HarborOne Bancorp, Inc. Announces 2019 Third Quarter Earnings

HarborOne Bancorp, Inc. (the “Company” or “HarborOne”) (NASDAQ: HONE), the holding company for HarborOne Bank (the “Bank”), announced net income of $7.1 million, or $0.13 per basic and diluted share for the third quarter of 2019, compared to $4.8 million, or $0.08 per basic and diluted share, for the prior quarter and $5.9 million, or $0.10 per basic and diluted share, for the same period last year. For the nine months ended September 30, 2019 net income was $14.0 million, or $0.25 per basic and diluted share, compared to $11.3 million, or $0.20 per basic and diluted share, for the same period last year. On August 14, 2019, the Company completed its second step conversion from the mutual holding company to the stock holding company form of organization and related common stock offering. All historical share and per share information has been restated to reflect the 1.795431 exchange ratio.

Selected third quarter highlights:

  • Successful second-step conversion raising net proceeds of $304.1 million
  • Maintained strong commercial loan growth, increasing total commercial loans 4%
  • Sustained residential real estate mortgage origination activity, increasing 39% on a linked quarter basis and year over year

“Solid performance in our core operating businesses is a reflection of our continued focus on growth and expense management,” said James Blake, CEO, HarborOne. “We expect the continued strength in commercial lending and the rebound of the mortgage business to serve us well through year end.” Added Joseph Casey, President, HarborOne, “The successful completion of our second step conversion has provided both the capital and flexibility necessary to pursue our growth strategy.”

Net Interest Income
The Company’s net interest and dividend income was $28.0 million for the quarter ended September 30, 2019, up $1.3 million, or 4.8%, from $26.7 million for the quarter ended June 30, 2019 and up $6.9 million, or 32.5%, from $21.1 million for the quarter ended September 30, 2018. The tax-equivalent interest rate spread and net interest margin were 2.73% and 3.11%, respectively, for the quarter ended September 30, 2019 compared to 2.91% and 3.19%, respectively, for the quarter ended June 30, 2019 and 2.87% and 3.12%, respectively, for the quarter ended September 30, 2018.

The increase in net interest and dividend income from the previous quarter reflected a $1.5 million, or 3.8%, increase in total interest and dividend income offset in part by an increase of $180,000, or 1.6%, in total interest expense. The increase in interest and dividend income primarily reflected an increase in interest income on loans due to volume increases and an increase in interest income on other interest-earning assets as proceeds from the second step conversion were invested in liquid investments. Additionally, interest on loans in the third quarter of 2019 included $1.1 million in accretion income of the fair value discount on loans acquired from Coastway Bancorp, Inc. (“Coastway”) and $5,000 in prepayment penalties on commercial loans. Accretion income and prepayment penalties in the previous quarter were $614,000 and $421,000, respectively. The yield on loans was 4.64% for the quarter ended September 30, 2019 compared to 4.70% for the quarter ended June 30, 2019. The increase in interest expense was primarily due to an increase in higher cost certificates of deposit accounts and an increase in the average balance and cost of savings accounts as a result of savings and CD promotions in the third quarter, which drove a 4 basis point increase in the cost of interest-bearing deposits. Average FHLB advances in the same period decreased by $78.3 million, reducing interest expense on FHLB advances by $430,000.

The increase in net interest and dividend income from the prior year quarter reflected an $11.9 million, or 42.7%, increase in total interest and dividend income offset by an increase of $5.0 million, or 74.6%, in total interest expense. The increases in total interest and dividend income which reflected an increase in the yield on loans to 4.64% from 4.30%, primarily driven by commercial loan growth due to the Coastway acquisition as well as organic commercial loan growth. This is partially offset by the increase in total interest expense primarily due to an increase in average interest-bearing deposits of $633.2 million with a 43 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 CDs. Average FHLB borrowings decreased $42.8 million; however, a 57 basis point increase in the cost of those funds offset any savings. Additionally, the Company issued $35.0 million in subordinated notes in the third quarter of 2018.

Noninterest Income
Noninterest income increased $1.6 million, or 9.9%, to $17.3 million for the quarter ended September 30, 2019 from $15.7 million for the quarter ended June 30, 2019. The increase was primarily due to an increase in mortgage banking income of $2.9 million, partially offset by a $1.2 million decrease in gain on sale of securities and a net decrease of $105,000 in the other noninterest income categories. Seasonal mortgage origination activity and mortgage rate decreases resulted in a 39% increase in mortgage production by HarborOne Mortgage, LLC (“HarborOne Mortgage”) compared to the second quarter of 2019. Continued downward pressure on the 10-year Treasury Constant Maturity rate negatively impacted the fair value of the mortgage servicing rights resulting in a $2.5 million decrease in their fair value in the third quarter as compared to a $2.2 million decrease in their fair value in the second quarter of 2019.

Noninterest income increased $3.6 million, or 26.6%, as compared to the quarter ended September 30, 2018. Mortgage banking income increased $2.6 million, or 29.7%, and the other noninterest income categories increased $922,000, excluding the gain on sale of securities. Mortgage banking income increased compared to the same period last year, despite the decrease in the fair value of mortgage servicing rights of $2.5 million in 2019 as compared to a $378,000 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 $884,000 increase in deposit account fee income reflecting the addition of Coastway accounts and an increase of $114,000 in swap fee income.

Noninterest Expense
Noninterest expenses were $36.2 million for the quarter ended September 30, 2019, an increase of $1.1 million, or 3.2%, from the quarter ended June 30, 2019, driven by a $2.7 million increase in compensation and benefits, and a $370,000 increase in loan expense, partially offset by an $814,000 decrease in deposit insurance expense, a $495,000 decrease in professional fees, a $378,000 decrease in marketing expense and a $240,000 decrease in occupancy and equipment expenses. The increase in compensation and benefits is due to an increase in commissions of $1.9 million due to the increase in mortgage loan originations at HarborOne Mortgage and an increase of $674,000 in ESOP expense in connection with the second step conversion. The loan expense increase is due to the increase in mortgage origination volume. The decrease in deposit insurance expense reflects the Bank’s FDIC assessment credit awards recorded in the quarter ended September 30, 2019. The decreases in the other noninterest expense categories primarily reflect timing differences.

Total noninterest expenses increased $8.8 million, or 32.2%, from the quarter ended September 30, 2018. Compensation and benefits increased $6.4 million, other expenses increased $1.3 million and occupancy and equipment expense increased $1.1 million. The increases were partially offset by a $765,000 decrease in deposit insurance expense as a result of the FDIC credit awards noted above. Additionally, the quarter ended September 30, 2018 included $274,000 in merger expenses. The increases primarily reflected the acquisition of Coastway and expenses related to the new Stoughton branch and the Boston commercial lending office.

Income Tax Provision
The effective tax rate was 12.9% for the quarter ended September 30, 2019, compared to 14.6% for the quarter ended June 30, 2019 and 12.1% for the quarter ended September 30, 2018. The effective tax rate for the quarter ended September 30, 2019 was impacted by the 2015 federal tax refund of $1.3 million and the 2015 Massachusetts state tax refund of $39,700 and 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 September 30, 2018 was primarily impacted by an $826,000 tax refund for the tax year 2014. The refunds were a result of previously amended returns filed for those years.

Asset Quality
The Company recorded a provision for loan losses of $889,000 for the quarter ended September 30, 2019, compared to $1.8 million for the quarter ended June 30, 2019 and $632,000 for the quarter ended September 30, 2018. The provision for the quarter ended September 30, 2019 is primarily due to commercial real estate loan growth. The provision in the quarter ended June 30, 2019 reflected commercial loan growth and 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 $106,000 for the quarter ended September 30, 2019, or 0.01%, of average loans outstanding on an annualized basis, compared to $771,000, or 0.10% of average loans outstanding on an annualized basis, for the quarter ended June 30, 2019 and $436,000, or 0.08% of average loans outstanding on an annualized basis, for the quarter ended September 30, 2018.

The allowance for loan losses was $23.0 million, or 0.74%, of total loans at September 30, 2019, compared to $22.3 million, or 0.73%, of total loans at June 30, 2019 and $19.4 million, or 0.87%, of total loans at September 30, 2018. The decrease in the ratio of allowance for loan losses to total loans from September 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 is no allowance for loan losses associated with the acquired loans.

Total nonperforming assets were $27.9 million at September 30, 2019 compared to $17.2 million at June 30, 2019 and $17.4 million at September 30, 2018. Nonperforming assets as a percentage of total assets were 0.71% at September 30, 2019, 0.46% at June 30, 2019 and 0.61% at September 30, 2018. The increase in nonperforming assets was primarily due to two commercial construction loans to one borrower for $11.2 million for which no specific reserve is required at this time. The Company continues to minimize loan losses through diligent collection efforts, prudent workout arrangements and strong underwriting.

Balance Sheet
Total assets increased $211.6 million, or 5.7%, to $3.95 billion at September 30, 2019 from $3.74 billion at June 30, 2019. The increase primarily reflects approximately $128.0 million of proceeds from the second step offering that are included in short-term investments. Short-term investments increased by $159.4 million, or 309.4%, to $210.9 million at September 30, 2019 from $51.5 million at June 30, 2019. The remainder of the second step offering proceeds were utilized to fund commercial loan growth and pay down FHLB borrowings.

Net loans increased $45.4 million, or 1.5%, to $3.09 billion at September 30, 2019 from $3.04 billion at June 30, 2019. The net increase in loans for the three months ended September 30, 2019 was primarily due to increases in commercial real estate loans of $60.2 million and commercial construction loans of $3.4 million, partially offset by decreases in residential real estate loans of $7.8 million, commercial loans of $2.4 million, and consumer loans of $7.6 million. Loans held for sale increased $17.5 million, or 20.6%, to $102.1 million at September 30, 2019 from $84.7 million at June 30, 2019.

Total deposits decreased $45.1 million, or 1.5%, to $2.92 billion at September 30, 2019 from $2.97 billion at June 30, 2019. Compared to the prior quarter of 2019, non-certificate accounts increased $26.4 million, brokered deposits decreased $65.5 million and term CDs decreased $6.1 million. FHLB borrowings were $271.1 million at September 30, 2019 and $309.1 million at June 30, 2019.

Total stockholders’ equity was $659.6 million at September 30, 2019 compared to $371.1 million at June 30, 2019 and $353.3 million at September 30, 2018. The tangible common equity to tangible assets ratio was 15.06% at September 30, 2019, 8.04% at June 30, 2019 and 11.96% at September 30, 2018. The increase in stockholders’ equity and ratios primarily reflects the results of the Company’s second step offering, net of the additional ESOP funding. At September 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)

September 30,

June 30,

March 31,

December 31,

September 30,

(in thousands)

2019

2019

2019

2018

2018

Assets

Cash and due from banks

$

27,758

$

27,205

$

25,227

$

27,686

$

18,478

Short-term investments

210,873

51,502

76,328

77,835

76,619

Total cash and cash equivalents

238,631

78,707

101,555

105,521

95,097

Securities available for sale, at fair value

204,133

202,457

219,966

209,293

191,847

Securities held to maturity, at amortized cost

27,099

34,752

41,104

44,688

47,371

Federal Home Loan Bank stock, at cost

13,466

14,876

16,134

24,969

13,263

Loans held for sale, at fair value

102,121

84,651

32,449

42,107

155,268

Loans:

Residential real estate

1,113,704

1,121,335

1,115,424

1,115,456

661,755

Commercial real estate

1,088,036

1,027,884

952,404

934,420

788,561

Commercial construction

160,549

157,130

158,504

161,660

129,796

Total mortgage loans on real estate

2,362,289

2,306,349

2,226,332

2,211,536

1,580,112

Commercial

298,652

301,056

299,658

277,271

139,616

Consumer

445,531

453,159

469,346

491,445

498,417

Loans

3,106,472

3,060,564

2,995,336

2,980,252

2,218,145

Less: Allowance for loan losses

(23,044

)

(22,261

)

(21,282

)

(20,655

)

(19,440

)

Net deferred loan costs

5,792

5,377

5,193

5,255

5,677

Net loans

3,089,220

3,043,680

2,979,247

2,964,852

2,204,382

Mortgage servicing rights, at fair value

16,067

18,156

20,231

22,217

23,748

Goodwill

69,635

69,635

69,635

70,088

13,660

Other intangible assets

6,482

7,100

7,739

8,379

66

Other assets

182,166

183,410

167,936

161,007

108,098

Total assets

$

3,949,020

$

3,737,424

$

3,655,996

$

3,653,121

$

2,852,800

Liabilities and Stockholders' Equity

Deposits:

NOW and demand deposit accounts

$

589,979

$

594,506

$

574,379

$

556,517

$

432,628

Regular savings and club accounts

585,327

544,401

497,697

482,088

327,030

Money market deposit accounts

875,804

885,775

842,824

758,933

674,657

Brokered deposits

66,474

131,936

117,940

77,508

66,831

Term certificate accounts

806,924

812,987

803,805

810,015

684,495

Total deposits

2,924,508

2,969,605

2,836,645

2,685,061

2,185,641

Short-term borrowed funds

60,000

98,000

126,000

290,000

25,000

Long-term borrowed funds

211,140

211,149

229,935

229,936

206,187

Subordinated debt

33,875

33,843

33,812

33,799

33,855

Other liabilities and accrued expenses

59,943

53,709

66,156

56,751

48,772

Total liabilities

3,289,466

3,366,306

3,292,548

3,295,547

2,499,455

Common stock

584

327

327

327

327

Additional paid-in capital

458,599

154,730

153,326

152,156

150,732

Unearned compensation - ESOP

(33,838

)

(9,793

)

(9,942

)

(10,091

)

(10,239

)

Retained earnings

233,049

225,936

221,155

219,088

218,977

Treasury stock

(721

)

(1,548

)

(1,548

)

(1,548

)

(1,548

)

Accumulated other comprehensive income (loss)

1,881

1,466

130

(2,358

)

(4,904

)

Total stockholders' equity

659,554

371,118

363,448

357,574

353,345

Total liabilities and stockholders' equity

$

3,949,020

$

3,737,424

$

3,655,996

$

3,653,121

$

2,852,800

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

Quarters Ended

September 30,

June 30,

March 31,

December 31,

September 30,

(in thousands, except share data)

2019

2019

2019

2018

2018

Interest and dividend income:

Interest and fees on loans

$

36,230

$

35,438

$

34,365

$

33,947

$

25,115

Interest on loans held for sale

747

542

358

648

625

Interest on securities

1,542

1,850

1,847

1,788

1,629

Other interest and dividend income

1,211

448

483

540

480

Total interest and dividend income

39,730

38,278

37,053

36,923

27,849

Interest expense:

Interest on deposits

9,972

9,362

8,243

7,181

5,409

Interest on FHLB borrowings

1,249

1,679

2,275

2,400

1,130

Interest on subordinated debentures

524

524

505

552

189

Total interest expense

11,745

11,565

11,023

10,133

6,728

Net interest and dividend income

27,985

26,713

26,030

26,790

21,121

Provision for loan losses

889

1,750

857

1,502

632

Net interest and dividend income, after provision for loan losses

27,096

24,963

25,173

25,288

20,489

Noninterest income:

Mortgage banking income:

Changes in mortgage servicing rights fair value

(2,474)

(2,241)

(2,151)

(1,734)

(378)

Other

13,979

10,896

6,653

7,730

9,249

Total mortgage banking income

11,505

8,655

4,502

5,996

8,871

Deposit account fees

4,186

4,056

3,778

4,007

3,302

Income on retirement plan annuities

104

100

96

101

100

Gain on sale and call of securities, net

77

1,267

5

Bank-owned life insurance income

256

253

253

1,003

243

Other income

1,145

1,387

1,213

540

1,124

Total noninterest income

17,273

15,718

9,842

11,652

13,640

Noninterest expenses:

Compensation and benefits

23,238

20,585

19,245

20,062

16,809

Occupancy and equipment

4,171

4,411

4,448

3,949

3,027

Data processing

2,196

2,199

2,046

1,965

1,702

Loan expense

1,704

1,334

1,271

1,227

1,503

Marketing

799

1,177

958

611

639

Professional fees

889

1,384

946

1,237

712

Deposit insurance

(225)

589

666

572

540

Merger expenses

3,808

274

Other expenses

3,431

3,402

3,012

3,162

2,177

Total noninterest expenses

36,203

35,081

32,592

36,593

27,383

Income before income taxes

8,166

5,600

2,423

347

6,746

Income tax provision

1,053

819

356

236

818

Net income

$

7,113

$

4,781

$

2,067

$

111

$

5,928

Earnings per common share (1):

Basic

$

0.13

$

0.08

$

0.04

$

$

0.10

Diluted

$

0.13

$

0.08

$

0.04

$

$

0.10

Weighted average shares outstanding (1):

Basic

55,638,734

56,704,297

56,666,979

56,684,405

56,691,125

Diluted

55,638,734

56,704,297

56,666,979

56,684,405

56,692,204

(1) Share amounts related to periods prior to the date of the completion of the second step offering ("stock offering") (August 14, 2019) have been restated to give retroactive recognition to the exchange ratio applied in the stock offering (1.795431-to-one)

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

For the Nine Months Ended September 30,

(dollars in thousands, except share data)

2019

2018

$ Change

% Change

Interest and dividend income:

Interest and fees on loans

$

106,033

$

71,485

$

34,548

48.3

%

Interest on loans held for sale

1,647

1,557

90

5.8

Interest on securities

5,239

4,692

547

11.7

Other interest and dividend income

2,142

1,051

1,091

103.8

Total interest and dividend income

115,061

78,785

36,276

46.0

Interest expense:

Interest on deposits

27,577

13,382

14,195

106.1

Interest on FHLB borrowings

5,203

3,074

2,129

69.3

Interest on subordinated debentures

1,553

189

1,364

721.7

Total interest expense

34,333

16,645

17,688

106.3

Net interest and dividend income

80,728

62,140

18,588

29.9

Provision for loan losses

3,496

2,326

1,170

50.3

Net interest and dividend income, after provision for loan losses

77,232

59,814

17,418

29.1

Noninterest income:

Mortgage banking income:

Changes in mortgage servicing rights fair value

(6,866

)

338

(7,204

)

NM

Other

31,528

24,275

7,253

29.9

Total mortgage banking income

24,662

24,613

49

0.2

Deposit account fees

12,020

9,493

2,527

26.6

Income on retirement plan annuities

300

332

(32

)

(9.6

)

Gain on sale and call of securities, net

1,344

1,344

100.0

Bank-owned life insurance income

762

725

37

5.1

Other income

3,745

2,383

1,362

57.2

Total noninterest income

42,833

37,546

5,287

14.1

Noninterest expenses:

Compensation and benefits

63,068

50,506

12,562

24.9

Occupancy and equipment

13,030

9,263

3,767

40.7

Data processing

6,441

4,824

1,617

33.5

Loan expense

4,309

4,155

154

3.7

Marketing

2,934

2,722

212

7.8

Professional fees

3,219

2,595

624

24.0

Deposit insurance

1,030

1,525

(495

)

(32.5

)

Merger expenses

1,284

(1,284

)

(100.0

)

Other expenses

9,845

6,626

3,219

48.6

Total noninterest expenses

103,876

83,500

20,376

24.4

Income before income taxes

16,189

13,860

2,329

16.8

Income tax provision

2,228

2,577

(349

)

(13.5

)

Net income

$

13,961

$

11,283

$

2,678

23.7

%

Earnings per common share (1):

Basic

$

0.25

$

0.20

Diluted

$

0.25

$

0.20

Weighted average shares outstanding (1):

Basic

56,855,930

56,690,174

Diluted

56,855,930

56,690,533

(1) Share amounts related to periods prior to the date of the completion of the stock offering (August 14, 2019) have been restated to give retroactive recognition to the exchange ratio applied in the stock offering (1.795431-to-one)

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

Quarters Ended

September 30, 2019

June 30, 2019

September 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)

$

3,160,393

$

36,977

4.64

%

$

3,072,345

$

35,980

4.70

%

$

2,375,892

$

25,740

4.30

%

Investment securities (2)

224,379

1,562

2.76

259,151

1,880

2.91

239,443

1,674

2.77

Other interest-earning assets

185,063

1,211

2.59

26,758

448

6.71

74,390

480

2.56

Total interest-earning assets

3,569,835

39,750

4.42

3,358,254

38,308

4.58

2,689,725

27,894

4.11

Noninterest-earning assets

278,976

260,864

133,113

Total assets

$

3,848,811

$

3,619,118

$

2,822,838

Interest-bearing liabilities:

Savings accounts

$

564,040

902

0.63

$

528,360

564

0.43

$

338,109

149

0.17

NOW accounts

139,773

26

0.07

140,115

25

0.07

126,978

21

0.06

Money market accounts

879,694

3,417

1.54

872,653

3,384

1.56

678,721

1,650

0.96

Certificates of deposit

831,262

5,016

2.39

788,701

4,627

2.35

670,029

3,283

1.94

Brokered deposits

98,278

611

2.47

124,122

762

2.46

65,998

306

1.84

Total interest-bearing deposits

2,513,047

9,972

1.57

2,453,951

9,362

1.53

1,879,835

5,409

1.14

FHLB advances

213,578

1,249

2.32

291,835

1,679

2.31

256,391

1,130

1.75

Subordinated debentures

33,858

524

6.14

33,826

524

6.21

11,788

189

6.36

Total borrowings

247,436

1,773

2.84

325,661

2,203

2.71

268,179

1,319

1.95

Total interest-bearing liabilities

2,760,483

11,745

1.69

2,779,612

11,565

1.67

2,148,014

6,728

1.24

Noninterest-bearing liabilities:

Noninterest-bearing deposits

515,612

423,462

285,025

Other noninterest-bearing liabilities

52,357

49,163

39,445

Total liabilities

3,328,452

3,252,237

2,472,484

Total equity

520,359

366,881

350,354

Total liabilities and equity

$

3,848,811

$

3,619,118

$

2,822,838

Tax equivalent net interest income

28,005

26,743

21,166

Tax equivalent interest rate spread (3)

2.73

%

2.91

%

2.87

%

Less: tax equivalent adjustment

20

30

45

Net interest income as reported

$

27,985

$

26,713

$

21,121

Net interest-earning assets (4)

$

809,352

$

578,642

$

541,711

Net interest margin (5)

3.11

%

3.19

%

3.12

%

Tax equivalent effect

Net interest margin on a fully tax equivalent basis

3.11

%

3.19

%

3.12

%

Average interest-earning assets to average interest-bearing liabilities

129.32

%

120.82

%

125.22

%

Supplemental information:

Total deposits, including demand deposits

$

3,028,659

$

9,972

$

2,877,413

$

9,362

$

2,164,860

$

5,409

Cost of total deposits

1.31

%

1.31

%

0.99

%

Total funding liabilities, including demand deposits

$

3,276,095

$

11,745

$

3,203,074

$

11,565

$

2,433,039

$

6,728

Cost of total funding liabilities

1.42

%

1.45

%

1.10

%

(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 2.73%, 2.86%, and 2.70%, 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

September 30, 2019

September 30, 2018

Average

Average

Outstanding

Yield/

Outstanding

Yield/

Balance

Interest

Cost

Balance

Interest

Cost

(dollars in thousands)

Interest-earning assets:

Loans (1)

$

3,083,753

$

107,680

4.67

%

$

2,309,554

$

73,042

4.23

%

Investment securities (2)

247,782

5,328

2.87

233,508

4,828

2.76

Other interest-earning assets

83,803

2,142

3.42

51,242

1,051

2.74

Total interest-earning assets

3,415,338

115,150

4.51

2,594,304

78,921

4.07

Noninterest-earning assets

264,336

129,795

Total assets

$

3,679,674

$

2,724,099

Interest-bearing liabilities:

Savings accounts

$

526,078

1,830

0.47

$

338,799

434

0.17

NOW accounts

138,957

76

0.07

126,985

62

0.06

Money market accounts

849,254

9,561

1.51

697,889

4,531

0.87

Certificates of deposit

811,052

14,155

2.33

587,194

7,535

1.72

Brokered deposits

107,243

1,955

2.44

70,559

820

1.55

Total interest-bearing deposits

2,432,584

27,577

1.52

1,821,426

13,382

0.98

FHLB advances

298,643

5,203

2.33

242,499

3,074

1.69

Subordinated debentures

33,835

1,553

6.14

3,972

189

6.36

Total borrowings

332,478

6,756

2.72

246,471

3,263

1.77

Total interest-bearing liabilities

2,765,062

34,333

1.66

2,067,897

16,645

1.08

Noninterest-bearing liabilities:

Noninterest-bearing deposits

446,970

274,866

Other noninterest-bearing liabilities

51,252

34,851

Total liabilities

3,263,284

2,377,614

Total equity

416,390

346,485

Total liabilities and equity

$

3,679,674

$

2,724,099

Tax equivalent net interest income

80,817

62,276

Tax equivalent interest rate spread (3)

2.85

%

2.99

%

Less: tax equivalent adjustment

89

136

Net interest income as reported

$

80,728

$

62,140

Net interest-earning assets (4)

$

650,276

$

526,407

Net interest margin (5)

3.16

%

3.20

%

Tax equivalent effect

0.01

Net interest margin on a fully tax equivalent basis

3.16

%

3.21

%

Average interest-earning assets to average interest-bearing liabilities

123.52

%

125.46

%

Supplemental information:

Total deposits, including demand deposits

$

2,879,554

$

27,577

$

2,096,292

$

13,382

Cost of total deposits

1.28

%

0.85

%

Total funding liabilities, including demand deposits

$

3,212,032

$

34,333

$

2,342,763

$

16,645

Cost of total funding liabilities

1.43

%

0.95

%

(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 2.83% and 2.69% for the nine months ended September 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

September 30, 2019

June 30, 2019

March 31, 2019

December 31, 2018

September 30, 2018

(in thousands)

Interest-earning assets:

Loans (1)

$

3,160,393

$

3,072,345

$

3,016,943

$

2,964,531

$

2,375,892

Investment securities (2)

224,379

259,151

260,211

253,631

239,443

Other interest-earning assets

185,063

26,758

37,971

49,932

74,390

Total interest-earning assets

3,569,835

3,358,254

3,315,125

3,268,094

2,689,725

Noninterest-earning assets

278,976

260,864

252,882

252,652

133,113

Total assets

$

3,848,811

$

3,619,118

$

3,568,007

$

3,520,746

$

2,822,838

Interest-bearing liabilities:

Savings accounts

$

564,040

$

528,360

$

484,963

$

484,153

$

338,109

NOW accounts

139,773

140,115

136,954

139,517

126,978

Money market accounts

879,694

872,653

794,477

725,604

678,721

Certificates of deposit

831,262

788,701

812,992

820,109

670,029

Brokered deposits

98,278

124,122

99,341

63,258

65,998

Total interest-bearing deposits

2,513,047

2,453,951

2,328,727

2,232,641

1,879,835

FHLB advances

213,578

291,835

392,483

438,023

256,391

Subordinated debentures

33,858

33,826

33,822

33,668

11,788

Total borrowings

247,436

325,661

426,305

471,691

268,179

Total interest-bearing liabilities

2,760,483

2,779,612

2,755,032

2,704,332

2,148,014

Noninterest-bearing liabilities:

Noninterest-bearing deposits

515,612

423,462

400,573

408,074

285,025

Other noninterest-bearing liabilities

52,357

49,163

52,219

54,493

39,445

Total liabilities

3,328,452

3,252,237

3,207,824

3,166,899

2,472,484

Total equity

520,359

366,881

360,183

353,847

350,354

Total liabilities and equity

$

3,848,811

$

3,619,118

$

3,568,007

$

3,520,746

$

2,822,838

Annualized Yield Trend - Quarters Ended

September 30, 2019

June 30, 2019

March 31, 2019

December 31, 2018

September 30, 2018

Interest-earning assets:

Loans (1)

4.64

%

4.70

%

4.67

%

4.63

%

4.30

%

Investment securities (2)

2.76

%

2.91

%

2.94

%

2.87

%

2.77

%

Other interest-earning assets

2.60

%

6.71

%

5.16

%

4.29

%

2.56

%

Total interest-earning assets

4.42

%

4.58

%

4.54

%

4.49

%

4.11

%

Interest-bearing liabilities:

Savings accounts

0.63

%

0.43

%

0.30

%

0.26

%

0.17

%

NOW accounts

0.07

%

0.07

%

0.07

%

0.07

%

0.06

%

Money market accounts

1.54

%

1.56

%

1.41

%

1.22

%

0.96

%

Certificates of deposit

2.39

%

2.35

%

2.25

%

2.06

%

1.94

%

Brokered deposits

2.47

%

2.46

%

2.38

%

2.13

%

1.84

%

Total interest-bearing deposits

1.57

%

1.53

%

1.44

%

1.28

%

1.14

%

FHLB advances

2.32

%

2.31

%

2.35

%

2.17

%

1.75

%

Subordinated debentures

6.14

%

6.21

%

6.05

%

6.51

%

6.36

%

Total borrowings

2.84

%

2.71

%

2.64

%

2.48

%

1.95

%

Total interest-bearing liabilities

1.69

%

1.67

%

1.62

%

1.49

%

1.24

%

(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

September 30,

June 30,

March 31,

December 31,

September 30,

Performance Ratios (annualized):

2019

2019

2019

2018

2018

(dollars in thousands)

Return on average assets (ROAA)

0.74

%

0.53

%

0.23

%

0.01

%

0.84

%

Return on average equity (ROAE)

5.47

%

5.21

%

2.30

%

0.13

%

6.77

%

Total noninterest expense

$

36,203

$

35,081

$

32,592

$

36,593

$

27,383

Less: Amortization of other intangible assets

617

639

640

640

22

Total adjusted noninterest expense

$

35,586

$

34,442

$

31,952

$

35,953

$

27,361

Net interest and dividend income

$

27,985

$

26,713

$

26,030

$

26,790

$

21,121

Total noninterest income

17,273

15,718

9,842

11,652

13,640

Total revenue

$

45,258

$

42,431

$

35,872

$

38,442

$

34,761

Efficiency ratio (1)

78.63

%

81.17

%

89.07

%

93.52

%

78.71

%

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

At or for the Quarters Ended

September 30,

June 30,

March 31,

December 31,

September 30,

Asset Quality

2019

2019

2019

2018

2018

(dollars in thousands)

Total nonperforming assets

$

27,947

$

17,165

$

19,266

$

18,460

$

17,407

Nonperforming assets to total assets

0.71

%

0.46

%

0.53

%

0.51

%

0.61

%

Allowance for loan losses to total loans

0.74

%

0.73

%

0.71

%

0.69

%

0.87

%

Net charge offs

$

106

$

771

$

230

$

287

$

436

Annualized net charge offs/average loans

0.01

%

0.10

%

0.03

%

0.04

%

0.08

%

Allowance for loan losses to nonperforming loans

83.58

%

133.61

%

116.41

%

116.62

%

116.16

%

HarborOne Bancorp, Inc.
Selected Financial Highlights
(Unaudited)

September 30,

June 30,

March 31,

December 31,

September 30,

Capital and Share Related

2019

2019

2019

2018

2018

(dollars in thousands, except share data)

Common stock outstanding (1)

58,429,584

58,483,027

58,459,493

58,465,505

58,505,066

Book value per share (1)

$

11.29

$

6.35

$

6.22

$

6.12

$

6.04

Tangible common equity:

Total stockholders' equity

$

659,554

$

371,118

$

363,448

$

357,574

$

353,345

Less: Goodwill

69,635

69,635

69,635

70,088

13,660

Less: Other intangible assets (2)

6,482

7,100

7,739

8,379

66

Tangible common equity

$

583,437

$

294,383

$

286,074

$

279,107

$

339,619

Tangible book value per share (1) (3)

$

9.99

$

5.03

$

4.89

$

4.77

$

5.80

Tangible assets:

Total assets

$

3,949,020

$

3,737,424

$

3,655,996

$

3,653,121

$

2,852,800

Less: Goodwill

69,635

69,635

69,635

70,088

13,660

Less: Other intangible assets (2)

6,482

7,100

7,739

8,379

66

Tangible assets

$

3,872,903

$

3,660,689

$

3,578,622

$

3,574,654

$

2,839,074

Tangible common equity / tangible assets (4)

15.06

%

8.04

%

7.99

%

7.81

%

11.96

%

(1) Share amounts related to periods prior to the date of the completion of the stock offering (August 14, 2019) have been restated to give retroactive recognition to the exchange ratio applied in the stock offering (1.795431-to-one)

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

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

(4) 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.