HarborOne Bancorp, Inc. Announces 2019 Second Quarter Earnings

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

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.