Attached files

file filename
8-K - 8-K - HarborOne Bancorp, Inc.f8-k.htm

Exhibit 99.1

HarborOne Bancorp, Inc. Announces 2017 Fourth Quarter Earnings

Contact: Joseph F. Casey, EVP, COO, CFO

Brockton, Massachusetts (January 26, 2018): HarborOne Bancorp, Inc. (the “Company”) (NASDAQ: HONE), the holding company for HarborOne Bank (the “Bank”), announced net income of $1.6 million, or $0.05 per basic and diluted share, for the fourth quarter of 2017, compared to $2.8 million, or $0.09 per basic and diluted share, for the prior quarter and net income of $2.9 million, or $0.09 per basic and diluted share, for the same quarter last year. The decrease in net income in the fourth quarter of 2017 primarily reflects a decrease in mortgage banking income of $1.5 million due to a decrease in mortgage origination volumes. One-time items impacting fourth quarter net income include a $1.2 million reversal of a contingent consideration accrual for Merrimack Mortgage Company, LLC that was settled in the fourth quarter and is included in other income,  an  accrual of $925,000 to freeze the director’s post retirement benefit plan included in other expenses and a charge of $243,000 related to the revaluation of the Company’s net deferred tax assets as a result of the enactment of the Tax Cuts and Jobs Act of 2017 included in the income tax provision.

 

The Company reported net income for the full year of $10.4 million, or $0.33 per basic and diluted share, as compared to net income of $5.9 million for the prior year. The Company’s year-to-date results for 2016 included a one-time contribution of $4.8 million to The HarborOne Foundation; excluding this non-recurring expense, net income for 2016 would have been $8.8 million.

 

James W. Blake, President and CEO stated, “During the quarter we generated steady growth in our commercial loan portfolio and plan to maintain our growth strategy in 2018 with a new branch and the continued expansion of our lending portfolio.  We look forward to the coming year as we strive to continue building a banking franchise dedicated to providing superior customer service, robust product offerings and committed support to our communities.”

 

Net Interest Income

The Company’s net interest and dividend income was $19.4 million for the quarter ended December 31, 2017,  up $163,000, or 0.8%, from $19.3 million for the quarter ended September 30, 2017 and up $2.9 million,  or 17.4%, from  $16.6 million for the quarter ended December 31, 2016. The tax-equivalent interest rate spread and net interest margin were 2.90% and 3.07%, respectively, for the quarter ended December 31, 2017 compared to 2.91% and 3.07%, respectively, for the quarter ended September 30, 2017 and 2.77% and 2.92%, respectively, for the quarter ended December 31, 2016.

 

The increase in net interest income from the previous quarter reflects a $395,000, or 1.7%, increase in total interest and dividend income and an increase of $232,000, or 5.6% in total interest expense. The increase in interest and dividend income is primarily due commercial loan growth that provided an increase in average outstanding loans of $64.8 million that was partially offset by decreases in the average balances of residential real estate and consumer loans. The yield on loans was 3.94%  for the quarter ended December 31, 2017 and 3.95% for the quarter ended September 30, 2017. The third quarter yield reflects the impact of a $680,000 commercial loan prepayment penalty. The increase in interest expense is due to an increase in average interest-bearing deposits of $14.8 million with a  7 basis point increase in the cost of those funds offset by a  decrease in average FHLB advances of $7.8 million and a 10 basis point decrease in total cost of borrowed funds.

 

The increase in net interest income over the prior year quarter is primarily due to growth in the Company’s average loan balances to $2.23 billion from $2.06 billion and an increase in the yield on loans to 3.94% from 3.65%, again primarily driven by commercial loan growth as well as higher rates on variable rate loans.  Total interest and dividend income increased  $2.7 million, or 13.3%, and total interest expense increased $883,000, or 25.3% over the prior year quarter as a result of rising interest rates.

 

Noninterest Income

Noninterest income decreased to $14.2 million for the quarter ended December 31, 2017,  down  $473,000, or 3.2%, from the quarter ended September 30, 2017.  The decrease is primarily due to a decrease in mortgage banking income of $1.5 million as mortgage originations decreased 12.4% from the prior quarter. Changes in the mortgage servicing rights fair value adjustments amounted to  a $74,000 decrease in the fourth quarter of 2017 compared to a $488,000 decrease in the third quarter of 2017. An increase of $1.0 million in other income partially offset the mortgage banking income decrease. Other income includes a $1.2 million reversal of contingent consideration for the Merrimack Mortgage Company, LLC earn out agreement that was settled in full in the fourth quarter of 2017. 

 

Noninterest income decreased  $5.1 million, or 26.6%, as compared to the quarter ended December 31, 2016, primarily driven by a decrease of $6.3 million, or 41.1%, in mortgage banking income. Compared to the same quarter prior year, mortgage originations by Merrimack Mortgage Company, LLC decreased 28.7% in 2017 primarily as a result of higher residential mortgage interest rates and reduced refinance volume in 2017.

 

Noninterest Expense

Noninterest expenses were $29.7 million for the quarter ended December 31, 2017, an increase of $1.3 million, or 4.4%, from the quarter ended September 30, 2017.  The increase was primarily due to an increase in other expenses of $1.2 million, or 56.2%. The increase primarily reflects an expense accrual of $925,000 to freeze the director postretirement benefit plan.


 

 

 

Noninterest expenses increased  $330,000,  or 1.1%, from the quarter ended December 31, 2016. Increases in occupancy and equipment of $529,000, marketing of $101,000, professional fees of $275,000, deposit insurance of $204,000 and other expenses of $1.0 million were partially offset by decreases in compensation and benefit expense of $866,000 and loan expense of $958,000. Decreased mortgage originations in the fourth quarter of 2017 primarily contributed to the expense decreases in that quarter as compared to the fourth quarter of 2016. The increase in occupancy and equipment expense is primarily due to an increase in service maintenance contract costs and the increase in other expenses is due to the aforementioned accrual to freeze the director postretirement benefits.

 

Income Tax Provision

The effective tax rate was 49.2% for the quarter ended December 31, 2017, 37.5% for the quarter ended September 30, 2017 and 41.5% for the quarter ended December 31, 2016. The enactment of the Tax Cuts and Jobs Act of 2017 resulted in significant changes to the U.S. tax code, including a reduction in the top corporate income tax rate from 35% to 21% effective January 1, 2018. As a result of the reduction in tax rate, the Company revalued its net deferred tax asset and recorded a one-time additional $243,000 tax provision in the fourth quarter of 2017.  In addition, as a result of the recently enacted reduction in the corporate income tax rate the Company expects an effective tax rate for 2018 of approximately 26%.

 

Asset Quality

The Company recorded a provision for loan losses of $760,000 for the quarter ended December 31, 2017, $921,000 for the quarter ended September 30, 2017 and $1.5 million for the quarter ended December 31, 2016.  The provisions for the fourth quarter of 2017 and 2016 were primarily due to commercial loan growth. The third quarter 2017 provision was a result of commercial loan growth and an additional specific reserve of $375,000 on a substandard commercial loan. In the first quarter of 2017, the Company adjusted general reserve allocations for commercial real estate and commercial loans based on updated peer data.  The updated peer data resulted in lower general reserve rates on these loan types; however, this decrease was partially offset by commercial loan growth.  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. The allowance for loan losses was $18.5 million, or 0.84%, of total loans at December 31, 2017, compared to $17.9 million, or 0.84%, of total loans, at September 30, 2017 and $17.0 million, or 0.85%, of total loans at December 31, 2016. Net charge-offs totaled $204,000 for the quarter ended December 31, 2017, or 0.04%, of average loans outstanding on an annualized basis, compared to $169,000, or 0.03%, for the quarter ended September 30, 2017 and $320,000, or 0.06%, for the quarter ended December 31, 2016.

 

Nonperforming assets were $18.6 million at December 31, 2017 compared to $20.6 million at September 30, 2017 and $22.9 million at December 31, 2016. Nonperforming assets as a percentage of total assets were 0.69% at December 31, 2017,  0.78% at September 30, 2017 and 0.94% at December 31, 2016. The steady decline reflects the Company’s continued efforts to minimize nonperforming assets through diligent collection efforts, prudent workout arrangements and strong underwriting.

 

Balance Sheet

Total assets increased $25.5 million, or 1.0%, to $2.68 billion at December 31, 2017 from $2.66 billion at September 30, 2017. Net loans increased $71.9 million, or 3.4%, to $2.18 billion at December 31, 2017 from $2.10 billion at September 30, 2017.  The net increase in loans for the three months ended December 31, 2017 was primarily due to increases of $32.4 million in commercial real estate loans and $52.0 million in construction loans partially offset by a  decrease of $2.5 million in residential real estate loans, $2.1 million in commercial and industrial loans, and $5.9 million in consumer loans.  Loans held for sale decreased $36.7 million, or 38.2%, to $59.5 million at December 31, 2017 from $96.2 million at September 30,  2017 due to the seasonal decrease in residential mortgage originations.

 

Total deposits increased $10.2 million, or 0.5%, to $2.01 billion at December 31, 2017 from $2.00 billion at September 30, 2017.  Compared to the prior quarter, non-certificate accounts increased $5.7 million,  brokered deposits increased $363,000 and term certificate accounts increased $4.2 million.  The increase in non-certificate accounts was primarily due to an increase in money market accounts. Borrowings were  $290.4 million at December 31, 2017 and $276.4 million at September 30, 2017.

 

Total stockholders’ equity was $343.5 million at December 31, 2017 compared to $340.6 million at September 30, 2017 and $329.4 million at December 31, 2016.   The tangible common equity to tangible assets ratio was 12.35% at December 31, 2017, 12.36% at September 30, 2017 and 12.97% at December 31, 2016.  At December 31, 2017, the Company and the Bank exceed all regulatory capital requirements.

 

Annual Meeting

HarborOne Bancorp, Inc. has scheduled its annual meeting of shareholders for Thursday, May 10, 2018 at 5:00 p.m. local time, at Goodwin Procter LLP, 100 Northern Avenue, Boston, MA 02210. The date for determining the Company’s shareholders of record for the annual meeting is March 12, 2018.

 

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 Southeastern Massachusetts through a network of 14 full-service branches, two limited service branches, a commercial loan office in Providence, Rhode Island, a residential lending office in Westford, Massachusetts, and 13 free-standing ATMs. 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. Merrimack Mortgage Company, LLC, a subsidiary of HarborOne Bank, is a full-service mortgage lender with 33 offices in Massachusetts, New Hampshire and Maine, and also does business in seven 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, 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)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

(Dollars in thousands)

    

2017

    

2017

    

2017

    

2017

    

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

  

 

 

  

    

 

  

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

16,348

 

$

15,393

 

$

17,492

 

$

18,621

 

$

16,464

Short-term investments

 

 

64,443

 

 

79,412

 

 

84,105

 

 

83,778

 

 

33,751

Total cash and cash equivalents

 

 

80,791

 

 

94,805

 

 

101,597

 

 

102,399

 

 

50,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale, at fair value

 

 

170,853

 

 

166,122

 

 

160,795

 

 

165,348

 

 

136,469

Securities held to maturity, at amortized cost

 

 

46,869

 

 

47,752

 

 

45,660

 

 

46,531

 

 

47,877

Federal Home Loan Bank stock, at cost

 

 

15,532

 

 

16,356

 

 

16,356

 

 

17,863

 

 

15,749

Loans held for sale, at fair value

 

 

59,460

 

 

96,201

 

 

91,849

 

 

51,932

 

 

86,443

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

766,917

 

 

769,418

 

 

771,121

 

 

765,368

 

 

770,935

Commercial real estate

 

 

655,419

 

 

623,054

 

 

592,325

 

 

557,174

 

 

495,801

Construction

 

 

128,643

 

 

76,668

 

 

66,908

 

 

69,134

 

 

58,443

Total mortgage loans on real estate

 

 

1,550,979

 

 

1,469,140

 

 

1,430,354

 

 

1,391,676

 

 

1,325,179

Commercial

 

 

109,523

 

 

111,627

 

 

114,234

 

 

111,849

 

 

100,501

Consumer

 

 

527,820

 

 

533,707

 

 

543,394

 

 

551,603

 

 

563,104

Loans

 

 

2,188,322

 

 

2,114,474

 

 

2,087,982

 

 

2,055,128

 

 

1,988,784

Less: Allowance for loan losses

 

 

(18,489)

 

 

(17,933)

 

 

(17,181)

 

 

(16,884)

 

 

(16,968)

Net deferred loan costs

 

 

6,645

 

 

8,035

 

 

8,682

 

 

9,041

 

 

9,931

Net loans

 

 

2,176,478

 

 

2,104,576

 

 

2,079,483

 

 

2,047,285

 

 

1,981,747

Mortgage servicing rights, at fair value

 

 

21,092

 

 

20,376

 

 

20,313

 

 

20,839

 

 

20,333

Goodwill and other intangible assets

 

 

13,497

 

 

13,519

 

 

13,541

 

 

13,563

 

 

13,585

Other assets

 

 

100,348

 

 

99,752

 

 

102,476

 

 

100,384

 

 

95,892

Total assets

 

$

2,684,920

 

$

2,659,459

 

$

2,632,070

 

$

2,566,144

 

$

2,448,310

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW and demand deposit accounts

 

$

395,153

 

$

395,728

 

$

395,150

 

$

392,012

 

$

365,869

Regular savings and club accounts

 

 

356,300

 

 

404,465

 

 

398,883

 

 

338,338

 

 

316,947

Money market deposit accounts

 

 

721,021

 

 

666,613

 

 

641,776

 

 

646,123

 

 

595,211

Brokered deposits

 

 

73,490

 

 

73,127

 

 

92,803

 

 

77,774

 

 

54,045

Term certificate accounts

 

 

467,774

 

 

463,612

 

 

465,179

 

 

470,490

 

 

472,681

Total deposits

 

 

2,013,738

 

 

2,003,545

 

 

1,993,791

 

 

1,924,737

 

 

1,804,753

Short-term borrowed funds

 

 

44,000

 

 

10,000

 

 

30,000

 

 

75,000

 

 

80,000

Long-term borrowed funds

 

 

246,365

 

 

266,366

 

 

235,117

 

 

200,118

 

 

195,119

Other liabilities and accrued expenses

 

 

37,333

 

 

38,947

 

 

36,527

 

 

33,554

 

 

39,054

Total liabilities

 

 

2,341,436

 

 

2,318,858

 

 

2,295,435

 

 

2,233,409

 

 

2,118,926

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

327

 

 

327

 

 

321

 

 

321

 

 

321

Additional paid-in capital

 

 

147,060

 

 

145,525

 

 

144,705

 

 

144,555

 

 

144,420

Unearned compensation - ESOP

 

 

(10,685)

 

 

(10,833)

 

 

(10,982)

 

 

(11,130)

 

 

(11,278)

Retained earnings

 

 

207,590

 

 

205,997

 

 

203,159

 

 

199,946

 

 

197,211

Treasury stock

 

 

(280)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Accumulated other comprehensive loss

 

 

(528)

 

 

(415)

 

 

(568)

 

 

(957)

 

 

(1,290)

Total stockholders' equity

 

 

343,484

 

 

340,601

 

 

336,635

 

 

332,735

 

 

329,384

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

2,684,920

 

$

2,659,459

 

$

2,632,070

 

$

2,566,144

 

$

2,448,310

 

 

 

 


 

HarborOne Bancorp, Inc.

Consolidated Statements of Net Income - Trend

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarters Ended

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

(Dollars in thousands, except per share amounts)

    

2017

    

2017

    

2017

    

2017

    

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

21,349

 

$

20,990

 

$

19,640

 

$

19,135

 

$

18,092

Interest on loans held for sale

 

 

777

 

 

796

 

 

620

 

 

546

 

 

788

Interest on securities

 

 

1,389

 

 

1,334

 

 

1,332

 

 

1,216

 

 

1,002

Other interest and dividend income

 

 

294

 

 

294

 

 

320

 

 

252

 

 

167

Total interest and dividend income

 

 

23,809

 

 

23,414

 

 

21,912

 

 

21,149

 

 

20,049

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

3,151

 

 

2,812

 

 

2,567

 

 

2,432

 

 

2,283

Interest on borrowed funds

 

 

1,226

 

 

1,333

 

 

1,130

 

 

1,285

 

 

1,211

Total interest expense

 

 

4,377

 

 

4,145

 

 

3,697

 

 

3,717

 

 

3,494

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest and dividend income

 

 

19,432

 

 

19,269

 

 

18,215

 

 

17,432

 

 

16,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

760

 

 

921

 

 

470

 

 

265

 

 

1,456

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income, after provision for loan losses

 

 

18,672

 

 

18,348

 

 

17,745

 

 

17,167

 

 

15,099

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage banking income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in mortgage servicing rights fair value

 

 

(74)

 

 

(488)

 

 

(1,052)

 

 

(442)

 

 

2,970

Other

 

 

9,134

 

 

11,071

 

 

11,200

 

 

7,846

 

 

12,404

Total mortgage banking income

 

 

9,060

 

 

10,583

 

 

10,148

 

 

7,404

 

 

15,374

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit account fees

 

 

3,223

 

 

3,172

 

 

3,071

 

 

2,845

 

 

2,979

Income on retirement plan annuities

 

 

118

 

 

114

 

 

113

 

 

110

 

 

111

Gain on sale of consumer loans

 

 

 —

 

 

 —

 

 

 —

 

 

78

 

 

 —

Bank-owned life insurance income

 

 

246

 

 

260

 

 

261

 

 

257

 

 

263

Other income

 

 

1,507

 

 

498

 

 

706

 

 

760

 

 

557

Total noninterest income

 

 

14,154

 

 

14,627

 

 

14,299

 

 

11,454

 

 

19,284

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

 

17,655

 

 

17,325

 

 

16,319

 

 

14,924

 

 

18,521

Occupancy and equipment

 

 

3,045

 

 

2,951

 

 

2,724

 

 

2,986

 

 

2,516

Data processing

 

 

1,560

 

 

1,547

 

 

1,528

 

 

1,522

 

 

1,557

Loan expense

 

 

1,752

 

 

1,884

 

 

1,882

 

 

1,363

 

 

2,710

Marketing

 

 

936

 

 

1,136

 

 

1,041

 

 

482

 

 

835

Professional fees

 

 

1,097

 

 

1,126

 

 

1,080

 

 

930

 

 

822

Deposit insurance

 

 

412

 

 

397

 

 

446

 

 

462

 

 

208

Other expenses

 

 

3,236

 

 

2,072

 

 

1,858

 

 

1,736

 

 

2,194

Total noninterest expenses

 

 

29,693

 

 

28,438

 

 

26,878

 

 

24,405

 

 

29,363

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

3,133

 

 

4,537

 

 

5,166

 

 

4,216

 

 

5,020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

 

1,540

 

 

1,699

 

 

1,953

 

 

1,481

 

 

2,084

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,593

 

$

2,838

 

$

3,213

 

$

2,735

 

$

2,936

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.05

 

$

0.09

 

$

0.10

 

$

0.09

 

$

0.09

Diluted

 

$

0.05

 

$

0.09

 

$

0.10

 

$

0.09

 

$

0.09

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

31,582,069

 

 

31,303,281

 

 

31,013,002

 

 

30,998,163

 

 

30,973,588

Diluted

 

 

31,582,069

 

 

31,303,281

 

 

31,013,002

 

 

30,998,163

 

 

30,973,588

 

 

 

 


 

HarborOne Bancorp, Inc.

Consolidated Statements of Net Income

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31,

 

 

 

 

 

(Dollars in thousands, except per share amounts)

    

2017

    

2016

    

$ Change

    

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

81,114

 

$

67,172

 

$

13,942

 

20.8

%

Interest on loans held for sale

 

 

2,739

 

 

2,695

 

 

44

 

1.6

 

Interest on securities

 

 

5,271

 

 

4,112

 

 

1,159

 

28.2

 

Other interest and dividend income

 

 

1,160

 

 

777

 

 

383

 

49.3

 

Total interest and dividend income

 

 

90,284

 

 

74,756

 

 

15,528

 

20.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

10,962

 

 

8,710

 

 

2,252

 

25.9

 

Interest on borrowed funds

 

 

4,974

 

 

5,051

 

 

(77)

 

(1.5)

 

Total interest expense

 

 

15,936

 

 

13,761

 

 

2,175

 

15.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest and dividend income

 

 

74,348

 

 

60,995

 

 

13,353

 

21.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

2,416

 

 

4,172

 

 

(1,756)

 

(42.1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income, after provision for loan losses

 

 

71,932

 

 

56,823

 

 

15,109

 

26.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage banking income:

 

 

 

 

 

 

 

 

 

 

 

 

Changes in mortgage servicing rights fair value

 

 

(2,056)

 

 

(1,130)

 

 

(926)

 

(81.9)

 

Other

 

 

39,251

 

 

52,129

 

 

(12,878)

 

(24.7)

 

Total mortgage banking income

 

 

37,195

 

 

50,999

 

 

(13,804)

 

(27.1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit account fees

 

 

12,311

 

 

11,664

 

 

647

 

5.5

 

Income on retirement plan annuities

 

 

455

 

 

436

 

 

19

 

4.4

 

Gain on sale of consumer loans

 

 

78

 

 

79

 

 

(1)

 

(1.3)

 

Gain on sale and call of securities, net

 

 

 —

 

 

283

 

 

(283)

 

(100.0)

 

Bank-owned life insurance income

 

 

1,024

 

 

1,088

 

 

(64)

 

(5.9)

 

Other income

 

 

3,471

 

 

2,554

 

 

917

 

35.9

 

Total noninterest income

 

 

54,534

 

 

67,103

 

 

(12,569)

 

(18.7)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

 

66,223

 

 

69,073

 

 

(2,850)

 

(4.1)

 

Occupancy and equipment

 

 

11,706

 

 

10,221

 

 

1,485

 

14.5

 

Data processing

 

 

6,157

 

 

5,867

 

 

290

 

4.9

 

Loan expense

 

 

6,881

 

 

9,746

 

 

(2,865)

 

(29.4)

 

Marketing

 

 

3,595

 

 

2,599

 

 

996

 

38.3

 

Professional fees

 

 

4,233

 

 

2,710

 

 

1,523

 

56.2

 

Deposit insurance

 

 

1,717

 

 

1,466

 

 

251

 

17.1

 

Prepayment penalties on Federal Home Loan Bank

 

 

 —

 

 

400

 

 

(400)

 

(100.0)

 

Charitable foundation contributions

 

 

 —

 

 

4,820

 

 

(4,820)

 

(100.0)

 

Other expenses

 

 

8,902

 

 

7,796

 

 

1,106

 

14.2

 

Total noninterest expenses

 

 

109,414

 

 

114,698

 

 

(5,284)

 

(4.6)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

17,052

 

 

9,228

 

 

7,824

 

84.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

 

6,673

 

 

3,297

 

 

3,376

 

102.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

10,379

 

$

5,931

 

$

4,448

 

75.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.33

 

 

N/A

 

 

N/A

 

 

 

Diluted

 

$

0.33

 

 

N/A

 

 

N/A

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

31,228,317

 

 

N/A

 

 

N/A

 

 

 

Diluted

 

 

31,228,317

 

 

N/A

 

 

N/A

 

 

 

 

 

 

 

 


 

HarborOne Bancorp, Inc.

Average Balances / Yields

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarters Ended

 

 

 

December 31, 2017

 

September 30, 2017

 

December 31, 2016

 

 

 

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)

 

$

2,230,303

 

$

22,126

 

3.94

%  

$

2,190,303

 

$

21,786

 

3.95

%  

$

2,055,444

 

$

18,880

 

3.65

%

Investment securities (2)

 

 

214,127

 

 

1,465

 

2.71

 

 

206,761

 

 

1,409

 

2.70

 

 

168,485

 

 

1,079

 

2.55

 

Other interest-earning assets

 

 

73,014

 

 

294

 

1.60

 

 

102,589

 

 

294

 

1.14

 

 

38,912

 

 

167

 

1.71

 

Total interest-earning assets

 

 

2,517,444

 

 

23,885

 

3.76

 

 

2,499,653

 

 

23,489

 

3.73

 

 

2,262,841

 

 

20,126

 

3.54

 

Noninterest-earning assets

 

 

127,374

 

 

 

 

 

 

 

128,966

 

 

 

 

 

 

 

126,899

 

 

 

 

 

 

Total assets

 

$

2,644,818

 

 

 

 

 

 

$

2,628,619

 

 

 

 

 

 

$

2,389,740

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

$

353,350

 

 

159

 

0.18

 

$

398,340

 

 

183

 

0.18

 

$

319,166

 

 

142

 

0.18

 

NOW accounts

 

 

126,661

 

 

20

 

0.06

 

 

125,636

 

 

20

 

0.06

 

 

124,134

 

 

19

 

0.06

 

Money market accounts

 

 

716,862

 

 

1,287

 

0.71

 

 

651,003

 

 

982

 

0.60

 

 

602,263

 

 

692

 

0.46

 

Certificates of deposit

 

 

464,139

 

 

1,444

 

1.23

 

 

463,077

 

 

1,382

 

1.18

 

 

458,491

 

 

1,339

 

1.16

 

Brokered deposit

 

 

74,783

 

 

241

 

1.28

 

 

82,976

 

 

245

 

1.17

 

 

39,689

 

 

91

 

0.92

 

Total interest-bearing deposits

 

 

1,735,795

 

 

3,151

 

0.72

 

 

1,721,032

 

 

2,812

 

0.65

 

 

1,543,743

 

 

2,283

 

0.59

 

FHLB advances

 

 

280,092

 

 

1,226

 

1.74

 

 

287,858

 

 

1,333

 

1.84

 

 

257,568

 

 

1,211

 

1.87

 

Total interest-bearing liabilities

 

 

2,015,887

 

 

4,377

 

0.86

 

 

2,008,890

 

 

4,145

 

0.82

 

 

1,801,311

 

 

3,494

 

0.77

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

256,522

 

 

 

 

 

 

 

251,579

 

 

 

 

 

 

 

227,918

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

31,459

 

 

 

 

 

 

 

30,815

 

 

 

 

 

 

 

31,055

 

 

 

 

 

 

Total liabilities

 

 

2,303,868

 

 

 

 

 

 

 

2,291,284

 

 

 

 

 

 

 

2,060,284

 

 

 

 

 

 

Total equity

 

 

340,950

 

 

 

 

 

 

 

337,335

 

 

 

 

 

 

 

329,456

 

 

 

 

 

 

Total liabilities and equity

 

$

2,644,818

 

 

 

 

 

 

$

2,628,619

 

 

 

 

 

 

$

2,389,740

 

 

 

 

 

 

Tax equivalent net interest income

 

 

 

 

 

19,508

 

 

 

 

 

 

 

19,344

 

 

 

 

 

 

 

16,632

 

 

 

Tax equivalent interest rate spread (3)

 

 

 

 

 

 

 

2.90

%  

 

 

 

 

 

 

2.91

%  

 

 

 

 

 

 

2.77

%

Less: tax equivalent adjustment

 

 

 

 

 

76

 

 

 

 

 

 

 

75

 

 

 

 

 

 

 

77

 

 

 

Net interest income as reported

 

 

 

 

$

19,432

 

 

 

 

 

 

$

19,269

 

 

 

 

 

 

$

16,555

 

 

 

Net interest-earning assets (4)

 

$

501,557

 

 

 

 

 

 

$

490,763

 

 

 

 

 

 

$

461,530

 

 

 

 

 

 

Net interest margin (5)

 

 

 

 

 

 

 

3.06

%  

 

 

 

 

 

 

3.06

%  

 

 

 

 

 

 

2.91

%

Tax equivalent effect

 

 

 

 

 

 

 

0.01

 

 

 

 

 

 

 

0.01

 

 

 

 

 

 

 

0.01

 

Net interest margin on a fully tax equivalent basis

 

 

 

 

 

 

 

3.07

%  

 

 

 

 

 

 

3.07

%  

 

 

 

 

 

 

2.92

%

Average interest-earning assets to average interest-bearing liabilities

 

 

124.88

%  

 

 

 

 

 

 

124.43

%  

 

 

 

 

 

 

125.62

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits, including demand deposits

 

$

1,992,317

 

$

3,151

 

 

 

$

1,972,611

 

$

2,812

 

 

 

$

1,771,661

 

$

2,283

 

 

 

Cost of total deposits

 

 

 

 

 

 

 

0.63

%

 

 

 

 

 

 

0.57

%

 

 

 

 

 

 

0.51

%

Total funding liabilities, including demand deposits

 

$

2,272,409

 

$

4,377

 

 

 

$

2,260,469

 

$

4,145

 

 

 

$

2,029,229

 

$

3,494

 

 

 

Cost of total funding liabilities

 

 

 

 

 

 

 

0.76

%

 

 

 

 

 

 

0.73

%

 

 

 

 

 

 

0.69

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 35% for all periods presented.  The yield on investments before tax equivalent adjustments for the quarters presented were 2.57%, 2.56%, and 2.37%, 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

 

 

 

December 31, 2017

 

December 31, 2016

 

 

 

Average

 

 

 

                  

 

Average

 

 

 

                  

 

 

 

Outstanding

 

 

 

Yield/

 

Outstanding

 

 

 

Yield/

 

 

    

Balance

    

Interest

    

Cost (6)

    

Balance

    

Interest

    

Cost

 

 

 

(Dollars in thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

$

2,165,806

 

$

83,853

 

3.87

%  

$

1,931,271

 

$

69,867

 

3.62

%

Investment securities (2)

 

 

207,071

 

 

5,574

 

2.69

 

 

173,131

 

 

4,423

 

2.55

 

Other interest-earning assets

 

 

81,082

 

 

1,160

 

1.43

 

 

46,448

 

 

777

 

1.66

 

Total interest-earning assets

 

 

2,453,959

 

 

90,587

 

3.69

 

 

2,150,850

 

 

75,067

 

3.49

 

Noninterest-earning assets

 

 

127,548

 

 

 

 

 

 

 

127,721

 

 

 

 

 

 

Total assets

 

$

2,581,507

 

 

 

 

 

 

$

2,278,571

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

$

357,777

 

 

644

 

0.18

 

$

314,304

 

 

548

 

0.17

 

NOW accounts

 

 

126,093

 

 

79

 

0.06

 

 

120,661

 

 

76

 

0.06

 

Money market accounts

 

 

662,482

 

 

3,843

 

0.58

 

 

622,032

 

 

2,804

 

0.45

 

Certificates of deposit

 

 

466,535

 

 

5,545

 

1.19

 

 

449,607

 

 

5,188

 

1.15

 

Brokered deposit

 

 

75,050

 

 

851

 

1.13

 

 

10,114

 

 

94

 

0.93

 

Total interest-bearing deposits

 

 

1,687,937

 

 

10,962

 

0.65

 

 

1,516,718

 

 

8,710

 

0.57

 

FHLB advances

 

 

278,663

 

 

4,974

 

1.78

 

 

248,678

 

 

5,051

 

2.03

 

Total interest-bearing liabilities

 

 

1,966,600

 

 

15,936

 

0.81

 

 

1,765,396

 

 

13,761

 

0.78

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

249,035

 

 

 

 

 

 

 

221,212

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

30,179

 

 

 

 

 

 

 

29,855

 

 

 

 

 

 

Total liabilities

 

 

2,245,814

 

 

 

 

 

 

 

2,016,463

 

 

 

 

 

 

Total equity

 

 

335,693

 

 

 

 

 

 

 

262,108

 

 

 

 

 

 

Total liabilities and equity

 

$

2,581,507

 

 

 

 

 

 

$

2,278,571

 

 

 

 

 

 

Tax equivalent net interest income

 

 

 

 

 

74,651

 

 

 

 

 

 

 

61,306

 

 

 

Tax equivalent interest rate spread (3)

 

 

 

 

 

 

 

2.88

%  

 

 

 

 

 

 

2.71

%

Less: tax equivalent adjustment

 

 

 

 

 

303

 

 

 

 

 

 

 

311

 

 

 

Net interest income as reported

 

 

 

 

$

74,348

 

 

 

 

 

 

$

60,995

 

 

 

Net interest-earning assets (4)

 

$

487,359

 

 

 

 

 

 

$

385,454

 

 

 

 

 

 

Net interest margin (5)

 

 

 

 

 

 

 

3.03

%  

 

 

 

 

 

 

2.84

%

Tax equivalent effect

 

 

 

 

 

 

 

0.01

 

 

 

 

 

 

 

0.01

 

Net interest margin on a fully tax equivalent basis

 

 

 

 

 

 

 

3.04

%  

 

 

 

 

 

 

2.85

%

Average interest-earning assets to average interest-bearing liabilities

 

 

124.78

%  

 

 

 

 

 

 

121.83

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits, including demand deposits

 

$

1,936,972

 

$

10,962

 

 

 

$

1,737,930

 

$

8,710

 

 

 

Cost of total deposits

 

 

 

 

 

 

 

0.57

%

 

 

 

 

 

 

0.50

%

Total funding liabilities, including demand deposits

 

$

2,215,635

 

$

15,936

 

 

 

$

1,986,608

 

$

13,761

 

 

 

Cost of total funding liabilities

 

 

 

 

 

 

 

0.72

%

 

 

 

 

 

 

0.69

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 35% for all periods presented.  The yield on investments before tax equivalent adjustments was 2.55% and 2.38% for the years ended December 31, 2017 and 2016, 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

 

 

    

December 31, 2017

    

September 30, 2017

    

June 30, 2017

    

March 31, 2017

    

December 31, 2016

 

 

 

(In thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

                                  

 

 

                                  

 

 

 

 

Loans (1)

 

$

2,230,303

 

$

2,190,303

 

$

2,129,280

 

$

2,111,768

 

$

2,055,444

 

Investment securities (2)

 

 

214,127

 

 

206,761

 

 

209,691

 

 

197,525

 

 

168,485

 

Other interest-earning assets

 

 

73,014

 

 

102,589

 

 

81,370

 

 

67,428

 

 

38,912

 

Total interest-earning assets

 

 

2,517,444

 

 

2,499,653

 

 

2,420,341

 

 

2,376,721

 

 

2,262,841

 

Noninterest-earning assets

 

 

127,374

 

 

128,966

 

 

129,281

 

 

124,148

 

 

126,899

 

Total assets

 

$

2,644,818

 

$

2,628,619

 

$

2,549,622

 

$

2,500,869

 

$

2,389,740

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

$

353,350

 

$

402,470

 

$

351,948

 

$

326,731

 

$

319,166

 

NOW accounts

 

 

126,661

 

 

125,636

 

 

128,794

 

 

123,340

 

 

124,134

 

Money market accounts

 

 

716,862

 

 

646,873

 

 

654,127

 

 

627,073

 

 

602,263

 

Certificates of deposit

 

 

464,139

 

 

463,077

 

 

469,249

 

 

469,774

 

 

458,491

 

Brokered deposit

 

 

74,783

 

 

82,976

 

 

76,555

 

 

65,698

 

 

39,689

 

Total interest-bearing deposits

 

 

1,735,795

 

 

1,721,032

 

 

1,680,673

 

 

1,612,616

 

 

1,543,743

 

FHLB advances

 

 

280,092

 

 

287,858

 

 

254,832

 

 

291,896

 

 

257,568

 

Total interest-bearing liabilities

 

 

2,015,887

 

 

2,008,890

 

 

1,935,505

 

 

1,904,512

 

 

1,801,311

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

256,522

 

 

251,579

 

 

250,654

 

 

237,056

 

 

227,918

 

Other noninterest-bearing liabilities

 

 

31,459

 

 

30,815

 

 

29,432

 

 

28,981

 

 

31,055

 

Total liabilities

 

 

2,303,868

 

 

2,291,284

 

 

2,215,591

 

 

2,170,549

 

 

2,060,284

 

Total equity

 

 

340,950

 

 

337,335

 

 

334,031

 

 

330,320

 

 

329,456

 

Total liabilities and equity

 

$

2,644,818

 

$

2,628,619

 

$

2,549,622

 

$

2,500,869

 

$

2,389,740

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Yield Trend - Quarters Ended

 

 

    

December 31, 2017

    

September 30, 2017

    

June 30, 2017

    

March 31, 2017

    

December 31, 2016

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

 

3.94

%  

 

3.95

%  

 

3.82

%  

 

3.78

%  

 

3.65

%

Investment securities (2)

 

 

2.71

%  

 

2.70

%  

 

2.69

%  

 

2.65

%  

 

2.55

%

Other interest-earning assets

 

 

1.60

%  

 

1.14

%  

 

1.58

%  

 

1.52

%  

 

1.71

%

Total interest-earning assets

 

 

3.76

%  

 

3.73

%  

 

3.64

%  

 

3.62

%  

 

3.54

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

 

0.18

%  

 

0.19

%  

 

0.17

%  

 

0.19

%  

 

0.18

%

NOW accounts

 

 

0.06

%  

 

0.06

%  

 

0.06

%  

 

0.06

%  

 

0.06

%

Money market accounts

 

 

0.71

%  

 

0.59

%  

 

0.50

%  

 

0.49

%  

 

0.46

%

Certificates of deposit

 

 

1.23

%  

 

1.18

%  

 

1.17

%  

 

1.17

%  

 

1.16

%

Brokered deposit

 

 

1.28

%  

 

1.17

%  

 

1.08

%  

 

0.98

%  

 

0.92

%

Total interest-bearing deposits

 

 

0.72

%  

 

0.65

%  

 

0.61

%  

 

0.61

%  

 

0.59

%

FHLB advances

 

 

1.74

%  

 

1.84

%  

 

1.78

%  

 

1.79

%  

 

1.87

%

Total interest-bearing liabilities

 

 

0.86

%  

 

0.82

%  

 

0.77

%  

 

0.79

%  

 

0.77

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

Performance Ratios (annualized):

    

2017

 

2017

 

2017

 

2017

 

2016

 

 

 

      

                     

     

   

                     

     

   

                     

     

   

                     

     

   

                     

 

Return on average assets (ROAA)

 

 

0.24

%  

 

0.43

%  

 

0.50

%  

 

0.44

%  

 

0.49

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity (ROAE)

 

 

1.87

%  

 

3.37

%  

 

3.85

%  

 

3.31

%  

 

3.56

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (1)

 

 

88.34

%  

 

83.83

%  

 

82.60

%  

 

84.41

%  

 

81.87

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

Asset Quality

    

2017

 

2017

 

2017

 

2017

 

2016

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

                     

     

   

                     

     

   

                     

     

   

                     

     

   

                     

 

Total nonperforming assets

 

$

18,617

 

$

20,627

 

$

22,522

 

$

23,471

 

$

22,946

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to total assets

 

 

0.69

%  

 

0.78

%  

 

0.86

%  

 

0.91

%  

 

0.94

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to total loans

 

 

0.84

%  

 

0.84

%  

 

0.82

%  

 

0.82

%  

 

0.85

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge offs

 

$

204

 

$

169

 

$

173

 

$

349

 

$

320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized net charge offs/average loans

 

 

0.04

%  

 

0.03

%  

 

0.03

%  

 

0.07

%  

 

0.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to nonperforming loans

 

 

103.55

%  

 

91.47

%  

 

80.04

%  

 

78.17

%  

 

80.12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

Capital and Share Related

    

2017

 

2017

 

2017

 

2017

 

2016

 

 

 

   

                     

     

   

                     

     

   

                     

     

   

                     

     

   

                     

 

Common stock outstanding

 

 

32,647,395

 

 

32,662,295

 

 

32,120,880

 

 

32,120,880

 

 

32,120,880

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

 

$

10.52

 

$

10.43

 

$

10.48

 

$

10.36

 

$

10.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share (1)

 

$

10.11

 

$

10.01

 

$

10.06

 

$

9.94

 

$

9.83

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity / tangible assets (2)

 

 

12.35

%  

 

12.36

%  

 

12.34

%  

 

12.50

%  

 

12.97

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

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