Attached files

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

Exhibit 99.1

C:\Users\cviveiros\AppData\Local\Microsoft\Windows\INetCache\Content.Outlook\I4C6SES3\HarborOne Bancorp Logo.jpg

 

HarborOne Bancorp, Inc. Announces 2018 Second Quarter Earnings

Contact: Linda Simmons, SVP, CFO

Brockton, Massachusetts (July 20, 2018): HarborOne Bancorp, Inc. (the “Company”) (NASDAQ: HONE), the holding company for HarborOne Bank (the “Bank”), announced net income of $3.1 million, or $0.10  per basic and diluted share, for the second quarter of 2018, compared to $2.3 million, or $0.07 per basic and diluted share, for the prior quarter and net income of $3.2 million, or $0.10 per basic and diluted share, for the same quarter last year. For the six months ended June 30, 2018 net income was $5.4 million, or $0.17 per basic and dilute share as compared to $5.9 million, or $0.19 per basic and diluted share, for the same period last year.

 

Selected highlights for the second quarter of 2018:

 

·

Total outstanding commercial, commercial real estate and construction loans surpassed $1 billion during the second quarter.

·

Launched a commercial loan office in Boston. 

·

Total deposits grew by 4%  in the second quarter.

 

The increase in net income from the prior quarter reflects a  $771,000 increase in net interest and dividend income and a  $1.2 million increase in noninterest income, partially offset by a $919,000 increase in noninterest expense, a $78,000 increase in provision for loan losses and a $131,000 increase in income tax provision. 

 

The previously announced acquisition of Coastway Bancorp, Inc.(“Coastway”) is anticipated to close in the second half of 2018 subject to customary closing conditions and required regulatory approvals. 

 

James W. Blake, CEO stated, “Despite the contraction in residential mortgage demand, our earnings have been consistently strong. Our investment in the commercial loan growth strategy has provided margin improvement and positions us as a significant commercial lender in New England. ”

 

Net Interest Income

The Company’s net interest and dividend income was $20.9 million for the quarter ended June 30, 2018,  up $771,000, or 3.8%, from $20.1 million for the quarter ended March 31, 2018 and up $2.7 million,  or 14.7%, from  $18.2 million for the quarter ended June 30, 2017. The tax-equivalent interest rate spread and net interest margin were 3.04% and 3.26%, respectively, for the quarter ended June 30, 2018 compared to 3.07% and 3.26%, respectively, for the quarter ended March 31, 2018 and 2.87% and 3.03%, respectively, for the quarter ended June 30, 2017.

 

The increase in net interest income from the previous quarter reflects a $1.6 million, or 6.3%, increase in total interest and dividend income offset by  an increase of $795,000, or 17.4% in total interest expense. The increase in interest and dividend income is primarily due to commercial loan growth that provided an increase in average outstanding loans of $60.0 million partially offset by decreases in the average balances of residential real estate and consumer loans. The yield on loans was 4.25%  for the quarter ended June 30, 2018 and 4.13% for the quarter ended March 31, 2018. The increase in interest expense is due to an increase in average interest-bearing deposits of $82.7 million with a  15 basis point increase in the cost of those funds, partially offset by a  decrease in average FHLB advances of $35.6 million and a 1 basis point increase in total cost of borrowed funds.

 

The increase in net interest income from the prior year quarter reflects a $4.3 million, or 19.8%, increase in total interest and dividend income and an increase of  $1.7 million, or 44.9%, in  total interest expense. The increase in interest and dividend income is primarily due to growth in the Company’s average loan balances to $2.30 billion from $2.13 billion and an increase in the yield on loans to 4.25% from 3.82%, again primarily driven by commercial loan growth as well as higher rates on commercial loans.  The increase in total interest expense reflects increased average balances and rising interest rates.

 

Noninterest Income

Noninterest income increased to $12.6 million for the quarter ended June 30, 2018,  up  $1.2 million, or 10.6%, from the quarter ended March 31, 2018.  The increase is primarily due to an increase in mortgage banking income of $1.2 million. Other mortgage banking income increased $2.5 million as mortgage originations increased 55.2% from the prior quarter. This was partially offset by a negative change in the mortgage servicing rights fair value of $306,000, as compared to a positive change in mortgage servicing rights fair market value of  $1.0 million in the first quarter of 2018 due to flat rates as compared to the prior quarter.  Other income was flat at $4.1 million for both quarters.


 

 

Noninterest income decreased  $1.7 million, or 12.2%, as compared to the quarter ended June 30, 2017.  Mortgage banking income decreased $1.7 million, or 16.6% despite an improvement in mortgage servicing rights fair value of $746,000. Other mortgage banking income decreased $2.4 million, or 21.7% compared to the prior year quarter due to lower mortgage originations in 2018. Compared to the same quarter prior year, mortgage originations decreased 13.5% in 2018 primarily as a result of higher residential mortgage interest rates, low housing inventories and reduced refinancing volume. 

 

Noninterest Expense

Noninterest expenses were $28.5 million for the quarter ended June 30, 2018,  an increase of $919,000, or 3.3%, from the quarter ended March 31, 2018 due to increases in compensation and benefits of $993,000,  partially offset by a decrease of $314,000, or 9.6% in occupancy and equipment expenses. The decrease in occupancy and equipment expenses primarily reflects the seasonality of grounds’ maintenance costs. 

 

The increase in compensation and benefits primarily reflects the increase in loan production volumes as compared to the first quarter. The results for the second quarter of 2018 include $80,000 in severance expense related to a workforce reduction at HarborOne Mortgage which is expected to result in annual cost reductions of approximately $1.0 million. The right sizing of HarborOne Mortgage was in response to efficiencies created by the consolidation of HarborOne Mortgage and the Bank’s residential mortgage group, as well as economic pressures within the mortgage industry. 

 

Noninterest expenses increased  $1.6 million, or 6.1%, from the quarter ended June 30, 2017. The increase was primarily due to increases in compensation and benefits of $1.0 million and other expenses of $907,000 partially offset by a decrease in loan expense of $492,000. The compensation and benefits and other expense increase reflects expenses related to the equity plan that was established in August 2017. The second quarter of 2018 includes $985,000 in compensation and benefits and $396,000 in other expenses related to the equity plan. There were no such expenses in the second quarter of 2017. Also contributing to the increase in other expenses was $524,000 in expenses related to the Coastway acquisition. Loan expense decreased as compared to the prior year consistent with the decrease in loan originations.

 

Income Tax Provision

The effective tax rate was 23.3% for the quarter ended June 30, 2018, 26.5% for the quarter ended March 31, 2018 and 37.8% for the quarter ended June 30, 2017.  The effective tax rate for the six months ended June 30, 2018 and 2017 was 24.7% and 36.6%, respectively. 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 and reduced the effective tax rate in 2018.  The decrease in the effective tax rate as compared to the prior quarter is primarily due to higher nondeductible merger expenses in the first quarter of 2018.

 

Asset Quality

The Company recorded  a provision for loan losses of $886,000 for the quarter ended June 30, 2018, $808,000 for the quarter ended March 31, 2018 and $470,000 for the quarter ended June 30, 2017.  The provisions  in these quarters were primarily due to 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 $19.2 million, or 0.84%, of total loans at June 30, 2018, compared to $18.9 million, or 0.84%, of total loans, at March 31, 2018 and $17.2 million, or 0.82%, of total loans at June 30, 2017. Net charge-offs totaled $505,000 for the quarter ended June 30, 2018,  or 0.09%, of average loans outstanding on an annualized basis, compared to $434,000, or 0.08% of average loans outstanding on an annualized basis, for the quarter ended March 31, 2018 and $173,000, or 0.03% of average loans outstanding on an annualized basis , for the quarter ended June 30, 2017.

 

Nonperforming assets were $17.4 million at June 30, 2018 compared to $17.2 million at March 31, 2018 and $22.5 million at June 30, 2017. Nonperforming assets as a percentage of total assets were 0.60% at June 30, 2018,  0.63% at March 31, 2018 and 0.86% at June 30, 2017. 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 $144.1 million, or 5.3%, to $2.88 billion at June 30, 2018 from $2.74 billion at March 31, 2018. Net loans increased $67.2 million, or 3.0%, to $2.28 billion at June 30, 2018 from $2.21 billion at March 31, 2018.  The net increase in loans for the three months ended June 30, 2018 was primarily due to increases of $39.2 million in commercial real estate loans, $18.3 million in construction loans and $21.3 million in commercial and industrial loans partially offset by a  decrease of $6.4 million in residential real estate loans and $4.7 million in consumer loans. Loans held for sale increased $36.9 million, or 108.1%, to $71.0 million at June 30, 2018 from $34.1 million at March 31, 2018 due to the seasonal increase in residential mortgage originations. Management proactively assesses the balance sheet mix to enhance margins. The decrease in consumer loans partially reflects the reallocation of funds into commercial lending.


 

 

Total deposits increased $75.3 million, or 3.5%, to $2.20 billion at June 30, 2018 from $2.13 billion at March 31, 2018.  Compared to the prior quarter, non-certificate accounts increased $14.7 million, term certificate accounts increased $51.4 million and brokered deposits increased $9.2 million.  Term certificate growth reflects a limited time offer 17 month term special offered during the quarter. Borrowings were $287.4 million at June 30, 2018 and $226.4 million at March 31, 2018.

 

Total stockholders’ equity was $348.6 million at June 30, 2018 compared to $344.9 million at March 31, 2018 and $336.6 million at June 30, 2017.   The tangible common equity to tangible assets ratio was 11.68% at June 30, 2018, 12.17% at March 31, 2018 and 12.34% at June 30, 2017.  At June 30, 2018, the Company and the Bank exceed all regulatory capital requirements.

 

About HarborOne Bancorp, Inc.

HarborOne Bancorp, Inc. is the holding company for HarborOne Bank, the largest co-operative bank in New England. HarborOne Bank serves the financial needs of consumers, businesses, and municipalities throughout Eastern Massachusetts through a network of 14 full-service branches, two limited service branches, two commercial loan offices in Boston, Massachusetts and 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. HarborOne Mortgage, LLC, a subsidiary of HarborOne Bank, is a full-service mortgage lender with 34 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, the Company and Coastway’s ability to achieve the synergies and value creation contemplated by the proposed acquisition; the Company and Coastway’s ability to successfully integrate operations in the proposed acquisition; the effect of the announcement of the proposed acquisition on the ability of Coastway to maintain relationships with its key partners, customers and employees, and on its operating business generally; 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,      

(Dollars in thousands)

    

2018

    

2018

    

2017

    

2017

    

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

  

 

 

  

    

 

  

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

20,232

 

$

15,205

 

$

16,348

 

$

15,393

 

$

17,492

Short-term investments

 

 

112,264

 

 

92,105

 

 

64,443

 

 

79,412

 

 

84,105

Total cash and cash equivalents

 

 

132,496

 

 

107,310

 

 

80,791

 

 

94,805

 

 

101,597

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale, at fair value

 

 

185,702

 

 

182,173

 

 

170,853

 

 

166,122

 

 

160,795

Securities held to maturity, at amortized cost

 

 

48,251

 

 

46,095

 

 

46,869

 

 

47,752

 

 

45,660

Federal Home Loan Bank stock, at cost

 

 

15,310

 

 

13,538

 

 

15,532

 

 

16,356

 

 

16,356

Loans held for sale, at fair value

 

 

71,017

 

 

34,129

 

 

59,460

 

 

96,201

 

 

91,849

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

756,007

 

 

762,361

 

 

766,917

 

 

769,418

 

 

771,121

Commercial real estate

 

 

726,276

 

 

687,121

 

 

655,419

 

 

623,054

 

 

592,325

Construction

 

 

163,240

 

 

144,949

 

 

128,643

 

 

76,668

 

 

66,908

Total mortgage loans on real estate

 

 

1,645,523

 

 

1,594,431

 

 

1,550,979

 

 

1,469,140

 

 

1,430,354

Commercial

 

 

132,293

 

 

111,013

 

 

109,523

 

 

111,627

 

 

114,234

Consumer

 

 

516,897

 

 

521,634

 

 

527,820

 

 

533,707

 

 

543,394

Loans

 

 

2,294,713

 

 

2,227,078

 

 

2,188,322

 

 

2,114,474

 

 

2,087,982

Less: Allowance for loan losses

 

 

(19,244)

 

 

(18,863)

 

 

(18,489)

 

 

(17,933)

 

 

(17,181)

Net deferred loan costs

 

 

5,982

 

 

6,075

 

 

6,645

 

 

8,035

 

 

8,682

Net loans

 

 

2,281,451

 

 

2,214,290

 

 

2,176,478

 

 

2,104,576

 

 

2,079,483

Mortgage servicing rights, at fair value

 

 

22,832

 

 

22,696

 

 

21,092

 

 

20,376

 

 

20,313

Goodwill and other intangible assets

 

 

13,717

 

 

13,675

 

 

13,497

 

 

13,519

 

 

13,541

Other assets

 

 

108,938

 

 

101,671

 

 

100,348

 

 

99,752

 

 

102,476

Total assets

 

$

2,879,714

 

$

2,735,577

 

$

2,684,920

 

$

2,659,459

 

$

2,632,070

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW and demand deposit accounts

 

$

429,397

 

$

419,776

 

$

395,153

 

$

395,728

 

$

395,150

Regular savings and club accounts

 

 

403,732

 

 

378,818

 

 

356,300

 

 

404,465

 

 

398,883

Money market deposit accounts

 

 

681,524

 

 

701,360

 

 

721,021

 

 

666,613

 

 

641,776

Brokered deposits

 

 

79,396

 

 

70,176

 

 

73,490

 

 

73,127

 

 

92,803

Term certificate accounts

 

 

608,453

 

 

557,082

 

 

467,774

 

 

463,612

 

 

465,179

Total deposits

 

 

2,202,502

 

 

2,127,212

 

 

2,013,738

 

 

2,003,545

 

 

1,993,791

Short-term borrowed funds

 

 

70,000

 

 

 —

 

 

44,000

 

 

10,000

 

 

30,000

Long-term borrowed funds

 

 

217,438

 

 

226,364

 

 

246,365

 

 

266,366

 

 

235,117

Other liabilities and accrued expenses

 

 

41,198

 

 

37,144

 

 

37,333

 

 

38,947

 

 

36,527

Total liabilities

 

 

2,531,138

 

 

2,390,720

 

 

2,341,436

 

 

2,318,858

 

 

2,295,435

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

327

 

 

327

 

 

327

 

 

327

 

 

321

Additional paid-in capital

 

 

150,063

 

 

148,559

 

 

147,060

 

 

145,525

 

 

144,705

Unearned compensation - ESOP

 

 

(10,388)

 

 

(10,536)

 

 

(10,685)

 

 

(10,833)

 

 

(10,982)

Retained earnings

 

 

213,049

 

 

209,946

 

 

207,590

 

 

205,997

 

 

203,159

Treasury stock

 

 

(742)

 

 

(742)

 

 

(280)

 

 

 —

 

 

 —

Accumulated other comprehensive loss

 

 

(3,733)

 

 

(2,697)

 

 

(528)

 

 

(415)

 

 

(568)

Total stockholders' equity

 

 

348,576

 

 

344,857

 

 

343,484

 

 

340,601

 

 

336,635

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

2,879,714

 

$

2,735,577

 

$

2,684,920

 

$

2,659,459

 

$

2,632,070

 

 

 

 


 

HarborOne Bancorp, Inc.

Consolidated Statements of Net Income - Trend

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarters Ended

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

(Dollars in thousands, except per share amounts)

    

2018

    

2018

    

2017

    

2017

    

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

23,866

 

$

22,504

 

$

21,349

 

$

20,990

 

$

19,640

Interest on loans held for sale

 

 

521

 

 

411

 

 

777

 

 

796

 

 

620

Interest on securities

 

 

1,567

 

 

1,496

 

 

1,389

 

 

1,334

 

 

1,332

Other interest and dividend income

 

 

297

 

 

274

 

 

294

 

 

294

 

 

320

Total interest and dividend income

 

 

26,251

 

 

24,685

 

 

23,809

 

 

23,414

 

 

21,912

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

4,450

 

 

3,523

 

 

3,151

 

 

2,812

 

 

2,567

Interest on borrowed funds

 

 

906

 

 

1,038

 

 

1,226

 

 

1,333

 

 

1,130

Total interest expense

 

 

5,356

 

 

4,561

 

 

4,377

 

 

4,145

 

 

3,697

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest and dividend income

 

 

20,895

 

 

20,124

 

 

19,432

 

 

19,269

 

 

18,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

886

 

 

808

 

 

760

 

 

921

 

 

470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income, after provision for loan losses

 

 

20,009

 

 

19,316

 

 

18,672

 

 

18,348

 

 

17,745

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage banking income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in mortgage servicing rights fair value

 

 

(306)

 

 

1,022

 

 

(74)

 

 

(488)

 

 

(1,052)

Other

 

 

8,765

 

 

6,261

 

 

9,134

 

 

11,071

 

 

11,200

Total mortgage banking income

 

 

8,459

 

 

7,283

 

 

9,060

 

 

10,583

 

 

10,148

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit account fees

 

 

3,224

 

 

2,967

 

 

3,223

 

 

3,172

 

 

3,071

Income on retirement plan annuities

 

 

119

 

 

113

 

 

118

 

 

114

 

 

113

Bank-owned life insurance income

 

 

243

 

 

239

 

 

246

 

 

260

 

 

261

Other income

 

 

512

 

 

747

 

 

1,507

 

 

498

 

 

706

Total noninterest income

 

 

12,557

 

 

11,349

 

 

14,154

 

 

14,627

 

 

14,299

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

 

17,345

 

 

16,352

 

 

17,655

 

 

17,325

 

 

16,319

Occupancy and equipment

 

 

2,961

 

 

3,275

 

 

3,047

 

 

2,954

 

 

2,726

Data processing

 

 

1,569

 

 

1,553

 

 

1,560

 

 

1,547

 

 

1,528

Loan expense

 

 

1,390

 

 

1,262

 

 

1,752

 

 

1,884

 

 

1,882

Marketing

 

 

1,084

 

 

999

 

 

936

 

 

1,136

 

 

1,041

Professional fees

 

 

915

 

 

968

 

 

1,097

 

 

1,126

 

 

1,080

Deposit insurance

 

 

491

 

 

494

 

 

412

 

 

397

 

 

446

Other expenses

 

 

2,763

 

 

2,696

 

 

3,234

 

 

2,069

 

 

1,856

Total noninterest expenses

 

 

28,518

 

 

27,599

 

 

29,693

 

 

28,438

 

 

26,878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

4,048

 

 

3,066

 

 

3,133

 

 

4,537

 

 

5,166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

 

945

 

 

814

 

 

1,540

 

 

1,699

 

 

1,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3,103

 

$

2,252

 

$

1,593

 

$

2,838

 

$

3,213

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.10

 

$

0.07

 

$

0.05

 

$

0.09

 

$

0.10

Diluted

 

$

0.10

 

$

0.07

 

$

0.05

 

$

0.09

 

$

0.10

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

31,578,961

 

 

31,569,811

 

 

31,582,069

 

 

31,303,281

 

 

31,013,002

Diluted

 

 

31,578,961

 

 

31,569,811

 

 

31,582,069

 

 

31,303,281

 

 

31,013,002

 

 

 

 


 

HarborOne Bancorp, Inc.

Consolidated Statements of Net Income

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30,

 

 

 

 

 

(Dollars in thousands, except per share amounts)

    

2018

    

2017

    

$ Change

    

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

46,370

 

$

38,775

 

$

7,595

 

19.6

%

Interest on loans held for sale

 

 

932

 

 

1,166

 

 

(234)

 

(20.1)

 

Interest on securities

 

 

3,063

 

 

2,548

 

 

515

 

20.2

 

Other interest and dividend income

 

 

571

 

 

572

 

 

(1)

 

(0.2)

 

Total interest and dividend income

 

 

50,936

 

 

43,061

 

 

7,875

 

18.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

7,973

 

 

4,999

 

 

2,974

 

59.5

 

Interest on borrowed funds

 

 

1,944

 

 

2,415

 

 

(471)

 

(19.5)

 

Total interest expense

 

 

9,917

 

 

7,414

 

 

2,503

 

33.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest and dividend income

 

 

41,019

 

 

35,647

 

 

5,372

 

15.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

1,694

 

 

735

 

 

959

 

130.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income, after provision for loan losses

 

 

39,325

 

 

34,912

 

 

4,413

 

12.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage banking income:

 

 

 

 

 

 

 

 

 

 

 

 

Changes in mortgage servicing rights fair value

 

 

716

 

 

(1,494)

 

 

2,210

 

147.9

 

Other

 

 

15,026

 

 

19,046

 

 

(4,020)

 

(21.1)

 

Total mortgage banking income

 

 

15,742

 

 

17,552

 

 

(1,810)

 

(10.3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit account fees

 

 

6,191

 

 

5,916

 

 

275

 

4.6

 

Income on retirement plan annuities

 

 

232

 

 

223

 

 

 9

 

4.0

 

Gain on sale of consumer loans

 

 

 —

 

 

78

 

 

(78)

 

(100.0)

 

Bank-owned life insurance income

 

 

482

 

 

518

 

 

(36)

 

(6.9)

 

Other income

 

 

1,259

 

 

1,466

 

 

(207)

 

(14.1)

 

Total noninterest income

 

 

23,906

 

 

25,753

 

 

(1,847)

 

(7.2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

 

33,697

 

 

31,243

 

 

2,454

 

7.9

 

Occupancy and equipment

 

 

6,236

 

 

5,714

 

 

522

 

9.1

 

Data processing

 

 

3,122

 

 

3,050

 

 

72

 

2.4

 

Loan expense

 

 

2,652

 

 

3,245

 

 

(593)

 

(18.3)

 

Marketing

 

 

2,083

 

 

1,523

 

 

560

 

36.8

 

Professional fees

 

 

1,883

 

 

2,010

 

 

(127)

 

(6.3)

 

Deposit insurance

 

 

985

 

 

908

 

 

77

 

8.5

 

Other expenses

 

 

5,459

 

 

3,590

 

 

1,869

 

52.1

 

Total noninterest expenses

 

 

56,117

 

 

51,283

 

 

4,834

 

9.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

7,114

 

 

9,382

 

 

(2,268)

 

(24.2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

 

1,759

 

 

3,434

 

 

(1,675)

 

(48.8)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

5,355

 

$

5,948

 

$

(593)

 

(10.0)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.17

 

$

0.19

 

 

 

 

 

 

Diluted

 

$

0.17

 

$

0.19

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

31,574,411

 

 

31,005,623

 

 

 

 

 

 

Diluted

 

 

31,574,411

 

 

31,005,623

 

 

 

 

 

 

 

 

 

 

 


 

HarborOne Bancorp, Inc.

Average Balances / Yields

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarters Ended

 

 

 

June 30, 2018

 

March 31, 2018

 

June 30, 2017

 

 

 

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)

 

$

2,303,245

 

$

24,387

 

4.25

%  

$

2,248,119

 

$

22,915

 

4.13

%  

$

2,129,280

 

$

20,260

 

3.82

%

Investment securities (2)

 

 

233,587

 

 

1,613

 

2.77

 

 

227,362

 

 

1,541

 

2.75

 

 

209,691

 

 

1,408

 

2.69

 

Other interest-earning assets

 

 

41,584

 

 

297

 

2.87

 

 

37,346

 

 

274

 

2.97

 

 

81,370

 

 

320

 

1.58

 

Total interest-earning assets

 

 

2,578,416

 

 

26,297

 

4.09

 

 

2,512,827

 

 

24,730

 

3.99

 

 

2,420,341

 

 

21,988

 

3.64

 

Noninterest-earning assets

 

 

130,551

 

 

 

 

 

 

 

125,640

 

 

 

 

 

 

 

129,281

 

 

 

 

 

 

Total assets

 

$

2,708,967

 

 

 

 

 

 

$

2,638,467

 

 

 

 

 

 

$

2,549,622

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

$

346,201

 

 

150

 

0.17

 

$

332,414

 

 

137

 

0.17

 

$

351,948

 

 

151

 

0.17

 

NOW accounts

 

 

128,360

 

 

21

 

0.06

 

 

125,602

 

 

20

 

0.06

 

 

128,794

 

 

20

 

0.06

 

Money market accounts

 

 

698,591

 

 

1,496

 

0.86

 

 

716,380

 

 

1,383

 

0.78

 

 

654,127

 

 

821

 

0.50

 

Certificates of deposit

 

 

592,811

 

 

2,534

 

1.71

 

 

496,839

 

 

1,718

 

1.40

 

 

469,249

 

 

1,369

 

1.17

 

Brokered deposits

 

 

66,892

 

 

249

 

1.50

 

 

78,930

 

 

265

 

1.36

 

 

76,555

 

 

206

 

1.08

 

Total interest-bearing deposits

 

 

1,832,855

 

 

4,450

 

0.97

 

 

1,750,165

 

 

3,523

 

0.82

 

 

1,680,673

 

 

2,567

 

0.61

 

FHLB advances

 

 

217,712

 

 

906

 

1.67

 

 

253,359

 

 

1,038

 

1.66

 

 

254,832

 

 

1,130

 

1.78

 

Total interest-bearing liabilities

 

 

2,050,567

 

 

5,356

 

1.05

 

 

2,003,524

 

 

4,561

 

0.92

 

 

1,935,505

 

 

3,697

 

0.77

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

278,846

 

 

 

 

 

 

 

260,455

 

 

 

 

 

 

 

250,654

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

33,561

 

 

 

 

 

 

 

31,457

 

 

 

 

 

 

 

29,432

 

 

 

 

 

 

Total liabilities

 

 

2,362,974

 

 

 

 

 

 

 

2,295,436

 

 

 

 

 

 

 

2,215,591

 

 

 

 

 

 

Total equity

 

 

345,993

 

 

 

 

 

 

 

343,031

 

 

 

 

 

 

 

334,031

 

 

 

 

 

 

Total liabilities and equity

 

$

2,708,967

 

 

 

 

 

 

$

2,638,467

 

 

 

 

 

 

$

2,549,622

 

 

 

 

 

 

Tax equivalent net interest income

 

 

 

 

 

20,941

 

 

 

 

 

 

 

20,169

 

 

 

 

 

 

 

18,291

 

 

 

Tax equivalent interest rate spread (3)

 

 

 

 

 

 

 

3.04

%  

 

 

 

 

 

 

3.07

%  

 

 

 

 

 

 

2.87

%

Less: tax equivalent adjustment

 

 

 

 

 

46

 

 

 

 

 

 

 

45

 

 

 

 

 

 

 

76

 

 

 

Net interest income as reported

 

 

 

 

$

20,895

 

 

 

 

 

 

$

20,124

 

 

 

 

 

 

$

18,215

 

 

 

Net interest-earning assets (4)

 

$

527,849

 

 

 

 

 

 

$

509,303

 

 

 

 

 

 

$

484,836

 

 

 

 

 

 

Net interest margin (5)

 

 

 

 

 

 

 

3.25

%  

 

 

 

 

 

 

3.25

%  

 

 

 

 

 

 

3.02

%

Tax equivalent effect

 

 

 

 

 

 

 

0.01

 

 

 

 

 

 

 

0.01

 

 

 

 

 

 

 

0.01

 

Net interest margin on a fully tax equivalent basis

 

 

 

 

 

 

 

3.26

%  

 

 

 

 

 

 

3.26

%  

 

 

 

 

 

 

3.03

%

Average interest-earning assets to average interest-bearing liabilities

 

 

125.74

%  

 

 

 

 

 

 

125.42

%  

 

 

 

 

 

 

125.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits, including demand deposits

 

$

2,111,701

 

$

4,450

 

 

 

$

2,010,620

 

$

3,523

 

 

 

$

1,931,327

 

$

2,567

 

 

 

Cost of total deposits

 

 

 

 

 

 

 

0.85

%

 

 

 

 

 

 

0.71

%  

 

 

 

 

 

 

0.53

%

Total funding liabilities, including demand deposits

 

$

2,329,413

 

$

5,356

 

 

 

$

2,263,979

 

$

4,561

 

 

 

$

2,186,159

 

$

3,697

 

 

 

Cost of total funding liabilities

 

 

 

 

 

 

 

0.92

%

 

 

 

 

 

 

0.82

%  

 

 

 

 

 

 

0.68

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 periods ended June 30, 2018 and March 31, 2018 and 35% for the period ended June 30, 2017.  The yield on investments before tax equivalent adjustments for the quarters presented were 2.69%, 2.67%, and 2.55%, 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, 2018

 

June 30, 2017

 

 

 

Average

 

 

 

                  

 

Average

 

 

 

                  

 

 

 

Outstanding

 

                      

 

Yield/

 

Outstanding

 

                      

 

Yield/

 

 

    

Balance

    

Interest

    

Cost (6)

    

Balance

    

Interest

    

Cost (6)

 

 

 

(Dollars in thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

$

2,275,834

 

$

47,302

 

4.19

%  

$

2,120,573

 

$

39,941

 

3.80

%

Investment securities (2)

 

 

230,492

 

 

3,154

 

2.76

 

 

203,642

 

 

2,700

 

2.67

 

Other interest-earning assets

 

 

39,477

 

 

571

 

2.92

 

 

74,437

 

 

572

 

1.55

 

Total interest-earning assets

 

 

2,545,803

 

 

51,027

 

4.04

 

 

2,398,652

 

 

43,213

 

3.63

 

Noninterest-earning assets

 

 

128,109

 

 

 

 

 

 

 

126,729

 

 

 

 

 

 

Total assets

 

$

2,673,912

 

 

 

 

 

 

$

2,525,381

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

$

339,149

 

 

285

 

0.17

 

$

339,409

 

 

302

 

0.18

 

NOW accounts

 

 

126,988

 

 

41

 

0.06

 

 

126,037

 

 

39

 

0.06

 

Money market accounts

 

 

707,633

 

 

2,881

 

0.82

 

 

640,676

 

 

1,574

 

0.50

 

Certificates of deposit

 

 

545,090

 

 

4,252

 

1.57

 

 

469,510

 

 

2,719

 

1.17

 

Brokered deposits

 

 

72,878

 

 

514

 

1.42

 

 

71,156

 

 

365

 

1.03

 

Total interest-bearing deposits

 

 

1,791,738

 

 

7,973

 

0.90

 

 

1,646,788

 

 

4,999

 

0.61

 

FHLB advances

 

 

235,437

 

 

1,944

 

1.66

 

 

273,262

 

 

2,415

 

1.78

 

Total interest-bearing liabilities

 

 

2,027,175

 

 

9,917

 

0.99

 

 

1,920,050

 

 

7,414

 

0.78

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

269,701

 

 

 

 

 

 

 

243,937

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

32,516

 

 

 

 

 

 

 

29,207

 

 

 

 

 

 

Total liabilities

 

 

2,329,392

 

 

 

 

 

 

 

2,193,194

 

 

 

 

 

 

Total equity

 

 

344,520

 

 

 

 

 

 

 

332,187

 

 

 

 

 

 

Total liabilities and equity

 

$

2,673,912

 

 

 

 

 

 

$

2,525,381

 

 

 

 

 

 

Tax equivalent net interest income

 

 

 

 

 

41,110

 

 

 

 

 

 

 

35,799

 

 

 

Tax equivalent interest rate spread (3)

 

 

 

 

 

 

 

3.05

%  

 

 

 

 

 

 

2.85

%

Less: tax equivalent adjustment

 

 

 

 

 

91

 

 

 

 

 

 

 

152

 

 

 

Net interest income as reported

 

 

 

 

$

41,019

 

 

 

 

 

 

$

35,647

 

 

 

Net interest-earning assets (4)

 

$

518,628

 

 

 

 

 

 

$

478,602

 

 

 

 

 

 

Net interest margin (5)

 

 

 

 

 

 

 

3.25

%  

 

 

 

 

 

 

3.00

%

Tax equivalent effect

 

 

 

 

 

 

 

0.01

 

 

 

 

 

 

 

0.01

 

Net interest margin on a fully tax equivalent basis

 

 

 

 

 

 

 

3.26

%  

 

 

 

 

 

 

3.01

%

Average interest-earning assets to average interest-bearing liabilities

 

 

125.58

%  

 

 

 

 

 

 

124.93

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits, including demand deposits

 

$

2,061,439

 

$

7,973

 

 

 

$

1,890,725

 

$

4,999

 

 

 

Cost of total deposits

 

 

 

 

 

 

 

0.78

%

 

 

 

 

 

 

0.53

%

Total funding liabilities, including demand deposits

 

$

2,296,876

 

$

9,917

 

 

 

$

2,163,987

 

$

7,414

 

 

 

Cost of total funding liabilities

 

 

 

 

 

 

 

0.87

%

 

 

 

 

 

 

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 21% for 2018 and 35% for 2017.  The yield on investments before tax equivalent adjustments was 2.68% and 2.52% for the years ended June 30, 2018 and 2017, respectively.

 

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

 

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

 

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

 

(6)Annualized

 

 

 

 

 


 

HarborOne Bancorp, Inc.

Average Balances and Yield Trend

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances - Trend - Quarters Ended

 

 

    

      June 30, 2018      

    

    March 31, 2018   

    

December 31, 2017

    

September 30, 2017

    

      June 30, 2017      

 

 

 

(In thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

                                  

 

 

                                  

 

 

 

 

Loans (1)

 

$

2,303,245

 

$

2,248,119

 

$

2,230,303

 

$

2,190,303

 

$

2,129,280

 

Investment securities (2)

 

 

233,587

 

 

227,362

 

 

214,127

 

 

206,761

 

 

209,691

 

Other interest-earning assets

 

 

41,584

 

 

37,346

 

 

73,014

 

 

102,589

 

 

81,370

 

Total interest-earning assets

 

 

2,578,416

 

 

2,512,827

 

 

2,517,444

 

 

2,499,653

 

 

2,420,341

 

Noninterest-earning assets

 

 

130,551

 

 

125,640

 

 

127,374

 

 

128,966

 

 

129,281

 

Total assets

 

$

2,708,967

 

$

2,638,467

 

$

2,644,818

 

$

2,628,619

 

$

2,549,622

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

$

346,201

 

$

332,414

 

$

353,350

 

$

402,470

 

$

351,948

 

NOW accounts

 

 

128,360

 

 

125,602

 

 

126,661

 

 

125,636

 

 

128,794

 

Money market accounts

 

 

698,591

 

 

716,380

 

 

716,862

 

 

646,873

 

 

654,127

 

Certificates of deposit

 

 

592,811

 

 

496,839

 

 

464,139

 

 

463,077

 

 

469,249

 

Brokered deposits

 

 

66,892

 

 

78,930

 

 

74,783

 

 

82,976

 

 

76,555

 

Total interest-bearing deposits

 

 

1,832,855

 

 

1,750,165

 

 

1,735,795

 

 

1,721,032

 

 

1,680,673

 

FHLB advances

 

 

217,712

 

 

253,359

 

 

280,092

 

 

287,858

 

 

254,832

 

Total interest-bearing liabilities

 

 

2,050,567

 

 

2,003,524

 

 

2,015,887

 

 

2,008,890

 

 

1,935,505

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

278,846

 

 

260,455

 

 

256,522

 

 

251,579

 

 

250,654

 

Other noninterest-bearing liabilities

 

 

33,561

 

 

31,457

 

 

31,459

 

 

30,815

 

 

29,432

 

Total liabilities

 

 

2,362,974

 

 

2,295,436

 

 

2,303,868

 

 

2,291,284

 

 

2,215,591

 

Total equity

 

 

345,993

 

 

343,031

 

 

340,950

 

 

337,335

 

 

334,031

 

Total liabilities and equity

 

$

2,708,967

 

$

2,638,467

 

$

2,644,818

 

$

2,628,619

 

$

2,549,622

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Yield Trend - Quarters Ended

 

 

    

      June 30, 2018      

    

    March 31, 2018    

    

December 31, 2017

    

September 30, 2017

    

      June 30, 2017      

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

 

4.25

%  

 

4.13

%  

 

3.94

%  

 

3.95

%  

 

3.82

%

Investment securities (2)

 

 

2.77

%  

 

2.75

%  

 

2.71

%  

 

2.70

%  

 

2.69

%

Other interest-earning assets

 

 

2.87

%  

 

2.97

%  

 

1.60

%  

 

1.14

%  

 

1.58

%

Total interest-earning assets

 

 

4.09

%  

 

3.99

%  

 

3.76

%  

 

3.73

%  

 

3.64

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

 

0.17

%  

 

0.17

%  

 

0.18

%  

 

0.19

%  

 

0.17

%

NOW accounts

 

 

0.06

%  

 

0.06

%  

 

0.06

%  

 

0.06

%  

 

0.06

%

Money market accounts

 

 

0.86

%  

 

0.78

%  

 

0.71

%  

 

0.59

%  

 

0.50

%

Certificates of deposit

 

 

1.71

%  

 

1.40

%  

 

1.23

%  

 

1.18

%  

 

1.17

%

Brokered deposits

 

 

1.50

%  

 

1.36

%  

 

1.28

%  

 

1.17

%  

 

1.08

%

Total interest-bearing deposits

 

 

0.97

%  

 

0.82

%  

 

0.72

%  

 

0.65

%  

 

0.61

%

FHLB advances

 

 

1.67

%  

 

1.66

%  

 

1.74

%  

 

1.84

%  

 

1.78

%

Total interest-bearing liabilities

 

 

1.05

%  

 

0.92

%  

 

0.86

%  

 

0.82

%  

 

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

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

Performance Ratios (annualized):

    

2018

 

2018

 

2017

 

2017

 

2017

 

 

 

      

                     

     

   

                     

     

   

                     

     

   

                     

     

   

                     

 

Return on average assets (ROAA)

 

 

0.46

%  

 

0.34

%  

 

0.24

%  

 

0.43

%  

 

0.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity (ROAE)

 

 

3.59

%  

 

2.63

%  

 

1.87

%  

 

3.37

%  

 

3.85

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (1)

 

 

85.19

%  

 

87.62

%  

 

88.34

%  

 

83.83

%  

 

82.60

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

Asset Quality

    

2018

 

2018

 

2017

 

2017

 

2017

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

                     

     

   

                     

     

   

                     

     

   

                     

     

   

                     

 

Total nonperforming assets

 

$

17,397

 

$

17,171

 

$

18,617

 

$

20,627

 

$

22,522

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to total assets

 

 

0.60

%  

 

0.63

%  

 

0.69

%  

 

0.78

%  

 

0.86

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to total loans

 

 

0.84

%  

 

0.84

%  

 

0.84

%  

 

0.84

%  

 

0.82

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge offs

 

$

505

 

$

434

 

$

204

 

$

169

 

$

173

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized net charge offs/average loans

 

 

0.09

%  

 

0.08

%  

 

0.04

%  

 

0.03

%  

 

0.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to nonperforming loans

 

 

117.57

%  

 

115.51

%  

 

103.55

%  

 

91.47

%  

 

80.04

%

 

 

 


 

HarborOne Bancorp, Inc.

Selected Financial Highlights

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

Capital and Share Related

    

2018

 

2018

 

2017

 

2017

 

2017

 

(Dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

                     

     

   

                     

     

   

                     

     

   

                     

     

   

                     

 

Common stock outstanding

 

 

32,622,695

 

 

32,622,695

 

 

32,647,395

 

 

32,662,295

 

 

32,120,880

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

 

$

10.69

 

$

10.57

 

$

10.52

 

$

10.43

 

$

10.48

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

$

348,576

 

$

344,857

 

$

343,484

 

$

340,601

 

$

336,635

 

Less: Goodwill and other intangibles

 

 

13,717

 

 

13,675

 

 

13,497

 

 

13,519

 

 

13,541

 

Tangible common equity

 

$

334,859

 

$

331,182

 

$

329,987

 

$

327,082

 

$

323,094

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share (1)

 

$

10.26

 

$

10.15

 

$

10.11

 

$

10.01

 

$

10.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,879,714

 

$

2,735,577

 

$

2,684,920

 

$

2,659,459

 

$

2,632,070

 

Less: Goodwill and other intangibles

 

 

13,717

 

 

13,675

 

 

13,497

 

 

13,519

 

 

13,541

 

Tangible assets

 

$

2,865,997

 

$

2,721,902

 

$

2,671,423

 

$

2,645,940

 

$

2,618,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity / tangible assets (2)

 

 

11.68

%  

 

12.17

%  

 

12.35

%  

 

12.36

%  

 

12.34

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.