Attached files

file filename
8-K - 8-K - HarborOne Bancorp, Inc.a16-15311_18k.htm

Exhibit 99.1

 

HarborOne Bancorp, Inc. Announces Second Quarter 2016 Earnings

 

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

 

Brockton, Massachusetts (July 22, 2016):  HarborOne Bancorp, Inc. (the “Company”) (NASDAQ: HONE), the holding company for HarborOne Bank (the “Bank”), reported a net loss of $681,000 for the quarter ended June 30, 2016 compared to net income of $124,000 for the first quarter of 2016 and net income of $1.1 million for the second quarter of 2015.  The Company reported a net loss of $557,000 for the six months ended June 30, 2016 compared to net income of $2.0 million for the same period in 2015.  The Company’s results for the quarter ended June 30, 2016 include a one-time pre-tax contribution of $4.8 million in connection with the funding of The HarborOne Foundation (the “Foundation”), a new charitable organization dedicated to providing financial support to charitable organizations in the communities in which we operate now and in the future.  Excluding this non-recurring expense, net income would have been $2.2 million for the second quarter of 2016 and $2.3 million for the first six months of 2016. Merrimack Mortgage Company, LLC (“Merrimack”), the Bank’s mortgage company subsidiary, was acquired on July1, 2015.

 

James Blake, President and CEO stated, “We are pleased with the affirmation of our business strategy demonstrated by our deposit customers through their oversubscription of our initial stock offering. Ensuring compliance with the FDIC’s 8% de novo bank capital requirement during the second quarter of 2016 required that we actively manage our balance sheet, prepaying borrowings and reducing our participation in institutional fund deposits. However, our initial public offering, which was completed in late June 2016, and the termination of the de novo bank capital requirements as of July 1, 2016, have provided relief from these immediate capital constraints and allowed us to refocus on executing our growth strategy, including prudent commercial loan growth and expansion opportunities.  In addition we were able to make a significant contribution to the Foundation to continue our commitment to strengthening and empowering the communities we serve.”

 

Net Interest Income

 

The Company’s net interest income was $14.7 million for the quarter ended June 30, 2016, up $766,000 or 5.5% from $13.9 million for the quarter ended March 31, 2016 and up $2.2 million, or 17.9%, from $12.4 million for the quarter ended June 30, 2015.  The interest rate spread and net interest margin on a tax-equivalent basis were 2.68 % and 2.81%, respectively for the quarter ended June 30, 2016 compared to 2.60% and 2.72%, respectively, for the quarter ended March 31, 2016 and 2.42% and 2.53%, respectively, for the quarter ended June 30, 2015.  The increases in spread and margin were due primarily to commercial real estate loan growth funded with growth in core deposits.

 

Total interest and dividend income was $18.1 million for the quarter ended June 30, 2016, up $667,000, or 3.8%, from the quarter ended March 31, 2016 and up $2.1 million, or 12.9%, from the quarter ended June 30, 2015, primarily due to growth in the Company’s average loan balances to $1.881 billion and increases in the yield on loans to 3.61%. Total interest expense decreased to $3.5 million for the quarter ended June 30, 2016, down $99,000, or 2.8%, from the quarter ended March 31, 2016 and down $153,000, or 4.2%, from the quarter ended June 30, 2015, primarily due to a decrease in average Federal Home Loan Bank (“FHLB”) borrowings to $239.2 million from $265.4 million for the first quarter of 2016 and $295.1 million from the second quarter of 2015. The Company’s yield on interest-earning assets on a tax-equivalent basis increased to 3.47% for the quarter ended June 30, 2016 from 3.41% for the quarter ended March 31, 2016 and 3.26% for the quarter ended June 30, 2015, while the cost of funds was 0.79% for the quarter ended June 30, 2016 compared to 0.81% for the quarter ended March 31, 2016 and 0.84% for the quarter ended June 30, 2015.

 

Noninterest Income

 

Noninterest income increased to $15.9 million for the quarter ended June 30, 2016, up $4.8 million, or 43.6%, from the quarter ended March 31, 2016 and up $11.7 million, or 279.4% from the quarter ended June 30, 2015, primarily due to the Company’s acquisition of Merrimack.  During the three months ended June 30, 2016 and March 31, 2016 the fair value of mortgage servicing rights decreased $2.2 million and $2.3 million, respectively. Despite the negative impact of fair value adjustments on mortgage servicing rights, mortgage banking income increased $4.6 million as a result of increased mortgage loan origination and sales volume and the associated gain on the loan sales and origination fees.  Mortgage servicing rights values continued to suffer in the second quarter of 2016 due to the

 



 

continued low rate environment which drives up prepayment speed assumptions on the underlying mortgages and drives down the fair value of the servicing rights.

 

Noninterest Expense

 

Noninterest expenses were $31.2 million for the quarter ended June 30, 2016 an increase of $6.6 million or 26.9% from the quarter ended March 31, 2016, primarily due to the one-time expense incurred in connection with the establishment of the Foundation of $4.8 million. Other elements of the increase in noninterest expense included increased compensation and benefits costs of $889,000 primarily due to increased commission expense of $1.7 million related to the increased mortgage origination volume, offset by a decrease of $900,000 in supplemental executive retirement plan expense as accelerated vesting on a plan amendment was expensed in the first quarter of 2016. Loan expenses increased $536,000 on increased mortgage loan origination volume. Additionally the Company incurred a prepayment penalty of $400,000 on the early repayment of a FHLB borrowing in the second quarter of 2016 that was not incurred in the first quarter. Occupancy and equipment expenses decreased $321,000 due to lower expenses related to landscaping and snow removal in the second quarter of 2016. Noninterest expenses increased $16.6 million, or 113.4% from the quarter ended June 30, 2015 primarily as a result of the acquisition of Merrimack.

 

The Company recorded an income tax benefit of $749,000 for the quarter ended June 30, 2016 compared to $62,000 income tax expense or a 33.3% effective tax rate, for the quarter ended March 31, 2016 and $290,000 or a 21.5% effective tax rate, for the quarter ended June 30, 2015.  The second quarter 2016 benefit reflects the $1.9 million tax benefit for the Foundation expense offset by the taxable income at an effective rate of 34.6%. The increase in the effective tax rate in 2016 is due primarily to the effect of higher projected pre-tax income while maintaining the same level of tax-advantaged income such as BOLI and tax-exempt municipal bonds.

 

Asset Quality

 

The Company’s provision for loan losses increased to $801,000 for the quarter ended June 30, 2016 from $205,000 for the quarter ended March 31, 2016 and $667,000 for the quarter ended June 30, 2015, primarily due to commercial loan growth. The increases in the provision for loan losses were also based on management’s assessment of loan portfolio growth and composition changes, improving historical charge-off trends, and ongoing evaluation of credit quality and current economic conditions. The allowance for loan losses was $14.4 million or 0.79% of total loans at June 30, 2016, compared to $13.7 million or 0.78% of total loans at March 31, 2016 and $14.1 million or 0.81% of total loans at June 30, 2015. Net charge-offs totaled $59,000 for the quarter ended June 30, 2016, or 0.01% of average loans outstanding on an annualized basis compared to $209,000 for the quarter ended March 31, 2016, or 0.05% of average loans outstanding on an annualized basis and $329,000 for the quarter ended June 30, 2015, or 0.08% of average loans outstanding on an annualized basis.

 

Nonperforming assets were $27.8 million at June 30, 2016 compared to $29.7 million at March 31, 2016 and $34.2 million at June 30, 2015.  Nonperforming assets as a percentage of total assets were 1.23% at June 30, 2016, 1.32% at March 31, 2016 and 1.58% at June 30, 2015.  The reductions reflect the Company’s continued efforts to minimize nonperforming assets through diligent collection efforts and prudent workout arrangements

 

Balance Sheet

 

Total assets increased $22.0 million, or 1.0%, to $2.267 billion at June 30, 2016 from $2.245 billion at March 31, 2016. Net loans increased $81.4 million, or 4.7%, to $1.821 billion at June 30, 2016 from $1.740 billion at March 31, 2016. The net increase in loans for the three months ended June 30, 2016 was primarily due to increases of $76.5 million in commercial real estate loans, $3.7 million in commercial and industrial loans and $16.0 million in auto loans, partially offset by decreases of $9.8 million in construction loans and $3.9 million in residential real estate loans. Mortgage loans held for sale increased $32.1 million, or 47.5%, to $99.7 million at June 30, 2016 from $67.6 million at March 31, 2016 spurred by the continued low interest rate environment and seasonal home purchase activity. Cash and cash equivalents decreased $84.1 million, or 73.6%, to $30.1 million at June 30, 2016 from $114.3 million at March 31, 2016 with the funds primarily deployed to commercial real estate loan growth and FHLB borrowing prepayments.

 

Total deposits decreased $41.5 million, or 2.4%, to $1.710 billion at June 30, 2016 from $1.752 billion at March 31, 2016 reflecting a $30.5 million decrease in non-certificate accounts, primarily municipal money market deposits and a $22.5 million decrease in term certificate accounts, primarily institutional certificates. Proceeds from the

 



 

Company’s stock offering were used to pay down debt during the second quarter of 2016. As a result borrowings decreased $74.5 million, or 27.6%, to $195.1 million at June 30, 2016 from $270.0 million at March 31, 2016.

 

Total stockholders’ equity was $324.2 million at June 30, 2016 compared to $191.9 million at March 31, 2016 and $187.2 million at June 30, 2015. The increases from both prior periods reflect the Company’s mutual to stock conversion that was completed on June 29, 2016.  As part of the conversion, the Company established an employee stock ownership plan (“ESOP”) which acquired 8% of the shares issued in the conversion, including shares contributed to the Foundation. The $11.9 million related to the ESOP is shown as a reduction to stockholders’ equity on the consolidated balance sheet. The tangible common equity to tangible assets ratio increased to 13.79% at June 30, 2016 from 7.99% at March 31, 2016 as a result of the additional capital received from the Company’s conversion. At June 30, 2016, 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 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 34 offices in Massachusetts, New Hampshire, Connecticut and Maine, and also does business in five additional states.

 

Forward Looking Statements

 

Certain statements herein constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such statements may be identified by words such as “believes,” “will,” “would,” “expects,” “project,” “may,” “could,” “developments,” “strategic,” “launching,” “opportunities,” “anticipates,” “estimates,” “intends,” “plans,” “targets” and similar expressions. These statements are based upon the current beliefs and expectations of the Company’s management and are subject to significant risks and uncertainties. Actual results may differ materially from those set forth in the forward-looking statements as a result of numerous factors. Factors that could cause such differences to exist include, but are not limited to, 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; 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 Company’s Registration Statement on Form S-1 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.

 



 

HarborOne Bancorp, Inc.

Consolidated Balance Sheet Trend

(Unaudited)

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

(Dollars in thousands)

 

2016

 

2016

 

2015

 

2015

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

18,773

 

$

15,268

 

$

18,153

 

$

14,384

 

$

12,192

 

Short-term investments

 

11,365

 

98,991

 

22,499

 

1,552

 

56,647

 

Total cash and cash equivalents

 

30,138

 

114,259

 

40,652

 

15,936

 

68,839

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale, at fair value

 

121,957

 

120,905

 

128,541

 

134,709

 

167,924

 

Securities held to maturity, at amortized cost

 

50,504

 

62,461

 

63,579

 

64,818

 

65,934

 

Federal Home Loan Bank stock, at cost

 

13,078

 

17,480

 

18,735

 

19,635

 

19,321

 

Mortgage loans held for sale, at fair value

 

99,697

 

67,592

 

63,797

 

79,734

 

5,041

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

773,169

 

777,034

 

810,343

 

840,259

 

847,899

 

Commercial real estate

 

377,386

 

300,880

 

265,482

 

243,085

 

210,233

 

Construction

 

31,414

 

41,227

 

35,830

 

33,524

 

34,568

 

Total mortgage loans on real estate

 

1,181,969

 

1,119,141

 

1,111,655

 

1,116,868

 

1,092,700

 

Commercial

 

82,333

 

78,666

 

70,472

 

66,477

 

59,984

 

Consumer

 

560,144

 

544,078

 

548,944

 

544,131

 

575,031

 

Loans

 

1,824,446

 

1,741,885

 

1,731,071

 

1,727,476

 

1,727,715

 

Less: Allowance for loan losses

 

(14,439

)

(13,696

)

(13,700

)

(14,003

)

(14,118

)

Net deferred loan costs

 

10,893

 

11,357

 

12,017

 

12,415

 

13,540

 

Net Loans

 

1,820,900

 

1,739,546

 

1,729,388

 

1,725,888

 

1,727,137

 

Mortgage servicing rights, at fair value

 

12,688

 

12,330

 

12,958

 

10,748

 

4,795

 

Goodwill and other intangible assets

 

13,630

 

13,651

 

13,674

 

11,345

 

3,232

 

Other assets

 

104,166

 

96,544

 

91,818

 

122,673

 

102,947

 

Total assets

 

$

2,266,758

 

$

2,244,768

 

$

2,163,142

 

$

2,185,486

 

$

2,165,172

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

NOW and demand deposit accounts

 

$

339,379

 

$

331,709

 

$

320,717

 

$

291,337

 

$

277,895

 

Regular savings and club accounts

 

316,195

 

312,362

 

295,533

 

286,004

 

286,580

 

Money market deposit accounts

 

620,974

 

651,503

 

612,370

 

613,804

 

601,537

 

Term certificate accounts

 

433,685

 

456,136

 

462,592

 

475,755

 

496,634

 

Total deposits

 

1,710,234

 

1,751,711

 

1,691,212

 

1,666,900

 

1,662,646

 

Short-term borrowed funds

 

 

 

 

21,800

 

20,000

 

Long-term borrowed funds

 

195,096

 

269,597

 

249,598

 

279,599

 

279,600

 

Other liabilities and accrued expenses

 

37,137

 

31,578

 

31,644

 

26,997

 

15,761

 

Total liabilities

 

1,942,467

 

2,052,887

 

1,972,454

 

1,995,296

 

1,978,007

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

321

 

 

 

 

 

Additional paid-in capital

 

144,107

 

 

 

 

 

Unearned compensation-ESOP

 

(11,872

)

 

 

 

 

Retained earnings

 

190,723

 

191,404

 

191,280

 

189,737

 

187,493

 

Accumulated other comprehensive income (loss)

 

1,011

 

477

 

(592

)

453

 

(328

)

Total stockholders’ equity

 

324,290

 

191,881

 

190,688

 

190,190

 

187,165

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

2,266,758

 

$

2,244,768

 

$

2,163,142

 

$

2,185,486

 

$

2,165,172

 

 



 

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)

 

2016

 

2016

 

2015

 

2015

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

16,293

 

$

15,643

 

$

15,460

 

$

15,553

 

$

14,608

 

Interest on loans held for sale

 

581

 

460

 

615

 

740

 

43

 

Interest on securities

 

1,023

 

1,099

 

1,179

 

1,230

 

1,271

 

Other interest and dividend income

 

209

 

237

 

186

 

167

 

117

 

Total interest and dividend income

 

18,106

 

17,439

 

17,440

 

17,690

 

16,039

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

2,165

 

2,170

 

2,201

 

2,220

 

2,141

 

Interest on borrowed funds

 

1,289

 

1,383

 

1,350

 

1,583

 

1,466

 

Total interest expense

 

3,454

 

3,553

 

3,551

 

3,803

 

3,607

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest and dividend income

 

14,652

 

13,886

 

13,889

 

13,887

 

12,432

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

801

 

205

 

15

 

325

 

667

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income, after provision for loan losses

 

13,851

 

13,681

 

13,874

 

13,562

 

11,765

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

Mortgage banking income:

 

 

 

 

 

 

 

 

 

 

 

Changes in mortgage servicing rights fair value

 

(2,163

)

(2,288

)

536

 

(677

)

(165

)

Other

 

13,770

 

9,321

 

8,643

 

10,664

 

688

 

Total mortgage banking income

 

11,607

 

7,033

 

9,179

 

9,987

 

523

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit account fees

 

2,928

 

2,747

 

2,934

 

2,886

 

2,820

 

Income on retirement plan annuities

 

108

 

106

 

108

 

106

 

173

 

Gain on sale of consumer loans

 

29

 

50

 

 

136

 

 

Gain on sale and call of securities, net

 

41

 

242

 

 

1

 

 

Bank-owned life insurance income

 

274

 

276

 

264

 

295

 

302

 

Other income

 

901

 

608

 

485

 

542

 

370

 

Total noninterest income

 

15,888

 

11,062

 

12,970

 

13,953

 

4,188

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expenses:

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

16,407

 

15,518

 

15,332

 

14,875

 

8,050

 

Occupancy and equipment

 

2,463

 

2,784

 

2,315

 

2,280

 

1,932

 

Data processing expenses

 

1,446

 

1,414

 

1,362

 

1,328

 

1,342

 

Loan expense

 

2,128

 

1,592

 

1,502

 

1,821

 

380

 

Marketing

 

607

 

565

 

575

 

544

 

441

 

Professional fees

 

602

 

577

 

653

 

633

 

468

 

Deposit insurance

 

418

 

403

 

430

 

438

 

424

 

Prepayment penalties on Federal Home Loan Bank

 

400

 

 

280

 

355

 

 

Charitable foundation contributions

 

4,820

 

 

 

 

 

Other expenses

 

1,878

 

1,704

 

1,992

 

1,832

 

1,566

 

Total noninterest expenses

 

31,169

 

24,557

 

24,441

 

24,106

 

14,603

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

(1,430

)

186

 

2,403

 

3,409

 

1,350

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision (benefit)

 

(749

)

62

 

860

 

1,165

 

290

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(681

)

$

124

 

$

1,543

 

$

2,244

 

$

1,060

 

 

Earnings (loss) per share is not presented herein as common stock has not been outstanding during the entire three months ended June 30, 2016.

 



 

HarborOne Bancorp, Inc.

Consolidated Statements of Net Income

(Unaudited)

 

 

 

For The Six Months Ended

 

$ Change

 

% Change

 

(Dollars in thousands)

 

2016

 

2015

 

2015

 

2015

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

31,936

 

$

28,975

 

2,961

 

10.2

%

Interest on loans held for sale

 

1,041

 

70

 

971

 

1387.1

%

Interest on securities

 

2,122

 

2,393

 

(271

)

(11.3

)%

Other interest and dividend income

 

446

 

232

 

214

 

92.2

%

Total interest and dividend income

 

35,545

 

31,670

 

3,875

 

12.2

%

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

Interest on deposits

 

4,335

 

4,279

 

56

 

1.3

%

Interest on borrowed funds

 

2,672

 

2,942

 

(270

)

(9.2

)%

Total interest expense

 

7,007

 

7,221

 

(214

)

(3.0

)%

 

 

 

 

 

 

 

 

 

 

Net interest and dividend income

 

28,538

 

24,449

 

4,089

 

16.7

%

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

1,006

 

917

 

89

 

9.7

%

 

 

 

 

 

 

 

 

 

 

Net interest income, after provision for loan losses

 

27,532

 

23,532

 

4,000

 

17.0

%

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

Mortgage banking income:

 

 

 

 

 

 

 

 

 

Changes in mortgage servicing rights fair value

 

(4,451

)

(339

)

(4,112

)

1213.0

%

Other

 

23,091

 

1,265

 

21,826

 

1725.4

%

Total mortgage banking income

 

18,640

 

926

 

17,714

 

1913.0

%

 

 

 

 

 

 

 

 

 

 

Deposit account fees

 

5,675

 

5,374

 

301

 

5.6

%

Income on retirement plan annuities

 

214

 

381

 

(167

)

(43.8

)%

Gain on sale of consumer loans

 

79

 

 

79

 

 

Gain on sale and call of securities, net

 

283

 

294

 

(11

)

(3.7

)%

Bank-owned life insurance income

 

550

 

597

 

(47

)

(7.9

)%

Other income

 

1,509

 

878

 

631

 

71.9

%

Total noninterest income

 

26,950

 

8,450

 

18,500

 

218.9

%

 

 

 

 

 

 

 

 

 

 

Noninterest expenses:

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

31,925

 

15,539

 

16,386

 

105.5

%

Occupancy and equipment

 

5,247

 

4,651

 

596

 

12.8

%

Data processing expenses

 

2,860

 

2,702

 

158

 

5.8

%

Loan expense

 

3,720

 

583

 

3,137

 

538.1

%

Marketing

 

1,172

 

805

 

367

 

45.6

%

Professional fees

 

1,179

 

895

 

284

 

31.7

%

Deposit insurance

 

821

 

848

 

(27

)

(3.2

)%

Prepayment penalties on Federal Home Loan Bank

 

400

 

345

 

55

 

15.9

%

Charitable foundation contributions

 

4,820

 

 

4,820

 

 

Other expenses

 

3,582

 

3,099

 

483

 

15.6

%

Total noninterest expenses

 

55,726

 

29,467

 

26,259

 

89.1

%

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

(1,244

)

2,515

 

(3,759

)

(149.5

)%

 

 

 

 

 

 

 

 

 

 

Income tax provision (benefit)

 

(687

)

534

 

-1221

 

(228.7

)%

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(557

)

$

1,981

 

(2,538

)

(128.1

)%

 

Earnings (loss) per share is not presented herein as common stock has not been outstanding during the entire three months ended June 30, 2016.

 



 

HarborOne Bancorp, Inc.

Average Balances/Yields

(Unaudited)

 

 

 

Quarters Ended

 

 

 

June 30, 2016

 

March 31, 2016

 

December 31, 2015

 

September 30, 2015

 

June 30, 2015

 

 

 

Average

 

 

 

 

 

Average

 

 

 

 

 

Average

 

 

 

 

 

Average

 

 

 

 

 

Average

 

 

 

 

 

 

 

Outstanding

 

 

 

Yield/

 

Outstanding

 

 

 

Yield/

 

Outstanding

 

 

 

Yield/

 

Outstanding

 

 

 

Yield/

 

Outstanding

 

 

 

Yield/

 

 

 

Balance

 

Interest

 

Cost

 

Balance

 

Interest

 

Cost

 

Balance

 

Interest

 

Cost

 

Balance

 

Interest

 

Cost

 

Balance

 

Interest

 

Cost

 

 

 

(Dollars in thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

$

1,881,488

 

$

16,874

 

3.61

$

1,803,000

 

$

16,103

 

3.59

$

1,796,749

 

$

16,075

 

3.55

$

1,831,438

 

$

16,293

 

3.53

$

1,686,558

 

$

14,651

 

3.48

%

Investment securities (2)

 

191,162

 

1,267

 

2.67

 

201,950

 

1,339

 

2.67

%

213,540

 

1,422

 

2.64

%

231,705

 

1,466

 

2.51

 

245,416

 

1,434

 

2.34

 

Other interest-earning assets

 

33,826

 

43

 

0.51

 

59,649

 

76

 

0.51

%

23,478

 

22

 

0.37

%

15,050

 

10

 

0.25

 

52,432

 

33

 

0.25

 

Total interest-earning assets

 

2,106,476

 

18,184

 

3.47

 

2,064,599

 

17,518

 

3.41

%

2,033,767

 

17,519

 

3.42

%

2,078,193

 

17,768

 

3.39

 

1,984,406

 

16,118

 

3.26

 

Noninterest-earning assets

 

131,104

 

 

 

 

 

122,326

 

 

 

 

 

117,676

 

 

 

 

 

113,506

 

 

 

 

 

103,836

 

 

 

 

 

Total assets

 

$

2,237,580

 

 

 

 

 

$

2,186,925

 

 

 

 

 

$

2,151,443

 

 

 

 

 

$

2,191,699

 

 

 

 

 

$

2,088,242

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

$

317,180

 

$

137

 

0.17

 

$

301,557

 

$

130

 

0.17

%

$

292,203

 

$

127

 

0.17

%

$

288,707

 

$

125

 

0.17

 

$

290,077

 

$

123

 

0.17

 

NOW accounts

 

120,702

 

19

 

0.06

 

116,866

 

18

 

0.06

%

113,971

 

17

 

0.06

%

111,581

 

17

 

0.06

 

108,219

 

18

 

0.07

 

Money market accounts

 

642,758

 

724

 

0.45

 

630,664

 

704

 

0.45

%

622,937

 

698

 

0.44

%

608,440

 

675

 

0.44

 

524,066

 

545

 

0.42

 

Certificates of deposit

 

446,848

 

1,285

 

1.16

 

458,636

 

1,318

 

1.16

%

468,762

 

1,359

 

1.15

%

486,132

 

1,403

 

1.15

 

500,180

 

1,455

 

1.17

 

Total interest-bearing deposits

 

1,527,488

 

2,165

 

0.57

 

1,507,723

 

2,170

 

0.58

%

1,497,873

 

2,201

 

0.58

%

1,494,860

 

2,220

 

0.59

 

1,422,542

 

2,141

 

0.60

 

FHLB advances

 

239,245

 

1,289

 

2.17

 

265,392

 

1,383

 

2.10

%

254,497

 

1,350

 

2.10

%

313,470

 

1,583

 

2.00

 

295,095

 

1,466

 

1.99

 

Total interest-bearing liabilities

 

1,766,733

 

3,454

 

0.79

 

1,773,115

 

3,553

 

0.81

%

1,752,370

 

3,551

 

0.80

%

1,808,330

 

3,803

 

0.83

 

1,717,637

 

3,607

 

0.84

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

244,651

 

 

 

 

 

191,942

 

 

 

 

 

182,813

 

 

 

 

 

172,097

 

 

 

 

 

168,214

 

 

 

 

 

Other noninterest-bearing liabilities

 

28,887

 

 

 

 

 

29,114

 

 

 

 

 

23,174

 

 

 

 

 

21,606

 

 

 

 

 

14,260

 

 

 

 

 

Total liabilities

 

2,040,271

 

 

 

 

 

1,994,171

 

 

 

 

 

1,958,357

 

 

 

 

 

2,002,033

 

 

 

 

 

1,900,111

 

 

 

 

 

Total equity

 

197,309

 

 

 

 

 

192,754

 

 

 

 

 

193,086

 

 

 

 

 

189,666

 

 

 

 

 

188,131

 

 

 

 

 

Total liabilities and equity

 

$

2,237,580

 

 

 

 

 

$

2,186,925

 

 

 

 

 

$

2,151,443

 

 

 

 

 

$

2,191,699

 

 

 

 

 

$

2,088,242

 

 

 

 

 

Tax equivalent net interest income

 

 

 

14,730

 

 

 

 

 

13,965

 

 

 

 

 

13,968

 

 

 

 

 

13,965

 

 

 

 

 

12,511

 

 

 

Tax equivalent interest spread (3)

 

 

 

 

 

2.68

%

 

 

 

 

2.60

%

 

 

 

 

2.61

%

 

 

 

 

2.56

%

 

 

 

 

2.42

%

Less: tax equivalent adjustment

 

 

 

78

 

 

 

 

 

79

 

 

 

 

 

79

 

 

 

 

 

78

 

 

 

 

 

79

 

 

 

Net interest income as reported

 

 

 

$

14,652

 

 

 

 

 

$

13,886

 

 

 

 

 

$

13,889

 

 

 

 

 

$

13,887

 

 

 

 

 

$

12,432

 

 

 

Net interest-earning assets (4)

 

$

339,743

 

 

 

 

 

$

291,484

 

 

 

 

 

$

281,397

 

 

 

 

 

$

269,863

 

 

 

 

 

$

266,769

 

 

 

 

 

Net interest margin (5)

 

 

 

 

 

2.80

%

 

 

 

 

2.71

%

 

 

 

 

2.74

%

 

 

 

 

2.68

%

 

 

 

 

2.51

%

Tax equivalent effect

 

 

 

 

 

0.01

%

 

 

 

 

0.01

%

 

 

 

 

(0.02

)%

 

 

 

 

(0.01

)%

 

 

 

 

0.02

%

Net interest margin on a fully tax equivalent basis

 

 

 

 

 

2.81

%

 

 

 

 

2.72

%

 

 

 

 

2.72

%

 

 

 

 

2.67

%

 

 

 

 

2.53

%

Average interest-earning assets to average interest-bearing liabilities

 

119.23

%

 

 

 

 

116.44

%

 

 

 

 

116.06

%

 

 

 

 

114.92

%

 

 

 

 

115.53

%

 

 

 

 

 


(1)

Includes loans held for sale, nonaccruing loan balances and interest received on such loans.

(2)

Includes securities available for sale, securities held to maturity and FHLB stock. Interest income from tax exempt securities is computed on a taxable 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 2.50%, 2.51%, and 2.21%, 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/Yields

(Unaudited)

 

 

 

Year to Date

 

 

 

June 30, 2016

 

June 30, 2015

 

 

 

Average

 

 

 

 

 

Average

 

 

 

 

 

 

 

Outstanding

 

 

 

Yield/

 

Outstanding

 

 

 

Yield/

 

 

 

Balance

 

Interest

 

Cost

 

Balance

 

Interest

 

Cost

 

 

 

(Dollars in thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

$

1,842,228

 

$

32,977

 

3.60

%

$

1,677,373

 

$

29,045

 

3.49

%

Investment securities (2)

 

196,556

 

2,606

 

2.67

 

236,080

 

2,716

 

2.32

 

Other interest-earning assets

 

46,738

 

119

 

0.51

 

51,962

 

67

 

0.26

 

Total interest-earning assets

 

2,085,522

 

35,702

 

3.44

 

1,965,415

 

31,828

 

3.27

 

Noninterest-earning assets

 

126,731

 

 

 

 

 

104,990

 

 

 

 

 

Total assets

 

$

2,212,253

 

 

 

 

 

$

2,070,405

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

$

309,368

 

$

267

 

0.17

 

$

282,735

 

$

241

 

0.17

 

NOW accounts

 

118,785

 

37

 

0.06

 

106,521

 

35

 

0.07

 

Money market accounts

 

636,711

 

1,428

 

0.45

 

502,874

 

1,044

 

0.42

 

Certificates of deposit

 

452,742

 

2,603

 

1.16

 

505,252

 

2,959

 

1.18

 

Total interest-bearing deposits

 

1,517,606

 

4,335

 

0.57

 

1,397,382

 

4,279

 

0.62

 

FHLB advances

 

252,318

 

2,672

 

2.13

 

308,248

 

2,942

 

1.92

 

Total interest-bearing liabilities

 

1,769,924

 

7,007

 

0.80

 

1,705,630

 

7,221

 

0.85

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

219,315

 

 

 

 

 

161,271

 

 

 

 

 

Other noninterest-bearing liabilities

 

27,983

 

 

 

 

 

15,998

 

 

 

 

 

Total liabilities

 

2,017,222

 

 

 

 

 

1,882,899

 

 

 

 

 

Total equity

 

195,031

 

 

 

 

 

187,506

 

 

 

 

 

Total liabilities and equity

 

$

2,212,253

 

 

 

 

 

$

2,070,405

 

 

 

 

 

Tax equivalent net interest income

 

 

 

28,695

 

 

 

 

 

24,607

 

 

 

Tax equivalent interest rate spread (3)

 

 

 

 

 

2.65

%

 

 

 

 

2.41

%

Less: tax equivalent adjustment

 

 

 

157

 

 

 

 

 

158

 

 

 

Net interest income as reported

 

 

 

$

28,538

 

 

 

 

 

$

24,449

 

 

 

Net interest-earning assets (4)

 

$

315,598

 

 

 

 

 

$

259,785

 

 

 

 

 

Net interest margin (5)

 

 

 

 

 

2.75

%

 

 

 

 

2.51

%

Tax equivalent effect

 

 

 

 

 

0.02

%

 

 

 

 

0.01

%

Net interest margin on a fully tax equivalent basis

 

 

 

 

 

2.77

%

 

 

 

 

2.52

%

Average interest-earning assets to average interest-bearing liabilities

 

117.83

%

 

 

 

 

115.23

%

 

 

 

 

 


(1)       Includes loans held for sale, nonaccruing loan balances and interest received on such loans.

(2)       Includes securities available for sale, securities held to maturity and FHLB stock.  Interest income from tax exempt securities is computed on a taxable equivalent basis using a tax rate of 35% for all periods presented.  The yield on investments before tax equivalent adjustments were 2.50% and 2.18% for the six months ended June 30, 2016 and 2015, 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 Balance and Yield Trend

(Unaudited)

 

 

 

Average Balances - Trend -Quarters Ended

 

 

 

June 30, 2016

 

March 31, 2016

 

December 31, 2015

 

September 30, 2015

 

June 30, 2015

 

 

 

(In thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

$

1,881,488

 

$

1,803,000

 

$

1,796,749

 

$

1,831,438

 

$

1,686,558

 

Investment securities (2)

 

191,162

 

201,950

 

213,540

 

231,705

 

245,416

 

Other interest-earning assets

 

33,826

 

59,649

 

23,478

 

15,050

 

52,432

 

Total interest-earning assets

 

2,106,476

 

2,064,599

 

2,033,767

 

2,078,193

 

1,984,406

 

Noninterest-earning assets

 

131,104

 

122,326

 

117,676

 

113,506

 

103,836

 

Total assets

 

$

2,237,580

 

$

2,186,925

 

$

2,151,443

 

$

2,191,699

 

$

2,088,242

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

$

317,180

 

$

301,557

 

$

292,203

 

$

288,707

 

$

290,077

 

NOW accounts

 

120,702

 

116,866

 

113,971

 

111,581

 

108,219

 

Money market accounts

 

642,758

 

630,664

 

622,937

 

608,440

 

524,066

 

Certificates of deposit

 

446,848

 

458,636

 

468,762

 

486,132

 

500,180

 

Total interest-bearing deposits

 

1,527,488

 

1,507,723

 

1,497,873

 

1,494,860

 

1,422,542

 

FHLB advances

 

239,245

 

265,392

 

254,497

 

313,470

 

295,095

 

Total interest-bearing liabilities

 

1,766,733

 

1,773,115

 

1,752,370

 

1,808,330

 

1,717,637

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

244,651

 

191,942

 

182,813

 

172,097

 

168,214

 

Other noninterest-bearing liabilities

 

28,887

 

29,114

 

23,174

 

21,606

 

14,260

 

Total liabilities

 

2,040,271

 

1,994,171

 

1,958,357

 

2,002,033

 

1,900,111

 

Total equity

 

197,309

 

192,754

 

193,086

 

189,666

 

188,131

 

Total liabilities and equity

 

$

2,237,580

 

$

2,186,925

 

$

2,151,443

 

$

2,191,699

 

$

2,088,242

 

 

 

 

Yield Trend-Quarters Ended

 

 

 

June 30, 2016

 

March 31, 2016

 

December 31, 2015

 

September 30, 2015

 

June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

Loans

 

3.61

%

3.59

%

3.55

%

3.53

%

3.48

%

Investment securities

 

2.67

%

2.67

%

2.64

%

2.51

%

2.34

%

Other interest-earning assets

 

0.51

%

0.51

%

0.37

%

0.25

%

0.25

%

Total interest-earning assets

 

3.47

%

3.41

%

3.42

%

3.39

%

3.26

%

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

0.17

%

0.17

%

0.17

%

0.17

%

0.17

%

NOW accounts

 

0.06

%

0.06

%

0.06

%

0.06

%

0.07

%

Money market accounts

 

0.45

%

0.45

%

0.44

%

0.44

%

0.42

%

Certificates of deposit

 

1.16

%

1.16

%

1.15

%

1.15

%

1.17

%

Total interest-bearing deposits

 

0.57

%

0.58

%

0.58

%

0.59

%

0.60

%

FHLB advances

 

2.17

%

2.10

%

2.10

%

2.00

%

1.99

%

Total interest-bearing liabilities

 

0.79

%

0.81

%

0.80

%

0.83

%

0.84

%

 


(1)   Includes loans held for sale, nonaccruing loan balances and interest received on such loans.

(2)   Includes securities available for sale, securities held to maturity and FHLB stock. 

 



 

HarborOne Bancorp, Inc.

Selected Financial Highlights

(Unaudited)

 

 

 

Quarters Ended

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

Performance Ratios (annualized):

 

2016

 

2016

 

2015

 

2015

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (ROAA)

 

(0.12

)%

0.02

%

0.29

%

0.41

%

0.20

%

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity (ROAE)

 

(1.38

)%

0.26

%

3.20

%

4.73

%

2.25

%

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

101.99

%

98.34

%

90.91

%

86.34

%

87.59

%

 

 

 

At or for the Quarters Ended

 

(Dollars in thousands)

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

Asset Quality

 

2016

 

2016

 

2015

 

2015

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Nonperforming assets

 

$

27,770

 

$

29,661

 

$

31,774

 

$

32,804

 

$

34,242

 

Nonperforming assets to total assets

 

1.23

%

1.32

%

1.47

%

1.50

%

1.58

%

Allowance for loan losses to total loans

 

0.79

%

0.78

%

0.79

%

0.80

%

0.81

%

Net charge offs

 

$

59

 

$

209

 

$

318

 

$

440

 

$

329

 

Annualized net charge offs /average loans

 

0.01

%

0.05

%

0.07

%

0.10

%

0.08

%

Allowance for loan losses to nonperforming loans

 

51.00

%

49.56

%

46.46

%

46.35

%

45.22

%

 

 

 

Quarters Ended

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

Capital and Share Related

 

2016

 

2016

 

2015

 

2015

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock outstanding

 

32,120,880

 

N/A

 

N/A

 

N/A

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

 

10.10

 

N/A

 

N/A

 

N/A

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share

 

9.67

 

N/A

 

N/A

 

N/A

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity/tangible assets

 

13.79

%

7.99

%

8.24

%

8.23

%

8.51

%