Attached files

file filename
8-K - 8-K - HarborOne Bancorp, Inc.tmb-20200427x8k.htm

Exhibit 99.1

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

 

HarborOne Bancorp, Inc. Announces 2020 First Quarter Earnings

Contact: Linda Simmons, SVP, CFO

Brockton, Massachusetts (April 27, 2020): HarborOne Bancorp, Inc. (the “Company” or “HarborOne”) (NASDAQ: HONE), the holding company for HarborOne Bank (the “Bank”), announced net income of $4.7 million, or $0.09 per basic and diluted share, for the first quarter of 2020, compared to $4.3 million, or $0.08 per basic and diluted share, for the preceding quarter and $2.1 million, or $0.04 per basic and diluted share, for the same period last year. The results of the quarter reflect charges of $1.5 million to the provision for loan losses and $329,000 to non-interest expense related to the COVID-19 pandemic.

 

Selected highlights:

·

Total commercial loans amounted to $1.7 billion, up $61.0 million or 4%, from the preceding quarter and up $282.6 million, or 20%, year over year. Commercial credit line utilization remained consistent with preceding and prior year quarters at approximately 41%.

·

Total deposits amounted to $3.0 billion, up $78.4 million, or 3%, from the preceding quarter and up $184.6 million, or 7%, year over year.

·

Strong residential real estate mortgage origination activity continued from the preceding quarter amounting to $355.4 million, increasing 125% year over year.

·

Well positioned with strong capital and liquidity to operate in a challenging and volatile economic environment.

·

Comprehensive COVID-19 pandemic response for customers, employees and our community, including:

­

Loan deferral and modification programs and access to the U.S. Small Business Administration’s (“SBA”) 7(a) Loan Guaranty Program (the “Paycheck Protection Program”)

­

Expansion of remote work positions, sick time and supplemental compensation for employees providing in-person customer service

­

Supporting customers’ shift to alternative service delivery options

­

Community support through donated funds and respirator masks

 

“While the COVID-19 disruption is unprecedented, I’m so proud of how our team has responded. We’ve remained open for business with appointment banking, drive-through service, call center support, and borrower accommodations,” said James Blake, CEO.  “We’ve led the market in our response to the SBA’s Paycheck Protection Program, and earned new business as a result, while continuing to support our existing customers.”  “Our customers have adapted to the environment, as we’ve seen growth in online account opening, eBanking enrollment, and mobile deposits,” added Joseph Casey, President and COO.  “We’re with our customers, and they’re with us.”

 

Net Interest Income

The Company’s net interest and dividend income was $26.7 million for the quarter ended March 31,  2020,  down  $1.6 million, or 5.8%, from $28.3 million for the quarter ended December 31, 2019 and up $670,000, or 2.6%, from  $26.0 million for the quarter ended March 31, 2019. The tax-equivalent interest rate spread and net interest margin were 2.58% and 2.91%, respectively, for the quarter ended March 31, 2020 compared to 2.70% and 3.08%, respectively, for the quarter ended December 31, 2019, and 2.92% and 3.19%, respectively, for the quarter ended March 31, 2019. Margins have been under pressure since late 2019, which was accelerated by actions by the Board of Governors of the Federal Reserve System (the “Federal Reserve”) in March 2020 to mitigate the economic impact of the COVID-19 pandemic, including cutting the federal funds rate 150 basis points, targeting a 0 to 25 basis points rate.  It is expected that the interest rate environment will continue to be volatile, and future net interest margin compression is anticipated in 2020. 

The components of the quarter over quarter decrease in net interest and dividend income reflected a $2.6 million, or 6.4%, decrease in interest and dividend income partially offset by  a decrease of $920,000, or 8.1%, in total interest expense. Interest on loans in the first quarter included  $614,000 in accretion income from the fair value discount on loans acquired from Coastway Bancorp, Inc. (“Coastway”) and $69,000 in prepayment penalties on commercial loans. Accretion income and prepayment penalties in the previous quarter were $1.1 million and $268,000, respectively. The yield on loans was 4.33% for the quarter ended March 31,  2020, down from 4.58% for the quarter ended December 31, 2019.  The decrease in interest and dividend income primarily reflected a decrease in interest rates, as adjustable rate loans repriced, resulting in a 37 basis point decrease in the yield on commercial loans and a 19 basis point decrease in the yield on residential real estate loans. The decrease in interest expense primarily reflected a decrease in interest rates, resulting in a 14 basis point decrease in the cost of interest-bearing deposits and a shift in the deposit mix. The average balance of money market accounts decreased quarter over quarter by  $31.9 million, while the savings account average balance increased $70.0 million from the preceding quarter. Average FHLB advances decreased $7.8 million and the cost of those funds decreased 12 basis points, resulting in a decrease of $132,000 in interest expense on FHLB borrowings.  

 

 

The increase in net interest and dividend income from the prior year quarter reflected an  $116,000, or 0.3%, increase in total interest and dividend income and a decrease of $554,000, or 5.0%, in total interest expense. The increases in total interest and dividend income reflected an increase in the average balance of interest-earning assets of $371.8 million partially offset by a 48 basis point decrease in the yield on those assets. The increase in average assets largely reflects commercial loan growth. Total interest expense decreased primarily due to a decrease in average FHLB borrowings of  $151.2 million and a 26 basis point decrease in the cost of those funds. 

 

Noninterest Income

Noninterest income increased  $727,000, or 4.0%, to $18.9 million for the quarter ended March 31, 2020 from  $18.1 million for the quarter ended December 31, 2019. The 2020 results included a $2.5 million in net gains on sales and calls of securities, net and the preceding quarter included a $482,000 loss on disposal of asset held for sale. Low mortgage rates continued to provide higher than normal seasonal mortgage origination activity for HarborOne Mortgage, LLC (“HarborOne Mortgage”). The $355.4 million in mortgage loan originations resulted in an increase of $2.5 million in other mortgage banking income. The Federal Reserve’s actions noted above resulted in the 10-year Treasury Constant Maturity rate decreasing 122 basis points from year end 2019 and negatively impacted the fair value of the mortgage servicing rights, resulting in a $4.4 million decrease in their fair value in the first quarter of 2020 as compared to a $625,000 increase in their fair value in the preceding quarter. The 2020 results for HarborOne Mortgage are uncertain in light of the COVID-19 pandemic. Although a low mortgage interest rate environment would normally lead to increased purchase and refinance activity, the impact of social distancing on real estate sales and increased unemployment rates may have a negative impact on mortgage loan originations in 2020. 

 

Noninterest income increased $9.0 million, or 91.7%, as compared to the quarter ended March 31, 2019, primarily due to a $6.0 million, or 132.4%, increase in mortgage banking income. Mortgage banking income increased compared to the same period last year,  due to the increase in mortgage origination volume. Mortgage originations increased primarily as a result of lower residential mortgage interest rates and increased refinancing volume. Bank-owned life insurance income increased $298,000 due to a $41.4 million increase in bank- owned life insurance from March 31, 2019 to March 31, 2020. The first quarter of 2020 also included a $2.5 million gain on sale and call of securities, net.  

 

Noninterest Expense

Noninterest expenses were $35.4 million for the quarter ended March 31, 2020,  a  decrease of $3.3 million, or 8.6%, from the quarter ended December 31, 2019,  primarily driven by a $2.5 million decrease in compensation and benefits, a $1.2 million decrease in professional fees, and a $412,000 decrease in loan expense. The decreases were partially offset by an increase of $344,000 in other expenses and a $266,000 increase in deposit insurance. The decrease in compensation and benefits is primarily due to ESOP expense. A full year of expenses was recorded in 2019 for the increase in the ESOP as a result of our second-step offering. The decrease in professional fees is primarily due to  a decrease in consulting fees. HarborOne Mortgage recorded $712,000 in consulting expense in the preceding quarter in connection with its review of filings effected by the Home Mortgage Disclosure Act regulation expansion. Loan expense decreased consistent with the decrease in origination volume from the preceding quarter. The increase in other expenses reflects $329,000 in COVID-19 pandemic-related expenses,  primarily for compensation to branch personnel and sick time. We anticipate additional COVID-19 pandemic expenses throughout 2020 for personnel, cleaning and other initiatives to support our employees and customers.

 

Total noninterest expenses increased $2.8 million, or 8.6%, from the quarter ended March 31, 2019.  Compensation and benefits increased $1.9 million, other expenses increased $592,000 and professional fees increased $282,000. The increases were partially offset by a $395,000 decrease in deposit insurance. The increase in compensation and benefits primarily reflected the increased volume of residential real estate mortgage originations. The increase in other expenses includes the COVID-19 related expenses noted above and an increase of $196,000 in foreclosed asset expense. The decrease in deposit insurance expense reflects the reduction in assessment rate due to improved capital ratios as a result of the second step conversion.

 

 

Income Tax Provision

The effective tax rate was 26.5% for the quarter ended March 31, 2020, compared to 33.6% for the quarter ended December 31, 2019 and 14.7% for the quarter ended March 31, 2019.  The preceding quarter’s effective tax rate was impacted by an increase in unfavorable permanent items. The effective tax rate for the quarter ended March 31, 2019 includes a 2014 Massachusetts state tax refund of $320,000 recognized in the quarter.

 

Provision for Loan Losses and Asset Quality

The Company recorded a provision for loan losses of $3.7 million for the quarter ended March 31, 2020,  compared to $1.3 million for the quarter ended December 31, 2019 and $857,000 for the quarter ended March 31, 2019.  Allowance for loan losses was $26.4 million, or 0.83%, of total loans at March 31, 2020, compared to $24.1 million, or 0.76%, of total loans at December 31, 2019 and $21.3 million, or 0.71%, of total loans at March 31, 2019.  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 provision for loan losses for the quarter ended March 31, 2020 includes adjustments for our quarterly analysis of our historical and peer loss experience rates, commercial real estate loan growth, an additional provision to cover a $1.2 million commercial real estate loan charge-off unrelated to the COVID-19 pandemic, and a $1.5 million provision directly related to the initial estimate of inherent losses resulting from the impact of the COVID-19 pandemic. The provisions for loan losses for the quarters ended December 31, 2019 and March 31, 2019 primarily reflected commercial real estate loan growth.

 

In estimating the provision for the COVID-19 pandemic, management considered economic factors, including unemployment rates and the interest rate environment, the volume and dollar amount of requests for payment deferrals, the loan risk profile of each loan type, and if the loans were purchased. The additional provisions provided to each category ranged from 5 to 10 basis points and amounted to allocations of $310,000 to the residential real estate portfolio, $965,000 to the commercial portfolio and $189,000 to the consumer portfolio.  

 

Management continues to evaluate our loan portfolio, particularly the commercial loan portfolio, in light of the expected decrease in economic activity, the mitigating effects of government stimulus and loan modification efforts designed to limit the long term impact of the COVID-19 pandemic. Our commercial loan portfolio is diverse across many sectors and is largely secured by commercial real estate loans, which make up 71.7% of the total commercial loan portfolio. Initial assessments of the impact of the COVID-19 pandemic on the commercial loan portfolio have been focused on sectors that have experienced a direct impact. Management identified the accommodation and food service sector as the most susceptible to immediate increased credit risk. As of March 31, 2020, the commercial portfolio included $233.7 million in accommodation and food service sector loans, representing 13.8% of the total commercial loan portfolio, and is made up of $180.2 million in commercial real estate loans, $23.0 million in commercial construction loans and $30.5 million in commercial and industrial loans. 

 

 

 

 

Picture 5

Picture 4

Picture 3

 

As of March 31, 2020, the accommodation and food service sector breakout is $185.7 million in loans for accommodations, of which $161.2 million, or 86.8%, is in commercial real estate loans secured by hotels and $23.0 million, or 12.4%, is in commercial construction loans secured by hotels,  of which $122.0 million, or 65.7%, are secured by national chain hotels. Loans to food services amounts to $47.9 million, of which 39.5% is in commercial real estate loans. 

 

The $1.2 million commercial real estate charge off was on a loan acquired from Coastway, secured by a hotel property, on nonaccrual and included in the accommodation and food services sector in the amount of $3.1 million and whose credit deterioration was unrelated to the COVID-19 pandemic. 

The other commercial loan sectors identified as at risk to credit deterioration as a result of the COVID-19 pandemic include the retail sector and the health and social services sector. As of March 31, 2020, the retail sector amounts to $210.6 million, or 12.5%, of the total commercial loan portfolio and includes $188.6 million in commercial real estate loans, $9.7 million in commercial construction loans and $27.3 million in commercial and industrial loans. The commercial real estate loans includes $95.5 million in loans secured by retail space anchored by a diverse mix of national chains and grocery stores.  The health and social services sector amounts to $85.5 million, or 5.1%, of total commercial loans, and consists primarily of loans to healthcare and childcare providers.

 

Our COVID-19 response includes providing access to the Paycheck Protection Program to both our existing customers and new customers, to ensure small businesses in our communities have access to this important life line for their businesses. As of April 16, 2020, we had 691 requests with SBA authorization for Paycheck Protection Program loans totaling approximately $138.8 million. These loans are estimated to result in approximately $4.7 million in processing fee income which will be deferred over the life of the loan. The average authorized loan size is $201,000 and the aggregate number of jobs positively impacted is 11,900.  

 

We are also working with commercial loan customers that may need payment deferrals or other accommodations to keep their loans out of default through the COVID-19 pandemic. As of April 16, 2020 we have processed 8 requests for payment deferrals on commercial loans with a total principal balances of $5.8 million, or 0.3% of total commercial loans, of which $4.3 million are loans included in the retail sector. We also anticipate that 386 loans with an outstanding principal balance of $37.5 million will qualify under the SBA’s debt relief program that provides for the payment of principal and interest for a period of six months.

 

The residential loan and consumer loan portfolios have not experienced significant credit quality deterioration as of March 31, 2020, but we anticipate that the impact of the COVID-19 pandemic will result in increases in delinquencies, charge-offs and loan modifications in these portfolios through the remainder of the year. As of April 16, 2020, we have processed 82 requests for payment deferrals on residential mortgage loans with a total principal balance of $26.1 million, or 2.4%, of total residential loans and 413 requests for payment deferrals on consumer loans with a total principal balance of $10.0 million, or 2.6%, of total consumer loans. We have also processed 46 requests on sold and bank-serviced residential mortgage loans with a total principal balance of $9.8 million and provided forbearance to 268 borrowers with a total principal balance of $47.8 million that were sold and are serviced by a third party.

 

Net charge-offs totaled $1.4 million for the quarter ended March 31, 2020,  or 0.18%, of average loans outstanding on an annualized basis, compared to $235,000, or 0.03%, of average loans outstanding on an annualized basis, for the quarter ended December 31, 2019 and $230,000, or 0.03%, of average loans outstanding on an annualized basis, for the quarter ended March 31, 2019. The increase in charge-offs is a result of the charge-off noted above.

 

Total nonperforming assets were $32.1 million at March 31, 2020 compared to $31.0 million at December 31, 2019 and $19.3 million at March 31, 2019. Nonperforming assets as a percentage of total assets were 0.78% at March 31, 2020, 0.76% at December 31, 2019 and 0.53% at March 31, 2019. The increase in nonperforming assets from the prior year quarter was primarily in the commercial loan portfolio.  While it is clear that the COVID-19 pandemic had, and will continue to have, a significant economic impact, the ultimate effect on our loan portfolio is uncertain.

 

Balance Sheet

Total assets increased $42.3 million, or 1.0%, to $4.10 billion at March 31, 2020 from $4.06 billion at December 31, 2019. The increase primarily reflects an increase of $24.8 million in other assets and $10.0 million in net loans.  The increase in other assets also reflects a $28.2 million increase in back-to-back commercial loan swap contracts with a corresponding increase in other liabilities. 

 

During the quarter, with intention to reduce credit risk in the investment portfolio, held to maturity securities were sold and as a result the remaining held to maturity securities were transferred to the available for sale category. For the quarter ended March 31, 2020, $70.0 million of securities were sold or called for a net gain of $2.5 million and $62.8 million were purchased.

 

Net loans increased $10.0 million, or 0.3%, to $3.16 billion at March 31, 2020 from $3.15 billion at December 31, 2019.  The net increase in loans for the three months ended March 31, 2020 was primarily due to increases in commercial real estate loans of $42.6 million, commercial and industrial loans of $11.3 million and $7.1 million of commercial construction loans, partially offset by decreases in residential real estate loans of $4.0 million and consumer loans of $44.6 million. Loans held for sale increased $7.8 million, or 7.0%, to $118.3 million at March 31, 2020 from $110.6 million at December 31, 2019. 

 

Total deposits increased $78.4 million, or 2.7%, to $3.02 billion at March 31, 2020 from $2.94  billion at December 31, 2019. Compared to the prior quarter,  non-certificate accounts increased $113.2 million, brokered deposits increased $4.3 million and term CDs decreased $39.1 million. FHLB borrowings were $285.1 million at March 31, 2020 and $354.1 million at December 31, 2019.

Total stockholders’ equity was $675.1 million at March 31, 2020 compared to $665.8 million at December 31, 2019 and $363.4 million at March 31, 2019. The tangible common equity to tangible assets ratio was 14.90% at March 31, 2020,  14.81% at December 31, 2019 and 7.99% at March 31, 2019.  The increase in stockholders’ equity and ratios from March 31, 2019 to March 31, 2020 primarily reflects the results of the Company’s second step offering, net of the additional ESOP funding.  At March 31, 2020, the Company and the Bank had strong capital positions and exceeded all regulatory capital requirements.

 

About HarborOne Bancorp, Inc.

HarborOne Bancorp, Inc. is the holding company for HarborOne Bank, a Massachusetts-chartered savings bank. HarborOne Bank serves the financial needs of consumers, businesses, and municipalities throughout Eastern Massachusetts and Rhode Island through a network of 25 full-service branches located in Massachusetts and Rhode Island,  one limited service branch and a commercial lending office in each of Boston, Massachusetts and Providence, Rhode Island. The Bank also provides a range of educational services through “HarborOne U,” with classes on small business, financial literacy and personal enrichment at two campuses located adjacent to our Brockton and Mansfield locations. HarborOne Mortgage, LLC, a subsidiary of HarborOne Bank, is a full-service mortgage lender with  more than 30 offices in Massachusetts, Rhode Island, New Hampshire, Maine, New Jersey and Florida and is licensed to lend in four additional states.

 

Forward Looking Statements

Certain statements herein constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such statements may be identified by words such as “believes,” “will,” “would,” “expects,” “project,” “may,” “could,” “developments,” “strategic,” “launching,” “opportunities,” “anticipates,” “estimates,” “intends,” “plans,” “targets” and similar expressions. These statements are based upon the current beliefs and expectations of the Company’s management and are subject to significant risks and uncertainties. Actual results may differ materially from those set forth in the forward-looking statements as a result of numerous factors. Factors that could cause such differences to exist include, but are not limited to, the negative impacts and disruptions of the COVID-19 pandemic and the measures taken to contain its spread on our employees, customers, business operations, credit quality, financial position, liquidity and results of operations; the length and extent of economic contraction as a result of the COVID-19 pandemic; the effects of continued deterioration in general business and economic conditions on a national basis and 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 customer behavior due to changing business or economic conditions or legislative or regulatory initiatives; continued turbulence in the capital and debt markets and the impact of such conditions on the Company’s business activities; changes in interest rates; increases in loan default and charge-off rates; decreases in the value of securities in the Company’s investment portfolio; fluctuations in real estate values; the adequacy of loan loss reserves; decreases in deposit levels necessitating increased borrowing to fund loans and investments; competitive pressures from other financial institutions; acquisitions may not produce results at levels or within time frames originally anticipated; operational risks including, but not limited to, cybersecurity incidents, fraud, natural disasters, and future pandemics;  changes in regulation; reputational risk relating to the Company’s participation in the Paycheck Protection Program and other pandemic-related legislative and regulatory initiatives and programs; 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)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   March 31,    

 

December  31,

 

September  30,

 

      June 30,    

 

   March 31,    

(in thousands)

    

2020

    

2019

    

2019

    

2019

    

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

  

 

 

  

    

 

  

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

35,264

 

$

24,464

 

$

27,758

 

$

27,205

 

$

25,227

Short-term investments

 

 

200,156

 

 

187,152

 

 

210,873

 

 

51,502

 

 

76,328

Total cash and cash equivalents

 

 

235,420

 

 

211,616

 

 

238,631

 

 

78,707

 

 

101,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale, at fair value

 

 

249,789

 

 

239,473

 

 

204,133

 

 

202,457

 

 

219,966

Securities held to maturity, at amortized cost

 

 

 —

 

 

26,372

 

 

27,099

 

 

34,752

 

 

41,104

Federal Home Loan Bank stock, at cost

 

 

13,530

 

 

17,121

 

 

13,466

 

 

14,876

 

 

16,134

Asset held for sale

 

 

8,536

 

 

8,536

 

 

 —

 

 

 —

 

 

 —

Loans held for sale, at fair value

 

 

118,316

 

 

110,552

 

 

102,121

 

 

84,651

 

 

32,449

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

1,212,534

 

 

1,169,923

 

 

1,085,743

 

 

1,025,720

 

 

950,331

Commercial construction

 

 

160,993

 

 

153,907

 

 

160,549

 

 

157,130

 

 

158,504

Commercial and industrial

 

 

317,559

 

 

306,282

 

 

298,652

 

 

301,056

 

 

299,658

Total commercial loans

 

 

1,691,086

 

 

1,630,112

 

 

1,544,944

 

 

1,483,906

 

 

1,408,493

Residential real estate

 

 

1,101,540

 

 

1,105,565

 

 

1,118,439

 

 

1,125,381

 

 

1,118,914

Consumer

 

 

391,244

 

 

435,881

 

 

448,881

 

 

456,654

 

 

473,122

Loans

 

 

3,183,870

 

 

3,171,558

 

 

3,112,264

 

 

3,065,941

 

 

3,000,529

Less: Allowance for loan losses

 

 

(26,389)

 

 

(24,060)

 

 

(23,044)

 

 

(22,261)

 

 

(21,282)

Net loans

 

 

3,157,481

 

 

3,147,498

 

 

3,089,220

 

 

3,043,680

 

 

2,979,247

Mortgage servicing rights, at fair value

 

 

13,207

 

 

17,150

 

 

16,067

 

 

18,156

 

 

20,231

Goodwill

 

 

69,802

 

 

69,802

 

 

69,635

 

 

69,635

 

 

69,635

Other intangible assets

 

 

5,588

 

 

6,035

 

 

6,482

 

 

7,100

 

 

7,739

Other assets

 

 

229,537

 

 

204,766

 

 

182,166

 

 

183,410

 

 

167,936

Total assets

 

$

4,101,206

 

$

4,058,921

 

$

3,949,020

 

$

3,737,424

 

$

3,655,996

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposit accounts

 

$

439,793

 

$

406,403

 

$

446,433

 

$

447,448

 

$

432,961

NOW accounts

 

 

174,971

 

 

165,877

 

 

143,547

 

 

147,058

 

 

141,419

Regular savings and club accounts

 

 

744,564

 

 

626,685

 

 

585,327

 

 

544,401

 

 

497,697

Money market deposit accounts

 

 

809,622

 

 

856,830

 

 

875,804

 

 

885,775

 

 

842,824

Term certificate accounts

 

 

852,274

 

 

887,078

 

 

873,397

 

 

944,923

 

 

921,744

Total deposits

 

 

3,021,224

 

 

2,942,873

 

 

2,924,508

 

 

2,969,605

 

 

2,836,645

Short-term borrowed funds

 

 

104,000

 

 

183,000

 

 

60,000

 

 

98,000

 

 

126,000

Long-term borrowed funds

 

 

181,123

 

 

171,132

 

 

211,140

 

 

211,149

 

 

229,935

Subordinated debt

 

 

33,938

 

 

33,907

 

 

33,875

 

 

33,843

 

 

33,812

Other liabilities and accrued expenses

 

 

85,782

 

 

62,215

 

 

59,943

 

 

53,709

 

 

66,156

Total liabilities

 

 

3,426,067

 

 

3,393,127

 

 

3,289,466

 

 

3,366,306

 

 

3,292,548

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

584

 

 

584

 

 

584

 

 

327

 

 

327

Additional paid-in capital

 

 

461,616

 

 

460,232

 

 

458,599

 

 

154,730

 

 

153,326

Unearned compensation - ESOP

 

 

(32,678)

 

 

(33,137)

 

 

(33,838)

 

 

(9,793)

 

 

(9,942)

Retained earnings

 

 

242,080

 

 

237,356

 

 

233,049

 

 

225,936

 

 

221,155

Treasury stock

 

 

(721)

 

 

(721)

 

 

(721)

 

 

(1,548)

 

 

(1,548)

Accumulated other comprehensive income (loss)

 

 

4,258

 

 

1,480

 

 

1,881

 

 

1,466

 

 

130

Total stockholders' equity

 

 

675,139

 

 

665,794

 

 

659,554

 

 

371,118

 

 

363,448

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

4,101,206

 

$

4,058,921

 

$

3,949,020

 

$

3,737,424

 

$

3,655,996

 

 

 

 

 

 

 

 

HarborOne Bancorp, Inc.

Consolidated Statements of Net Income - Trend

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarters Ended

 

 

   March 31,   

 

December 31,

 

September 30,

 

June 30,

 

   March 31,   

(in thousands, except share data)

    

2020

    

2019

    

2019

    

2019

    

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

34,025

 

$

36,195

 

$

36,230

 

$

35,438

 

$

34,365

Interest on loans held for sale

 

 

577

 

 

1,120

 

 

747

 

 

542

 

 

358

Interest on securities

 

 

1,808

 

 

1,580

 

 

1,542

 

 

1,850

 

 

1,847

Other interest and dividend income

 

 

759

 

 

828

 

 

1,211

 

 

448

 

 

483

Total interest and dividend income

 

 

37,169

 

 

39,723

 

 

39,730

 

 

38,278

 

 

37,053

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

8,693

 

 

9,480

 

 

9,972

 

 

9,362

 

 

8,243

Interest on FHLB borrowings

 

 

1,253

 

 

1,385

 

 

1,249

 

 

1,679

 

 

2,275

Interest on subordinated debentures

 

 

523

 

 

524

 

 

524

 

 

524

 

 

505

Total interest expense

 

 

10,469

 

 

11,389

 

 

11,745

 

 

11,565

 

 

11,023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest and dividend income

 

 

26,700

 

 

28,334

 

 

27,985

 

 

26,713

 

 

26,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

3,749

 

 

1,251

 

 

889

 

 

1,750

 

 

857

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest and dividend income, after provision for loan losses

 

 

22,951

 

 

27,083

 

 

27,096

 

 

24,963

 

 

25,173

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage banking income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in mortgage servicing rights fair value

 

 

(4,387)

 

 

625

 

 

(2,474)

 

 

(2,241)

 

 

(2,151)

Other

 

 

14,849

 

 

12,365

 

 

13,979

 

 

10,896

 

 

6,653

Total mortgage banking income

 

 

10,462

 

 

12,990

 

 

11,505

 

 

8,655

 

 

4,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit account fees

 

 

3,931

 

 

4,274

 

 

4,186

 

 

4,056

 

 

3,778

Income on retirement plan annuities

 

 

101

 

 

102

 

 

104

 

 

100

 

 

96

Loss on asset held for sale

 

 

 —

 

 

(482)

 

 

 —

 

 

 —

 

 

 —

Gain on sale and call of securities, net

 

 

2,525

 

 

 —

 

 

77

 

 

1,267

 

 

 —

Bank-owned life insurance income

 

 

551

 

 

343

 

 

256

 

 

253

 

 

253

Other income

 

 

1,296

 

 

912

 

 

1,145

 

 

1,387

 

 

1,213

Total noninterest income

 

 

18,866

 

 

18,139

 

 

17,273

 

 

15,718

 

 

9,842

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

 

21,185

 

 

23,719

 

 

23,238

 

 

20,585

 

 

19,245

Occupancy and equipment

 

 

4,563

 

 

4,366

 

 

4,171

 

 

4,411

 

 

4,448

Data processing

 

 

2,180

 

 

2,251

 

 

2,196

 

 

2,199

 

 

2,046

Loan expense

 

 

1,481

 

 

1,893

 

 

1,704

 

 

1,334

 

 

1,271

Marketing

 

 

876

 

 

771

 

 

799

 

 

1,177

 

 

958

Professional fees

 

 

1,228

 

 

2,470

 

 

889

 

 

1,384

 

 

946

Deposit insurance

 

 

271

 

 

 5

 

 

(225)

 

 

589

 

 

666

Other expenses

 

 

3,604

 

 

3,260

 

 

3,431

 

 

3,402

 

 

3,012

Total noninterest expenses

 

 

35,388

 

 

38,735

 

 

36,203

 

 

35,081

 

 

32,592

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

6,429

 

 

6,487

 

 

8,166

 

 

5,600

 

 

2,423

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

 

1,705

 

 

2,180

 

 

1,053

 

 

819

 

 

356

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

4,724

 

$

4,307

 

$

7,113

 

$

4,781

 

$

2,067

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.09

 

$

0.08

 

$

0.13

 

$

0.08

 

$

0.04

Diluted

 

$

0.09

 

$

0.08

 

$

0.13

 

$

0.08

 

$

0.04

Weighted average shares outstanding (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

54,392,465

 

 

54,208,629

 

 

55,638,734

 

 

56,704,297

 

 

56,666,979

Diluted

 

 

54,392,465

 

 

54,209,182

 

 

55,638,734

 

 

56,704,297

 

 

56,666,979

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

HarborOne Bancorp, Inc.

Consolidated Statements of Net Income

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended March 31,

 

 

 

 

 

(dollars in thousands, except share data)

    

2020

    

2019

    

$ Change

    

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

34,025

 

$

34,365

 

$

(340)

 

(1.0)

%

Interest on loans held for sale

 

 

577

 

 

358

 

 

219

 

61.2

 

Interest on securities

 

 

1,808

 

 

1,847

 

 

(39)

 

(2.1)

 

Other interest and dividend income

 

 

759

 

 

483

 

 

276

 

57.1

 

Total interest and dividend income

 

 

37,169

 

 

37,053

 

 

116

 

0.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

8,693

 

 

8,243

 

 

450

 

5.5

 

Interest on FHLB borrowings

 

 

1,253

 

 

2,275

 

 

(1,022)

 

(44.9)

 

Interest on subordinated debentures

 

 

523

 

 

505

 

 

18

 

3.6

 

Total interest expense

 

 

10,469

 

 

11,023

 

 

(554)

 

(5.0)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest and dividend income

 

 

26,700

 

 

26,030

 

 

670

 

2.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

3,749

 

 

857

 

 

2,892

 

337.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest and dividend income, after provision for loan losses

 

 

22,951

 

 

25,173

 

 

(2,222)

 

(8.8)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage banking income:

 

 

 

 

 

 

 

 

 

 

 

 

Changes in mortgage servicing rights fair value

 

 

(4,387)

 

 

(2,151)

 

 

(2,236)

 

(104.0)

 

Other

 

 

14,849

 

 

6,653

 

 

8,196

 

123.2

 

Total mortgage banking income

 

 

10,462

 

 

4,502

 

 

5,960

 

132.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit account fees

 

 

3,931

 

 

3,778

 

 

153

 

4.0

 

Income on retirement plan annuities

 

 

101

 

 

96

 

 

 5

 

5.2

 

Gain on sale and call of securities, net

 

 

2,525

 

 

 —

 

 

2,525

 

100.0

 

Bank-owned life insurance income

 

 

551

 

 

253

 

 

298

 

117.8

 

Other income

 

 

1,296

 

 

1,213

 

 

83

 

6.8

 

Total noninterest income

 

 

18,866

 

 

9,842

 

 

9,024

 

91.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

 

21,185

 

 

19,245

 

 

1,940

 

10.1

 

Occupancy and equipment

 

 

4,563

 

 

4,448

 

 

115

 

2.6

 

Data processing

 

 

2,180

 

 

2,046

 

 

134

 

6.5

 

Loan expense

 

 

1,481

 

 

1,271

 

 

210

 

16.5

 

Marketing

 

 

876

 

 

958

 

 

(82)

 

(8.6)

 

Professional fees

 

 

1,228

 

 

946

 

 

282

 

29.8

 

Deposit insurance

 

 

271

 

 

666

 

 

(395)

 

(59.3)

 

Other expenses

 

 

3,604

 

 

3,012

 

 

592

 

19.7

 

Total noninterest expenses

 

 

35,388

 

 

32,592

 

 

2,796

 

8.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

6,429

 

 

2,423

 

 

4,006

 

165.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

 

1,705

 

 

356

 

 

1,349

 

378.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

4,724

 

$

2,067

 

$

2,657

 

128.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share (1):

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.09

 

$

0.04

 

 

 

 

 

 

Diluted

 

$

0.09

 

$

0.04

 

 

 

 

 

 

Weighted average shares outstanding (1):

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

54,392,465

 

 

56,666,979

 

 

 

 

 

 

Diluted

 

 

54,392,465

 

 

56,666,979

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

HarborOne Bancorp, Inc.

Average Balances / Yields

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarters Ended

 

 

 

March 31, 2020

 

December 31, 2019

 

March 31, 2019

 

 

 

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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities (1)

 

$

275,632

 

$

1,822

 

2.66

%

$

236,828

 

$

1,595

 

2.67

%

$

260,211

 

$

1,886

 

2.94

%

Other interest-earning assets

 

 

186,619

 

 

759

 

1.64

 

 

159,211

 

 

828

 

2.06

 

 

37,971

 

 

483

 

5.16

 

Loans held for sale

 

 

61,548

 

 

577

 

3.77

 

 

115,699

 

 

1,120

 

3.84

 

 

29,333

 

 

358

 

4.95

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans (2)

 

 

1,647,667

 

 

18,123

 

4.42

 

 

1,591,188

 

 

19,230

 

4.79

 

 

1,382,830

 

 

17,478

 

5.13

 

Residential real estate loans (2)

 

 

1,100,177

 

 

11,544

 

4.22

 

 

1,105,025

 

 

12,284

 

4.41

 

 

1,119,045

 

 

12,207

 

4.42

 

Consumer loans (2)

 

 

415,317

 

 

4,358

 

4.22

 

 

442,689

 

 

4,681

 

4.20

 

 

485,735

 

 

4,680

 

3.91

 

Total loans

 

 

3,163,161

 

 

34,025

 

4.33

 

 

3,138,902

 

 

36,195

 

4.58

 

 

2,987,610

 

 

34,365

 

4.66

 

Total interest-earning assets

 

 

3,686,960

 

 

37,183

 

4.06

 

 

3,650,640

 

 

39,738

 

4.32

 

 

3,315,125

 

 

37,092

 

4.54

 

Noninterest-earning assets

 

 

314,193

 

 

 

 

 

 

 

288,558

 

 

 

 

 

 

 

252,882

 

 

 

 

 

 

Total assets

 

$

4,001,153

 

 

 

 

 

 

$

3,939,198

 

 

 

 

 

 

$

3,568,007

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

$

686,031

 

 

1,298

 

0.76

 

$

616,008

 

 

1,202

 

0.77

 

$

484,963

 

 

364

 

0.30

 

NOW accounts

 

 

158,702

 

 

31

 

0.08

 

 

142,505

 

 

28

 

0.08

 

 

136,954

 

 

25

 

0.07

 

Money market accounts

 

 

835,154

 

 

2,583

 

1.24

 

 

867,066

 

 

3,109

 

1.42

 

 

794,477

 

 

2,760

 

1.41

 

Certificates of deposit

 

 

794,883

 

 

4,357

 

2.20

 

 

811,199

 

 

4,725

 

2.31

 

 

812,992

 

 

4,512

 

2.25

 

Brokered deposits

 

 

92,189

 

 

424

 

1.85

 

 

69,035

 

 

416

 

2.39

 

 

99,341

 

 

582

 

2.38

 

Total interest-bearing deposits

 

 

2,566,959

 

 

8,693

 

1.36

 

 

2,505,813

 

 

9,480

 

1.50

 

 

2,328,727

 

 

8,243

 

1.44

 

FHLB advances

 

 

241,302

 

 

1,253

 

2.09

 

 

249,102

 

 

1,385

 

2.21

 

 

392,483

 

 

2,275

 

2.35

 

Subordinated debentures

 

 

33,919

 

 

523

 

6.20

 

 

33,887

 

 

524

 

6.13

 

 

33,822

 

 

505

 

6.05

 

Total borrowings

 

 

275,221

 

 

1,776

 

2.60

 

 

282,989

 

 

1,909

 

2.68

 

 

426,305

 

 

2,780

 

2.64

 

Total interest-bearing liabilities

 

 

2,842,180

 

 

10,469

 

1.48

 

 

2,788,802

 

 

11,389

 

1.62

 

 

2,755,032

 

 

11,023

 

1.62

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

419,620

 

 

 

 

 

 

 

433,478

 

 

 

 

 

 

 

400,573

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

67,714

 

 

 

 

 

 

 

54,022

 

 

 

 

 

 

 

52,219

 

 

 

 

 

 

Total liabilities

 

 

3,329,514

 

 

 

 

 

 

 

3,276,302

 

 

 

 

 

 

 

3,207,824

 

 

 

 

 

 

Total equity

 

 

671,639

 

 

 

 

 

 

 

662,896

 

 

 

 

 

 

 

360,183

 

 

 

 

 

 

Total liabilities and equity

 

$

4,001,153

 

 

 

 

 

 

$

3,939,198

 

 

 

 

 

 

$

3,568,007

 

 

 

 

 

 

Tax equivalent net interest income

 

 

 

 

 

26,714

 

 

 

 

 

 

 

28,349

 

 

 

 

 

 

 

26,069

 

 

 

Tax equivalent interest rate spread (3)

 

 

 

 

 

 

 

2.58

%  

 

 

 

 

 

 

2.70

%  

 

 

 

 

 

 

2.92

%

Less: tax equivalent adjustment

 

 

 

 

 

14

 

 

 

 

 

 

 

15

 

 

 

 

 

 

 

39

 

 

 

Net interest income as reported

 

 

 

 

$

26,700

 

 

 

 

 

 

$

28,334

 

 

 

 

 

 

$

26,030

 

 

 

Net interest-earning assets (4)

 

$

844,780

 

 

 

 

 

 

$

861,838

 

 

 

 

 

 

$

560,093

 

 

 

 

 

 

Net interest margin (5)

 

 

 

 

 

 

 

2.91

%  

 

 

 

 

 

 

3.08

%  

 

 

 

 

 

 

3.18

%

Tax equivalent effect

 

 

 

 

 

 

 

 —

 

 

 

 

 

 

 

 —

 

 

 

 

 

 

 

0.01

 

Net interest margin on a fully tax equivalent basis

 

 

 

 

 

 

 

2.91

%  

 

 

 

 

 

 

3.08

%  

 

 

 

 

 

 

3.19

%

Average interest-earning assets to average interest-bearing liabilities

 

 

129.72

%  

 

 

 

 

 

 

130.90

%  

 

 

 

 

 

 

120.33

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits, including demand deposits

 

$

2,986,579

 

$

8,693

 

 

 

$

2,939,291

 

$

9,480

 

 

 

$

2,729,300

 

$

8,243

 

 

 

Cost of total deposits

 

 

 

 

 

 

 

1.17

%

 

 

 

 

 

 

1.28

%  

 

 

 

 

 

 

1.22

%

Total funding liabilities, including demand deposits

 

$

3,261,800

 

$

10,469

 

 

 

$

3,222,280

 

$

11,389

 

 

 

$

3,155,605

 

$

11,023

 

 

 

Cost of total funding liabilities

 

 

 

 

 

 

 

1.29

%

 

 

 

 

 

 

1.40

%  

 

 

 

 

 

 

1.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes securities available for sale and securities held to maturity.  Interest income from tax exempt securities is computed on a taxable equivalent basis using a tax rate of 21% for the quarters presented.  The yield on investments before tax equivalent adjustments for the quarters presented were 2.64%, 2.64%, and 2.88%, respectively.

 

(2) Includes nonaccruing loan balances and interest received on such loans.

 

(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

 

 

    

     March 31, 2020     

    

December 31, 2019

    

September 30, 2019

    

      June 30, 2019      

    

     March 31, 2019     

 

 

 

(in thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

                                  

 

 

                                  

 

 

 

 

Investment securities (1)

 

$

275,632

 

$

236,828

 

$

224,379

 

$

259,151

 

$

260,211

 

Other interest-earning assets

 

 

186,619

 

 

159,211

 

 

185,063

 

 

26,758

 

 

37,971

 

Loans held for sale

 

 

61,548

 

 

115,699

 

 

74,327

 

 

48,158

 

 

29,333

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans (2)

 

 

1,647,667

 

 

1,591,188

 

 

1,511,487

 

 

1,445,652

 

 

1,382,830

 

Residential real estate loans (2)

 

 

1,100,177

 

 

1,105,025

 

 

1,119,742

 

 

1,118,761

 

 

1,119,045

 

Consumer loans (2)

 

 

415,317

 

 

442,689

 

 

454,837

 

 

459,774

 

 

485,735

 

Total loans

 

 

3,163,161

 

 

3,138,902

 

 

3,086,066

 

 

3,024,187

 

 

2,987,610

 

Total interest-earning assets

 

 

3,686,960

 

 

3,650,640

 

 

3,569,835

 

 

3,358,254

 

 

3,315,125

 

Noninterest-earning assets

 

 

314,193

 

 

288,558

 

 

278,976

 

 

260,864

 

 

252,882

 

Total assets

 

$

4,001,153

 

$

3,939,198

 

$

3,848,811

 

$

3,619,118

 

$

3,568,007

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

$

686,031

 

$

616,008

 

$

564,040

 

$

528,360

 

$

484,963

 

NOW accounts

 

 

158,702

 

 

142,505

 

 

139,773

 

 

140,115

 

 

136,954

 

Money market accounts

 

 

835,154

 

 

867,066

 

 

879,694

 

 

872,653

 

 

794,477

 

Certificates of deposit

 

 

794,883

 

 

811,199

 

 

831,262

 

 

788,701

 

 

812,992

 

Brokered deposits

 

 

92,189

 

 

69,035

 

 

98,278

 

 

124,122

 

 

99,341

 

Total interest-bearing deposits

 

 

2,566,959

 

 

2,505,813

 

 

2,513,047

 

 

2,453,951

 

 

2,328,727

 

FHLB advances

 

 

241,302

 

 

249,102

 

 

213,578

 

 

291,835

 

 

392,483

 

Subordinated debentures

 

 

33,919

 

 

33,887

 

 

33,858

 

 

33,826

 

 

33,822

 

Total borrowings

 

 

275,221

 

 

282,989

 

 

247,436

 

 

325,661

 

 

426,305

 

Total interest-bearing liabilities

 

 

2,842,180

 

 

2,788,802

 

 

2,760,483

 

 

2,779,612

 

 

2,755,032

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

419,620

 

 

433,478

 

 

515,612

 

 

423,462

 

 

400,573

 

Other noninterest-bearing liabilities

 

 

67,714

 

 

54,022

 

 

52,357

 

 

49,163

 

 

52,219

 

Total liabilities

 

 

3,329,514

 

 

3,276,302

 

 

3,328,452

 

 

3,252,237

 

 

3,207,824

 

Total equity

 

 

671,639

 

 

662,896

 

 

520,359

 

 

366,881

 

 

360,183

 

Total liabilities and equity

 

$

4,001,153

 

$

3,939,198

 

$

3,848,811

 

$

3,619,118

 

$

3,568,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Yield Trend - Quarters Ended

 

 

    

     March 31, 2020     

    

December 31, 2019

    

September 30, 2019

    

      June 30, 2019      

    

     March 31, 2019     

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities (1)

 

 

2.66

%  

 

2.67

%  

 

2.76

%  

 

2.91

%  

 

2.94

%

Other interest-earning assets

 

 

1.64

%  

 

2.06

%  

 

2.59

%  

 

6.71

%  

 

5.16

%

Loans held for sale

 

 

3.77

%  

 

3.84

%  

 

3.99

%  

 

4.52

%  

 

4.95

%

Commercial loans (2)

 

 

4.42

%  

 

4.79

%  

 

4.93

%  

 

5.16

%  

 

5.13

%

Residential real estate loans (2)

 

 

4.22

%  

 

4.41

%  

 

4.50

%  

 

4.40

%  

 

4.42

%

Consumer loans (2)

 

 

4.22

%  

 

4.20

%  

 

4.13

%  

 

4.01

%  

 

3.91

%

Total loans

 

 

4.33

%  

 

4.58

%  

 

4.66

%  

 

4.70

%  

 

4.66

%

Total interest-earning assets

 

 

4.06

%  

 

4.32

%  

 

4.42

%  

 

4.58

%  

 

4.54

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

 

0.76

%  

 

0.77

%  

 

0.63

%  

 

0.43

%  

 

0.30

%

NOW accounts

 

 

0.08

%  

 

0.08

%  

 

0.07

%  

 

0.07

%  

 

0.07

%

Money market accounts

 

 

1.24

%  

 

1.42

%  

 

1.54

%  

 

1.56

%  

 

1.41

%

Certificates of deposit

 

 

2.20

%  

 

2.31

%  

 

2.39

%  

 

2.35

%  

 

2.25

%

Brokered deposits

 

 

1.85

%  

 

2.39

%  

 

2.47

%  

 

2.46

%  

 

2.38

%

Total interest-bearing deposits

 

 

1.36

%  

 

1.50

%  

 

1.57

%  

 

1.53

%  

 

1.44

%

FHLB advances

 

 

2.09

%  

 

2.21

%  

 

2.32

%  

 

2.31

%  

 

2.35

%

Subordinated debentures

 

 

6.20

%

 

6.13

%

 

6.14

%

 

6.21

%

 

6.05

%

Total borrowings

 

 

2.60

%

 

2.68

%

 

2.84

%

 

2.71

%

 

2.64

%

Total interest-bearing liabilities

 

 

1.48

%  

 

1.62

%  

 

1.69

%  

 

1.67

%  

 

1.62

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes securities available for sale and securities held to maturity.

 

(2) Includes nonaccruing loan balances and interest received on such loans.

 

 

 

 

 

 

 

 

 

 

 

HarborOne Bancorp, Inc.

Selected Financial Highlights

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarters Ended

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

Performance Ratios (annualized):

    

2020

 

2019

 

2019

 

2019

 

2019

 

(dollars in thousands)

 

      

                     

     

   

                     

     

   

                     

     

   

                     

     

   

                     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (ROAA)

 

 

0.47

%  

 

0.44

%  

 

0.74

%  

 

0.53

%  

 

0.23

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity (ROAE)

 

 

2.81

%  

 

2.60

%  

 

5.47

%  

 

5.21

%  

 

2.30

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest expense

 

$

35,388

 

$

38,735

 

$

36,203

 

$

35,081

 

$

32,592

 

Less: Amortization of other intangible assets

 

 

447

 

 

448

 

 

617

 

 

639

 

 

640

 

Total adjusted noninterest expense

 

$

34,941

 

$

38,287

 

$

35,586

 

$

34,442

 

$

31,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest and dividend income

 

$

26,700

 

$

28,334

 

$

27,985

 

$

26,713

 

$

26,030

 

Total noninterest income

 

 

18,866

 

 

18,139

 

 

17,273

 

 

15,718

 

 

9,842

 

Total revenue

 

$

45,566

 

$

46,473

 

$

45,258

 

$

42,431

 

$

35,872

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (1)

 

 

76.68

%  

 

82.39

%  

 

78.63

%  

 

81.17

%  

 

89.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At or for the Quarters Ended

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

Asset Quality

    

2020

 

2019

 

2019

 

2019

 

2019

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

                     

     

   

                     

     

   

                     

     

   

                     

     

   

                     

 

Total nonperforming assets

 

$

32,134

 

$

31,040

 

$

27,947

 

$

17,165

 

$

19,266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to total assets

 

 

0.78

%  

 

0.76

%  

 

0.71

%  

 

0.46

%  

 

0.53

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to total loans

 

 

0.83

%  

 

0.76

%  

 

0.74

%  

 

0.73

%  

 

0.71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge offs

 

$

1,421

 

$

235

 

$

106

 

$

771

 

$

230

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized net charge offs/average loans

 

 

0.18

%  

 

0.03

%  

 

0.01

%  

 

0.10

%  

 

0.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to nonperforming loans

 

 

83.52

%  

 

79.35

%  

 

83.58

%  

 

133.61

%  

 

116.41

%

 

 

 

HarborOne Bancorp, Inc.

Selected Financial Highlights

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

Capital and Share Related

    

2020

 

2019

 

2019

 

2019

 

2019

 

(dollars in thousands, except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

                     

     

   

                     

     

   

                     

     

   

                     

     

   

                     

 

Common stock outstanding (1)

 

 

58,418,021

 

 

58,418,021

 

 

58,429,584

 

 

58,483,027

 

 

58,459,493

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share (1)

 

$

11.56

 

$

11.40

 

$

11.29

 

$

6.35

 

$

6.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

$

675,139

 

$

665,794

 

$

659,554

 

$

371,118

 

$

363,448

 

Less: Goodwill

 

 

69,802

 

 

69,802

 

 

69,635

 

 

69,635

 

 

69,635

 

Less: Other intangible assets (2)

 

 

5,588

 

 

6,035

 

 

6,482

 

 

7,100

 

 

7,739

 

Tangible common equity

 

$

599,749

 

$

589,957

 

$

583,437

 

$

294,383

 

$

286,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share (1) (3)

 

$

10.27

 

$

10.10

 

$

9.99

 

$

5.03

 

$

4.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

4,101,206

 

$

4,058,921

 

$

3,949,020

 

$

3,737,424

 

$

3,655,996

 

Less: Goodwill

 

 

69,802

 

 

69,802

 

 

69,635

 

 

69,635

 

 

69,635

 

Less: Other intangible assets (2)

 

 

5,588

 

 

6,035

 

 

6,482

 

 

7,100

 

 

7,739

 

Tangible assets

 

$

4,025,816

 

$

3,983,084

 

$

3,872,903

 

$

3,660,689

 

$

3,578,622

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity / tangible assets (4)

 

 

14.90

%  

 

14.81

%  

 

15.06

%  

 

8.04

%  

 

7.99

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

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

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

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

 

 

 

HarborOne Bancorp, Inc.

Segments Statements of Net Income

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HarborOne Mortgage

 

HarborOne Bank

 

 

For the Quarter Ended

 

For the Quarter Ended

 

 

March 31,

 

December 31,

 

March 31,

 

March 31,

 

December 31,

 

March 31,

 

 

2020

 

2019

 

2019

 

2020

 

2019

 

2019

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest and dividend income

 

$

281

 

$

460

 

$

109

 

$

26,510

 

$

27,810

 

$

26,419

Provision for loan losses

 

 

 —

 

 

 —

 

 

 —

 

 

3,749

 

 

1,251

 

 

857

Net interest and dividend income, after provision for loan losses

 

 

281

 

 

460

 

 

109

 

 

22,761

 

 

26,559

 

 

25,562

Mortgage banking income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in mortgage servicing rights fair value

 

 

(3,217)

 

 

457

 

 

(1,581)

 

 

(1,170)

 

 

168

 

 

(570)

Other

 

 

14,898

 

 

12,315

 

 

6,431

 

 

(49)

 

 

50

 

 

222

Total mortgage banking income (loss)

 

 

11,681

 

 

12,772

 

 

4,850

 

 

(1,219)

 

 

218

 

 

(348)

Other noninterest income (loss)

 

 

(122)

 

 

(25)

 

 

(12)

 

 

8,526

 

 

5,174

 

 

5,352

Total noninterest income

 

 

11,559

 

 

12,747

 

 

4,838

 

 

7,307

 

 

5,392

 

 

5,004

Noninterest expense

 

 

10,806

 

 

12,257

 

 

7,352

 

 

24,288

 

 

26,161

 

 

24,865

Income (loss) before income taxes

 

 

1,034

 

 

950

 

 

(2,405)

 

 

5,780

 

 

5,790

 

 

5,701

Provision (benefit) for income taxes

 

 

239

 

 

179

 

 

(845)

 

 

1,601

 

 

1,752

 

 

1,446

Net income (loss)

 

$

795

 

$

771

 

$

(1,560)

 

$

4,179

 

$

4,038

 

$

4,255