HarborOne Bancorp, Inc. Announces 2019 First Quarter Earnings

HarborOne Bancorp, Inc. (the “Company” or “HarborOne”) (NASDAQ: HONE), the holding company for HarborOne Bank (the “Bank”), announced net income of $2.1 million, or $0.07 basic and diluted earnings per share for the first quarter of 2019, compared to $111,000, or $0.00 per basic and diluted share, for the prior quarter and $2.3 million, or $0.07 per basic and diluted share, for the same quarter prior year.

Selected highlights:

  • Commercial loan growth of $37.2 million to $1.4 billion
  • Deposits up 6% quarter over quarter to $2.8 billion, solid growth in core accounts
  • Asset quality for the quarter remains strong
  • Opening of Stoughton, Massachusetts branch in March 2019

“Our continued commitment to commercial assets drove core earnings with an increase of interest and fees on loans, along with other income from fees generated by the commercial business,” said James W. Blake, CEO. “Volatility in the capital markets resulted in a negative mark to market of $2.2 million on mortgage servicing rights and first quarter earnings were also negatively impacted by the operating loss at HarborOne Mortgage. The residential mortgage business as a whole has experienced lower income and spreads and we are actively managing the expense side of the business with $1.2 million in annual savings on a recent additional layoff. Although HarborOne Mortgage got off to a slow start this year, recent mortgage application volume spurred by the spring housing market and lower mortgage rates indicates an improved outlook in the second quarter of 2019.”

Net Interest Income
The Company’s net interest and dividend income was $26.0 million for the quarter ended March 31, 2019, down $760,000, or 2.8%, from $26.8 million for the quarter ended December 31, 2018 and up $5.9 million, or 29.3%, from $20.1 million for the quarter ended March 31, 2018. The tax-equivalent interest rate spread and net interest margin were 2.92% and 3.19%, respectively, for the quarter ended March 31, 2019 compared to 3.00% and 3.26%, respectively, for the quarter ended December 31, 2018 and 3.07% and 3.26%, respectively, for the quarter ended March 31, 2018.

The decrease in net interest income from the previous quarter reflects a $130,000, or 0.4%, increase in total interest and dividend income offset by an increase of $890,000, or 8.8% in total interest expense. Compared to the prior quarter, interest and dividend income was relatively flat. Interest on loans in the first quarter of 2019 includes $670,000 in accretion income of the fair value discount on loans acquired from Coastway Bancorp, Inc. (“Coastway”) in October 2018, and $106,000 in prepayment penalties on commercial loans. Accretion income and prepayment penalties in the previous quarter were $900,000 and $226,000, respectively. The yield on loans was 4.67% for the quarter ended March 31, 2019 compared to 4.63% for the quarter ended December 31, 2018. The increase in interest expense is primarily due to an increase in higher cost money market accounts driving a 16 basis point increase in the cost of interest-bearing deposits. The increase was partially offset by a decrease in average FHLB advances of $45.5 million, tempered by an 18 basis point increase in the cost of those funds.

The increase in net interest income from the prior year quarter reflects a $12.4 million, or 50.1%, increase in total interest and dividend income and an increase of $6.5 million, or 141.7%, in total interest expense. The increases in total interest and dividend income reflect an increase in the yield on loans to 4.67% from 4.13%, 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 $578.6 million with a 62 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 and a $139.1 million increase in average FHLB borrowings with a 69 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 decreased $1.8 million, or 15.5%, to $9.8 million for the quarter ended March 31, 2019 from the quarter ended December 31, 2018. The decrease is primarily due to a decrease in mortgage banking income of $1.5 million and a net decrease of $316,000 in the other noninterest income categories. Results of HarborOne Mortgage, LLC (“HarborOne Mortgage”) were down compared to the fourth quarter. Lower mortgage banking income reflects industry wide conditions, including lack of inventory and lower refinancing activity due to higher mortgage rates during the quarter. Additionally the decrease in 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. The net decrease in the other noninterest income categories compared to the prior quarter is primarily due to a decrease of $750,000 in bank-owned life insurance income and a $229,000 decrease in deposit account fees partially offset by an increase of $673,000 in other income. The increase in other income reflects $613,000 in swap fee income as compared to $124,000 in the previous quarter. The quarter ended December 31, 2018 included a $746,000 death benefit in bank-owned life insurance income with no such benefit in the first quarter of 2019.

Noninterest income decreased $1.5 million or 13.3%, as compared to the quarter ended March 31, 2018. Mortgage banking income decreased $2.8 million, or 38.2%, partially offset by a net increase in the other noninterest income categories of $1.3 million. Mortgage banking income decreased compared to the prior year quarter due to lower mortgage originations, primarily as a result of higher residential mortgage interest rates, low housing inventories and reduced refinancing volume. Additionally, mortgage servicing rights fair value decreased $2.2 million for the quarter ended March 31, 2019 as compared to an increase of $1.0 million in the quarter ended March 31, 2018. The net increase in other noninterest income categories compared to prior year quarter is primarily due to an $811,000 increase in deposit account fee income reflecting the addition of Coastway accounts and an increase of $466,000 in other income primarily from swap fee income and other commercial loan fees.

Noninterest Expense
Noninterest expenses were $32.6 million for the quarter ended March 31, 2019, a decrease of $4.0 million, or 10.9%, from the quarter ended December 31, 2018 which included merger expenses of $3.8 million as compared to none in the first quarter of 2019.

Other significant changes in noninterest expense included an $817,000 decrease in compensation and benefits partially offset by a $499,000 increase in occupancy and equipment expense. The decrease in compensation and benefits is due to a decrease in commission expense of $990,000 primarily due to the decrease in origination volume at HarborOne Mortgage and a $1.0 million decrease in management incentive plan expense partially offset by an increase in supplemental employee retirement plan expense of $535,000. 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. The occupancy and equipment expense increase was primarily due to property maintenance expense increases due to the additional Coastway properties.

Total noninterest expenses increased $5.0 million, or 18.1%, from the quarter ended March 31, 2018. Compensation and benefits increased $2.9 million, occupancy and equipment expense increased $1.2 million, other expenses increased $802,000 and data processing expense increased $493,000. The increases primarily reflect the acquisition of Coastway and expenses related to the new Stoughton branch and Boston commercial loan office.

Income Tax Provision
The effective tax rate was 14.7% for the quarter ended March 31, 2019, compared to 68.0% for the quarter ended December 31, 2018 and 26.5% for the quarter ended March 31, 2018. The effective tax rate for the quarter ended December 31, 2018 was impacted by nondeductible merger expenses, while the quarter ended March 31, 2019 was impacted by the 2014 Massachusetts state tax refund of $320,000 recognized in the quarter.

Asset Quality
The Company recorded a provision for loan losses of $857,000 for the quarter ended March 31, 2019, compared to $1.5 million for the quarter ended December 31, 2018 and $808,000 for the quarter ended March 31, 2018. The increase in the provision for the quarter ended December 31, 2018 is primarily due to commercial and construction loan growth. Also contributing to the higher provision for the quarter ended December 31, 2018 was $18.1 million in loans that were downgraded to a watch risk rating and resulted in an increase in the allocated reserves of $439,000. Generally increases in loan loss provisions each quarter were due to growth in the commercial loan portfolio. 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 $230,000 for the quarter ended March 31, 2019, or 0.03%, of average loans outstanding on an annualized basis, compared to $287,000, or 0.04% of average loans outstanding on an annualized basis, for the quarter ended December 31, 2018 and $434,000, or 0.08% of average loans outstanding on an annualized basis, for the quarter ended March 31, 2018.

The allowance for loan losses was $21.3 million, or 0.71%, of total loans at March 31, 2019, compared to $20.7 million, or 0.69%, of total loans at December 31, 2018 and $18.9 million, or 0.84%, of total loans at March 31, 2018. The decrease from March 31, 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 $19.3 million at March 31, 2019 compared to $18.5 million at December 31, 2018 and $17.2 million at March 31, 2018. Nonperforming assets as a percentage of total assets were 0.53% at March 31, 2019, 0.51% at December 31, 2018 and 0.63% at March 31, 2018. The Company continues to minimize nonperforming assets through diligent collection efforts, prudent workout arrangements and strong underwriting.

Balance Sheet
Total assets increased $2.9 million, or 0.1%, to $3.66 billion at March 31, 2019 from $3.65 billion at December 31, 2018.

Net loans increased $14.4 million, or 0.5%, to $2.98 billion at March 31, 2019 from $2.96 billion at December 31, 2018. The net increase in loans for the three months ended March 31, 2019 was primarily due increases in commercial real estate loans of $18.0 million and commercial loans of $22.4 million, partially offset by decreases in commercial construction loans of $3.2 million and consumer loans of $22.1 million. Loans held for sale decreased $9.7 million, or 22.9%, to $32.4 million at March 31, 2019 from $42.1 million at December 31, 2018.

Total deposits increased $151.6 million, or 5.6%, to $2.84 billion at March 31, 2019 from $2.69 billion at December 31, 2018. Compared to the prior quarter, non-certificate accounts increased $117.4 million, brokered deposits increased $40.4 million and term certificate accounts decreased $6.2 million. FHLB borrowings were $355.9 million at March 31, 2019 and $519.9 million at December 31, 2018.

Total stockholders’ equity was $363.4 million at March 31, 2019 compared to $357.6 million at December 31, 2018 and $344.9 million at March 31, 2018. The tangible common equity to tangible assets ratio was 7.99% at March 31, 2019, 7.81% at December 31, 2018 and 12.17% at March 31, 2018. At March 31, 2019, the Company and the Bank exceed 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 34 offices in Massachusetts, Rhode Island, New Hampshire, Maine, and New Jersey and is also licensed to lend in five 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)

March 31,December 31,September 30,June 30,March 31,
(in thousands) 20192018201820182018
Assets
Cash and due from banks $ 25,227 $ 27,686 $ 18,478 $ 20,232 $ 15,205
Short-term investments 76,328 77,835 76,619 112,264 92,105
Total cash and cash equivalents 101,555 105,521 95,097 132,496 107,310
Securities available for sale, at fair value 219,966 209,293 191,847 185,702 182,173
Securities held to maturity, at amortized cost 41,104 44,688 47,371 48,251 46,095
Federal Home Loan Bank stock, at cost 16,134 24,969 13,263 15,310 13,538
Loans held for sale, at fair value 32,449 42,107 155,268 71,017 34,129
Loans:
Residential real estate 1,115,424 1,115,456 661,755 768,537 774,083
Commercial real estate 952,404 934,420 788,561 726,276 687,121
Commercial construction 158,504 161,660 129,796 150,710 133,227
Total mortgage loans on real estate 2,226,332 2,211,536 1,580,112 1,645,523 1,594,431
Commercial 299,658 277,271 139,616 132,293 111,013
Consumer 469,346 491,445 498,417 516,897 521,634
Loans 2,995,336 2,980,252 2,218,145 2,294,713 2,227,078
Less: Allowance for loan losses (21,282 ) (20,655 ) (19,440 ) (19,244 ) (18,863 )
Net deferred loan costs 5,193 5,255 5,677 5,982 6,075
Net loans 2,979,247 2,964,852 2,204,382 2,281,451 2,214,290
Mortgage servicing rights, at fair value 20,231 22,217 23,748 22,832 22,696
Goodwill 69,635 70,088 13,660 13,629 13,565
Intangible assets 7,739 8,379 66 88 110
Other assets 167,936 161,007 108,098 108,938 101,671
Total assets $ 3,655,996 $ 3,653,121 $ 2,852,800 $ 2,879,714 $ 2,735,577
Liabilities and Stockholders' Equity
Deposits:
NOW and demand deposit accounts $ 574,379 $ 556,517 $ 432,628 $ 429,397 $ 419,776
Regular savings and club accounts 497,697 482,088 327,030 403,732 378,818
Money market deposit accounts 842,824 758,933 674,657 681,524 701,360
Brokered deposits 117,940 77,508 66,831 79,396 70,176
Term certificate accounts 803,805 810,015 684,495 608,453 557,082
Total deposits 2,836,645 2,685,061 2,185,641 2,202,502 2,127,212
Short-term borrowed funds 126,000 290,000 25,000 70,000
Long-term borrowed funds 229,935 229,936 206,187 217,438 226,364
Subordinated debt 33,812 33,799 33,855
Other liabilities and accrued expenses 66,156 56,751 48,772 41,198 37,144
Total liabilities 3,292,548 3,295,547 2,499,455 2,531,138 2,390,720
Common stock 327 327 327 327 327
Additional paid-in capital 153,326 152,156 150,732 150,063 148,559
Unearned compensation - ESOP (9,942 ) (10,091 ) (10,239 ) (10,388 ) (10,536 )
Retained earnings 221,155 219,088 218,977 213,049 209,946
Treasury stock (1,548 ) (1,548 ) (1,548 ) (742 ) (742 )
Accumulated other comprehensive income (loss) 130 (2,358 ) (4,904 ) (3,733 ) (2,697 )
Total stockholders' equity 363,448 357,574 353,345 348,576 344,857
Total liabilities and stockholders' equity $ 3,655,996 $ 3,653,121 $ 2,852,800 $ 2,879,714 $ 2,735,577

HarborOne Bancorp, Inc.

Consolidated Statements of Net Income - Trend

(Unaudited)

Quarters Ended
March 31,December 31,September 30,June 30,March 31,
(in thousands, except share data) 20192018201820182018
Interest and dividend income:
Interest and fees on loans $ 34,365 $ 33,947 $ 25,115 $ 23,866 $ 22,504
Interest on loans held for sale 358 648 625 521 411
Interest on securities 1,847 1,788 1,629 1,567 1,496
Other interest and dividend income 483 540 480 297 274
Total interest and dividend income 37,053 36,923 27,849 26,251 24,685
Interest expense:
Interest on deposits 8,243 7,181 5,409 4,450 3,523
Interest on FHLB borrowings 2,275 2,400 1,130 906 1,038
Interest on subordinated debentures 505 552 189
Total interest expense 11,023 10,133 6,728 5,356 4,561
Net interest and dividend income 26,030 26,790 21,121 20,895 20,124
Provision for loan losses 857 1,502 632 886 808
Net interest income, after provision for loan losses 25,173 25,288 20,489 20,009 19,316
Noninterest income:
Mortgage banking income:
Changes in mortgage servicing rights fair value (2,151 ) (1,734 ) (378 ) (306 ) 1,022
Other 6,653 7,730 9,249 8,765 6,261
Total mortgage banking income 4,502 5,996 8,871 8,459 7,283
Deposit account fees 3,778 4,007 3,302 3,224 2,967
Income on retirement plan annuities 96 101 100 119 113
Gain on sale and call of securities, net 5
Bank-owned life insurance income 253 1,003 243 243 239
Other income 1,213 540 1,124 512 747
Total noninterest income 9,842 11,652 13,640 12,557 11,349
Noninterest expenses:
Compensation and benefits 19,245 20,062 16,809 17,345 16,352
Occupancy and equipment 4,448 3,949 3,027 2,961 3,275
Data processing 2,046 1,965 1,702 1,569 1,553
Loan expense 1,271 1,227 1,503 1,390 1,262
Marketing 958 611 639 1,084 999
Professional fees 946 1,237 712 915 968
Deposit insurance 666 572 540 491 494
Merger expenses 3,808 274 524 486
Other expenses 3,012 3,162 2,177 2,239 2,210
Total noninterest expenses 32,592 36,593 27,383 28,518 27,599
Income before income taxes 2,423 347 6,746 4,048 3,066
Income tax provision 356 236 818 945 814
Net income $ 2,067 $ 111 $ 5,928 $ 3,103 $ 2,252
Earnings per common share:
Basic $ 0.07 $ $ 0.19 $ 0.10 $ 0.07
Diluted $ 0.07 $ $ 0.19 $ 0.10 $ 0.07
Weighted average shares outstanding:
Basic 31,561,761 31,571,467 31,575,210 31,578,961 31,569,811
Diluted 31,561,761 31,571,467 31,575,811 31,578,961 31,569,811

HarborOne Bancorp, Inc.

Consolidated Statements of Net Income

(Unaudited)

For the Three Months Ended March 31,
(dollars in thousands, except share data) 20192018

$ Change

% Change
Interest and dividend income:
Interest and fees on loans $ 34,365 $ 22,504 $ 11,861 52.7 %
Interest on loans held for sale 358 411 (53 ) (12.9 )
Interest on securities 1,847 1,496 351 23.5
Other interest and dividend income 483 274 209 76.3
Total interest and dividend income 37,053 24,685 12,368 50.1
Interest expense:
Interest on deposits 8,243 3,523 4,720 134.0
Interest on FHLB borrowings 2,275 1,038 1,237 119.2
Interest on subordinated debentures 505 505 100.0
Total interest expense 11,023 4,561 6,462 141.7
Net interest and dividend income 26,030 20,124 5,906 29.3
Provision for loan losses 857 808 49 6.1
Net interest income, after provision for loan losses 25,173 19,316 5,857 30.3
Noninterest income:
Mortgage banking income:
Changes in mortgage servicing rights fair value (2,151 ) 1,022 (3,173 ) (310.5 )
Other 6,653 6,261 392 6.3
Total mortgage banking income 4,502 7,283 (2,781 ) (38.2 )
Deposit account fees 3,778 2,967 811 27.3
Income on retirement plan annuities 96 113 (17 ) (15.0 )
Bank-owned life insurance income 253 239 14 5.9
Other income 1,213 747 466 62.4
Total noninterest income 9,842 11,349 (1,507 ) (13.3 )
Noninterest expenses:
Compensation and benefits 19,245 16,352 2,893 17.7
Occupancy and equipment 4,448 3,275 1,173 35.8
Data processing 2,046 1,553 493 31.7
Loan expense 1,271 1,262 9 0.7
Marketing 958 999 (41 ) (4.1 )
Professional fees 946 968 (22 ) (2.3 )
Deposit insurance 666 494 172 34.8
Merger expenses 486 (486 ) (100.0 )
Other expenses 3,012 2,210 802 36.3
Total noninterest expenses 32,592 27,599 4,993 18.1
Income before income taxes 2,423 3,066 (643 ) (21.0 )
Income tax provision 356 814 (458 ) (56.3 )
Net income $ 2,067 $ 2,252 $ (185 ) (8.2 ) %
Earnings per common share:
Basic $ 0.07 $ 0.07
Diluted $ 0.07 $ 0.07
Weighted average shares outstanding:
Basic 31,561,761 31,569,811
Diluted 31,561,761 31,569,811

HarborOne Bancorp, Inc.

Average Balances / Yields

(Unaudited)

Quarters Ended
March 31, 2019December 31, 2018March 31, 2018
Average
Outstanding
Balance

Average
Outstanding
Balance

Average
Outstanding
Balance
Yield/
Cost (6)
Yield/
Cost (6)
Yield/
Cost (6)
InterestInterestInterest
(dollars in thousands)
Interest-earning assets:
Loans (1) $ 3,016,943 $ 34,723 4.67 % $ 2,964,531 $ 34,595 4.63 % $ 2,248,119 $ 22,915 4.13 %
Investment securities (2) 260,211 1,886 2.94 253,631 1,832 2.87 227,362 1,541 2.75
Other interest-earning assets 37,971 483 5.16 49,932 540 4.29 37,346 274 2.97
Total interest-earning assets 3,315,125 37,092 4.54 3,268,094 36,967 4.49 2,512,827 24,730 3.99
Noninterest-earning assets 252,882 252,652 125,640
Total assets $ 3,568,007 $ 3,520,746 $ 2,638,467
Interest-bearing liabilities:
Savings accounts $ 484,963 364 0.30 $ 484,153 319 0.26 $ 332,414 135 0.17
NOW accounts 136,954 25 0.07 139,517 24 0.07 125,602 20 0.06
Money market accounts 794,477 2,760 1.41 725,604 2,233 1.22 716,380 1,385 0.78
Certificates of deposit 812,992 4,512 2.25 820,109 4,265 2.06 496,839 1,718 1.40
Brokered deposits 99,341 582 2.38 63,258 340 2.13 78,930 265 1.36
Total interest-bearing deposits 2,328,727 8,243 1.44 2,232,641 7,181 1.28 1,750,165 3,523 0.82
FHLB advances 392,483 2,275 2.35 438,023 2,400 2.17 253,359 1,038 1.66
Subordinated debentures 33,822 505 6.05 33,668 552 6.51
Total borrowings 426,305 2,780 2.64 471,691 2,952 2.48 253,359 1,038 1.66
Total interest-bearing liabilities 2,755,032 11,023 1.62 2,704,332 10,133 1.49 2,003,524 4,561 0.92
Noninterest-bearing liabilities:
Noninterest-bearing deposits 400,573 408,074 260,455
Other noninterest-bearing liabilities 52,219 54,493 31,457
Total liabilities 3,207,824 3,166,899 2,295,436
Total equity 360,183 353,847 343,031
Total liabilities and equity $ 3,568,007 $ 3,520,746 $ 2,638,467
Tax equivalent net interest income 26,069 26,834 20,169
Tax equivalent interest rate spread (3) 2.92 % 3.00 % 3.07 %
Less: tax equivalent adjustment 39 44 45
Net interest income as reported $ 26,030 $ 26,790 $ 20,124
Net interest-earning assets (4) $ 560,093 $ 563,762 $ 509,303
Net interest margin (5) 3.18 % 3.25 % 3.25 %
Tax equivalent effect 0.01 0.01 0.01
Net interest margin on a fully tax equivalent basis 3.19 % 3.26 % 3.26 %
Average interest-earning assets to average interest-bearing liabilities 120.33 % 120.85 % 125.42 %
Supplemental information:
Total deposits, including demand deposits $ 2,729,300 $ 8,243 $ 2,640,715 $ 7,181 $ 2,010,620 $ 3,523
Cost of total deposits 1.22 % 1.08 % 0.71 %
Total funding liabilities, including demand deposits $ 3,155,605 $ 11,023 $ 3,112,406 $ 10,133 $ 2,263,979 $ 4,561
Cost of total funding liabilities 1.42 % 1.29 % 0.82 %

(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 2.88%, 2.80%, and 2.67%, 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 and Yield Trend

(Unaudited)

Average Balances - Trend - Quarters Ended
March 31, 2019December 31, 2018September 30, 2018June 30, 2018March 31, 2018
(in thousands)
Interest-earning assets:
Loans (1) $ 3,016,943 $ 2,964,531 $ 2,375,892 $ 2,303,245 $ 2,248,119
Investment securities (2) 260,211 253,631 239,443 233,587 227,362
Other interest-earning assets 37,971 49,932 74,390 41,584 37,346
Total interest-earning assets 3,315,125 3,268,094 2,689,725 2,578,416 2,512,827
Noninterest-earning assets 252,882 252,652 133,113 130,551 125,640
Total assets $ 3,568,007 $ 3,520,746 $ 2,822,838 $ 2,708,967 $ 2,638,467
Interest-bearing liabilities:
Savings accounts $ 484,963 $ 484,153 $ 338,109 $ 346,201 $ 332,414
NOW accounts 136,954 139,517 126,978 128,360 125,602
Money market accounts 794,477 725,604 678,721 698,591 716,380
Certificates of deposit 812,992 820,109 670,029 592,811 496,839
Brokered deposits 99,341 63,258 65,998 66,892 78,930
Total interest-bearing deposits 2,328,727 2,232,641 1,879,835 1,832,855 1,750,165
FHLB advances 392,483 438,023 256,391 217,712 253,359
Subordinated debentures 33,822 33,668 11,788
Total borrowings 426,305 471,691 268,179 217,712 253,359
Total interest-bearing liabilities 2,755,032 2,704,332 2,148,014 2,050,567 2,003,524
Noninterest-bearing liabilities:
Noninterest-bearing deposits 400,573 408,074 285,025 278,846 260,455
Other noninterest-bearing liabilities 52,219 54,493 39,445 33,561 31,457
Total liabilities 3,207,824 3,166,899 2,472,484 2,362,974 2,295,436
Total equity 360,183 353,847 350,354 345,993 343,031
Total liabilities and equity $ 3,568,007 $ 3,520,746 $ 2,822,838 $ 2,708,967 $ 2,638,467
Annualized Yield Trend - Quarters Ended
March 31, 2019December 31, 2018September 30, 2018June 30, 2018March 31, 2018
Interest-earning assets:
Loans (1) 4.67 % 4.63 % 4.30 % 4.25 % 4.13 %
Investment securities (2) 2.94 % 2.87 % 2.77 % 2.77 % 2.75 %
Other interest-earning assets 5.16 % 4.29 % 2.56 % 2.87 % 2.97 %
Total interest-earning assets 4.54 % 4.49 % 4.11 % 4.09 % 3.99 %
Interest-bearing liabilities:
Savings accounts 0.30 % 0.26 % 0.17 % 0.17 % 0.17 %
NOW accounts 0.07 % 0.07 % 0.06 % 0.06 % 0.06 %
Money market accounts 1.41 % 1.22 % 0.96 % 0.86 % 0.78 %
Certificates of deposit 2.25 % 2.06 % 1.94 % 1.71 % 1.40 %
Brokered deposits 2.38 % 2.13 % 1.84 % 1.50 % 1.36 %
Total interest-bearing deposits 1.44 % 1.28 % 1.14 % 0.97 % 0.82 %
FHLB advances 2.35 % 2.17 % 1.75 % 1.67 % 1.66 %
Subordinated debentures 6.05 % 6.51 % 6.36 % % %
Total borrowings 2.64 % 2.48 % 1.95 % 1.67 % 1.66 %
Total interest-bearing liabilities 1.62 % 1.49 % 1.24 % 1.05 % 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.

HarborOne Bancorp, Inc.

Selected Financial Highlights

(Unaudited)

Quarters Ended
March 31,December 31,September 30,June 30,March 31,
Performance Ratios (annualized):20192018201820182018
(dollars in thousands)
Return on average assets (ROAA) 0.23 % 0.01 % 0.84 % 0.46 % 0.34 %
Return on average equity (ROAE) 2.30 % 0.13 % 6.77 % 3.59 % 2.63 %
Total noninterest expense $ 32,592 $ 36,593 $ 27,383 $ 28,518 $ 27,599
Less: Core deposit intangible expense 618 618
Less: Noncompete intangible expense 22 22 22 22 22
Total adjusted noninterest expense $ 31,952 $ 35,953 $ 27,361 $ 28,496 $ 27,577
Net interest income $ 26,030 $ 26,790 $ 21,121 $ 20,895 $ 20,124
Total noninterest income 9,842 11,652 13,640 12,557 11,349
Total revenue $ 35,872 $ 38,442 $ 34,761 $ 33,452 $ 31,473
Efficiency ratio (1) 89.07 % 93.52 % 78.71 % 85.19 % 87.62 %
(1) This non-GAAP measure represents noninterest expense divided by the sum of net interest income and noninterest income
At or for the Quarters Ended
March 31,December 31,September 30,June 30,March 31,
Asset Quality20192018201820182018
(dollars in thousands)
Total nonperforming assets $ 19,266 $ 18,460 $ 17,407 $ 17,397 $ 17,171
Nonperforming assets to total assets 0.53 % 0.51 % 0.61 % 0.60 % 0.63 %
Allowance for loan losses to total loans 0.71 % 0.69 % 0.87 % 0.84 % 0.84 %
Net charge offs $ 230 $ 287 $ 436 $ 505 $ 434
Annualized net charge offs/average loans 0.03 % 0.04 % 0.08 % 0.09 % 0.08 %
Allowance for loan losses to nonperforming loans 116.41 % 116.62 % 116.16 % 117.57 % 115.51 %

HarborOne Bancorp, Inc.

Selected Financial Highlights

(Unaudited)

March 31,December 31,September 30,June 30,March 31,
Capital and Share Related20192018201820182018
(dollars in thousands, except share data)
Common stock outstanding 32,560,136 32,563,485 32,585,519 32,622,695 32,622,695
Book value per share $ 11.16 $ 10.98 $ 10.84 $ 10.69 $ 10.57
Tangible common equity:
Total stockholders' equity $ 363,448 $ 357,574 $ 353,345 $ 348,576 $ 344,857
Less: Goodwill 69,635 70,088 13,660 13,629 13,565
Less: Intangible assets (1) 7,739 8,379 66 88 110
Tangible common equity $ 286,074 $ 279,107 $ 339,619 $ 334,859 $ 331,182
Tangible book value per share (2) $ 8.79 $ 8.57 $ 10.42 $ 10.26 $ 10.15
Tangible assets:
Total assets $ 3,655,996 $ 3,653,121 $ 2,852,800 $ 2,879,714 $ 2,735,577
Less: Goodwill 69,635 70,088 13,660 13,629 13,565
Less: Intangible assets (1) 7,739 8,379 66 88 110
Tangible assets $ 3,578,622 $ 3,574,654 $ 2,839,074 $ 2,865,997 $ 2,721,902
Tangible common equity / tangible assets (3) 7.99 % 7.81 % 11.96 % 11.68 % 12.17 %

(1) 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  508-895-1379

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.