EX-99 2 hone-20220726xex99.htm EX-99.1

Exhibit 99.1

Graphic

​

HarborOne Bancorp, Inc. Announces 2022 Second Quarter Earnings

Contact: Linda Simmons, EVP, CFO

Brockton, Massachusetts (July 26, 2022): HarborOne Bancorp, Inc. (the “Company” or “HarborOne”) (NASDAQ: HONE), the holding company for HarborOne Bank (the “Bank”), announced net income of $10.0 million, or $0.21 per basic and diluted share, for the second quarter of 2022, compared to net income of $12.3 million, or $0.25 per diluted share, for the preceding quarter and $14.3 million, or $0.27 per diluted share, for the same period last year.  

​

Selected Second Quarter Financial Highlights:

●Return on average assets was 0.87%, and return on average equity was 6.22%.
●Loan growth of $174.6 million, or 4.7%.
●Core deposit growth of $96.3 million, or 3.0%.
●Net interest margin increased 27 basis points to 3.48%.
●Continued share repurchase program.

​

“HarborOne had a solid quarter of growth in loans, deposits, and margin, with a continued focus on strong credit quality in the first half of the year,” said Joseph Casey, President and CEO. He added: “While mortgage banking saw a significant decline in origination volume and gain on sale margin, our mortgage banking team has identified over $1.0 million in expense savings to commence during the third quarter.”

​

Net Interest Income

The Company’s net interest and dividend income was $37.2 million for the quarter ended June 30, 2022, up $3.9 million, or 11.8%, from $33.3 million for the quarter ended March 31, 2022, and up $4.7 million, or 14.3%, from $32.5 million for the quarter ended June 30, 2021. The tax equivalent interest rate spread and net interest margin were 3.38% and 3.48%, respectively, for the quarter ended June 30, 2022, compared to 3.12% and 3.21%, respectively, for the quarter ended March 31, 2022, and 2.93% and 3.06%, respectively, for the quarter ended June 30, 2021. On a linked-quarter basis, the increase in net interest and dividend income primarily reflects increased yields on loans and investments primarily due to rate increases and prepayment penalties on commercial loan payoffs, partially offset by decreases in fees recognized in connection with U.S. Small Business Administration Paycheck Protection Program (“PPP”) loans and higher rates on deposits. The cost of funds was 27 basis points for the quarter ended June 30, 2022, compared to 25 basis points in the preceding quarter.

​

The $4.3 million increase in total interest and dividend income on a linked-quarter basis reflected a 30 basis-point increase in the yield on interest-earning assets. The yield on loans increased 21 basis points, from 3.75% to 3.96%. Interest on loans in the second quarter included $1.1 million in prepayment penalties on commercial loans and $353,000 in accretion income from the fair value discount on loans acquired in connection with the merger with Coastway Bancorp, Inc. Prepayment penalties and accretion income in the preceding quarter were $305,000 and $284,000, respectively. The three months ended June 30, 2022 and March 31, 2022 include the recognition of deferred fees on PPP loans in the amount of $368,000 and $487,000, respectively. The yield on investments increased 17 basis points, from, 1.75% to 1.92%.

​

The increase in net interest and dividend income from the prior year quarter reflects an increase of $4.0 million, or 11.1%, in total interest and dividend income and a decrease of $695,000, or 20.7%, in total interest expense. The changes reflect rate and volume changes in both interest-bearing assets and liabilities. The yield on interest-earning assets increased 35 basis points, while the average balance increased $29.1 million, and the cost of interest-bearing liabilities decreased 11 basis points, while the average balance increased $92.9 million.

​

Noninterest Income

Total noninterest income decreased $5.0 million, or 26.0%, to $14.1 million for the quarter ended June 30, 2022, from $19.1 million for the quarter ended March 31, 2022. Mortgage loan closings for the quarter ended June 30, 2022 were $297.5 million with a gain on loan sales of $4.5 million, compared to $253.8 million in mortgage closings and $5.3 million in gain on sales for the preceding quarter. The locked residential mortgage pipeline continues to be negatively impacted by decreased mortgage volumes due to rising rates and low for-sale inventory.

​

The change in the fair value of mortgage servicing rights positively impacted mortgage banking income, however the increase in the fair value of mortgage servicing rights for the three months ended June 30, 2022 was $1.6 million, as compared to an increase of $6.1 million in the fair value of mortgage servicing rights for the three months ended March 31, 2022. The 10-year Treasury Constant

​

Maturity rate increased 66 basis points versus the first quarter of 2022, and prepayments were consistent with the first quarter of 2022. The change in the fair value of the mortgage servicing rights is generally consistent with the change in the 10-year Treasury Constant Maturity rate. As interest rates rise and prepayment speeds slow, mortgage servicing rights values tend to increase; conversely, as interest rates fall and prepayment speeds quicken, mortgage servicing rights values tend to decrease.  

​

Deposit account fees increased $420,000, or 9.4%, to $4.9 million for the quarter ended June 30, 2022, from $4.5 million for the quarter ended March 31, 2022, primarily due to an increase in interchange fees. Other income for the quarter ended June 30, 2022 decreased $241,000. The first quarter of 2022 included a positive credit valuation adjustment of $239,000 on the termination of an interest rate swap and a $189,000 corporate capital distribution from the National Credit Union Association partially offset by a write-down on the final disposition of a branch real estate asset held for sale. No similar transactions were recorded in other income during the second quarter of 2022.

​

Total noninterest income decreased $7.6 million, or 35.0%, as compared to the quarter ended June 30, 2021, primarily due to a $7.8 million, or 49.2%, decrease in mortgage banking income, driven by the decrease in loan closings and narrowing gain-on-sale margins. The decrease in mortgage banking income was offset by a $346,000 increase in deposit account fees.

​

Noninterest Expense

Total noninterest expenses were $35.0 million for the quarter ended June 30, 2022, an increase of $119,000, or 0.3%, from the quarter ended March 31, 2022. Compensation and benefits increased $732,000, or 3.5%, and other expenses increased $401,000, or 14.0%, partially offset by an $853,000 decrease in occupancy and equipment expenses. The increase in compensation expense reflects a $924,000 increase in salary expense due to annual salary increases effective at the end of the first quarter and $439,000 in expense related to the benefit accruals and equity award acceleration in connection with the retirement of the Company’s former CEO James W. Blake, partially offset by a decrease in payroll tax expenses. The increase in other expenses reflects increases in cloud computing and employment agency fees. The decrease in occupancy and equipment expense reflects decreases in expenses for utilities, seasonal landscaping, and service maintenance contracts.

​

Total noninterest expenses decreased $3.6 million, or 9.4%, from the quarter ended June 30, 2021. Compensation and benefits decreased $3.7 million and loan expenses decreased $865,000, consistent with the decrease in residential mortgage loan closings and corresponding decrease in mortgage origination commissions.

​

Income Tax Provision

The effective tax rate was 27.6% for the quarter ended June 30, 2022, compared to 28.5% for the quarter ended March 31, 2022 and 28.3% for the quarter ended June 30, 2021.

​

Asset Quality and Allowance for Credit Losses

Effective January 1, 2022, the Company adopted Accounting Standards Update No. 2016-13, commonly referred to as CECL, which requires the measurement of expected lifetime credit losses for financial assets measured at amortized cost, as well as unfunded commitments that are considered off-balance sheet credit exposures. CECL requires that the allowance for credit losses (“ACL”) be calculated based on current expected credit losses over the full remaining expected life of the financial assets and also consider expected future changes in macroeconomic conditions. Upon adoption of CECL on January 1, 2022, the Company’s ACL on loans decreased by $1.3 million, and the ACL on unfunded commitments increased by $3.9 million, for a net increase of $2.6 million. The after-tax impact of $1.9 million was recognized as a one-time, cumulative-effect adjustment that decreased retained earnings.

​

Credit quality performance has remained strong with total nonperforming assets of $24.4 million at June 30, 2022, compared to $26.1 million at March 31, 2022 and $32.7 million at June 30, 2021. Nonperforming assets as a percentage of total assets were 0.52% at June 30, 2022, 0.57% at March 31, 2022, and 0.71% at June 30, 2021.

​

The funded loan provision for credit losses for the three and six months ended June 30, 2022 was $1.3 million and $1.7 million, respectively. Net recoveries totaled $504,000, or 0.05% of average loans outstanding on an annualized basis, for the quarter ended June 30, 2022. Net charge-offs totaled $2.7 million, or 0.30% of average loans outstanding on an annualized basis, for the quarter ended March 31, 2022, and net recoveries totaled $175,000, or 0.02% of average loans outstanding on an annualized basis, for the quarter ended June 30, 2021.

​

The ACL was $43.6 million, or 1.11% of total loans, at June 30, 2022, compared to $41.8 million, or 1.12% of total loans, at March 31, 2022 and an allowance for loss under the incurred loss model of $51.3 million, or 1.50% of total loans, at June 30, 2021. The ACL on unfunded commitments, included in other liabilities on the unaudited Consolidated Balance Sheets, amounted to $5.1 million at June 30, 2022 as compared to $3.8 million at March 31, 2022 and the associated provision was $1.3 million and $1.2 million for the three and six months ended June 30, 2022. There was no ACL on unfunded commitments at December 31, 2021 or June 30, 2021. The increase from the prior quarter reflects $125.2 million in new construction originations in the second quarter, with $98.1 million in unfunded balances as of June 30, 2022.

​

​

We have not experienced any significant negative trends in the at-risk sectors identified in response to conditions that developed during the COVID-19 pandemic; however management continues to monitor certain credit types within those sectors that may be susceptible to increased credit risk as a result of trends that were precipitated by the COVID-19 pandemic and may be exacerbated by current economic conditions. Management is focused on business-oriented hotels, non-anchored retail space and metro office space. As of June 30, 2022, business-oriented hotels included 14 loans with a total outstanding balance of $123.3 million, non-anchored retail space included 35 loans with a total outstanding balance of $58.8 million and metro office space included 2 loans with a total outstanding balance of $14.9 million. As of June 30, 2022 there were two business-oriented hotel credits with a carrying value of $10.6 million that were on nonaccrual. The other loans in these groups were performing in accordance with their terms.

​

Balance Sheet

Total assets increased $112.7 million, or 2.5%, to $4.70 billion at June 30, 2022, from $4.59 billion at March 31, 2022. The increase primarily reflects an increase of $174.6 million in loans, partially offset by decreases of $55.4 million in cash and cash equivalents and $27.1 million in securities available for sale. Securities available for sale were negatively impacted by unrealized losses of $49.9 million as of June 30, 2022 and $30.0 million as March 31, 2022, as compared to $3.6 million of unrealized losses as of December 31, 2021.

​

Loans increased $174.6 million, or 4.7%, to $3.91 billion at June 30, 2022, from $3.74 billion at March 31, 2022. The increase in loans for the three months ended June 30, 2022 was primarily due to an increase in residential real estate loans of $170.2 million and an increase in commercial real estate loans of $31.1 million, partially offset by a decrease in consumer loans of $27.8 million. As of June 30, 2022, outstanding PPP loans amounted to $2.5 million, and there was $93,000 in deferred processing fee income. We expect to complete the forgiveness process for the remaining PPP loans by the end of the third quarter of 2022.

​

Total deposits were $3.85 billion at June 30, 2022 and $3.76 billion at March 31, 2022. Compared to the prior quarter, non-certificate accounts increased $96.3 million, and term certificate accounts decreased $10.4 million. FHLB borrowings increased $50.0 million to $105.7 million at June 30, 2022 from $55.7 million at March 31, 2022. At June 30, 2022, FHLB borrowings are were primarily short-term borrowings.

​

Total stockholders’ equity was $624.5 million at June 30, 2022, compared to $649.1 million at March 31, 2022 and $705.5 million at June 30, 2021. Stockholders’ equity decreased 3.8% when compared to the prior quarter, as earnings were offset by share repurchases and elevated levels of unrealized losses on available-for-sale investment securities included in other comprehensive income. The Company announced a fourth share repurchase program on April 12, 2022, and repurchased 1,337,602 shares at an average price of $13.83 during the three months ended June 30, 2022. The tangible-common-equity-to-tangible-assets ratio was 11.92% at June 30, 2022, 12.75% at March 31, 2022, and 13.91% at June 30, 2021. At June 30, 2022, 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 30 full-service branches located in Massachusetts and Rhode Island, 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 27 offices in Massachusetts, Rhode Island, and New Hampshire, and is licensed to lend in seven additional states.

​

Forward Looking Statements

Certain statements herein constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. We may also make forward-looking statements in other documents we file with the Securities and Exchange Commission (“SEC”), in our annual reports to shareholders, in press releases and other written materials, and in oral statements made by our officers, directors or employees. 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, ongoing disruptions due to 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; changes in general business and economic conditions (including inflation) 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; ongoing 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; changes related to the discontinuation and replacement of LIBOR; decreases in the value of securities in the Company’s investment portfolio; fluctuations in real estate values; the possibility that future credit losses may be higher than currently expected due to changes in economic assumptions, customer behavior or adverse economic developments; 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, war, terrorism, civil unrest and future pandemics; changes in regulation; changes in accounting standards and practices; the risk that goodwill and intangibles recorded in the Company’s financial statements will become impaired; demand for loans in the Company’s market area; the Company’s ability to attract and maintain deposits; risks related to the implementation of acquisitions, dispositions, and restructurings; the risk that the Company may not be successful in the implementation of its business strategy; changes in assumptions used in making such forward-looking statements and the risk factors described in the Annual Report on Form 10-K and Quarterly Reports on Form 10-Q as filed with the 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’s actual results could differ materially from those discussed. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this release. The Company disclaims any obligation to publicly update or revise any forward-looking statements to reflect changes in underlying assumptions or factors, new information, future events or other changes, except as required by law.

​

Use of Non-GAAP Measures

In addition to results presented in accordance with generally accepted accounting principles (“GAAP”), this press release contains certain non-GAAP financial measures. The Company’s management believes that the supplemental non-GAAP information, which consists of the tax equivalent basis for yields, the efficiency ratio, tangible common equity to tangible assets ratio and tangible book value per share, is utilized by regulators and market analysts to evaluate a company’s financial condition and therefore, such information is useful to investors. These disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures which may be presented by other companies. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names.

​

HarborOne Bancorp, Inc.

Consolidated Balance Sheet Trend

(Unaudited)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

June 30,

​

March 31,

​

December 31,

​

September 30,

​

      June 30,    

(in thousands)

    

2022

    

2022

    

2021

    

2021

    

2021

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Assets

 

​

​

  

​

​

  

    

​

  

​

​

  

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Cash and due from banks

​

$

35,843

​

$

41,862

​

$

35,549

​

$

42,589

​

$

41,328

Short-term investments

​

​

48,495

​

​

97,870

​

​

159,170

​

​

277,050

​

​

374,319

Total cash and cash equivalents

​

​

84,338

​

​

139,732

​

​

194,719

​

​

319,639

​

​

415,647

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Securities available for sale, at fair value

​

​

334,398

​

​

361,529

​

​

394,036

​

​

390,552

​

​

353,848

Securities held to maturity, at amortized cost

​

​

10,000

​

​

—

​

​

—

​

​

—

​

​

—

Federal Home Loan Bank stock, at cost

​

​

5,625

​

​

5,931

​

​

5,931

​

​

6,828

​

​

7,241

Asset held for sale

​

​

—

​

​

678

​

​

881

​

​

881

​

​

—

Loans held for sale, at fair value

​

​

31,679

​

​

25,690

​

​

45,642

​

​

77,052

​

​

103,886

Loans:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial real estate

​

​

1,847,619

​

​

1,816,484

​

​

1,699,877

​

​

1,573,284

​

​

1,561,873

Commercial construction

​

​

158,762

​

​

154,059

​

​

136,563

​

​

152,685

​

​

107,585

Commercial and industrial

​

​

407,182

​

​

410,787

​

​

421,608

​

​

414,814

​

​

467,479

Total commercial loans

​

​

2,413,563

​

​

2,381,330

​

​

2,258,048

​

​

2,140,783

​

​

2,136,937

Residential real estate

​

​

1,423,074

​

​

1,252,920

​

​

1,217,980

​

​

1,160,689

​

​

1,096,370

Consumer

​

​

75,312

​

​

103,100

​

​

131,705

​

​

156,272

​

​

186,430

Loans

​

​

3,911,949

​

​

3,737,350

​

​

3,607,733

​

​

3,457,744

​

​

3,419,737

Less: Allowance for credit losses on loans

​

​

(43,560)

​

​

(41,765)

​

​

(45,377)

​

​

(47,988)

​

​

(51,273)

Net loans

​

​

3,868,389

​

​

3,695,585

​

​

3,562,356

​

​

3,409,756

​

​

3,368,464

Mortgage servicing rights, at fair value

​

​

47,130

​

​

45,043

​

​

38,268

​

​

36,540

​

​

35,955

Goodwill

​

​

69,802

​

​

69,802

​

​

69,802

​

​

69,802

​

​

69,802

Other intangible assets

​

​

2,695

​

​

2,930

​

​

3,164

​

​

3,399

​

​

3,723

Other assets

​

​

249,988

​

​

244,405

​

​

238,606

​

​

252,645

​

​

257,856

Total assets

​

$

4,704,044

​

$

4,591,325

​

$

4,553,405

​

$

4,567,094

​

$

4,616,422

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Liabilities and Stockholders' Equity

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Deposits:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Demand deposit accounts

​

$

775,154

​

$

771,172

​

$

743,051

​

$

756,917

​

$

800,118

NOW accounts

​

​

316,839

​

​

310,090

​

​

313,733

​

​

300,577

​

​

250,099

Regular savings and club accounts

​

​

1,282,913

​

​

1,218,656

​

​

1,138,979

​

​

1,144,595

​

​

1,123,123

Money market deposit accounts

​

​

885,673

​

​

864,316

​

​

858,970

​

​

832,441

​

​

832,006

Term certificate accounts

​

​

587,354

​

​

597,746

​

​

627,916

​

​

659,850

​

​

682,594

Total deposits

​

​

3,847,933

​

​

3,761,980

​

​

3,682,649

​

​

3,694,380

​

​

3,687,940

Short-term borrowed funds

​

​

90,000

​

​

—

​

​

—

​

​

—

​

​

—

Long-term borrowed funds

​

​

15,693

​

​

55,702

​

​

55,711

​

​

55,720

​

​

87,479

Subordinated debt

​

​

34,222

​

​

34,191

​

​

34,159

​

​

34,128

​

​

34,096

Other liabilities and accrued expenses

​

​

91,718

​

​

90,387

​

​

101,625

​

​

102,834

​

​

101,436

Total liabilities

​

​

4,079,566

​

​

3,942,260

​

​

3,874,144

​

​

3,887,062

​

​

3,910,951

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Common stock

​

​

593

​

​

591

​

​

585

​

​

585

​

​

585

Additional paid-in capital

​

​

479,519

​

​

477,302

​

​

469,934

​

​

468,526

​

​

467,194

Unearned compensation - ESOP

​

​

(28,542)

​

​

(29,002)

​

​

(29,461)

​

​

(29,921)

​

​

(30,380)

Retained earnings

​

​

339,471

​

​

332,734

​

​

325,699

​

​

315,683

​

​

305,831

Treasury stock

​

​

(132,296)

​

​

(113,513)

​

​

(85,859)

​

​

(73,723)

​

​

(38,588)

Accumulated other comprehensive income (loss)

​

​

(34,267)

​

​

(19,047)

​

​

(1,637)

​

​

(1,118)

​

​

829

Total stockholders' equity

​

​

624,478

​

​

649,065

​

​

679,261

​

​

680,032

​

​

705,471

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total liabilities and stockholders' equity

​

$

4,704,044

​

$

4,591,325

​

$

4,553,405

​

$

4,567,094

​

$

4,616,422

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

HarborOne Bancorp, Inc.

Consolidated Statements of Net Income - Trend

(Unaudited)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Quarters Ended

​

​

   June 30,   

​

   March 31,   

​

December 31,

​

September 30,

​

June 30,

(in thousands, except share data)

    

2022

    

2022

    

2021

    

2021

    

2021

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest and dividend income:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest and fees on loans

​

$

37,522

​

$

33,576

​

$

34,177

​

$

33,680

​

$

34,106

Interest on loans held for sale

​

​

331

​

​

264

​

​

501

​

​

665

​

​

852

Interest on securities

​

​

1,873

​

​

1,701

​

​

1,541

​

​

1,293

​

​

793

Other interest and dividend income

​

​

131

​

​

61

​

​

134

​

​

170

​

​

136

Total interest and dividend income

​

​

39,857

​

​

35,602

​

​

36,353

​

​

35,808

​

​

35,887

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest expense:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest on deposits

​

​

2,019

​

​

1,621

​

​

1,651

​

​

2,050

​

​

2,302

Interest on FHLB borrowings

​

​

119

​

​

188

​

​

193

​

​

431

​

​

531

Interest on subordinated debentures

​

​

524

​

​

523

​

​

524

​

​

524

​

​

524

Total interest expense

​

​

2,662

​

​

2,332

​

​

2,368

​

​

3,005

​

​

3,357

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net interest and dividend income

​

​

37,195

​

​

33,270

​

​

33,985

​

​

32,803

​

​

32,530

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Provision for credit losses

​

​

2,546

​

​

338

​

​

(1,436)

​

​

(1,627)

​

​

(4,286)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net interest and dividend income, after provision for credit losses

​

​

34,649

​

​

32,932

​

​

35,421

​

​

34,430

​

​

36,816

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest income:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Mortgage banking income:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Gain on sale of mortgage loans

​

​

4,538

​

​

5,322

​

​

10,063

​

​

12,756

​

​

14,262

Changes in mortgage servicing rights fair value

​

​

862

​

​

5,285

​

​

(245)

​

​

(992)

​

​

(2,552)

Other

​

​

2,612

​

​

2,558

​

​

3,359

​

​

3,882

​

​

4,075

Total mortgage banking income

​

​

8,012

​

​

13,165

​

​

13,177

​

​

15,646

​

​

15,785

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Deposit account fees

​

​

4,892

​

​

4,472

​

​

4,783

​

​

4,658

​

​

4,546

Income on retirement plan annuities

​

​

112

​

​

107

​

​

109

​

​

108

​

​

106

Gain on sale and call of securities, net

​

​

—

​

​

—

​

​

—

​

​

241

​

​

—

Bank-owned life insurance income

​

​

494

​

​

483

​

​

506

​

​

515

​

​

508

Other income

​

​

593

​

​

834

​

​

589

​

​

842

​

​

758

Total noninterest income

​

​

14,103

​

​

19,061

​

​

19,164

​

​

22,010

​

​

21,703

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest expenses:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Compensation and benefits

​

​

21,455

​

​

20,723

​

​

24,564

​

​

24,760

​

​

25,146

Occupancy and equipment

​

​

4,575

​

​

5,428

​

​

4,923

​

​

4,765

​

​

4,702

Data processing

​

​

2,259

​

​

2,241

​

​

2,244

​

​

2,205

​

​

2,362

Loan expense

​

​

385

​

​

478

​

​

732

​

​

1,323

​

​

1,250

Marketing

​

​

986

​

​

1,218

​

​

1,120

​

​

880

​

​

831

Professional fees

​

​

1,680

​

​

1,539

​

​

1,443

​

​

1,362

​

​

1,487

Deposit insurance

​

​

354

​

​

349

​

​

345

​

​

341

​

​

332

Prepayment penalties on Federal Home Loan Bank advances

​

​

—

​

​

—

​

​

—

​

​

1,095

​

​

—

Other expenses

​

​

3,260

​

​

2,859

​

​

2,817

​

​

2,543

​

​

2,488

Total noninterest expenses

​

​

34,954

​

​

34,835

​

​

38,188

​

​

39,274

​

​

38,598

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Income before income taxes

​

​

13,798

​

​

17,158

​

​

16,397

​

​

17,166

​

​

19,921

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Income tax provision

​

​

3,811

​

​

4,891

​

​

3,807

​

​

4,907

​

​

5,645

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net income

​

$

9,987

​

$

12,267

​

$

12,590

​

$

12,259

​

$

14,276

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Earnings per common share:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Basic

​

$

0.21

​

$

0.26

​

$

0.26

​

$

0.25

​

$

0.28

Diluted

​

$

0.21

​

$

0.25

​

$

0.25

​

$

0.24

​

$

0.27

Weighted average shares outstanding:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Basic

​

​

46,980,830

​

​

47,836,410

​

​

48,918,539

​

​

49,801,123

​

​

51,778,293

Diluted

​

​

47,536,033

​

​

48,690,420

​

​

49,828,379

​

​

50,663,415

​

​

52,650,071

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

HarborOne Bancorp, Inc.

Consolidated Statements of Net Income

(Unaudited)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

For the Six Months Ended June 30,

​

​

​

​

​

(dollars in thousands, except share data)

    

2022

    

2021

    

$ Change

    

% Change

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest and dividend income:

​

​

​

​

​

​

​

​

​

​

​

​

Interest and fees on loans

​

$

71,098

​

$

67,966

​

$

3,132

​

4.6

%

Interest on loans held for sale

​

​

595

​

​

2,176

​

​

(1,581)

​

(72.7)

​

Interest on securities

​

​

3,574

​

​

1,378

​

​

2,196

​

159.4

​

Other interest and dividend income

​

​

192

​

​

214

​

​

(22)

​

(10.3)

​

Total interest and dividend income

​

​

75,459

​

​

71,734

​

​

3,725

​

5.2

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest expense:

​

​

​

​

​

​

​

​

​

​

​

​

Interest on deposits

​

​

3,640

​

​

5,022

​

​

(1,382)

​

(27.5)

​

Interest on FHLB borrowings

​

​

307

​

​

1,083

​

​

(776)

​

(71.7)

​

Interest on subordinated debentures

​

​

1,047

​

​

1,047

​

​

—

​

0.0

​

Total interest expense

​

​

4,994

​

​

7,152

​

​

(2,158)

​

(30.2)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net interest and dividend income

​

​

70,465

​

​

64,582

​

​

5,883

​

9.1

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Provision for credit losses

​

​

2,884

​

​

(4,195)

​

​

7,079

​

168.7

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net interest and dividend income, after provision for credit losses

​

​

67,581

​

​

68,777

​

​

(1,196)

​

(1.7)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest income:

​

​

​

​

​

​

​

​

​

​

​

​

Mortgage banking income:

​

​

​

​

​

​

​

​

​

​

​

​

Gain on sale of mortgage loans

​

​

9,860

​

​

39,064

​

​

(29,204)

​

(74.8)

​

Changes in mortgage servicing rights fair value

​

​

6,147

​

​

857

​

​

5,290

​

617.3

​

Other

​

​

5,170

​

​

8,590

​

​

(3,420)

​

(39.8)

​

Total mortgage banking income

​

​

21,177

​

​

48,511

​

​

(27,334)

​

(56.3)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Deposit account fees

​

​

9,364

​

​

8,398

​

​

966

​

11.5

​

Income on retirement plan annuities

​

​

219

​

​

210

​

​

9

​

4.3

​

Bank-owned life insurance income

​

​

977

​

​

1,001

​

​

(24)

​

(2.4)

​

Other income

​

​

1,427

​

​

1,392

​

​

35

​

2.5

​

Total noninterest income

​

​

33,164

​

​

59,512

​

​

(26,348)

​

(44.3)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest expenses:

​

​

​

​

​

​

​

​

​

​

​

​

Compensation and benefits

​

​

42,178

​

​

52,600

​

​

(10,422)

​

(19.8)

​

Occupancy and equipment

​

​

10,003

​

​

9,958

​

​

45

​

0.5

​

Data processing

​

​

4,500

​

​

4,705

​

​

(205)

​

(4.4)

​

Loan expense

​

​

863

​

​

3,685

​

​

(2,822)

​

(76.6)

​

Marketing

​

​

2,204

​

​

1,644

​

​

560

​

34.1

​

Professional fees

​

​

3,219

​

​

3,070

​

​

149

​

4.9

​

Deposit insurance

​

​

703

​

​

652

​

​

51

​

7.8

​

Other expenses

​

​

6,119

​

​

5,086

​

​

1,033

​

20.3

​

Total noninterest expenses

​

​

69,789

​

​

81,400

​

​

(11,611)

​

(14.3)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Income before income taxes

​

​

30,956

​

​

46,889

​

​

(15,933)

​

(34.0)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Income tax provision

​

​

8,702

​

​

13,221

​

​

(4,519)

​

(34.2)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net income

​

$

22,254

​

$

33,668

​

$

(11,414)

​

(33.9)

%

​

​

​

​

​

​

​

​

​

​

​

​

​

Earnings per common share:

​

​

​

​

​

​

​

​

​

​

​

​

Basic

​

$

0.47

​

$

0.65

​

​

​

​

​

​

Diluted

​

$

0.46

​

$

0.64

​

​

​

​

​

​

Weighted average shares outstanding:

​

​

​

​

​

​

​

​

​

​

​

​

Basic

​

​

47,406,257

​

​

52,155,754

​

​

​

​

​

​

Diluted

​

​

48,110,863

​

​

52,823,354

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

HarborOne Bancorp, Inc.

Average Balances / Yields

(Unaudited)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Quarters Ended

​

​

​

June 30, 2022

​

March 31, 2022

​

June 30, 2021

​

​

​

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)

​

$

391,448

​

$

1,873

​

1.92

%

$

393,364

​

$

1,701

​

1.75

%

$

325,205

​

$

793

​

0.98

%

Other interest-earning assets

​

​

64,678

​

​

131

​

0.81

​

​

150,569

​

​

61

​

0.16

​

​

397,979

​

​

136

​

0.14

​

Loans held for sale

​

​

29,474

​

​

331

​

4.51

​

​

29,842

​

​

264

​

3.59

​

​

115,240

​

​

852

​

2.97

​

Loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial loans (2)

​

​

2,384,630

​

​

25,295

​

4.25

​

​

2,291,343

​

​

22,095

​

3.91

​

​

2,152,105

​

​

22,079

​

4.11

​

Residential real estate loans (2)

​

​

1,330,772

​

​

11,182

​

3.37

​

​

1,220,703

​

​

10,142

​

3.37

​

​

1,064,481

​

​

9,747

​

3.67

​

Consumer loans (2)

​

​

88,943

​

​

1,045

​

4.71

​

​

118,242

​

​

1,339

​

4.59

​

​

205,856

​

​

2,280

​

4.44

​

Total loans

​

​

3,804,345

​

​

37,522

​

3.96

​

​

3,630,288

​

​

33,576

​

3.75

​

​

3,422,442

​

​

34,106

​

4.00

​

Total interest-earning assets

​

​

4,289,945

​

​

39,857

​

3.73

​

​

4,204,063

​

​

35,602

​

3.43

​

​

4,260,866

​

​

35,887

​

3.38

​

Noninterest-earning assets

​

​

311,998

​

​

​

​

​

​

​

326,811

​

​

​

​

​

​

​

339,438

​

​

​

​

​

​

Total assets

​

$

4,601,943

​

​

​

​

​

​

$

4,530,874

​

​

​

​

​

​

$

4,600,304

​

​

​

​

​

​

Interest-bearing liabilities:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Savings accounts

​

$

1,266,912

​

​

626

​

0.20

​

$

1,165,683

​

​

366

​

0.13

​

$

1,118,494

​

​

461

​

0.17

​

NOW accounts

​

​

311,241

​

​

38

​

0.05

​

​

301,279

​

​

36

​

0.05

​

​

231,075

​

​

41

​

0.07

​

Money market accounts

​

​

885,305

​

​

635

​

0.30

​

​

858,792

​

​

303

​

0.14

​

​

853,586

​

​

417

​

0.20

​

Certificates of deposit

​

​

484,484

​

​

670

​

0.55

​

​

522,211

​

​

729

​

0.57

​

​

589,964

​

​

1,229

​

0.84

​

Brokered deposits

​

​

100,000

​

​

50

​

0.20

​

​

100,000

​

​

187

​

0.76

​

​

100,000

​

​

154

​

0.62

​

Total interest-bearing deposits

​

​

3,047,942

​

​

2,019

​

0.27

​

​

2,947,965

​

​

1,621

​

0.22

​

​

2,893,119

​

​

2,302

​

0.32

​

FHLB advances

​

​

34,763

​

​

119

​

1.36

​

​

55,706

​

​

188

​

1.37

​

​

96,823

​

​

531

​

2.20

​

Subordinated debentures

​

​

34,207

​

​

524

​

6.14

​

​

34,173

​

​

523

​

6.21

​

​

34,080

​

​

524

​

6.17

​

Total borrowings

​

​

68,970

​

​

643

​

3.74

​

​

89,879

​

​

711

​

3.21

​

​

130,903

​

​

1,055

​

3.23

​

Total interest-bearing liabilities

​

​

3,116,912

​

​

2,662

​

0.34

​

​

3,037,844

​

​

2,332

​

0.31

​

​

3,024,022

​

​

3,357

​

0.45

​

Noninterest-bearing liabilities:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest-bearing deposits

​

​

768,088

​

​

​

​

​

​

​

738,578

​

​

​

​

​

​

​

784,521

​

​

​

​

​

​

Other noninterest-bearing liabilities

​

​

75,186

​

​

​

​

​

​

​

86,763

​

​

​

​

​

​

​

88,577

​

​

​

​

​

​

Total liabilities

​

​

3,960,186

​

​

​

​

​

​

​

3,863,185

​

​

​

​

​

​

​

3,897,120

​

​

​

​

​

​

Total stockholders' equity

​

​

641,757

​

​

​

​

​

​

​

667,689

​

​

​

​

​

​

​

703,184

​

​

​

​

​

​

Total liabilities and stockholders' equity

​

$

4,601,943

​

​

​

​

​

​

$

4,530,874

​

​

​

​

​

​

$

4,600,304

​

​

​

​

​

​

Tax equivalent net interest income

​

​

​

​

​

37,195

​

​

​

​

​

​

​

33,270

​

​

​

​

​

​

​

32,530

​

​

​

Tax equivalent interest rate spread (3)

​

​

​

​

​

​

​

3.38

%  

​

​

​

​

​

​

3.12

%  

​

​

​

​

​

​

2.93

%

Less: tax equivalent adjustment

​

​

​

​

​

—

​

​

​

​

​

​

​

—

​

​

​

​

​

​

​

—

​

​

​

Net interest income as reported

​

​

​

​

$

37,195

​

​

​

​

​

​

$

33,270

​

​

​

​

​

​

$

32,530

​

​

​

Net interest-earning assets (4)

​

$

1,173,033

​

​

​

​

​

​

$

1,166,219

​

​

​

​

​

​

$

1,236,844

​

​

​

​

​

​

Net interest margin (5)

​

​

​

​

​

​

​

3.48

%  

​

​

​

​

​

​

3.21

%  

​

​

​

​

​

​

3.06

%

Tax equivalent effect

​

​

​

​

​

​

​

—

​

​

​

​

​

​

​

—

​

​

​

​

​

​

​

—

​

Net interest margin on a fully tax equivalent basis

​

​

​

​

​

​

​

3.48

%  

​

​

​

​

​

​

3.21

%  

​

​

​

​

​

​

3.06

%

Average interest-earning assets to average interest-bearing liabilities

​

​

137.63

%  

​

​

​

​

​

​

138.39

%  

​

​

​

​

​

​

140.90

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Supplemental information:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total deposits, including demand deposits

​

$

3,816,030

​

$

2,019

​

​

​

$

3,686,543

​

$

1,621

​

​

​

$

3,677,640

​

$

2,302

​

​

​

Cost of total deposits

​

​

​

​

​

​

​

0.21

%

​

​

​

​

​

​

0.18

%

​

​

​

​

​

​

0.25

%

Total funding liabilities, including demand deposits

​

$

3,885,000

​

$

2,662

​

​

​

$

3,776,422

​

$

2,332

​

​

​

$

3,808,543

​

$

3,357

​

​

​

Cost of total funding liabilities

​

​

​

​

​

​

​

0.27

%

​

​

​

​

​

​

0.25

%

​

​

​

​

​

​

0.35

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

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

​

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

​

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

​

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

​

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

​

(6) Annualized.

​

​

​

​

HarborOne Bancorp, Inc.

Average Balances / Yields

(Unaudited)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

For the Six Months Ended

​

​

​

June 30, 2022

​

June 30, 2021

​

​

​

Average

​

​

​

                  

​

Average

​

​

​

                  

​

​

​

Outstanding

​

                      

​

Yield/

​

Outstanding

​

                      

​

Yield/

​

​

    

Balance

    

Interest

    

Cost

    

Balance

    

Interest

    

Cost

 

​

​

(dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest-earning assets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Investment securities (1)

​

$

392,401

​

$

3,574

​

1.84

%

$

298,430

​

$

1,378

​

0.93

%

Other interest-earning assets

​

​

107,386

​

​

192

​

0.36

​

​

289,853

​

​

214

​

0.15

​

Loans held for sale

​

​

29,657

​

​

595

​

4.05

​

​

154,117

​

​

2,176

​

2.85

​

Loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial loans (2)

​

​

2,338,245

​

​

47,390

​

4.09

​

​

2,156,566

​

​

42,859

​

4.01

​

Residential real estate loans (2)

​

​

1,276,041

​

​

21,324

​

3.37

​

​

1,074,332

​

​

20,087

​

3.77

​

Consumer loans (2)

​

​

103,512

​

​

2,384

​

4.64

​

​

229,304

​

​

5,020

​

4.41

​

Total loans

​

​

3,717,798

​

​

71,098

​

3.86

​

​

3,460,202

​

​

67,966

​

3.96

​

Total interest-earning assets

​

​

4,247,242

​

​

75,459

​

3.58

​

​

4,202,602

​

​

71,734

​

3.44

​

Noninterest-earning assets

​

​

319,362

​

​

​

​

​

​

​

403,990

​

​

​

​

​

​

Total assets

​

$

4,566,604

​

​

​

​

​

​

$

4,606,592

​

​

​

​

​

​

Interest-bearing liabilities:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Savings accounts

​

$

1,216,578

​

​

992

​

0.16

​

$

1,088,822

​

​

998

​

0.18

​

NOW accounts

​

​

306,287

​

​

74

​

0.05

​

​

221,731

​

​

78

​

0.07

​

Money market accounts

​

​

872,122

​

​

938

​

0.22

​

​

857,530

​

​

977

​

0.23

​

Certificates of deposit

​

​

503,243

​

​

1,399

​

0.56

​

​

598,977

​

​

2,673

​

0.90

​

Brokered deposits

​

​

100,000

​

​

237

​

0.48

​

​

100,000

​

​

296

​

0.60

​

Total interest-bearing deposits

​

​

2,998,230

​

​

3,640

​

0.24

​

​

2,867,060

​

​

5,022

​

0.35

​

FHLB advances

​

​

45,176

​

​

307

​

1.37

​

​

99,588

​

​

1,083

​

2.19

​

Subordinated debentures

​

​

34,190

​

​

1,047

​

6.18

​

​

34,063

​

​

1,047

​

6.20

​

Total borrowings

​

​

79,366

​

​

1,354

​

3.44

​

​

133,651

​

​

2,130

​

3.21

​

Total interest-bearing liabilities

​

​

3,077,596

​

​

4,994

​

0.33

​

​

3,000,711

​

​

7,152

​

0.48

​

Noninterest-bearing liabilities:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest-bearing deposits

​

​

753,414

​

​

​

​

​

​

​

745,613

​

​

​

​

​

​

Other noninterest-bearing liabilities

​

​

80,943

​

​

​

​

​

​

​

155,640

​

​

​

​

​

​

Total liabilities

​

​

3,911,953

​

​

​

​

​

​

​

3,901,964

​

​

​

​

​

​

Total stockholders' equity

​

​

654,651

​

​

​

​

​

​

​

704,628

​

​

​

​

​

​

Total liabilities and stockholders' equity

​

$

4,566,604

​

​

​

​

​

​

$

4,606,592

​

​

​

​

​

​

Tax equivalent net interest income

​

​

​

​

​

70,465

​

​

​

​

​

​

​

64,582

​

​

​

Tax equivalent interest rate spread (3)

​

​

​

​

​

​

​

3.25

%  

​

​

​

​

​

​

2.96

%

Less: tax equivalent adjustment

​

​

​

​

​

—

​

​

​

​

​

​

​

—

​

​

​

Net interest income as reported

​

​

​

​

$

70,465

​

​

​

​

​

​

$

64,582

​

​

​

Net interest-earning assets (4)

​

$

1,169,646

​

​

​

​

​

​

$

1,201,891

​

​

​

​

​

​

Net interest margin (5)

​

​

​

​

​

​

​

3.35

%  

​

​

​

​

​

​

3.10

%

Tax equivalent effect

​

​

​

​

​

​

​

—

​

​

​

​

​

​

​

—

​

Net interest margin on a fully tax equivalent basis

​

​

​

​

​

​

​

3.35

%  

​

​

​

​

​

​

3.10

%

Average interest-earning assets to average interest-bearing liabilities

​

​

138.01

%  

​

​

​

​

​

​

140.05

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Supplemental information:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total deposits, including demand deposits

​

$

3,751,644

​

$

3,640

​

​

​

$

3,612,673

​

$

5,022

​

​

​

Cost of total deposits

​

​

​

​

​

​

​

0.20

%

​

​

​

​

​

​

0.28

%

Total funding liabilities, including demand deposits

​

$

3,831,010

​

$

4,994

​

​

​

$

3,746,324

​

$

7,152

​

​

​

Cost of total funding liabilities

​

​

​

​

​

​

​

0.26

%

​

​

​

​

​

​

0.38

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

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

​

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

​

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

​

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

​

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

​

​

​

​

​

​

HarborOne Bancorp, Inc.

Average Balances and Yield Trend

(Unaudited)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Average Balances - Trend - Quarters Ended

​

​

    

June 30, 2022

    

March 31, 2022

    

December 31, 2021

    

September 30, 2021

    

     June 30, 2021     

​

​

​

(in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest-earning assets:

​

​

​

​

​

​

​

​

                                  

​

​

                                  

​

​

​

​

Investment securities (1)

​

$

391,448

​

$

393,364

​

$

394,301

​

$

358,927

​

$

325,205

​

Other interest-earning assets

​

​

64,678

​

​

150,569

​

​

286,026

​

​

372,892

​

​

397,979

​

Loans held for sale

​

​

29,474

​

​

29,842

​

​

63,833

​

​

84,399

​

​

115,240

​

Loans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial loans (2)

​

​

2,384,630

​

​

2,291,343

​

​

2,165,739

​

​

2,121,432

​

​

2,152,105

​

Residential real estate loans (2)

​

​

1,330,772

​

​

1,220,703

​

​

1,171,608

​

​

1,121,898

​

​

1,064,481

​

Consumer loans (2)

​

​

88,943

​

​

118,242

​

​

143,577

​

​

170,366

​

​

205,856

​

Total loans

​

​

3,804,345

​

​

3,630,288

​

​

3,480,924

​

​

3,413,696

​

​

3,422,442

​

Total interest-earning assets

​

​

4,289,945

​

​

4,204,063

​

​

4,225,084

​

​

4,229,914

​

​

4,260,866

​

Noninterest-earning assets

​

​

311,998

​

​

326,811

​

​

337,310

​

​

347,060

​

​

339,438

​

Total assets

​

$

4,601,943

​

$

4,530,874

​

$

4,562,394

​

$

4,576,974

​

$

4,600,304

​

Interest-bearing liabilities:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Savings accounts

​

$

1,266,912

​

$

1,165,683

​

$

1,147,855

​

$

1,136,131

​

$

1,118,494

​

NOW accounts

​

​

311,241

​

​

301,279

​

​

300,459

​

​

283,725

​

​

231,075

​

Money market accounts

​

​

885,305

​

​

858,792

​

​

839,977

​

​

832,340

​

​

853,586

​

Certificates of deposit

​

​

484,484

​

​

522,211

​

​

543,208

​

​

570,570

​

​

589,964

​

Brokered deposits

​

​

100,000

​

​

100,000

​

​

100,000

​

​

100,000

​

​

100,000

​

Total interest-bearing deposits

​

​

3,047,942

​

​

2,947,965

​

​

2,931,499

​

​

2,922,766

​

​

2,893,119

​

FHLB advances

​

​

34,763

​

​

55,706

​

​

55,714

​

​

84,438

​

​

96,823

​

Subordinated debentures

​

​

34,207

​

​

34,173

​

​

34,144

​

​

34,111

​

​

34,080

​

Total borrowings

​

​

68,970

​

​

89,879

​

​

89,858

​

​

118,549

​

​

130,903

​

Total interest-bearing liabilities

​

​

3,116,912

​

​

3,037,844

​

​

3,021,357

​

​

3,041,315

​

​

3,024,022

​

Noninterest-bearing liabilities:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest-bearing deposits

​

​

768,088

​

​

738,578

​

​

768,361

​

​

756,927

​

​

784,521

​

Other noninterest-bearing liabilities

​

​

75,186

​

​

86,763

​

​

92,034

​

​

90,366

​

​

88,577

​

Total liabilities

​

​

3,960,186

​

​

3,863,185

​

​

3,881,752

​

​

3,888,608

​

​

3,897,120

​

Total stockholders' equity

​

​

641,757

​

​

667,689

​

​

680,642

​

​

688,366

​

​

703,184

​

Total liabilities and stockholders' equity

​

$

4,601,943

​

$

4,530,874

​

$

4,562,394

​

$

4,576,974

​

$

4,600,304

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Annualized Yield Trend - Quarters Ended

​

​

    

June 30, 2022

    

March 31, 2022

    

December 31, 2021

    

September 30, 2021

    

     June 30, 2021     

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest-earning assets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Investment securities (1)

​

​

1.92

%  

​

1.75

%  

​

1.55

%  

​

1.43

%  

​

0.98

%

Other interest-earning assets

​

​

0.81

%  

​

0.16

%  

​

0.19

%  

​

0.18

%  

​

0.14

%

Loans held for sale

​

​

4.51

%  

​

3.59

%  

​

3.11

%  

​

3.13

%  

​

2.97

%

Commercial loans (2)

​

​

4.25

%  

​

3.91

%  

​

4.15

%  

​

4.19

%  

​

4.11

%

Residential real estate loans (2)

​

​

3.37

%  

​

3.37

%  

​

3.34

%  

​

3.31

%  

​

3.67

%

Consumer loans (2)

​

​

4.71

%  

​

4.59

%  

​

4.56

%  

​

4.50

%  

​

4.44

%

Total loans

​

​

3.96

%  

​

3.75

%  

​

3.90

%  

​

3.91

%  

​

4.00

%

Total interest-earning assets

​

​

3.73

%  

​

3.43

%  

​

3.41

%  

​

3.36

%  

​

3.38

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest-bearing liabilities:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Savings accounts

​

​

0.20

%  

​

0.13

%  

​

0.09

%  

​

0.13

%  

​

0.17

%

NOW accounts

​

​

0.05

%  

​

0.05

%  

​

0.05

%  

​

0.06

%  

​

0.07

%

Money market accounts

​

​

0.30

%  

​

0.14

%  

​

0.15

%  

​

0.19

%  

​

0.20

%

Certificates of deposit

​

​

0.55

%  

​

0.57

%  

​

0.64

%  

​

0.76

%  

​

0.84

%

Brokered deposits

​

​

0.20

%  

​

0.76

%  

​

0.71

%  

​

0.64

%  

​

0.62

%

Total interest-bearing deposits

​

​

0.27

%  

​

0.22

%  

​

0.22

%  

​

0.28

%  

​

0.32

%

FHLB advances

​

​

1.36

%  

​

1.37

%  

​

1.37

%  

​

2.03

%  

​

2.20

%

Subordinated debentures

​

​

6.14

%

​

6.21

%

​

6.09

%

​

6.09

%

​

6.17

%

Total borrowings

​

​

3.74

%

​

3.21

%

​

3.17

%

​

3.20

%

​

3.23

%

Total interest-bearing liabilities

​

​

0.34

%  

​

0.31

%  

​

0.31

%  

​

0.39

%  

​

0.45

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

(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

​

​

​

June 30,

​

March 31,

​

December 31,

​

September 30,

​

June 30,

​

Performance Ratios (annualized):

    

2022

​

2022

​

2021

​

2021

​

2021

​

(dollars in thousands)

​

      

                     

     

   

                     

     

   

                     

     

   

                     

     

   

                     

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Return on average assets (ROAA)

​

​

0.87

%  

​

1.08

%  

​

1.10

%  

​

1.07

%  

​

1.24

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Return on average equity (ROAE)

​

​

6.22

%  

​

7.35

%  

​

7.40

%  

​

7.12

%  

​

8.12

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total noninterest expense

​

$

34,954

​

$

34,835

​

$

38,188

​

$

39,274

​

$

38,598

​

Less: Amortization of other intangible assets

​

​

235

​

​

235

​

​

235

​

​

324

​

​

324

​

Total adjusted noninterest expense

​

$

34,719

​

$

34,600

​

$

37,953

​

$

38,950

​

$

38,274

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net interest and dividend income

​

$

37,195

​

$

33,270

​

$

33,985

​

$

32,803

​

$

32,530

​

Total noninterest income

​

​

14,103

​

​

19,061

​

​

19,164

​

​

22,010

​

​

21,703

​

Total revenue

​

$

51,298

​

$

52,331

​

$

53,149

​

$

54,813

​

$

54,233

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Efficiency ratio (1)

​

​

67.68

%  

​

66.12

%  

​

71.41

%  

​

71.06

%  

​

70.57

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

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

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

At or for the Quarters Ended

​

​

​

June 30,

​

March 31,

​

December 31,

​

September 30,

​

June 30,

​

Asset Quality

    

2022

​

2022

​

2021

​

2021

​

2021

​

(dollars in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

   

                     

     

   

                     

     

   

                     

     

   

                     

     

   

                     

​

Total nonperforming assets

​

$

24,441

​

$

26,109

​

$

36,186

​

$

36,514

​

$

32,731

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nonperforming assets to total assets

​

​

0.52

%  

​

0.57

%  

​

0.79

%  

​

0.80

%  

​

0.71

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Allowance for credit losses on loans to total loans

​

​

1.11

%  

​

1.12

%  

​

1.26

%  

​

1.39

%  

​

1.50

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net (recoveries) charge-offs

​

$

(504)

​

$

2,730

​

$

1,174

​

$

1,658

​

$

(175)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Annualized net (recoveries) charge-offs/average loans

​

​

(0.05)

%  

​

0.30

%  

​

0.13

%  

​

0.19

%  

​

(0.02)

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Allowance for credit losses on loans to nonperforming loans

​

​

166.81

%  

​

159.96

%  

​

125.60

%  

​

131.52

%  

​

158.08

%

​

​

​

HarborOne Bancorp, Inc.

Selected Financial Highlights

(Unaudited)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Quarters Ended

​

​

​

June 30,

​

March 31,

​

December 31,

​

September 30,

​

June 30,

​

Capital and Share Related

    

2022

​

2022

​

2021

​

2021

​

2021

​

(dollars in thousands, except share data)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

   

                     

     

   

                     

     

   

                     

     

   

                     

     

   

                     

​

Common stock outstanding

​

​

49,989,007

​

​

51,257,696

​

​

52,390,478

​

​

53,232,110

​

​

55,735,623

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Book value per share

​

$

12.49

​

$

12.66

​

$

12.97

​

$

12.77

​

$

12.66

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Tangible common equity:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total stockholders' equity

​

$

624,478

​

$

649,065

​

$

679,261

​

$

680,032

​

$

705,471

​

Less: Goodwill

​

​

69,802

​

​

69,802

​

​

69,802

​

​

69,802

​

​

69,802

​

Less: Other intangible assets (1)

​

​

2,695

​

​

2,930

​

​

3,164

​

​

3,399

​

​

3,723

​

Tangible common equity

​

$

551,981

​

$

576,333

​

$

606,295

​

$

606,831

​

$

631,946

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Tangible book value per share (2)

​

$

11.04

​

$

11.24

​

$

11.57

​

$

11.40

​

$

11.34

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Tangible assets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total assets

​

$

4,704,044

​

$

4,591,325

​

$

4,553,405

​

$

4,567,094

​

$

4,616,422

​

Less: Goodwill

​

​

69,802

​

​

69,802

​

​

69,802

​

​

69,802

​

​

69,802

​

Less: Other intangible assets

​

​

2,695

​

​

2,930

​

​

3,164

​

​

3,399

​

​

3,723

​

Tangible assets

​

$

4,631,547

​

$

4,518,593

​

$

4,480,439

​

$

4,493,893

​

$

4,542,897

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Tangible common equity / tangible assets (3)

​

​

11.92

%  

​

12.75

%  

​

13.53

%  

​

13.50

%  

​

13.91

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

(1) Other intangible assets are core deposit intangibles.

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

(3) 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

​

​

June 30,

​

March 31,

​

June 30,

​

June 30,

​

March 31,

​

June 30,

​

​

2022

   

2022

   

2021

   

2022

   

2022

   

2021

​

​

(in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net interest and dividend income

​

$

411

​

$

350

​

$

855

​

$

37,246

​

$

33,424

​

$

32,134

Provision for credit losses

​

​

—

​

​

—

​

​

—

​

​

2,546

​

​

338

​

​

(4,286)

Net interest and dividend income, after provision for loan losses

​

​

411

​

​

350

​

​

855

​

​

34,700

​

​

33,086

​

​

36,420

Mortgage banking income:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Gain on sale of mortgage loans

​

​

4,538

​

​

5,322

​

​

14,262

​

​

—

​

​

—

​

​

—

Intersegment gain (loss)

​

​

1,097

​

​

837

​

​

910

​

​

(1,095)

​

​

(608)

​

​

(910)

Changes in mortgage servicing rights fair value

​

​

735

​

​

4,695

​

​

(2,133)

​

​

127

​

​

590

​

​

(419)

Other

​

​

2,393

​

​

2,325

​

​

3,799

​

​

219

​

​

233

​

​

276

Total mortgage banking income (loss)

​

​

8,763

​

​

13,179

​

​

16,838

​

​

(749)

​

​

215

​

​

(1,053)

Other noninterest income

​

​

7

​

​

9

​

​

20

​

​

6,084

​

​

5,887

​

​

5,898

Total noninterest income

​

​

8,770

​

​

13,188

​

​

16,858

​

​

5,335

​

​

6,102

​

​

4,845

Noninterest expense

​

​

7,242

​

​

7,761

​

​

14,101

​

​

27,131

​

​

26,825

​

​

24,128

Income before income taxes

​

​

1,939

​

​

5,777

​

​

3,612

​

​

12,904

​

​

12,363

​

​

17,137

Provision for income taxes

​

​

549

​

​

1,541

​

​

1,013

​

​

3,550

​

​

3,557

​

​

4,863

Net income

​

$

1,390

​

$

4,236

​

$

2,599

​

$

9,354

​

$

8,806

​

$

12,274

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

HarborOne Mortgage

​

HarborOne Bank

​

​

For the Six Months Ended

​

For the Six Months Ended

​

​

June 30,

​

June 30,

​

June 30,

​

June 30,

​

​

2022

​

2021

​

2022

​

2021

​

​

(in thousands)

​

​

​

​

​

​

​

​

​

​

​

​

​

Net interest and dividend income

​

$

761

​

$

2,105

​

$

70,670

​

$

63,382

Provision (benefit) for credit losses

​

​

—

​

​

—

​

​

2,884

​

​

(4,195)

Net interest and dividend income, after provision (benefit) for credit losses

​

​

761

​

​

2,105

​

​

67,786

​

​

67,577

Mortgage banking income:

​

​

​

​

​

​

​

​

​

​

​

​

Gain on sale of mortgage loans

​

​

9,860

​

​

39,064

​

​

—

​

​

—

Intersegment gain (loss)

​

​

1,934

​

​

1,572

​

​

(1,703)

​

​

(1,572)

Changes in mortgage servicing rights fair value

​

​

5,430

​

​

990

​

​

717

​

​

(133)

Other

​

​

4,718

​

​

8,014

​

​

452

​

​

576

Total mortgage banking income (loss)

​

​

21,942

​

​

49,640

​

​

(534)

​

​

(1,129)

Other noninterest income

​

​

16

​

​

12

​

​

11,971

​

​

10,989

Total noninterest income

​

​

21,958

​

​

49,652

​

​

11,437

​

​

9,860

Noninterest expense

​

​

15,003

​

​

32,158

​

​

53,956

​

​

48,591

Income before income taxes

​

​

7,716

​

​

19,599

​

​

25,267

​

​

28,846

Provision for income taxes

​

​

2,090

​

​

5,346

​

​

7,107

​

​

8,298

Net income

​

$

5,626

​

$

14,253

​

$

18,160

​

$

20,548

​

​