      MAR 31            JUN 30            SEPT 30           DEC 31
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                             <C>              <C>                <C>              <C>
Total interest income                                           $9,141,205       $10,669,053        $11,377,809      $12,305,595
Total interest expense                                           2,885,971         3,596,126          4,073,893        4,326,406
Net interest income                                              6,255,234         7,072,927          7,303,916        7,979,189
Provision for possible loan losses                                 190,000           200,000            310,000          353,000
Gain (Loss) on sale of securities, net                              42,361                --                 --             (430)
Noninterest income                                                 972,236         1,061,651          1,183,939        1,211,291
Noninterest expenses                                             5,328,703         5,635,399          5,355,236        5,679,331
Income before income taxes                                       1,751,128         2,299,179          2,822,619        3,157,719
Net income                                                         910,467           962,404            974,761        1,158,237
Earnings per average common share
  Primary                                                              .14               .15                .16              .18
  Fully diluted                                                        .13               .14                .13              .17
Common stock price
  High                                                               7 3/4             7 1/8              7 1/8                7
  Low                                                                    7             6 3/4              6 1/2            6 1/2
  Quarter--end                                                           7                 7                  7            6 1/2
</TABLE>





34
<PAGE>   25
INDEPENDENT AUDITORS' REPORT




[KPMG PEAT MARWICK LLP LETTERHEAD]


The Shareholders and Board of Directors
Sterling Bancorp:

  We have audited the accompanying consolidated balance sheets of Sterling
Bancorp and Subsidiaries as of December 31, 1995 and 1994, the related
consolidated statements of income, changes in shareholders' equity and cash
flows for each of the years in the three-year period ended December 31, 1995
and the statements of condition of Sterling National Bank & Trust Company of
New York as of December 31, 1995 and 1994. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

  We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the consolidated financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

  In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Sterling
Bancorp and Subsidiaries as of December 31, 1995 and 1994, the results of their
operations and their cash flows for each of the years in the three-year period
ended December 31, 1995 and the financial position of Sterling National Bank &
Trust Company of New York as of December 31, 1995 and 1994 in conformity with
generally accepted accounting principles.



/s/ KPMG PEAT MARWICK LLP

New York, New York
February 2, 1996





                                                                              35
<PAGE>   26
STERLING BANCORP and Subsidiaries
SELECTED FINANCIAL DATA
(in thousands except per share data)

<TABLE>
<CAPTION>
YEARS ENDED DECEMBER 31,                           1995              1994              1993              1992             1991
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                             <C>               <C>               <C>               <C>              <C>
Total interest income                           $ 53,484          $ 43,493          $ 32,482          $ 30,572         $ 36,445
Total interest expense                            19,319            14,882            10,168            11,510           20,208
Net interest income                               34,165            28,611            22,314            19,062           16,237
Provision for possible loan losses                 1,866             1,053               690             1,290            8,000(1)
Gain on sale of securities, net                        5                42                --             1,568               12
Noninterest income                                 5,973             4,429             3,929             3,682            2,753
Noninterest expenses                              26,660            21,998            19,770            18,659           17,741
Income (Loss) before taxes                        11,617            10,031             5,783             4,363           (6,739)
Provision (Benefit) for income taxes               5,979             6,025             2,628             1,786           (2,047)
Net income (loss)                                  5,638             4,006             3,155             2,577           (4,692)
  Per average common share                           .88               .63               .50               .41             (.74)
Dividends per common share                           .25               .21               .20               .20              .22

AT YEAR END
Interest-bearing deposits with other banks
  and Federal funds sold                           8,000            10,970             2,970             3,630            4,635
Investment securities                            299,238           311,782           286,816           219,571          220,629
Term Federal funds sold                               --                --            40,000            99,000           75,000
Other loans, net of unearned discounts           397,229           312,769           258,751           189,791          152,598
Total assets                                     775,608           706,636           653,039           578,248          512,012
Noninterest-bearing deposits                     224,081           174,897           174,089           159,234          114,052
Interest-bearing deposits                        326,947           342,405           298,897           296,925          264,804
Securities sold under agreements to repurchase    51,266            44,051            37,225             6,642            5,282
Long-term convertible subordinated debentures     21,346            26,446            26,892            35,166           41,151
Other long-term borrowings--FHLB                  18,000            22,500            25,500                --               --
Shareholders' equity                              59,657            53,719            52,857            50,150           48,657
</TABLE>


(1) During the third quarter of 1991, a single large borrower of the bank filed
    for reorganization under Chapter 11 of the U.S.  Bankruptcy Code. In light 
    of this and based upon management's continuing evaluation of the 
    collectibility of the loan portfolio, an $8,000,000 addition to the 
    allowance was made.





36
<PAGE>   27
STERLING BANCORP and Subsidiaries
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

BUSINESS

Sterling Bancorp (the parent company) is a bank holding company, as defined by
the Bank Holding Company Act of 1956, as amended, with subsidiaries providing a
full range of financial services, including business and consumer loans, asset
based financing, factoring, trade financing, mortgage lending, leasing, and
trust and estate services. The parent company owns all of the outstanding
shares of Sterling National Bank & Trust Company of New York (the bank), its
principal subsidiary, and of Standard Factors Corporation/Sterling Factors,
Universal Finance Corporation, Sterling Banking Corporation and Sterling
Industrial Loan Association (finance subsidiaries). As used throughout this
report, "the Company" refers to Sterling Bancorp and its subsidiaries.

  Beginning in the third quarter of 1995, the Company, through a wholly owned
subsidiary, began a program of originating mortgage loans with the intention of
reselling those loans, including the servicing rights, with limited recourse.
In 1995 approximately $2,201,000 of such loans have been originated and sold.
The gain on such sales amounted to $59,782 and is separately reported on the
income statement. As at December 31, 1995 the Company had approximately
$419,000 of loans available for resale. These loans are carried at the lower of
cost or market and are included in loans, net of unearned discount.

  There is intense competition in all areas in which the Company conducts its
business, including deposits, loans, domestic and international financing and
trust services. In addition to competing with other banks, the Company also
competes in certain areas of its business with other financial institutions. At
December 31, 1995, the bank's year to date average earning assets (of which
loans were 46% and securities were 52%) represented approximately 94% of the
Company's year to date average earning assets. See page 42 for the composition
of the Company's average balance sheets for the three most recent years.

FINANCIAL CONDITION

Liquidity is the ability to meet cash needs arising from changes in various
categories of assets and liabilities. Liquidity is constantly monitored and
managed at both the parent company and the bank levels. Liquid assets consist
of cash and due from banks, interest-bearing deposits in banks and Federal
funds sold and securities available for sale. Primary funding sources include
core deposits, capital market funds and other money market sources. Core
deposits include domestic noninterest-bearing and interest-bearing retail
deposits, which historically have been relatively stable. The parent company
and the bank have significant unused borrowing capacity. Contingency plans
exist and could be implemented on a timely basis to minimize the impact of any
dramatic change in market conditions.

  While the parent company generates income from its own operations, it also
depends for its cash requirements on funds maintained or generated by its
subsidiaries, principally the bank. Such sources have been adequate to meet the
parent company's cash requirements throughout its history. At December 31,
1995, the parent company had on hand approximately $10,809,000 in cash.

  Various legal restrictions limit the extent to which the bank can supply
funds to the parent company and its non-bank subsidiaries. All national banks
are limited in the payment of dividends without the approval of the Comptroller
of the Currency ("the Comptroller") to an amount not to exceed the net profits
(as defined) for that year to date combined with its retained net profits for
the preceding two calendar years. During 1994, with the Comptroller's approval,
the bank paid dividends aggregating $3,639,038; the bank's net income was
$4,222,664. During 1995, the bank declared and paid dividends aggregating
$4,786,349; the bank's net income was $5,343,355. In addition, from time to
time dividends are paid to the parent company by the finance subsidiaries from
their retained earnings without regulatory restrictions.

  At December 31, 1995, the parent company's outstanding long-term debt,
consisting principally of convertible subordinated debentures (originally
issued pursuant to rights offerings to shareholders of the Company), aggregated
$23,596,000. To the extent convertible subordinated debentures are converted to
common stock of the parent company (as has been the case with $11,000,000
principal amount since 1982), the subordinated debt related thereto is retired
and becomes part of shareholders' equity. The parent company's long-term
indebtedness is also met through funds generated from profits and new
financing. Since becoming a public company in 1946, the parent company and its
predecessors have been able to obtain the financing required and have paid at
maturity all outstanding long-term indebtedness. The parent company expects to
continue to meet its obligations in accordance with their terms.

  At December 31, 1995, the parent company's short-term debt, consisting
principally of commercial paper, was approximately $26,607,200. The parent
company had cash, interest-bearing deposits with banks and other current assets
aggregating $47,251,000 and back-up credit lines with banks of $15,000,000. The
parent company and its predecessor have issued and repaid at maturity
approximately $12 billion of commercial paper since 1955. Since 1979, the
parent company has had no need to use available back-up lines of credit.

  The Company and the bank are subject to risk-based capital regulations. The
purpose of these regulations is to measure capital against risk-weighted
assets, including off-balance sheet items. These regulations define the
elements of total capital into Tier 1 and Tier 2 components and establish
minimum ratios of 4% for Tier 1 capital and 8%





                                                                              37
<PAGE>   28
for Total Capital. Supplementing these regulations is a leverage requirement.
This requirement establishes a minimum leverage ratio, (at least 3%) which is
calculated by dividing Tier 1 capital by adjusted quarterly average assets
(after deducting goodwill). At December 31, 1995, the risk-based capital ratios
and the leverage ratio for the Company and the bank exceeded the most stringent
requirements contemplated by these guidelines. Information regarding the
Company's and the bank's risk-based capital, at December 31, 1995 and December
31, 1994, is presented on page 44.

  While the past performance is no guarantee of the future, management believes
that the Company's funding sources (including dividends from all its
subsidiaries) and the bank's funding sources will be adequate to meet their
liquidity and capital requirements in the future.

ASSET/LIABILITY MANAGEMENT

The Company's primary earnings source is its net interest income; therefore the
Company devotes significant time and has invested in resources to assist in the
management of interest rate risk and asset quality. The Company's net interest
income is affected by changes in market interest rates, and by the level and
composition of interest-earning assets and interest-bearing liabilities. The
Company's objectives in its asset/liability management are to utilize its
capital effectively, to provide adequate liquidity and to enhance net interest
income, without taking undue risks or subjecting the Company unduly to interest
rate fluctuations.

  The Company takes a coordinated approach to the management of its liquidity,
capital and interest rate risk. This risk management process is governed by
policies and limits established by senior management which are reviewed and
approved by its Asset/Liability Committee ("ALCO"). ALCO, which is comprised of
members of senior management and the Board, meets to review among other things,
economic conditions, interest rates, yield curve, cash flow projections,
expected customer actions, liquidity levels, capital ratios and repricing
characteristics of assets, liabilities and off-balance sheet financial
instruments.

  The Company's balance sheet structure is primarily short-term in nature with
most assets and liabilities repricing or maturing in less than five years. The
Company monitors the interest rate sensitivity of its on- and off-balance sheet
positions by examining its near-term sensitivity and its longer term gap (as
defined below) position. The Company utilizes several tools in its management
of interest rate risk, primarily utilizing a sophisticated income simulations
model and complementing this with a traditional gap analysis.

  The income simulation model measures the Company's net interest income
sensitivity or volatility to interest rate changes utilizing statistical
techniques that allow the Company to consider various factors which impact net
interest income. These factors include actual maturities, estimated cash flows,
repricing characteristics, deposits growth/retention and, most importantly, the
relative sensitivity of the Company's assets and liabilities to changes in
market interest rates. This relative sensitivity is important to consider as
the Company's core deposit base is not subject to the same degree of interest
rate sensitivity as its assets. The core deposit costs are internally managed
and tend to exhibit less sensitivity to changes in interest rates than the
Company's adjustable rate assets whose yields are based on external indices and
change in concert with market interest rates.

  The Company's interest rate sensitivity is determined by identifying the
probable impact of changes in market interest rates on the yields on the
Company's assets and the rates which would be paid on its liabilities. This
modeling technique involves a degree of estimation based on certain assumptions
that management believes to be reasonable. Utilizing this process, management
can project the impact of changes in interest rates on net interest margin. The
Company has established certain limits for the potential volatility of its net
interest margin assuming certain levels of changes in market interest rates
with the objective of maintaining a stable net interest margin under various
probable rate scenarios. The Company can also utilize this technique to stress
test its portfolio to determine the impact of various interest rate scenarios
on the Company's net interest income.

  The traditional gap analysis is prepared based on the maturity and repricing
characteristics of interest-earning assets and interest-bearing liabilities for
selected time bands. The mismatch between repricings or maturities within a
time band is commonly referred to as the "gap" for that period. A positive gap
(asset sensitive) where interest-rate sensitive assets exceed interest-rate
sensitive liabilities generally will result in an institution's net interest
margin increasing in a rising rate environment and decreasing in a falling rate
environment. A negative gap (liability sensitive) will generally have the
opposite results on an institution's net interest margin. However, the
traditional gap analysis does not assess the relative sensitivity of assets and
liabilities to changes in interest rates. The Company utilizes the gap analysis
to complement its income simulations modeling, primarily focusing on the longer
term structure of the balance sheet.

  As part of its interest rate risk strategy, the Company uses off-balance
sheet financial instruments (derivatives) to hedge the interest rate
sensitivity of assets with the corresponding amortization reflected in the
yield of the related on-balance sheet assets being hedged. The Company has
written policy guidelines, which have been approved by the Board of Directors
and the Asset/Liability Committee,





38
<PAGE>   29
governing the use of off-balance sheet financial instruments, including
approved counterparties, risk limits and appropriate internal control
procedures. The credit risk of derivatives arises principally from the
potential for a counterparty to fail to meet its obligation to settle a
contract on a timely basis. At December 31, 1995, all counterparties have
investment grade credit ratings from the major rating agencies. Each
counterparty is specifically approved for applicable credit exposure.

  At December 31, 1995, the Company's off-balance sheet financial instruments
consisted of two interest rate floor contracts having a notional amount
totalling $75 million; one contract with a notional amount of $50 million has a
final maturity of February 27, 2000 and the other contract with a notional
amount of $25 million has a final maturity of March 17, 1998. These financial
instruments are being used as part of the Company's interest rate risk
management and not for trading purposes.

  Interest rate floor contracts require the counterparty to pay the Company at
specified future dates the amount, if any, by which the specified interest rate
(3 month LIBOR) falls below the fixed floor rates, applied to the notional
amounts. The Company utilizes these financial instruments to adjust its
interest rate risk position without exposing itself to principal risk and
funding requirements. The interest rate floor contracts require the Company to
pay a fee for the right to receive a fixed interest payment.

  The Company purchased interest rate floor contracts to reduce the impact of
falling rates on its floating rate commercial loans.  The Company paid up front
premiums of $715,000 for the interest rate floor contracts that it entered into
in 1995. These premiums are amortized monthly against interest income from the
designated assets. At December 31, 1995, the unamortized premiums on these
contracts totalled $582,000 and are included in other assets. At December 31,
1995, $4,000 was receivable under these contracts.

SECURITIES

The Company's securities portfolios are comprised principally of U.S.
Government and U.S. Government corporation and agency mortgage backed
securities along with other debt and equity securities. At December 31, 1995,
the Company's portfolio of securities totalled $299,238,000 of which U.S.
Government and U.S. Government corporation and agency guaranteed mortgage
backed securities having an average life of approximately 2 1/2 years amounted
to $290,770,000. The Company has the intent and ability to hold to maturity
securities classified "held to maturity." These securities are carried at cost,
adjusted for amortization of premiums and accretion of discounts. The gross
unrealized gains and losses on "held to maturity" securities were $1,078,000
and $2,072,000, respectively.  Securities classified as "available for sale"
may be sold in the future, prior to maturity. These securities are carried at
market value. Net aggregate unrealized gains or losses on these securities are
included in a valuation allowance account and are shown net of taxes, as a
component of shareholders' equity. "Available for sale" securities included
gross unrealized gains of $1,489,000 and gross unrealized losses of $484,000.
Given the relatively short-term nature of the portfolio and its generally high
credit quality, management expects to realize all of its investment upon the
maturity of such instruments, and thus believes that any market value
impairment is temporary in nature.

  Based on a decision by the Financial Accounting Standards Board to allow
companies a one-time opportunity to reassess their investment securities
classifications, in December 1995, the Company transferred certain U.S.
Treasury securities and certain mortgage-backed securities with an amortized
cost of $35,436,000 and an estimated fair value of $35,791,000 from held to
maturity to available for sale. This action was taken by management in
connection with its Asset/Liability Management process and was designed to
provide flexibility in the management of interest rate risk, yield and
collateral requirements. The net unrealized gain after tax effect on the
transferred securities was $183,000 ($354,000 before tax effect) and is
included in shareholders' equity.

CREDIT RISK

A key management objective is to maintain the quality of the loan portfolio.
This objective is achieved by maintaining high underwriting standards coupled
with regular evaluation of the creditworthiness of and the designation of
lending limits for each borrower. The portfolio strategies seek to avoid
concentrations by industry or loan size in order to minimize credit exposure
and to originate loans in markets with which it is familiar. See Footnote 4
shown on page 21 for the composition of the loan portfolio.

  The Company's commercial and industrial loan portfolio represents
approximately 83% of gross loans. Loans in this category are typically made to
small and medium sized businesses and range between $250,000 and $10 million.
The primary source of repayment is from the borrower's operating profits and
cash flows. Based on underwriting standards, loans may be secured in whole or
in part by collateral such as liquid assets, accounts receivable, equipment,
inventory or real property. The Company's real estate loan portfolio, which
represents approximately 13% of gross loans, is secured by mortgages on real
property located principally in the City of New York and the State of Virginia.
The collateral securing any loan may vary in value based on the success of the
business and economic conditions.





                                                                              39
<PAGE>   30
  Intrinsic to the lending process is the possibility of loss. In times of
economic slowdown, the risk inherent in the Company's portfolio of loans is
increased. While management endeavors to minimize this risk, it recognizes that
loan losses will occur and that the amount of these losses will fluctuate
depending on the risk characteristics of the loan portfolio which in turn
depends on current and expected economic conditions, the financial condition of
borrowers and the credit management process.

  The allowance for possible loan losses is maintained through the provision
for possible loan losses, which is a charge to operating earnings. The adequacy
of the provision and the resulting allowance for possible loan losses is
determined by management's continuing review of the loan portfolio, including
identification and review of individual problem situations that may affect the
borrower's ability to repay, review of overall portfolio quality through an
analysis of current charge-offs, delinquency and nonperforming loan data,
estimates of the value of any underlying collateral, review of regulatory
examinations, an assessment of current and expected economic conditions and
changes in the size and character of the loan portfolio. The allowance reflects
management's evaluation of both loans presenting identified loss potential and
of the risk inherent in various components of the portfolio, including loans
identified as impaired as required by SFAS No. 114 and No. 118. Thus an
increase in the size of the portfolio or in any of its components could
necessitate an increase in the allowance even though there may not be a decline
in credit quality or an increase in potential problem loans. A significant
change in any of the evaluation factors described above could result in future
additions to the allowance. At December 31, 1995, the ratio of the allowance to
loans, net of unearned discounts was 1.3% and the allowance was $5,192,000. At
such date, the Company's non-accrual loans amounted to $357,000; $316,000 of
such loans were judged to be impaired within the scope of SFAS No. 114 and
required valuation allowances of $160,000. Based on the foregoing, as well as
management's judgement as to the current risks inherent in the loan portfolio,
the Company's allowance for possible loan losses was deemed adequate to absorb
all reasonably anticipated losses on specifically known and other possible
credit risks associated with the portfolio as of December 31, 1995. Potential
problem loans, which are loans that are currently performing under present loan
repayment terms but where known information about possible credit problems of
borrowers cause management to have serious doubts as to the ability of the
borrowers to continue to comply with the present repayment terms, aggregated
$268,000, at December 31, 1995.

RESULTS OF OPERATIONS

Net interest income, which represents the difference between interest earned on
interest-earning assets and interest incurred on interest-bearing liabilities,
is the Company's primary source of earnings. Net interest income can be
affected by changes in market interest rates as well as the level and
composition of interest-earning assets and interest-bearing liabilities. An
analysis of the Company's interest rate sensitivity is presented on page 45.
The increases (decreases) for the components of interest income and interest
expense, expressed in terms of fluctuation in average volume and rate are shown
on page 43. Information as to the components of interest income and interest
expense and average rates is provided in the Average Balance Sheets shown on
page 42.

Comparison of Years Ended December 31, 1995 and December 31, 1994  Net interest
income for 1995 increased $5,554,000 to $34,165,000 from $28,611,000 in 1994.

  Total interest income aggregated $53,484,000 up $9,991,000 for 1995 as
compared to $43,493,000 for the same period of 1994. The yield on interest
earning assets was 8.65% for 1995 compared with 7.44% for the comparable period
in 1994. The increase in interest income was principally due to an increase in
income earned on the Company's loan portfolio as a result of asset growth and
higher market interest rates.

  Interest earned on the loan portfolio amounted to $32,726,000 up $8,993,000
when compared to a year ago. Average loan balances amounted to $311,119,000 up
$55,896,000 from $255,223,000 the prior year. The increase in the average
loans, primarily in the Company's commercial and industrial loan portfolio,
accounted for $5,201,000 or 58% of the increase in interest earned on loans,
with the balance attributable to higher rates.

  Interest expense increased $4,437,000 to $19,319,000 for 1995 from
$14,882,000 for the comparable period in 1994. The cost of funds increased to
4.26% for 1995 up from 3.35% for 1994. The increase in interest expense was
substantially due to the higher rate environment.

  Interest expense on savings and time deposits increased $3,068,000 for 1995
to $11,541,000 from $8,473,000 for the comparable 1994 period primarily due to
an increase in the cost of funds. The average rate paid on interest-bearing
deposits rose to 3.53% in 1995 compared to 2.75% in the comparable year ago
period. Average balances for interest-bearing deposits increased approximately
$19 million in 1995 when compared to the like period a year ago.





40
<PAGE>   31
  Interest expense associated with borrowed funds was $1,369,000 higher when
comparing 1995 to the same period in 1994. The impact of the higher interest
rate environment increased interest expense associated with borrowed funds by
$1,932,000. This increase was partially offset by a reduction in the cost of
funds of $563,000 as a result of lower average borrowings.

  Reference is made to "CREDIT RISK" above for information as to management's
continuing evaluation of the loan portfolio and the allowance for possible loan
losses appropriate thereto. Based on such evaluation, and principally as the
result of the growth in the portfolio, $1,866,000 was provided for possible
loan losses for the year ended December 31, 1995.

  Noninterest income increased $1,507,000 for 1995 when compared with 1994 as a
result of increased fees from factoring services and higher income from other
fee based services.

  Noninterest expenses increased $4,662,000 for 1995 versus the same period
last year reflecting higher salary and employee benefit costs as well as higher
general business costs and professional fees associated with increased business
development efforts.  Offsetting these increases was a decrease in Federal
deposit insurance premiums as a result of a reduction in premiums charged.

  The higher level of pretax profitability was offset by lower additional
provisions for unresolved state tax issues, so that the provision for income
taxes declined by $46,000 in 1995 when compared to the prior year.

  As a result of the above factors, net income increased $1,632,000 for the
year ended December 31, 1995 when compared to 1994.

  Comparison of Years Ended December 31, 1994 and December 31, 1993  Total
interest income increased $11,011,000 due to higher average funds employed at
higher rates. An increase in average investment securities outstandings coupled
with higher yields, resulted in an increase in income from investment
securities of $4,464,000. Higher average loan outstandings employed at higher
rates resulted in an increase of $6,337,000 in interest and fees on loans.

  Total interest expense for the year ended December 31, 1994 increased
$4,714,000 due to higher average outstandings and higher rates. Higher rates
paid coupled with higher outstandings, resulted in an increase of $1,955,000 in
interest expense on deposits.  Interest expense on borrowings was $2,759,000
higher principally due to higher average outstandings.

  Based on management's continuing evaluation of the collectibility of the loan
portfolio, $1,053,000 was provided for possible loan losses for the year ended
December 31, 1994.

  Higher service charges on deposit accounts and higher volume for letters of
credit and factoring services, partially offset by lower income for trust
services, resulted in an increase in noninterest income of $542,000 for the
year ended December 31, 1994 compared with 1993.

  Noninterest expenses increased $2,228,000 for the year ended December 31,
1994 versus the prior year reflecting higher personnel and other costs
associated with the Company's higher levels of business activities, increased
investments in technology and higher general costs.

  Due to the higher level of pre-tax profitability and additional provisions
for unresolved state tax issues, the provision for income taxes increased
$3,397,000 for the year ended December 31, 1994.

  As a result of the above factors, net income for the year ended December 31,
1994 increased $850,000 when compared with the same period in 1993.

MARKET FOR THE COMPANY'S COMMON STOCK AND RELATED SECURITY HOLDER MATTERS

The parent company's common stock is traded on The New York Stock Exchange
under the symbol STL. Information regarding the quarterly prices of the common
stock is presented in Footnote 20 on page 34. Information regarding the average
common shares outstanding and dividends per common share is presented in the
Consolidated Statements of Income on page 13. Information regarding legal
restrictions on the ability of the bank to pay dividends is presented in
Footnote 12 on page 25. There are no such restrictions on the ability of the
parent company to pay dividends to its shareholders. Information related to the
parent company's preferred stock is presented in Footnote 10 on page 25.

ACCOUNTING STANDARDS NOT YET ADOPTED

In 1995, the Financial Accounting Standards Board issued Statement of Financial
Accounting Standards (SFAS) No. 123, "Accounting for Stock-Based Compensation."
The Statement is effective for fiscal years beginning after December 15, 1995.

  SFAS No. 123 generally requires either employers to account for stock-based
employee compensation plans using the fair value based method or the intrinsic
value based method and report the pro forma amounts, if any, as if the fair
value based method had been applied.

  This Statement is not expected to have a material effect on the Company's
financial condition or results of operations when adopted in the first quarter
of 1996.





                                                                              41
<PAGE>   32
STERLING BANCORP and Subsidiaries
AVERAGE BALANCE SHEETS AND ANALYSIS OF NET INTEREST EARNINGS(1)

<TABLE>
<CAPTION>
                                                         YEAR ENDED                 YEAR ENDED                YEAR ENDED
                                                      DECEMBER 31, 1995          DECEMBER 31, 1994         DECEMBER 31, 1993
                                                -------------------------- -------------------------- --------------------------
                                                 AVERAGE           AVERAGE  AVERAGE           AVERAGE  AVERAGE           AVERAGE
                                                 BALANCE  INTEREST   RATE   BALANCE  INTEREST   RATE   BALANCE  INTEREST   RATE
                                                --------- --------  ------ --------- --------  ------ --------- --------  ------
                                                                                   ($ IN THOUSANDS)
<S>                                             <C>       <C>       <C>    <C>       <C>       <C>    <C>       <C>       <C>
ASSETS
Interest-bearing deposits
  with other banks                              $  3,037  $   183    5.93% $  2,963  $   123    4.17% $   3,119 $    97    3.13%
Investment securities
  Available for sale                              69,675    4,683    6.72    80,498    4,480    5.55         --      --      --
  Held to maturity                               234,933   15,349    6.53   240,364   14,825    6.17    254,815  14,835    5.83
  Tax-exempt(2)                                      133        8    6.12       143        9    6.29        264      15    5.74
Federal funds sold                                 9,153      535    5.92     7,033      323    4.59      4,542     139    3.06
Loans, net of unearned
  discounts
    Domestic(3)                                  310,330   32,669   10.87   254,434   23,690    9.37    227,815  17,362    7.65
    Foreign                                          789       57    7.18       789       43    5.44        789      34    4.29
                                                --------- --------         --------- --------         --------- --------  
    TOTAL INTEREST-
      EARNING ASSETS                             628,050   53,484    8.65%  586,224   43,493    7.44%   491,344  32,482    6.62%
                                                          --------  ======           --------  ======           --------  ====== 
Cash and due from banks                           37,178                     40,564                      35,160
Allowance for possible
  loan losses                                     (4,765)                    (3,768)                     (3,175)
Excess cost over equity
  in net assets of the bank                       21,158                     21,158                      21,158
Other                                             13,901                     14,706                      11,624
                                                ---------                  ---------                  ---------- 
    TOTAL ASSETS                                $695,522                   $658,884                   $ 556,111
                                                =========                  =========                  ========== 

LIABILITIES AND
  SHAREHOLDERS' EQUITY
Interest-bearing deposits
  Domestic
    Savings                                     $175,473    4,032    2.30% $178,149    3,257    1.83% $198,772    4,254    2.14%
    Other time                                   148,849    7,354    4.94   126,935    5,112    4.03    82,008    2,185    2.66
  Foreign
    Other time                                     2,780      155    5.56     2,663      104    3.89     2,819       79    2.80
Borrowings
  Federal funds purchased
    and securities sold
    under agreements
    to repurchase                                 53,295    2,967    5.56    55,824    2,076    3.72    31,315      896    2.86
  Commercial paper                                21,850    1,176    5.38    14,491      524    3.62    14,702      411    2.79
  Other short-term debt                            6,156      316    5.14    14,464      553    3.83     6,774      211    3.11
  Long-term debt                                  45,606    3,319    7.28    51,581    3,256    6.31    33,204    2,132    6.42
                                                --------- --------         --------- --------         --------- --------  
    TOTAL INTEREST-
      BEARING LIABILITIES                        454,009   19,319    4.26%  444,107   14,882    3.35%   369,594  10,168    2.75%
                                                                    ======                     ======                     ======

Noninterest-bearing
  demand deposits                                153,244       --           144,974       --            125,804      --
                                                --------- --------         --------- --------         --------- --------  
Total including noninterest-
  bearing demand deposits                        607,253   19,319    3.18%  589,081   14,882    2.53%   495,398  10,168    2.05%
                                                          --------  ======           --------  ======           --------  ====== 

Other liabilities                                 31,868                     16,554                       9,595
                                                ---------                  ---------                  --------- 
  Total Liabilities                              639,121                    605,635                     504,993
Shareholders' equity                              56,401                     53,249                      51,118
                                                ---------                  ---------                  --------- 
  TOTAL LIABILITIES AND
    SHAREHOLDERS' EQUITY                        $695,522                   $658,884                    $556,111
                                                =========                  =========                  ========= 

Net interest income/spread                                $34,165    4.39%           $28,611    4.09%           $22,314    3.87%
                                                          ========  ======           ========  ======           ========  ======

Net yield on interest
  earning assets                                                     5.52%                      4.91%                      4.55%
                                                                    ======                     ======                     ======
</TABLE>

(1) The average balances of assets, liabilities and shareholders' equity are
    computed on the basis of daily averages for the bank and monthly averages 
    for the parent company and its finance subsidiaries.
(2) Interest on these securities is not presented on a tax equivalent basis.
(3) Nonaccrual loans are included in the average balance which reduces the
    average yields.





42
<PAGE>   33
STERLING BANCORP and Subsidiaries
RATE/VOLUME ANALYSIS

<TABLE>
<CAPTION>
                                                                               DECEMBER 31, 1994 TO      DECEMBER 31, 1993 TO
INCREASE (DECREASE) FROM YEARS ENDED,                                            DECEMBER 31, 1995         DECEMBER 31, 1994
- --------------------------------------------------------------------------------------------------------------------------------
                                                                             VOLUME    RATE  TOTAL(1)   VOLUME   RATE  TOTAL(1)
                                                                             ---------------------------------------------------
                                                                                               ($ IN THOUSANDS)
<S>                                                                          <C>     <C>      <C>      <C>      <C>     <C>
INTEREST INCOME
Interest-bearing deposits with other banks                                   $    5  $   55   $   60   $   (6)  $   32  $    26
                                                                             ---------------------------------------------------
Investment securities
  Available for sale                                                           (670)    873      203    2,240    2,240    4,480
  Held to maturity                                                             (342)    866      524     (847)     837      (10)
  Tax-exempt(2)                                                                  (1)     --       (1)     (10)       4       (6)
                                                                             ---------------------------------------------------
    Total                                                                    (1,013)  1,739      726    1,383    3,081    4,464
                                                                             ---------------------------------------------------
Federal funds sold                                                              108     104      212       95       89      184
                                                                             ---------------------------------------------------
Loans, net of unearned discount
  Domestic(3)                                                                 5,201   3,778    8,979    2,238    4,090    6,328
  Foreign                                                                        --      14       14       --        9        9
                                                                             ---------------------------------------------------
    Total                                                                     5,201   3,792    8,993    2,238    4,099    6,337
                                                                             ---------------------------------------------------
  TOTAL INTEREST INCOME                                                      $4,301  $5,690   $9,991   $3,710   $7,301  $11,011
                                                                             ===================================================

INTEREST EXPENSE
Savings and time deposits
  Domestic
    Savings                                                                  $  (54) $  829   $  775   $ (409)  $ (588) $  (997)
    Other time                                                                  986   1,256    2,242    1,503    1,424    2,927
  Foreign
    Other time                                                                    5      46       51       (5)      30       25
                                                                            ----------------------------------------------------
    Total                                                                       937   2,131    3,068    1,089      866    1,955
                                                                            ----------------------------------------------------
Borrowings
  Federal funds purchased and securities sold
    under agreements to repurchase                                             (116)  1,007      891      806      374    1,180
  Commercial paper                                                              331     321      652       (7)     120      113
  Other short-term debt                                                        (372)    135     (237)     266       76      342
  Long-term debt                                                               (406)    469       63    1,170      (46)   1,124
                                                                             ---------------------------------------------------
    Total                                                                      (563)  1,932    1,369    2,235      524    2,759
                                                                             ---------------------------------------------------
  TOTAL INTEREST EXPENSE                                                     $  374  $4,063   $4,437   $3,324   $1,390  $ 4,714
                                                                             ===================================================

  NET INTEREST INCOME                                                        $3,927  $1,627   $5,554   $  386   $5,911  $ 6,297
                                                                             ===================================================
</TABLE>


(1) The rate/volume variance is allocated equally between changes in volume and
    rate.
(2) Interest on the securities is not calculated on a tax equivalent basis.
(3) Nonaccrual loans have been included in the amounts outstanding and income
    has been included to the extent accrued.





                                                                              43
<PAGE>   34
STERLING BANCORP and Subsidiaries
CAPITAL COMPONENTS AND RATIOS
<TABLE>
<CAPTION>
                                                                           THE COMPANY                        THE BANK
                                                                   -------------------------------------------------------------
                                                                   12/31/95         12/31/94         12/31/95         12/31/94
                                                                   -------------------------------------------------------------
                                                                                         ($ IN THOUSANDS)
<S>                                                                <C>              <C>              <C>              <C>
Components
  Shareholders' equity                                             $ 59,657         $ 53,719         $ 47,940         $ 45,700
  Add/(Subtract):
    Minority interest                                                     8                8               --               --
    Goodwill                                                        (21,158)         (21,158)              --               --
    Net unrealized (appreciation) depreciation
  on securities available for sale, net of tax effect(1)               (544)           1,141             (541)           1,142
                                                                   -------------------------------------------------------------
    Tier 1 Capital                                                   37,963           33,710           47,399           46,842
                                                                   -------------------------------------------------------------

  Allowance for possible loan losses (limited to 1.25%
  of total risk-weighted assets)                                      5,192            4,136            3,649            3,435
  Subordinated debt (limited to 50% of Tier 1 Capital)               12,751           16,690               --               --
                                                                   -------------------------------------------------------------
    Tier 2 Capital                                                   17,943           20,826            3,649            3,435
                                                                   -------------------------------------------------------------

    Total Risk-based Capital                                       $ 55,906         $ 54,536         $ 51,048         $ 50,277
                                                                   =============================================================


Ratios
  Tier 1 Capital                                                       8.54%            8.73%           11.98%           13.09%
  Total Capital                                                       12.58            14.12            12.90            14.05
  Leverage                                                             5.37             5.12             7.19             7.42

Memoranda
  Tier 1 Capital minimum requirement                               $ 17,777         $ 15,450         $ 15,826         $ 14,318
  Total Capital minimum requirement                                  35,554           30,900           31,652           28,636
  Risk-weighted assets, net of goodwill                             444,425          386,241          395,645          357,946
  Quarterly average assets, net of goodwill                         706,632          658,976          659,574          630,932
</TABLE>

(1) As directed by regulatory agencies, this amount must be excluded from the
    computation of Tier 1 capital.





44
<PAGE>   35
STERLING BANCORP and Subsidiaries
INTEREST RATE SENSITIVITY

To mitigate the vulnerability of earnings due to changes in interest rates, the
Company manages the repricing characteristics of assets and liabilities in an
attempt to control net interest rate sensitivity. Management attempts to
confine significant rate sensitivity gaps predominantly to repricing intervals
of a year or less so that adjustments can be made quickly. Assets and
liabilities with predetermined repricing dates are placed in a time of the
earliest repricing period. Based on the interest rate sensitivity analysis
shown below, the Company's net interest income would increase during periods of
rising interest rates and decrease during periods of falling interest rates.
Amounts are presented in thousands.  

<TABLE>
<CAPTION>
                                                                                 REPRICING DATE
                                               --------------------------------------------------------------------------------
                                                             MORE THAN                                   NON
                                               3 MONTHS      3 MONTHS       1 YEAR TO      OVER          RATE
                                                OR LESS      TO 1 YEAR       5 YEARS      5 YEARS      SENSITIVE        TOTAL
                                               --------------------------------------------------------------------------------
<S>                                            <C>           <C>            <C>           <C>          <C>            <C>
ASSETS
  Interest-bearing deposits
    with other banks                           $  2,000      $  1,000        $    --      $     --     $      --      $  3,000
  Investment securities                              --        31,496         59,094       203,680         4,968       299,238
  Federal funds sold                              5,000            --             --            --            --         5,000
  Loans, net of unearned discounts              314,479        17,934         41,264        29,909        (6,357)      397,229
  Noninterest-earning assets and
    allowance for possible loan losses               --            --             --            --        71,141        71,141
                                               --------------------------------------------------------------------------------
      Total Assets                              321,479        50,430        100,358       233,589        69,752       775,608
                                               --------------------------------------------------------------------------------
LIABILITIES AND SHAREHOLDERS' EQUITY
  Interest-bearing deposits                     161,667        52,086        113,194            --            --       326,947
  Securities sold under agreements
    to repurchase                                34,165        17,100             --            --            --        51,265
  Commercial paper                               26,607            --             --            --            --        26,607
  Other short-term borrowings                     1,082         4,250             --            --            --         5,332
  Long-term convertible subordinated
    debentures                                   21,346            --             --            --            --        21,346
  Other long-term borrowings--FHLB                   --            --         16,950         1,050            --        18,000
  Noninterest-bearing liabilities and
  shareholders' equity                               --            --             --            --       326,111       326,111
                                               --------------------------------------------------------------------------------
      Total Liabilities and
        Shareholders' Equity                    244,867        73,436        130,144         1,050       326,111       775,608
                                               --------------------------------------------------------------------------------
Net Interest Rate Sensitivity Gap              $ 76,612      $(23,006)      $(29,786)     $232,539     $(256,359)     $     --
                                               ================================================================================

Cumulative Gap at December 31, 1995            $ 76,612      $ 53,606       $ 23,820      $256,359      $     --      $     --
                                               ================================================================================

Cumulative Gap at December 31, 1994            $ 38,812      $ 10,115       $(87,710)     $179,179      $     --      $     --
                                               ================================================================================

Cumulative Gap at December 31, 1993            $ 29,476      $  9,319       $(59,671)     $170,526      $     --      $     --
                                               ================================================================================
</TABLE>





                                                                              45


<PAGE>   1
                                                                      EXHIBIT 21




                                STERLING BANCORP

                         Subsidiaries of the Registrant




a)    Sterling National Bank & Trust Company of New York

b)    Standard Factors Corporation/Sterling Factors

c)    Sterling Industrial Loan Association

d)    Universal Finance Corporation

e)    Sterling Banking Corporation

<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
STERLING BANCORP AND SUBSIDIARIES
Article 9 of Regulation S-X
Financial Data Schedule
December 31, 1995
($ in 000's, except per share)
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                          40,270
<INT-BEARING-DEPOSITS>                           3,000
<FED-FUNDS-SOLD>                                 5,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    101,671
<INVESTMENTS-CARRYING>                         197,567
<INVESTMENTS-MARKET>                           196,573
<LOANS>                                        397,229
<ALLOWANCE>                                      5,192
<TOTAL-ASSETS>                                 775,608
<DEPOSITS>                                     551,028
<SHORT-TERM>                                    59,204
<LIABILITIES-OTHER>                             42,373
<LONG-TERM>                                     39,346
                                0
                                      2,526
<COMMON>                                         6,497
<OTHER-SE>                                      50,634
<TOTAL-LIABILITIES-AND-EQUITY>                 775,608
<INTEREST-LOAN>                                 32,726
<INTEREST-INVEST>                               20,040
<INTEREST-OTHER>                                   718
<INTEREST-TOTAL>                                53,484
<INTEREST-DEPOSIT>                              11,541
<INTEREST-EXPENSE>                              19,319
<INTEREST-INCOME-NET>                           34,165
<LOAN-LOSSES>                                    1,866
<SECURITIES-GAINS>                                   5
<EXPENSE-OTHER>                                 26,660
<INCOME-PRETAX>                                 11,617
<INCOME-PRE-EXTRAORDINARY>                      11,617
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     5,638
<EPS-PRIMARY>                                      .88
<EPS-DILUTED>                                      .80
<YIELD-ACTUAL>                                    5.52
<LOANS-NON>                                        357
<LOANS-PAST>                                       199
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                    268
<ALLOWANCE-OPEN>                                 4,136
<CHARGE-OFFS>                                    1,001
<RECOVERIES>                                       191
<ALLOWANCE-CLOSE>                                5,192
<ALLOWANCE-DOMESTIC>                             3,459
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          1,733
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission