HarborOne Bancorp, Inc. Announces 2019 Second Quarter Earnings

BROCKTON, Mass.--()--HarborOne Bancorp, Inc. (the “Company” or “HarborOne”) (NASDAQ: HONE), the holding company for HarborOne Bank (the “Bank”), announced net income of $4.8 million, or $0.15 per basic and diluted share for the second quarter of 2019, compared to $2.1 million, or $0.07 per basic and diluted share, for the prior quarter and $3.1 million, or $0.10 per basic and diluted share, for the same quarter prior year. For the six months ended June 30, 2019 net income was $6.8 million, or $0.22 per basic and diluted share, compared to $5.4 million, or $0.17 per basic and diluted share, for the same period last year.

Selected second quarter highlights:

  • Commercial loan growth of $75.5 million, or 5% to $1.5 billion
  • Deposits up 5% quarter over quarter to $3.0 billion, solid growth in core accounts
  • $1.3 million gain on $27.1 million of investment sales
  • Residential mortgage production increase of 94%
  • Received depositor approval and commenced second-step conversion

“The first half of the year provided strong commercial loan and deposit growth. We were pleased with the increased production at HarborOne Mortgage this quarter, spurred by falling interest rates and the spring real estate market. Early indicators are that the mortgage application volume will remain strong through the summer,” said James W. Blake, CEO.

Net Interest Income
The Company’s net interest and dividend income was $26.7 million for the quarter ended June 30, 2019, up $683,000, or 2.6%, from $26.0 million for the quarter ended March 31, 2019 and up $5.8 million, or 27.8%, from $20.9 million for the quarter ended June 30, 2018. The tax-equivalent interest rate spread and net interest margin were 2.91% and 3.19%, respectively, for the quarter ended June 30, 2019 compared to 2.92% and 3.19%, respectively, for the quarter ended March 31, 2019 and 3.04% and 3.26%, respectively, for the quarter ended June 30, 2018.

The increase in net interest and dividend income from the previous quarter reflects a $1.2 million, or 3.3%, increase in total interest and dividend income offset in part by an increase of $542,000, or 4.9% in total interest expense. The increase in interest and dividend income primarily reflects an increase in interest income on commercial loans due to both rate and volume increases. Additionally, interest on loans in the second quarter of 2019 includes $614,000 in accretion income of the fair value discount on loans acquired from Coastway Bancorp, Inc. (“Coastway”) in October 2018, and $421,000 in prepayment penalties on commercial loans. Accretion income and prepayment penalties in the previous quarter were $670,000 and $106,000, respectively. The yield on loans was 4.70% for the quarter ended June 30, 2019 compared to 4.67% for the quarter ended March 31, 2019. The increase in interest expense is primarily due to an increase in higher cost money market accounts driving a 9 basis point increase in the cost of interest-bearing deposits. The increase was partially offset by a decrease in average FHLB advances of $100.6 million reducing interest expense on FHLB advances by $596,000.

The increase in net interest and dividend income from the prior year quarter reflects a $12.0 million, or 45.8%, increase in total interest and dividend income offset by an increase of $6.2 million, or 115.9%, in total interest expense. The increases in total interest and dividend income reflect an increase in the yield on loans to 4.70% from 4.25%, primarily driven by growth due to the Coastway acquisition as well as organic commercial loan growth and higher rates on commercial loans. This is partially offset by the increase in total interest expense primarily due to an increase in average interest-bearing deposits of $621.1 million with a 56 basis point increase in the cost of those funds, due to deposits acquired from Coastway as well as organic deposit growth in money market and term certificate of deposits, as well as a $74.1 million increase in average FHLB borrowings with a 64 basis point increase in the cost of those funds. Additionally the Company issued $35.0 million in subordinated notes in the third quarter of 2018.

Noninterest Income
Noninterest income increased $5.9 million, or 59.7%, to $15.7 million for the quarter ended June 30, 2019 from the quarter ended March 31, 2019. The increase is primarily due to a increase in mortgage banking income of $4.2 million, $1.3 million in gain on sale of securities and a net increase of $456,000 in the other noninterest income categories. HarborOne Mortgage, LLC (“HarborOne Mortgage”) results improved compared to the first quarter primarily driven by seasonal mortgage origination activity resulting in a 94% increase in mortgage production compared to the first quarter. Continued downward pressure on the 10-year Treasury Constant Maturity rate negatively impacted the fair value of the mortgage servicing rights resulting in a $2.2 million decrease in their fair value in both the first and second quarter of 2019. The net increase in the other noninterest income categories compared to the prior quarter is primarily due to an increase of $278,000 in deposit account fees and an increase of $174,000 in other income primarily due to an increase in swap fee income.

Noninterest income increased $3.2 million or 25.2%, as compared to the quarter ended June 30, 2018. Mortgage banking income increased $196,000, or 2.3%, and the other noninterest income categories increased $1.7 million, excluding the gain on sale of securities noted above. Mortgage banking income increased compared to the prior year quarter, despite the decrease in the fair value of mortgage servicing rights of $2.2 million in 2019 as compared to a $306,000 decrease in 2018. Mortgage originations increased primarily as a result of lower residential mortgage interest rates and increased refinancing volume. The net increase in other noninterest income categories compared to prior year quarter is primarily due to an $832,000 increase in deposit account fee income reflecting the addition of Coastway accounts and the addition of $748,000 in swap fee income in the second quarter of 2019.

Noninterest Expense
Noninterest expenses were $35.1 million for the quarter ended June 30, 2019, an increase of $2.5 million, or 7.6%, from the quarter ended March 31, 2019. The significant changes in noninterest expense included a $1.3 million increase in compensation and benefits, a $438,000 increase in professional fees, a $390,000 increase in other expenses and a $219,000 increase in marketing expense. The increase in compensation and benefits is due to an increase in commission expense of $2.0 million primarily due to the increase in origination volume at HarborOne Mortgage partially offset by a decrease in employee retirement plan expense of $227,000. Also impacting compensation and benefits in the first quarter of 2019 were severance payments $295,000 reflecting continued efforts to right size HarborOne Mortgage in response to economic conditions. There were no such payments in the second quarter of 2019. In the quarter ended June 30, 2019 other expenses included $242,000 in non-capitalized expenses for the second-step conversion.

Total noninterest expenses increased $6.6 million, or 23.0%, from the quarter ended June 30, 2018. Compensation and benefits increased $3.2 million, occupancy and equipment expense increased $1.5 million, other expenses increased $1.2 million, professional fees increased $469,000 and data processing expense increased $630,000. Additionally, the quarter ended June 30, 2018 included $524,000 in merger expenses. The increases primarily reflect the acquisition of Coastway and expenses related to the new Stoughton branch and the Boston commercial loan office.

Income Tax Provision
The effective tax rate was 14.6% for the quarter ended June 30, 2019, compared to 14.7% for the quarter ended March 31, 2019 and 23.3% for the quarter ended June 30, 2018. The effective tax rate for the quarter ended June 30, 2019 was impacted by the 2013 federal tax refund of $603,000 and the 2013 Massachusetts state tax refund of $211,000 recognized in the quarter. The effective tax rate for the quarter ended March 31, 2019 was impacted by the 2014 Massachusetts state tax refund of $320,000 recognized in the quarter. The refunds were a result of previously amended returns filed for those years.

Asset Quality
The Company recorded a provision for loan losses of $1.8 million for the quarter ended June 30, 2019, compared to $857,000 for the quarter ended March 31, 2019 and $886,000 for the quarter ended June 30, 2018. The increase in the provision for the quarter ended June 30, 2019 is primarily due to commercial real estate loan growth. Also contributing to the higher provision for the quarter ended June 30, 2019 was a $738,000 commercial loan charge off. Changes in the provision for loan losses are based on management’s assessment of loan portfolio growth and composition changes, historical charge-off trends, and ongoing evaluation of credit quality and current economic conditions.

Net charge-offs totaled $771,000 for the quarter ended June 30, 2019, or 0.10%, of average loans outstanding on an annualized basis, compared to $230,000, or 0.03% of average loans outstanding on an annualized basis, for the quarter ended March 31, 2019 and $505,000, or 0.09% of average loans outstanding on an annualized basis, for the quarter ended June 30, 2018.

The allowance for loan losses was $22.3 million, or 0.73%, of total loans at June 30, 2019, compared to $21.3 million, or 0.71%, of total loans at March 31, 2019 and $19.2 million, or 0.84%, of total loans at June 30, 2018. The decrease in the ratio of allowance for loan losses to total loans from June 30, 2018 reflects the loans acquired from Coastway. In accordance with generally accepted accounting principles for acquisition accounting, the loans acquired through the acquisition of Coastway were recorded at fair value; accordingly, there was no allowance for loan losses associated with the acquired loans.

Total nonperforming assets were $17.2 million at June 30, 2019 compared to $19.3 million at March 31, 2019 and $17.4 million at June 30, 2018. Nonperforming assets as a percentage of total assets were 0.46% at June 30, 2019, 0.53% at March 31, 2019 and 0.60% at June 30, 2018. The Company continues to minimize nonperforming assets through diligent collection efforts, prudent workout arrangements and strong underwriting.

Balance Sheet
Total assets increased $81.4 million, or 2.2%, to $3.74 billion at June 30, 2019 from $3.66 billion at March 31, 2019.

Net loans increased $64.4 million, or 2.2%, to $3.04 billion at June 30, 2019 from $2.98 billion at March 31, 2019. The net increase in loans for the three months ended June 30, 2019 was primarily due to increases in commercial real estate loans of $75.5 million, residential real estate loans of $5.9 million, and commercial loans of $1.4 million, partially offset by decreases in consumer loans of $16.2 million and commercial construction loans of $1.4 million. Loans held for sale increased $52.2 million, or 160.9%, to $84.7 million at June 30, 2019 from $32.4 million at March 31, 2019.

Total deposits increased $133.0 million, or 4.7%, to $2.97 billion at June 30, 2019 from $2.84 billion at March 31, 2019. Compared to the prior quarter, non-certificate accounts increased $109.8 million, brokered deposits increased $14.0 million and term certificate accounts increased $9.2 million. FHLB borrowings were $309.1 million at June 30, 2019 and $355.9 million at March 31, 2019.

Total stockholders’ equity was $371.1 million at June 30, 2019 compared to $363.4 million at March 31, 2019 and $348.6 million at June 30, 2018. The tangible common equity to tangible assets ratio was 8.04% at June 30, 2019, 7.99% at March 31, 2019 and 11.68% at June 30, 2018. At June 30, 2019, the Company and the Bank exceeded all regulatory capital requirements.

About HarborOne Bancorp, Inc.
HarborOne Bancorp, Inc. is the holding company for HarborOne Bank, the largest co-operative bank in New England. HarborOne Bank serves the financial needs of consumers, businesses, and municipalities throughout Eastern Massachusetts and Rhode Island through a network of 24 full-service branches located in Massachusetts and Rhode Island, one limited service branch and a commercial lending office in each of Boston, Massachusetts and Providence, Rhode Island. The Bank also provides a range of educational services through “HarborOne U,” with classes on small business, financial literacy and personal enrichment at two campuses located adjacent to our Brockton and Mansfield locations. HarborOne Mortgage, LLC, a subsidiary of HarborOne Bank, is a full-service mortgage lender with more than 30 offices in Massachusetts, Rhode Island, New Hampshire, Maine, and New Jersey and is also licensed to lend in four additional states.

Forward Looking Statements
Certain statements herein constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such statements may be identified by words such as “believes,” “will,” “would,” “expects,” “project,” “may,” “could,” “developments,” “strategic,” “launching,” “opportunities,” “anticipates,” “estimates,” “intends,” “plans,” “targets” and similar expressions. These statements are based upon the current beliefs and expectations of the Company’s management and are subject to significant risks and uncertainties. Actual results may differ materially from those set forth in the forward-looking statements as a result of numerous factors. Factors that could cause such differences to exist include, but are not limited to, acquisitions may not produce results at levels or within time frames originally anticipated; adverse conditions in the capital and debt markets and the impact of such conditions on the Company’s business activities; changes in interest rates; competitive pressures from other financial institutions; the effects of general economic conditions on a national basis or in the local markets in which the Company operates, including changes that adversely affect borrowers’ ability to service and repay the Company’s loans; changes in the value of securities in the Company’s investment portfolio; changes in loan default and charge-off rates; fluctuations in real estate values; the adequacy of loan loss reserves; decreases in deposit levels necessitating increased borrowing to fund loans and investments; operational risks including, but not limited to, cybersecurity, fraud and natural disasters; changes in government regulation; changes in accounting standards and practices; the risk that goodwill and intangibles recorded in the Company’s financial statements will become impaired; demand for loans in the Company’s market area; the Company’s ability to attract and maintain deposits; risks related to the implementation of acquisitions, dispositions, and restructurings; the risk that the Company may not be successful in the implementation of its business strategy; changes in assumptions used in making such forward-looking statements and the risk factors described in the Annual Report on Form 10‑K and Quarterly Reports on Form 10‑Q as filed with the Securities and Exchange Commission (the “SEC”), which are available at the SEC’s website, www.sec.gov. Should one or more of these risks materialize or should underlying beliefs or assumptions prove incorrect, HarborOne Bancorp, Inc.’s actual results could differ materially from those discussed. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this release. The Company disclaims any obligation to publicly update or revise any forward-looking statements to reflect changes in underlying assumptions or factors, new information, future events or other changes, except as required by law.

Use of Non-GAAP Measures
In addition to results presented in accordance with generally accepted accounting principles (“GAAP”), this press release contains certain non-GAAP financial measures. The Company’s management believes that the supplemental non-GAAP information, which consists of the tax equivalent basis for yields, the efficiency ratio, tangible common equity to tangible assets ratio and tangible book value per share is utilized by regulators and market analysts to evaluate a company’s financial condition and therefore, such information is useful to investors. These disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures which may be presented by other companies. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names.

HarborOne Bancorp, Inc.
Consolidated Balance Sheet Trend
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

(in thousands)

 

2019

 

2019

 

2018

 

2018

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

27,205

 

$

25,227

 

$

27,686

 

$

18,478

 

$

20,232

Short-term investments

 

 

51,502

 

 

76,328

 

 

77,835

 

 

76,619

 

 

112,264

Total cash and cash equivalents

 

 

78,707

 

 

101,555

 

 

105,521

 

 

95,097

 

 

132,496

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale, at fair value

 

 

202,457

 

 

219,966

 

 

209,293

 

 

191,847

 

 

185,702

Securities held to maturity, at amortized cost

 

 

34,752

 

 

41,104

 

 

44,688

 

 

47,371

 

 

48,251

Federal Home Loan Bank stock, at cost

 

 

14,876

 

 

16,134

 

 

24,969

 

 

13,263

 

 

15,310

Loans held for sale, at fair value

 

 

84,651

 

 

32,449

 

 

42,107

 

 

155,268

 

 

71,017

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

1,121,335

 

 

1,115,424

 

 

1,115,456

 

 

661,755

 

 

768,537

Commercial real estate

 

 

1,027,884

 

 

952,404

 

 

934,420

 

 

788,561

 

 

726,276

Commercial construction

 

 

157,130

 

 

158,504

 

 

161,660

 

 

129,796

 

 

150,710

Total mortgage loans on real estate

 

 

2,306,349

 

 

2,226,332

 

 

2,211,536

 

 

1,580,112

 

 

1,645,523

Commercial

 

 

301,056

 

 

299,658

 

 

277,271

 

 

139,616

 

 

132,293

Consumer

 

 

453,159

 

 

469,346

 

 

491,445

 

 

498,417

 

 

516,897

Loans

 

 

3,060,564

 

 

2,995,336

 

 

2,980,252

 

 

2,218,145

 

 

2,294,713

Less: Allowance for loan losses

 

 

(22,261)

 

 

(21,282)

 

 

(20,655)

 

 

(19,440)

 

 

(19,244)

Net deferred loan costs

 

 

5,377

 

 

5,193

 

 

5,255

 

 

5,677

 

 

5,982

Net loans

 

 

3,043,680

 

 

2,979,247

 

 

2,964,852

 

 

2,204,382

 

 

2,281,451

Mortgage servicing rights, at fair value

 

 

18,156

 

 

20,231

 

 

22,217

 

 

23,748

 

 

22,832

Goodwill

 

 

69,635

 

 

69,635

 

 

70,088

 

 

13,660

 

 

13,629

Other intangible assets

 

 

7,100

 

 

7,739

 

 

8,379

 

 

66

 

 

88

Other assets

 

 

183,410

 

 

167,936

 

 

161,007

 

 

108,098

 

 

108,938

Total assets

 

$

3,737,424

 

$

3,655,996

 

$

3,653,121

 

$

2,852,800

 

$

2,879,714

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW and demand deposit accounts

 

$

594,506

 

$

574,379

 

$

556,517

 

$

432,628

 

$

429,397

Regular savings and club accounts

 

 

544,401

 

 

497,697

 

 

482,088

 

 

327,030

 

 

403,732

Money market deposit accounts

 

 

885,775

 

 

842,824

 

 

758,933

 

 

674,657

 

 

681,524

Brokered deposits

 

 

131,936

 

 

117,940

 

 

77,508

 

 

66,831

 

 

79,396

Term certificate accounts

 

 

812,987

 

 

803,805

 

 

810,015

 

 

684,495

 

 

608,453

Total deposits

 

 

2,969,605

 

 

2,836,645

 

 

2,685,061

 

 

2,185,641

 

 

2,202,502

Short-term borrowed funds

 

 

98,000

 

 

126,000

 

 

290,000

 

 

25,000

 

 

70,000

Long-term borrowed funds

 

 

211,149

 

 

229,935

 

 

229,936

 

 

206,187

 

 

217,438

Subordinated debt

 

 

33,843

 

 

33,812

 

 

33,799

 

 

33,855

 

 

Other liabilities and accrued expenses

 

 

53,709

 

 

66,156

 

 

56,751

 

 

48,772

 

 

41,198

Total liabilities

 

 

3,366,306

 

 

3,292,548

 

 

3,295,547

 

 

2,499,455

 

 

2,531,138

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

327

 

 

327

 

 

327

 

 

327

 

 

327

Additional paid-in capital

 

 

154,730

 

 

153,326

 

 

152,156

 

 

150,732

 

 

150,063

Unearned compensation - ESOP

 

 

(9,793)

 

 

(9,942)

 

 

(10,091)

 

 

(10,239)

 

 

(10,388)

Retained earnings

 

 

225,936

 

 

221,155

 

 

219,088

 

 

218,977

 

 

213,049

Treasury stock

 

 

(1,548)

 

 

(1,548)

 

 

(1,548)

 

 

(1,548)

 

 

(742)

Accumulated other comprehensive income (loss)

 

 

1,466

 

 

130

 

 

(2,358)

 

 

(4,904)

 

 

(3,733)

Total stockholders' equity

 

 

371,118

 

 

363,448

 

 

357,574

 

 

353,345

 

 

348,576

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

3,737,424

 

$

3,655,996

 

$

3,653,121

 

$

2,852,800

 

$

2,879,714

HarborOne Bancorp, Inc.
Consolidated Statements of Net Income - Trend
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarters Ended

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

(in thousands, except share data)

 

2019

 

2019

 

2018

 

2018

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

35,438

 

$

34,365

 

$

33,947

 

$

25,115

 

$

23,866

Interest on loans held for sale

 

 

542

 

 

358

 

 

648

 

 

625

 

 

521

Interest on securities

 

 

1,850

 

 

1,847

 

 

1,788

 

 

1,629

 

 

1,567

Other interest and dividend income

 

 

448

 

 

483

 

 

540

 

 

480

 

 

297

Total interest and dividend income

 

 

38,278

 

 

37,053

 

 

36,923

 

 

27,849

 

 

26,251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

9,362

 

 

8,243

 

 

7,181

 

 

5,409

 

 

4,450

Interest on FHLB borrowings

 

 

1,679

 

 

2,275

 

 

2,400

 

 

1,130

 

 

906

Interest on subordinated debentures

 

 

524

 

 

505

 

 

552

 

 

189

 

 

Total interest expense

 

 

11,565

 

 

11,023

 

 

10,133

 

 

6,728

 

 

5,356

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest and dividend income

 

 

26,713

 

 

26,030

 

 

26,790

 

 

21,121

 

 

20,895

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

1,750

 

 

857

 

 

1,502

 

 

632

 

 

886

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest and dividend income, after provision for loan losses

 

 

24,963

 

 

25,173

 

 

25,288

 

 

20,489

 

 

20,009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage banking income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in mortgage servicing rights fair value

 

 

(2,241)

 

 

(2,151)

 

 

(1,734)

 

 

(378)

 

 

(306)

Other

 

 

10,896

 

 

6,653

 

 

7,730

 

 

9,249

 

 

8,765

Total mortgage banking income

 

 

8,655

 

 

4,502

 

 

5,996

 

 

8,871

 

 

8,459

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit account fees

 

 

4,056

 

 

3,778

 

 

4,007

 

 

3,302

 

 

3,224

Income on retirement plan annuities

 

 

100

 

 

96

 

 

101

 

 

100

 

 

119

Gain on sale and call of securities, net

 

 

1,267

 

 

 

 

5

 

 

 

 

Bank-owned life insurance income

 

 

253

 

 

253

 

 

1,003

 

 

243

 

 

243

Other income

 

 

1,387

 

 

1,213

 

 

540

 

 

1,124

 

 

512

Total noninterest income

 

 

15,718

 

 

9,842

 

 

11,652

 

 

13,640

 

 

12,557

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

 

20,585

 

 

19,245

 

 

20,062

 

 

16,809

 

 

17,345

Occupancy and equipment

 

 

4,411

 

 

4,448

 

 

3,949

 

 

3,027

 

 

2,961

Data processing

 

 

2,199

 

 

2,046

 

 

1,965

 

 

1,702

 

 

1,569

Loan expense

 

 

1,334

 

 

1,271

 

 

1,227

 

 

1,503

 

 

1,390

Marketing

 

 

1,177

 

 

958

 

 

611

 

 

639

 

 

1,084

Professional fees

 

 

1,384

 

 

946

 

 

1,237

 

 

712

 

 

915

Deposit insurance

 

 

589

 

 

666

 

 

572

 

 

540

 

 

491

Merger expenses

 

 

 

 

 

 

3,808

 

 

274

 

 

524

Other expenses

 

 

3,402

 

 

3,012

 

 

3,162

 

 

2,177

 

 

2,239

Total noninterest expenses

 

 

35,081

 

 

32,592

 

 

36,593

 

 

27,383

 

 

28,518

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

5,600

 

 

2,423

 

 

347

 

 

6,746

 

 

4,048

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

 

819

 

 

356

 

 

236

 

 

818

 

 

945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

4,781

 

$

2,067

 

$

111

 

$

5,928

 

$

3,103

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.15

 

$

0.07

 

$

 

$

0.19

 

$

0.10

Diluted

 

$

0.15

 

$

0.07

 

$

 

$

0.19

 

$

0.10

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

31,582,546

 

 

31,561,761

 

 

31,571,467

 

 

31,575,210

 

 

31,578,961

Diluted

 

 

31,582,546

 

 

31,561,761

 

 

31,571,467

 

 

31,575,811

 

 

31,578,961

HarborOne Bancorp, Inc.
Consolidated Statements of Net Income
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Six Months Ended June 30,

 

 

 

 

 

(dollars in thousands, except share data)

 

2019

 

2018

 

$ Change

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

 

69,803

 

 

$

 

46,370

 

$

 

23,433

 

 

50.5

 

%

Interest on loans held for sale

 

 

900

 

 

 

932

 

 

(32

)

 

(3.4

)

 

Interest on securities

 

 

3,697

 

 

 

3,063

 

 

634

 

 

20.7

 

 

Other interest and dividend income

 

 

931

 

 

 

571

 

 

360

 

 

63.0

 

 

Total interest and dividend income

 

 

75,331

 

 

 

50,936

 

 

24,395

 

 

47.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

17,605

 

 

 

7,973

 

 

9,632

 

 

120.8

 

 

Interest on FHLB borrowings

 

 

3,954

 

 

 

1,944

 

 

2,010

 

 

103.4

 

 

Interest on subordinated debentures

 

 

1,029

 

 

 

 

 

1,029

 

 

100.0

 

 

Total interest expense

 

 

22,588

 

 

 

9,917

 

 

12,671

 

 

127.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest and dividend income

 

 

52,743

 

 

 

41,019

 

 

11,724

 

 

28.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

2,607

 

 

 

1,694

 

 

913

 

 

53.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest and dividend income, after provision for loan losses

 

 

50,136

 

 

 

39,325

 

 

10,811

 

 

27.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage banking income:

 

 

 

 

 

 

 

 

 

 

 

 

Changes in mortgage servicing rights fair value

 

 

(4,392

)

 

 

716

 

 

(5,108

)

 

(713.4

)

 

Other

 

 

17,549

 

 

 

15,026

 

 

2,523

 

 

16.8

 

 

Total mortgage banking income

 

 

13,157

 

 

 

15,742

 

 

(2,585

)

 

(16.4

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit account fees

 

 

7,834

 

 

 

6,191

 

 

1,643

 

 

26.5

 

 

Income on retirement plan annuities

 

 

196

 

 

 

232

 

 

(36

)

 

(15.5

)

 

Gain on sale and call of securities, net

 

 

1,267

 

 

 

 

 

1,267

 

 

100.0

 

 

Bank-owned life insurance income

 

 

506

 

 

 

482

 

 

24

 

 

5.0

 

 

Other income

 

 

2,600

 

 

 

1,259

 

 

1,341

 

 

106.5

 

 

Total noninterest income

 

 

25,560

 

 

 

23,906

 

 

1,654

 

 

6.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

 

39,830

 

 

 

33,697

 

 

6,133

 

 

18.2

 

 

Occupancy and equipment

 

 

8,859

 

 

 

6,236

 

 

2,623

 

 

42.1

 

 

Data processing

 

 

4,245

 

 

 

3,122

 

 

1,123

 

 

36.0

 

 

Loan expense

 

 

2,605

 

 

 

2,652

 

 

(47

)

 

(1.8

)

 

Marketing

 

 

2,135

 

 

 

2,083

 

 

52

 

 

2.5

 

 

Professional fees

 

 

2,330

 

 

 

1,883

 

 

447

 

 

23.7

 

 

Deposit insurance

 

 

1,255

 

 

 

985

 

 

270

 

 

27.4

 

 

Merger expenses

 

 

 

 

1,010

 

 

(1,010

)

 

(100.0

)

 

Other expenses

 

 

6,414

 

 

 

4,449

 

 

1,965

 

 

44.2

 

 

Total noninterest expenses

 

 

67,673

 

 

 

56,117

 

 

11,556

 

 

20.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

8,023

 

 

 

7,114

 

 

909

 

 

12.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

 

1,175

 

 

 

1,759

 

 

(584

)

 

(33.2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

 

6,848

 

 

$

 

5,355

 

$

 

1,493

 

 

27.9

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

 

0.22

 

 

$

 

0.17

 

 

 

 

 

 

Diluted

 

$

 

0.22

 

 

$

 

0.17

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

31,572,211

 

 

 

31,574,411

 

 

 

 

 

 

Diluted

 

 

31,572,211

 

 

 

31,574,411

 

 

 

 

 

 

HarborOne Bancorp, Inc.
Average Balances / Yields
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarters Ended

 

 

 

June 30, 2019

 

March 31, 2019

 

June 30, 2018

 

 

 

Average

 

 

 

 

 

Average

 

 

 

 

 

Average

 

 

 

 

 

 

 

Outstanding

 

 

 

Yield/

 

Outstanding

 

 

 

Yield/

 

Outstanding

 

 

 

Yield/

 

 

 

Balance

 

Interest

 

Cost (6)

 

Balance

 

Interest

 

Cost (6)

 

Balance

 

Interest

 

Cost (6)

 

 

 

(dollars in thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

$

3,072,345

 

$

35,980

 

4.70

%

$

3,016,943

 

$

34,723

 

4.67

%

$

2,303,245

 

$

24,387

 

4.25

%

Investment securities (2)

 

 

259,151

 

 

1,880

 

2.91

 

 

260,211

 

 

1,886

 

2.94

 

 

233,587

 

 

1,613

 

2.77

 

Other interest-earning assets

 

 

26,758

 

 

448

 

6.71

 

 

37,971

 

 

483

 

5.16

 

 

41,584

 

 

297

 

2.87

 

Total interest-earning assets

 

 

3,358,254

 

 

38,308

 

4.58

 

 

3,315,125

 

 

37,092

 

4.54

 

 

2,578,416

 

 

26,297

 

4.09

 

Noninterest-earning assets

 

 

260,864

 

 

 

 

 

 

 

252,882

 

 

 

 

 

 

 

130,551

 

 

 

 

 

 

Total assets

 

$

3,619,118

 

 

 

 

 

 

$

3,568,007

 

 

 

 

 

 

$

2,708,967

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

$

528,360

 

 

564

 

0.43

 

$

484,963

 

 

364

 

0.30

 

$

346,201

 

 

150

 

0.17

 

NOW accounts

 

 

140,115

 

 

25

 

0.07

 

 

136,954

 

 

25

 

0.07

 

 

128,360

 

 

21

 

0.06

 

Money market accounts

 

 

872,653

 

 

3,384

 

1.56

 

 

794,477

 

 

2,760

 

1.41

 

 

698,591

 

 

1,496

 

0.86

 

Certificates of deposit

 

 

788,701

 

 

4,627

 

2.35

 

 

812,992

 

 

4,512

 

2.25

 

 

592,811

 

 

2,534

 

1.71

 

Brokered deposits

 

 

124,122

 

 

762

 

2.46

 

 

99,341

 

 

582

 

2.38

 

 

66,892

 

 

249

 

1.50

 

Total interest-bearing deposits

 

 

2,453,951

 

 

9,362

 

1.53

 

 

2,328,727

 

 

8,243

 

1.44

 

 

1,832,855

 

 

4,450

 

0.97

 

FHLB advances

 

 

291,835

 

 

1,679

 

2.31

 

 

392,483

 

 

2,275

 

2.35

 

 

217,712

 

 

906

 

1.67

 

Subordinated debentures

 

 

33,826

 

 

524

 

6.21

 

 

33,822

 

 

505

 

6.05

 

 

 

 

 

 

Total borrowings

 

 

325,661

 

 

2,203

 

2.71

 

 

426,305

 

 

2,780

 

2.64

 

 

217,712

 

 

906

 

1.67

 

Total interest-bearing liabilities

 

 

2,779,612

 

 

11,565

 

1.67

 

 

2,755,032

 

 

11,023

 

1.62

 

 

2,050,567

 

 

5,356

 

1.05

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

423,462

 

 

 

 

 

 

 

400,573

 

 

 

 

 

 

 

278,846

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

49,163

 

 

 

 

 

 

 

52,219

 

 

 

 

 

 

 

33,561

 

 

 

 

 

 

Total liabilities

 

 

3,252,237

 

 

 

 

 

 

 

3,207,824

 

 

 

 

 

 

 

2,362,974

 

 

 

 

 

 

Total equity

 

 

366,881

 

 

 

 

 

 

 

360,183

 

 

 

 

 

 

 

345,993

 

 

 

 

 

 

Total liabilities and equity

 

$

3,619,118

 

 

 

 

 

 

$

3,568,007

 

 

 

 

 

 

$

2,708,967

 

 

 

 

 

 

Tax equivalent net interest income

 

 

 

 

 

26,743

 

 

 

 

 

 

 

26,069

 

 

 

 

 

 

 

20,941

 

 

 

Tax equivalent interest rate spread (3)

 

 

 

 

 

 

 

2.91

%

 

 

 

 

 

 

2.92

%

 

 

 

 

 

 

3.04

%

Less: tax equivalent adjustment

 

 

 

 

 

30

 

 

 

 

 

 

 

39

 

 

 

 

 

 

 

46

 

 

 

Net interest income as reported

 

 

 

 

$

26,713

 

 

 

 

 

 

$

26,030

 

 

 

 

 

 

$

20,895

 

 

 

Net interest-earning assets (4)

 

$

578,642

 

 

 

 

 

 

$

560,093

 

 

 

 

 

 

$

527,849

 

 

 

 

 

 

Net interest margin (5)

 

 

 

 

 

 

 

3.19

%

 

 

 

 

 

 

3.18

%

 

 

 

 

 

 

3.25

%

Tax equivalent effect

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.01

 

 

 

 

 

 

 

0.01

 

Net interest margin on a fully tax equivalent basis

 

 

 

 

 

 

 

3.19

%

 

 

 

 

 

 

3.19

%

 

 

 

 

 

 

3.26

%

Average interest-earning assets to average interest-bearing liabilities

 

 

120.82

%

 

 

 

 

 

 

120.33

%

 

 

 

 

 

 

125.74

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits, including demand deposits

 

$

2,877,413

 

$

9,362

 

 

 

$

2,729,300

 

$

8,243

 

 

 

$

2,111,701

 

$

4,450

 

 

 

Cost of total deposits

 

 

 

 

 

 

 

1.31

%

 

 

 

 

 

 

1.22

%

 

 

 

 

 

 

0.85

%

Total funding liabilities, including demand deposits

 

$

3,203,074

 

$

11,565

 

 

 

$

3,155,605

 

$

11,023

 

 

 

$

2,329,413

 

$

5,356

 

 

 

Cost of total funding liabilities

 

 

 

 

 

 

 

1.45

%

 

 

 

 

 

 

1.42

%

 

 

 

 

 

 

0.92

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes loans held for sale, nonaccruing loan balances and interest received on such loans.

 

(2) Includes securities available for sale and securities held to maturity. Interest income from tax exempt securities is computed on a taxable equivalent basis using a tax rate of 21% for the quarters presented. The yield on investments before tax equivalent adjustments for the quarters presented were 2.86%, 2.88%, and 2.69%, respectively.

 

(3) Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.

 

(4) Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.

 

(5) Net interest margin represents net interest income divided by average total interest-earning assets.

 

(6) Annualized.

 

HarborOne Bancorp, Inc.
Average Balances / Yields
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year to Date

 

 

 

June 30, 2019

 

June 30, 2018

 

 

 

Average

 

 

 

 

 

Average

 

 

 

 

 

 

 

Outstanding

 

 

 

Yield/

 

Outstanding

 

 

 

Yield/

 

 

 

Balance

 

Interest

 

Cost

 

Balance

 

Interest

 

Cost

 

 

 

(dollars in thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

$

3,044,796

 

$

70,703

 

4.68

%

$

2,275,834

 

$

47,302

 

4.19

%

Investment securities (2)

 

 

259,678

 

 

3,766

 

2.92

 

 

230,492

 

 

3,154

 

2.76

 

Other interest-earning assets

 

 

32,334

 

 

931

 

5.81

 

 

39,477

 

 

571

 

2.92

 

Total interest-earning assets

 

 

3,336,808

 

 

75,400

 

4.56

 

 

2,545,803

 

 

51,027

 

4.04

 

Noninterest-earning assets

 

 

256,895

 

 

 

 

 

 

 

128,109

 

 

 

 

 

 

Total assets

 

$

3,593,703

 

 

 

 

 

 

$

2,673,912

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

$

506,782

 

 

928

 

0.37

 

$

339,149

 

 

285

 

0.17

 

NOW accounts

 

 

138,543

 

 

50

 

0.07

 

 

126,988

 

 

41

 

0.06

 

Money market accounts

 

 

833,781

 

 

6,144

 

1.49

 

 

707,633

 

 

2,881

 

0.82

 

Certificates of deposit

 

 

800,780

 

 

9,139

 

2.30

 

 

545,090

 

 

4,252

 

1.57

 

Brokered deposits

 

 

111,800

 

 

1,344

 

2.42

 

 

72,878

 

 

514

 

1.42

 

Total interest-bearing deposits

 

 

2,391,686

 

 

17,605

 

1.48

 

 

1,791,738

 

 

7,973

 

0.90

 

FHLB advances

 

 

341,880

 

 

3,954

 

2.33

 

 

235,437

 

 

1,944

 

1.66

 

Subordinated debentures

 

 

33,824

 

 

1,029

 

6.13

 

 

 

 

 

 

Total borrowings

 

 

375,704

 

 

4,983

 

2.67

 

 

235,437

 

 

1,944

 

1.66

 

Total interest-bearing liabilities

 

 

2,767,390

 

 

22,588

 

1.65

 

 

2,027,175

 

 

9,917

 

0.99

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

412,081

 

 

 

 

 

 

 

269,701

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

50,682

 

 

 

 

 

 

 

32,516

 

 

 

 

 

 

Total liabilities

 

 

3,230,153

 

 

 

 

 

 

 

2,329,392

 

 

 

 

 

 

Total equity

 

 

363,550

 

 

 

 

 

 

 

344,520

 

 

 

 

 

 

Total liabilities and equity

 

$

3,593,703

 

 

 

 

 

 

$

2,673,912

 

 

 

 

 

 

Tax equivalent net interest income

 

 

 

 

 

52,812

 

 

 

 

 

 

 

41,110

 

 

 

Tax equivalent interest rate spread (3)

 

 

 

 

 

 

 

2.91

%

 

 

 

 

 

 

3.05

%

Less: tax equivalent adjustment

 

 

 

 

 

69

 

 

 

 

 

 

 

91

 

 

 

Net interest income as reported

 

 

 

 

$

52,743

 

 

 

 

 

 

$

41,019

 

 

 

Net interest-earning assets (4)

 

$

569,418

 

 

 

 

 

 

$

518,628

 

 

 

 

 

 

Net interest margin (5)

 

 

 

 

 

 

 

3.19

%

 

 

 

 

 

 

3.25

%

Tax equivalent effect

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.01

 

Net interest margin on a fully tax equivalent basis

 

 

 

 

 

 

 

3.19

%

 

 

 

 

 

 

3.26

%

Average interest-earning assets to average interest-bearing liabilities

 

 

120.58

%

 

 

 

 

 

 

125.58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits, including demand deposits

 

$

2,803,767

 

$

17,605

 

 

 

$

2,061,439

 

$

7,973

 

 

 

Cost of total deposits

 

 

 

 

 

 

 

1.27

%

 

 

 

 

 

 

0.78

%

Total funding liabilities, including demand deposits

 

$

3,179,471

 

$

22,588

 

 

 

$

2,296,876

 

$

9,917

 

 

 

Cost of total funding liabilities

 

 

 

 

 

 

 

1.43

%

 

 

 

 

 

 

0.87

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes loans held for sale, nonaccruing loan balances and interest received on such loans.

 

(2) Includes securities available for sale and securities held to maturity. Interest income from tax exempt securities is computed on a tax equivalent basis using a tax rate of 21%. The yield on investments before tax equivalent adjustments was 2.87% and 2.68% for the six months ended June 30, 2019 and 2018, respectively.

 

(3) Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest bearing liabilities.

 

(4) Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.

 

(5) Net interest margin represents net interest income divided by average total interest-earning assets.

 

 

 

 

HarborOne Bancorp, Inc.
Average Balances and Yield Trend
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances - Trend - Quarters Ended

 

 

 

June 30, 2019

 

March 31, 2019

 

December 31, 2018

 

September 30, 2018

 

June 30, 2018

 

 

 

(in thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

$

3,072,345

 

$

3,016,943

 

$

2,964,531

 

$

2,375,892

 

$

2,303,245

 

Investment securities (2)

 

 

259,151

 

 

260,211

 

 

253,631

 

 

239,443

 

 

233,587

 

Other interest-earning assets

 

 

26,758

 

 

37,971

 

 

49,932

 

 

74,390

 

 

41,584

 

Total interest-earning assets

 

 

3,358,254

 

 

3,315,125

 

 

3,268,094

 

 

2,689,725

 

 

2,578,416

 

Noninterest-earning assets

 

 

260,864

 

 

252,882

 

 

252,652

 

 

133,113

 

 

130,551

 

Total assets

 

$

3,619,118

 

$

3,568,007

 

$

3,520,746

 

$

2,822,838

 

$

2,708,967

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

$

528,360

 

$

484,963

 

$

484,153

 

$

338,109

 

$

346,201

 

NOW accounts

 

 

140,115

 

 

136,954

 

 

139,517

 

 

126,978

 

 

128,360

 

Money market accounts

 

 

872,653

 

 

794,477

 

 

725,604

 

 

678,721

 

 

698,591

 

Certificates of deposit

 

 

788,701

 

 

812,992

 

 

820,109

 

 

670,029

 

 

592,811

 

Brokered deposits

 

 

124,122

 

 

99,341

 

 

63,258

 

 

65,998

 

 

66,892

 

Total interest-bearing deposits

 

 

2,453,951

 

 

2,328,727

 

 

2,232,641

 

 

1,879,835

 

 

1,832,855

 

FHLB advances

 

 

291,835

 

 

392,483

 

 

438,023

 

 

256,391

 

 

217,712

 

Subordinated debentures

 

 

33,826

 

 

33,822

 

 

33,668

 

 

11,788

 

 

 

Total borrowings

 

 

325,661

 

 

426,305

 

 

471,691

 

 

268,179

 

 

217,712

 

Total interest-bearing liabilities

 

 

2,779,612

 

 

2,755,032

 

 

2,704,332

 

 

2,148,014

 

 

2,050,567

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

423,462

 

 

400,573

 

 

408,074

 

 

285,025

 

 

278,846

 

Other noninterest-bearing liabilities

 

 

49,163

 

 

52,219

 

 

54,493

 

 

39,445

 

 

33,561

 

Total liabilities

 

 

3,252,237

 

 

3,207,824

 

 

3,166,899

 

 

2,472,484

 

 

2,362,974

 

Total equity

 

 

366,881

 

 

360,183

 

 

353,847

 

 

350,354

 

 

345,993

 

Total liabilities and equity

 

$

3,619,118

 

$

3,568,007

 

$

3,520,746

 

$

2,822,838

 

$

2,708,967

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Yield Trend - Quarters Ended

 

 

 

June 30, 2019

 

March 31, 2019

 

December 31, 2018

 

September 30, 2018

 

June 30, 2018

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

 

4.70

%

 

4.67

%

 

4.63

%

 

4.30

%

 

4.25

%

Investment securities (2)

 

 

2.91

%

 

2.94

%

 

2.87

%

 

2.77

%

 

2.77

%

Other interest-earning assets

 

 

6.71

%

 

5.16

%

 

4.29

%

 

2.56

%

 

2.87

%

Total interest-earning assets

 

 

4.58

%

 

4.54

%

 

4.49

%

 

4.11

%

 

4.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

 

0.43

%

 

0.30

%

 

0.26

%

 

0.17

%

 

0.17

%

NOW accounts

 

 

0.07

%

 

0.07

%

 

0.07

%

 

0.06

%

 

0.06

%

Money market accounts

 

 

1.56

%

 

1.41

%

 

1.22

%

 

0.96

%

 

0.86

%

Certificates of deposit

 

 

2.35

%

 

2.25

%

 

2.06

%

 

1.94

%

 

1.71

%

Brokered deposits

 

 

2.46

%

 

2.38

%

 

2.13

%

 

1.84

%

 

1.50

%

Total interest-bearing deposits

 

 

1.53

%

 

1.44

%

 

1.28

%

 

1.14

%

 

0.97

%

FHLB advances

 

 

2.31

%

 

2.35

%

 

2.17

%

 

1.75

%

 

1.67

%

Subordinated debentures

 

 

6.21

%

 

6.05

%

 

6.51

%

 

6.36

%

 

0.00

%

Total borrowings

 

 

2.71

%

 

2.64

%

 

2.48

%

 

1.95

%

 

1.67

%

Total interest-bearing liabilities

 

 

1.67

%

 

1.62

%

 

1.49

%

 

1.24

%

 

1.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes loans held for sale, nonaccruing loan balances and interest received on such loans.

 

(2) Includes securities available for sale and securities held to maturity.

 

HarborOne Bancorp, Inc.
Selected Financial Highlights
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarters Ended

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

Performance Ratios (annualized):

 

2019

 

2019

 

2018

 

2018

 

2018

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (ROAA)

 

 

0.53

%

 

0.23

%

 

0.01

%

 

0.84

%

 

0.46

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity (ROAE)

 

 

5.21

%

 

2.30

%

 

0.13

%

 

6.77

%

 

3.59

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest expense

 

$

35,081

 

$

32,592

 

$

36,593

 

$

27,383

 

$

28,518

 

Less: Amortization of other intangible assets

 

 

639

 

 

640

 

 

640

 

 

22

 

 

22

 

Total adjusted noninterest expense

 

$

34,442

 

$

31,952

 

$

35,953

 

$

27,361

 

$

28,496

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest and dividend income

 

$

26,713

 

$

26,030

 

$

26,790

 

$

21,121

 

$

20,895

 

Total noninterest income

 

 

15,718

 

 

9,842

 

 

11,652

 

 

13,640

 

 

12,557

 

Total revenue

 

$

42,431

 

$

35,872

 

$

38,442

 

$

34,761

 

$

33,452

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (1)

 

 

81.17

%

 

89.07

%

 

93.52

%

 

78.71

%

 

85.19

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) This non-GAAP measure represents adjusted noninterest expense divided by total revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At or for the Quarters Ended

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

Asset Quality

 

2019

 

2019

 

2018

 

2018

 

2018

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming assets

 

$

17,165

 

$

19,266

 

$

18,460

 

$

17,407

 

$

17,397

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to total assets

 

 

0.46

%

 

0.53

%

 

0.51

%

 

0.61

%

 

0.60

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to total loans

 

 

0.73

%

 

0.71

%

 

0.69

%

 

0.87

%

 

0.84

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge offs

 

$

771

 

$

230

 

$

287

 

$

436

 

$

505

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized net charge offs/average loans

 

 

0.10

%

 

0.03

%

 

0.04

%

 

0.08

%

 

0.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to nonperforming loans

 

 

133.61

%

 

116.41

%

 

116.62

%

 

116.16

%

 

117.57

%

HarborOne Bancorp, Inc.
Selected Financial Highlights
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

Capital and Share Related

 

2019

 

2019

 

2018

 

2018

 

2018

 

(dollars in thousands, except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock outstanding

 

 

32,573,244

 

 

32,560,136

 

 

32,563,485

 

 

32,585,519

 

 

32,622,695

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

 

$

11.39

 

$

11.16

 

$

10.98

 

$

10.84

 

$

10.69

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

$

371,118

 

$

363,448

 

$

357,574

 

$

353,345

 

$

348,576

 

Less: Goodwill

 

 

69,635

 

 

69,635

 

 

70,088

 

 

13,660

 

 

13,629

 

Less: Other intangible assets (1)

 

 

7,100

 

 

7,739

 

 

8,379

 

 

66

 

 

88

 

Tangible common equity

 

$

294,383

 

$

286,074

 

$

279,107

 

$

339,619

 

$

334,859

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share (2)

 

$

9.04

 

$

8.79

 

$

8.57

 

$

10.42

 

$

10.26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

3,737,424

 

$

3,655,996

 

$

3,653,121

 

$

2,852,800

 

$

2,879,714

 

Less: Goodwill

 

 

69,635

 

 

69,635

 

 

70,088

 

 

13,660

 

 

13,629

 

Less: Other intangible assets (1)

 

 

7,100

 

 

7,739

 

 

8,379

 

 

66

 

 

88

 

Tangible assets

 

$

3,660,689

 

$

3,578,622

 

$

3,574,654

 

$

2,839,074

 

$

2,865,997

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity / tangible assets (3)

 

 

8.04

%

 

7.99

%

 

7.81

%

 

11.96

%

 

11.68

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Other intangible assets includes core deposit intangible and noncompete intangible.

(2) This non-GAAP ratio is total stockholders' equity less goodwill and intangible assets divided by common stock outstanding.

(3) This non-GAAP ratio is total stockholders' equity less goodwill and intangible assets to total assets less goodwill and intangible assets.

 

Contacts

Linda Simmons, SVP, CFO 509 895-1379

Release Summary

HarborOne Bancorp, Inc. Announces 2019 Second Quarter Earnings

Contacts

Linda Simmons, SVP, CFO 509 895-1379