HarborOne Bancorp, Inc. Announces Second Quarter 2016 Earnings

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 July 1, 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)

(Dollars in thousands) June 30,
2016
March 31,
2016
December 31,
2015
September 30,
2015
June 30,
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,
2016
March 31,
2016
December 31,
2015
September 30,
2015
June 30,
2015
(Dollars in thousands)
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

2016 2015

(Dollars in thousands)
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

(1,221

)

(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, 2016March 31, 2016June 30, 2015
Average
Outstanding
Balance
InterestYield/
Cost
Average
Outstanding
Balance
InterestYield/
Cost
Average
Outstanding
Balance
InterestYield/
Cost
(Dollars in thousands)
Interest-earning assets:
Loans (1) $ 1,881,488 $ 16,874 3.61 % $ 1,803,000 $ 16,103 3.59 % $ 1,686,558 $ 14,651 3.48 %
Investment securities (2) 191,162 1,267 2.67 201,950 1,339 2.67 245,416 1,434 2.34
Other interest-earning assets 33,826 43 0.51 59,649 76 0.51 52,432 33 0.25

Total interest-earning assets

2,106,476 18,184 3.47 2,064,599 17,518 3.41 1,984,406 16,118 3.26
Noninterest-earning assets 131,104 122,326 103,836
Total assets $ 2,237,580 $ 2,186,925 $ 2,088,242
Interest-bearing liabilities:
Savings accounts $ 317,180 $ 137 0.17 $ 301,557 $ 130 0.17 $ 290,077 $ 123 0.17
NOW accounts 120,702 19 0.06 116,866 18 0.06 108,219 18 0.07
Money market accounts 642,758 724 0.45 630,664 704 0.45 524,066 545 0.42
Certificates of deposit 446,848 1,285 1.16 458,636 1,318 1.16 500,180 1,455 1.17
Total interest-bearing deposits 1,527,488 2,165 0.57 1,507,723 2,170 0.58 1,422,542 2,141 0.60
FHLB advances 239,245 1,289 2.17 265,392 1,383 2.10 295,095 1,466 1.99
Total interest-bearing liabilities 1,766,733 3,454 0.79 1,773,115 3,553 0.81 1,717,637 3,607 0.84
Noninterest-bearing liabilities:
Noninterest-bearing deposits 244,651 191,942 168,214
Other noninterest-bearing liabilities 28,887 29,114 14,260
Total liabilities 2,040,271 1,994,171 1,900,111
Total equity 197,309 192,754 188,131
Total liabilities and equity $ 2,237,580 $ 2,186,925 $ 2,088,242
Tax equivalent net interest income 14,730 13,965 12,511
Tax equivalent interest spread (3) 2.68 % 2.60 % 2.42 %
Less:tax equivalent adjustment 78 79 79
Net interest income as reported $ 14,652 $ 13,886 $ 12,432
Net interest-earning assets (4) $ 339,743 $ 291,484 $ 266,769
Net interest margin (5) 2.80 % 2.71 % 2.51 %
Tax equivalent effect 0.01 % 0.01 % 0.02 %
Net interest margin on a fully tax equivalent basis 2.81 % 2.72 % 2.53 %
Average interest-earning assets to average interest-bearing liabilities

119.23

%

116.44

%

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, 2016June 30, 2015
Average
Outstanding
Balance
InterestYield/
Cost
Average
Outstanding
Balance
InterestYield/
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, 2016March 31, 2016December 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, 2016March 31, 2016December 31, 2015September 30, 2015June 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
Performance Ratios (annualized): June 30,
2016
March 31,
2016
December 31,
2015
September 30,
2015
June 30,
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,
2016
March 31,
2016
December 31,
2015
September 30,
2015
June 30,
2015
Asset Quality
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
Capital and Share Related June 30,
2016
March 31,
2016
December 31,
2015
September 30,
2015
June 30,
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 %

Contacts:

HarborOne Bancorp
Joseph F. Casey, 508-895-1312
EVP, COO, CFO

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.