Annual Income Statements for Timberland Bancorp
This table shows Timberland Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Timberland Bancorp
This table shows Timberland Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
6.30 |
5.71 |
5.92 |
6.36 |
6.86 |
6.76 |
7.10 |
8.45 |
8.22 |
7.13 |
| Consolidated Net Income / (Loss) |
|
6.30 |
5.71 |
5.92 |
6.36 |
6.86 |
6.76 |
7.10 |
8.45 |
8.22 |
7.13 |
| Net Income / (Loss) Continuing Operations |
|
6.30 |
5.71 |
5.92 |
6.36 |
6.86 |
6.76 |
7.10 |
8.45 |
8.22 |
7.13 |
| Total Pre-Tax Income |
|
7.84 |
7.18 |
7.46 |
7.93 |
8.57 |
8.46 |
8.89 |
10 |
10 |
8.87 |
| Total Revenue |
|
19 |
18 |
19 |
19 |
20 |
20 |
20 |
22 |
22 |
21 |
| Net Interest Income / (Expense) |
|
16 |
16 |
16 |
17 |
17 |
17 |
18 |
18 |
19 |
18 |
| Total Interest Income |
|
22 |
23 |
24 |
25 |
25 |
25 |
26 |
27 |
27 |
26 |
| Loans and Leases Interest Income |
|
18 |
19 |
20 |
21 |
21 |
21 |
21 |
22 |
23 |
22 |
| Investment Securities Interest Income |
|
2.41 |
2.33 |
2.44 |
2.31 |
2.22 |
2.09 |
2.15 |
2.08 |
1.95 |
1.83 |
| Deposits and Money Market Investments Interest Income |
|
1.70 |
1.92 |
2.17 |
2.11 |
2.00 |
1.88 |
1.99 |
2.35 |
2.58 |
2.33 |
| Total Interest Expense |
|
6.49 |
7.52 |
8.16 |
8.49 |
8.29 |
7.65 |
7.92 |
8.22 |
8.25 |
7.71 |
| Deposits Interest Expense |
|
6.14 |
7.30 |
7.94 |
8.28 |
8.08 |
7.45 |
7.72 |
8.01 |
8.04 |
7.51 |
| Long-Term Debt Interest Expense |
|
0.35 |
0.22 |
0.22 |
0.21 |
0.20 |
0.20 |
0.20 |
0.20 |
0.20 |
0.20 |
| Total Non-Interest Income |
|
2.80 |
2.62 |
2.79 |
2.93 |
2.70 |
2.69 |
2.88 |
4.09 |
2.76 |
2.81 |
| Other Service Charges |
|
0.25 |
0.20 |
0.22 |
9.49 |
0.17 |
0.21 |
0.24 |
9.42 |
0.26 |
0.24 |
| Net Realized & Unrealized Capital Gains on Investments |
|
0.08 |
0.04 |
0.07 |
0.78 |
0.05 |
0.13 |
0.17 |
1.90 |
0.08 |
0.24 |
| Other Non-Interest Income |
|
2.47 |
2.37 |
2.51 |
-7.34 |
2.48 |
2.36 |
2.47 |
-7.23 |
2.42 |
2.33 |
| Provision for Credit Losses |
|
0.38 |
0.08 |
0.26 |
0.43 |
0.05 |
0.25 |
0.44 |
0.19 |
0.02 |
0.52 |
| Total Non-Interest Expense |
|
11 |
11 |
11 |
11 |
11 |
11 |
11 |
12 |
11 |
12 |
| Salaries and Employee Benefits |
|
5.91 |
6.02 |
5.93 |
5.87 |
6.09 |
5.98 |
5.83 |
6.03 |
6.45 |
6.47 |
| Net Occupancy & Equipment Expense |
|
0.97 |
1.04 |
1.08 |
1.17 |
1.14 |
1.12 |
0.99 |
1.12 |
1.06 |
1.18 |
| Marketing Expense |
|
0.19 |
0.16 |
0.21 |
0.21 |
0.18 |
0.19 |
0.18 |
0.21 |
0.19 |
0.18 |
| Property & Liability Insurance Claims |
|
0.21 |
0.21 |
0.21 |
0.21 |
0.21 |
0.22 |
0.21 |
0.21 |
0.22 |
0.23 |
| Insurance Policy Acquisition Costs |
|
0.32 |
0.32 |
0.45 |
0.45 |
0.33 |
0.32 |
0.35 |
0.35 |
0.35 |
0.36 |
| Other Operating Expenses |
|
1.96 |
2.10 |
2.11 |
2.22 |
2.10 |
2.25 |
2.59 |
2.91 |
2.01 |
2.09 |
| Depreciation Expense |
|
0.97 |
1.08 |
1.01 |
0.93 |
0.95 |
1.08 |
0.97 |
1.11 |
1.07 |
1.12 |
| Amortization Expense |
|
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.03 |
0.03 |
| Income Tax Expense |
|
1.55 |
1.47 |
1.54 |
1.57 |
1.71 |
1.71 |
1.79 |
1.86 |
2.10 |
1.74 |
| Basic Earnings per Share |
|
$0.78 |
$0.71 |
$0.74 |
$0.79 |
$0.86 |
$0.85 |
$0.90 |
$1.07 |
$1.04 |
$0.91 |
| Weighted Average Basic Shares Outstanding |
|
8.11M |
8.08M |
8.00M |
7.97M |
7.96M |
7.94M |
7.89M |
7.88M |
7.89M |
7.88M |
| Diluted Earnings per Share |
|
$0.77 |
$0.70 |
$0.74 |
$0.80 |
$0.86 |
$0.85 |
$0.90 |
$1.06 |
$1.04 |
$0.90 |
| Weighted Average Diluted Shares Outstanding |
|
8.17M |
8.12M |
8.04M |
7.97M |
8.00M |
7.97M |
7.92M |
7.88M |
7.92M |
7.92M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
8.12M |
7.97M |
- |
7.97M |
7.96M |
7.90M |
7.90M |
7.88M |
7.88M |
7.83M |
| Cash Dividends to Common per Share |
|
$0.00 |
$0.00 |
$0.00 |
- |
$0.00 |
$0.00 |
$0.00 |
- |
$0.00 |
$0.00 |
Annual Cash Flow Statements for Timberland Bancorp
This table details how cash moves in and out of Timberland Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
20 |
17 |
39 |
0.68 |
-5.85 |
171 |
266 |
-263 |
-188 |
36 |
79 |
| Net Cash From Operating Activities |
|
7.63 |
12 |
14 |
21 |
18 |
34 |
30 |
27 |
31 |
23 |
30 |
| Net Cash From Continuing Operating Activities |
|
7.63 |
12 |
14 |
21 |
18 |
34 |
30 |
27 |
31 |
23 |
30 |
| Net Income / (Loss) Continuing Operations |
|
8.29 |
10 |
14 |
17 |
24 |
24 |
28 |
24 |
27 |
24 |
29 |
| Consolidated Net Income / (Loss) |
|
8.29 |
10 |
14 |
17 |
24 |
24 |
28 |
24 |
27 |
24 |
29 |
| Provision For Loan Losses |
|
-0.88 |
0.44 |
-1.21 |
0.25 |
0.02 |
3.87 |
0.00 |
0.27 |
2.13 |
1.15 |
0.93 |
| Depreciation Expense |
|
1.36 |
1.33 |
1.26 |
1.29 |
1.60 |
1.57 |
1.56 |
1.37 |
1.38 |
1.46 |
1.54 |
| Amortization Expense |
|
0.84 |
0.56 |
0.49 |
0.47 |
0.62 |
0.46 |
1.25 |
1.25 |
-0.02 |
0.03 |
-0.40 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-56 |
-59 |
-72 |
2.72 |
-4.85 |
1.21 |
0.94 |
1.92 |
-0.43 |
-0.31 |
-2.71 |
| Changes in Operating Assets and Liabilities, net |
|
54 |
58 |
71 |
-0.00 |
-3.32 |
2.47 |
-1.70 |
-1.90 |
0.81 |
-3.60 |
1.64 |
| Net Cash From Investing Activities |
|
-49 |
-60 |
-20 |
-68 |
-45 |
-155 |
37 |
-335 |
-170 |
-46 |
-8.25 |
| Net Cash From Continuing Investing Activities |
|
-49 |
-59 |
-20 |
-68 |
-45 |
-155 |
37 |
-335 |
-170 |
-46 |
-8.25 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.70 |
-0.50 |
-3.53 |
-2.19 |
-2.15 |
-1.99 |
-0.90 |
-0.91 |
-1.11 |
-1.31 |
-1.74 |
| Purchase of Investment Securities |
|
-16 |
-4.49 |
-3.10 |
-26 |
-46 |
-52 |
-25 |
-372 |
-207 |
-166 |
-96 |
| Sale of Property, Leasehold Improvements and Equipment |
|
0.47 |
0.00 |
0.00 |
0.46 |
0.00 |
0.31 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
| Sale and/or Maturity of Investments |
|
6.89 |
4.94 |
13 |
2.29 |
22 |
33 |
63 |
38 |
38 |
122 |
90 |
| Net Cash From Financing Activities |
|
61 |
64 |
46 |
47 |
21 |
292 |
199 |
45 |
-49 |
59 |
57 |
| Net Cash From Continuing Financing Activities |
|
61 |
64 |
46 |
47 |
21 |
292 |
199 |
45 |
-49 |
59 |
57 |
| Net Change in Deposits |
|
64 |
83 |
76 |
52 |
27 |
290 |
212 |
62 |
-71 |
87 |
69 |
| Repayment of Debt |
|
- |
-15 |
-30 |
- |
0.00 |
0.00 |
-5.00 |
-5.00 |
35 |
-15 |
0.00 |
| Repurchase of Common Equity |
|
-0.71 |
-0.82 |
0.00 |
0.00 |
-0.50 |
-1.24 |
-0.53 |
-4.58 |
-5.00 |
-5.96 |
-5.76 |
| Payment of Dividends |
|
-1.69 |
-2.58 |
-3.64 |
-4.43 |
-6.50 |
-7.08 |
-8.59 |
-7.23 |
-8.27 |
-7.65 |
-8.09 |
| Other Financing Activities, Net |
|
0.03 |
0.16 |
2.83 |
0.32 |
0.40 |
0.39 |
0.63 |
0.42 |
0.70 |
0.66 |
1.67 |
| Cash Interest Paid |
|
3.90 |
3.98 |
3.28 |
2.71 |
4.46 |
4.76 |
3.24 |
2.70 |
10 |
30 |
32 |
| Cash Income Taxes Paid |
|
3.66 |
4.41 |
7.60 |
4.46 |
6.59 |
5.52 |
5.97 |
5.45 |
6.99 |
6.49 |
7.66 |
Quarterly Cash Flow Statements for Timberland Bancorp
This table details how cash moves in and out of Timberland Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
29 |
22 |
-21 |
5.82 |
-0.66 |
27 |
2.42 |
50 |
3.44 |
48 |
| Net Cash From Operating Activities |
|
4.87 |
4.11 |
7.43 |
6.62 |
-3.06 |
12 |
11 |
10 |
6.08 |
6.72 |
| Net Cash From Continuing Operating Activities |
|
4.87 |
4.11 |
7.43 |
6.62 |
-3.06 |
12 |
11 |
10 |
6.08 |
6.72 |
| Net Income / (Loss) Continuing Operations |
|
6.30 |
5.71 |
5.92 |
6.36 |
6.86 |
6.76 |
7.10 |
8.45 |
8.22 |
7.13 |
| Consolidated Net Income / (Loss) |
|
6.30 |
5.71 |
5.92 |
6.36 |
6.86 |
6.76 |
7.10 |
8.45 |
8.22 |
7.13 |
| Provision For Loan Losses |
|
0.34 |
0.08 |
0.24 |
0.49 |
0.03 |
0.25 |
0.44 |
0.22 |
-0.04 |
0.52 |
| Depreciation Expense |
|
0.36 |
0.36 |
0.37 |
0.37 |
0.38 |
0.38 |
0.38 |
0.41 |
0.36 |
0.37 |
| Amortization Expense |
|
-0.01 |
-0.00 |
-0.00 |
0.05 |
-0.02 |
-0.05 |
-0.18 |
-0.16 |
-0.08 |
-0.05 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-1.12 |
0.07 |
-0.54 |
1.28 |
-0.41 |
-0.79 |
-0.76 |
-0.74 |
-2.62 |
2.12 |
| Changes in Operating Assets and Liabilities, net |
|
-0.99 |
-2.11 |
1.44 |
-1.93 |
-9.89 |
5.82 |
3.80 |
1.91 |
0.24 |
-3.38 |
| Net Cash From Investing Activities |
|
-25 |
11 |
-15 |
-17 |
22 |
-1.95 |
-24 |
-4.32 |
12 |
6.88 |
| Net Cash From Continuing Investing Activities |
|
-25 |
11 |
-15 |
-17 |
22 |
-1.95 |
-24 |
-4.32 |
12 |
6.88 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.30 |
-0.50 |
-0.21 |
-0.30 |
-0.51 |
-0.20 |
-0.43 |
-0.60 |
-0.51 |
-0.47 |
| Purchase of Investment Securities |
|
-1.92 |
-22 |
-110 |
-32 |
-8.58 |
-14 |
-44 |
-29 |
-3.96 |
-21 |
| Sale and/or Maturity of Investments |
|
-23 |
34 |
95 |
15 |
31 |
12 |
21 |
26 |
17 |
28 |
| Net Cash From Financing Activities |
|
49 |
6.90 |
-14 |
16 |
-20 |
17 |
16 |
44 |
-15 |
34 |
| Net Cash From Continuing Financing Activities |
|
49 |
6.90 |
-14 |
16 |
-20 |
17 |
16 |
44 |
-15 |
34 |
| Net Change in Deposits |
|
66 |
11 |
-10 |
19 |
-17 |
20 |
19 |
47 |
-12 |
39 |
| Repurchase of Common Equity |
|
-0.36 |
-2.67 |
-1.77 |
-1.16 |
-0.88 |
-1.91 |
-1.05 |
-1.91 |
-1.00 |
-3.11 |
| Payment of Dividends |
|
-1.87 |
-1.95 |
-1.92 |
-1.91 |
-1.99 |
-1.99 |
-2.05 |
-2.05 |
-2.21 |
-2.29 |
| Other Financing Activities, Net |
|
0.36 |
0.04 |
0.01 |
0.26 |
0.47 |
0.21 |
0.13 |
0.85 |
0.56 |
0.88 |
| Cash Interest Paid |
|
6.21 |
7.27 |
8.38 |
8.07 |
8.54 |
7.83 |
7.88 |
7.99 |
8.28 |
7.90 |
| Cash Income Taxes Paid |
|
- |
- |
1.50 |
1.61 |
0.00 |
3.68 |
1.97 |
2.01 |
0.00 |
4.32 |
Annual Balance Sheets for Timberland Bancorp
This table presents Timberland Bancorp's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
816 |
891 |
952 |
1,018 |
1,247 |
1,566 |
1,792 |
1,861 |
1,840 |
1,923 |
2,013 |
| Cash and Due from Banks |
|
14 |
17 |
17 |
20 |
25 |
22 |
26 |
25 |
25 |
29 |
24 |
| Interest Bearing Deposits at Other Banks |
|
78 |
92 |
131 |
129 |
118 |
293 |
554 |
292 |
103 |
136 |
220 |
| Time Deposits Placed and Other Short-Term Investments |
|
49 |
53 |
43 |
63 |
78 |
66 |
28 |
23 |
15 |
10 |
7.22 |
| Trading Account Securities |
|
9.31 |
8.85 |
11 |
17 |
58 |
89 |
135 |
312 |
46 |
76 |
216 |
| Loans and Leases, Net of Allowance |
|
604 |
663 |
690 |
725 |
887 |
1,014 |
968 |
1,132 |
1,302 |
0.00 |
0.00 |
| Loans Held for Sale |
|
3.05 |
3.60 |
3.60 |
1.79 |
6.07 |
4.51 |
3.22 |
0.75 |
0.40 |
0.00 |
1.13 |
| Premises and Equipment, Net |
|
17 |
16 |
18 |
19 |
23 |
23 |
22 |
22 |
22 |
21 |
22 |
| Goodwill |
|
5.65 |
5.65 |
5.65 |
5.65 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
| Intangible Assets |
|
- |
- |
- |
0.00 |
2.03 |
1.63 |
1.26 |
0.95 |
0.68 |
0.45 |
0.27 |
| Other Assets |
|
36 |
32 |
31 |
37 |
35 |
38 |
37 |
38 |
310 |
1,635 |
1,508 |
| Total Liabilities & Shareholders' Equity |
|
816 |
891 |
952 |
1,018 |
1,247 |
1,566 |
1,792 |
1,861 |
1,840 |
1,923 |
2,013 |
| Total Liabilities |
|
727 |
795 |
841 |
894 |
1,076 |
1,378 |
1,585 |
1,642 |
1,607 |
1,678 |
1,750 |
| Non-Interest Bearing Deposits |
|
141 |
172 |
206 |
233 |
296 |
442 |
535 |
530 |
456 |
413 |
431 |
| Interest Bearing Deposits |
|
538 |
589 |
632 |
656 |
772 |
917 |
1,035 |
1,102 |
1,105 |
1,235 |
1,286 |
| Long-Term Debt |
|
45 |
30 |
- |
- |
0.00 |
10 |
5.00 |
0.00 |
35 |
20 |
20 |
| Other Long-Term Liabilities |
|
2.72 |
3.02 |
3.13 |
4.13 |
7.84 |
9.94 |
9.73 |
9.76 |
11 |
10 |
14 |
| Total Equity & Noncontrolling Interests |
|
89 |
97 |
111 |
125 |
171 |
188 |
207 |
219 |
233 |
245 |
263 |
| Total Preferred & Common Equity |
|
89 |
97 |
111 |
125 |
171 |
188 |
207 |
219 |
233 |
245 |
263 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
89 |
97 |
111 |
125 |
171 |
188 |
207 |
219 |
233 |
245 |
263 |
| Common Stock |
|
10 |
9.96 |
13 |
14 |
43 |
42 |
43 |
39 |
35 |
30 |
26 |
| Retained Earnings |
|
80 |
88 |
98 |
111 |
128 |
145 |
164 |
181 |
199 |
216 |
237 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.31 |
-0.18 |
-0.12 |
-0.13 |
0.05 |
0.06 |
0.06 |
-0.72 |
-1.08 |
0.02 |
-0.30 |
Quarterly Balance Sheets for Timberland Bancorp
This table presents Timberland Bancorp's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
1,895 |
1,901 |
1,909 |
1,933 |
1,957 |
2,006 |
2,046 |
| Cash and Due from Banks |
|
29 |
26 |
25 |
26 |
33 |
23 |
24 |
| Interest Bearing Deposits at Other Banks |
|
129 |
133 |
140 |
165 |
161 |
224 |
271 |
| Time Deposits Placed and Other Short-Term Investments |
|
12 |
10 |
7.47 |
8.71 |
8.46 |
6.47 |
5.97 |
| Trading Account Securities |
|
307 |
75 |
78 |
86 |
229 |
209 |
93 |
| Loans and Leases, Net of Allowance |
|
0.00 |
177 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Loans Held for Sale |
|
1.43 |
1.80 |
0.41 |
1.15 |
1.76 |
3.74 |
1.64 |
| Premises and Equipment, Net |
|
22 |
22 |
22 |
21 |
21 |
22 |
22 |
| Goodwill |
|
15 |
15 |
15 |
15 |
15 |
15 |
15 |
| Intangible Assets |
|
0.62 |
0.51 |
0.41 |
0.36 |
0.32 |
0.24 |
0.20 |
| Other Assets |
|
1,379 |
1,440 |
1,622 |
1,609 |
1,488 |
1,502 |
1,614 |
| Total Liabilities & Shareholders' Equity |
|
1,895 |
1,901 |
1,909 |
1,933 |
1,957 |
2,006 |
2,046 |
| Total Liabilities |
|
1,658 |
1,659 |
1,660 |
1,680 |
1,701 |
1,738 |
1,775 |
| Non-Interest Bearing Deposits |
|
433 |
407 |
403 |
408 |
406 |
404 |
408 |
| Interest Bearing Deposits |
|
1,194 |
1,221 |
1,228 |
1,243 |
1,263 |
1,300 |
1,335 |
| Long-Term Debt |
|
20 |
20 |
20 |
20 |
20 |
20 |
20 |
| Other Long-Term Liabilities |
|
11 |
11 |
9.87 |
9.38 |
11 |
13 |
12 |
| Total Equity & Noncontrolling Interests |
|
237 |
241 |
249 |
253 |
257 |
268 |
271 |
| Total Preferred & Common Equity |
|
237 |
241 |
249 |
253 |
257 |
268 |
271 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
237 |
241 |
249 |
253 |
257 |
268 |
271 |
| Common Stock |
|
35 |
31 |
30 |
28 |
27 |
26 |
24 |
| Retained Earnings |
|
203 |
211 |
220 |
225 |
230 |
243 |
247 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.83 |
-0.55 |
-0.79 |
-0.67 |
-0.78 |
-0.23 |
-0.35 |
Annual Metrics And Ratios for Timberland Bancorp
This table displays calculated financial ratios and metrics derived from Timberland Bancorp's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
7,053,636.00 |
6,940,568.00 |
7,358,877.00 |
7,395,927.00 |
8,340,928.00 |
8,309,193.00 |
8,353,969.00 |
8,249,698.00 |
8,095,174.00 |
- |
7,897,239.00 |
| DEI Adjusted Shares Outstanding |
|
7,053,636.00 |
6,940,568.00 |
7,358,877.00 |
7,395,927.00 |
8,340,928.00 |
8,309,193.00 |
8,353,969.00 |
8,249,698.00 |
8,095,174.00 |
- |
7,897,239.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.18 |
1.46 |
1.93 |
2.26 |
2.88 |
2.92 |
3.30 |
2.86 |
3.35 |
- |
3.69 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
6.83% |
13.29% |
-6.63% |
32.56% |
26.94% |
3.92% |
1.39% |
-0.81% |
16.13% |
-5.28% |
9.63% |
| EBITDA Growth |
|
33.75% |
15.35% |
-14.93% |
67.85% |
32.91% |
0.62% |
15.14% |
-13.59% |
9.88% |
-9.79% |
17.16% |
| EBIT Growth |
|
44.32% |
20.59% |
-15.91% |
77.11% |
33.44% |
1.29% |
13.60% |
-14.13% |
14.99% |
-10.55% |
19.16% |
| NOPAT Growth |
|
41.74% |
22.46% |
39.52% |
18.03% |
43.65% |
1.04% |
13.66% |
-14.44% |
14.91% |
-10.45% |
20.09% |
| Net Income Growth |
|
41.74% |
22.46% |
39.52% |
18.03% |
43.65% |
1.04% |
13.66% |
-14.44% |
14.91% |
-10.45% |
20.09% |
| EPS Growth |
|
46.25% |
22.22% |
34.27% |
15.63% |
27.93% |
1.41% |
13.54% |
-13.76% |
16.67% |
-8.51% |
21.93% |
| Operating Cash Flow Growth |
|
-11.57% |
54.98% |
17.28% |
54.77% |
-15.58% |
86.97% |
-12.47% |
-10.58% |
16.97% |
-25.73% |
31.01% |
| Free Cash Flow Firm Growth |
|
-85.24% |
829.74% |
71.37% |
-89.79% |
-830.74% |
89.75% |
680.38% |
27.16% |
-232.23% |
220.36% |
-55.61% |
| Invested Capital Growth |
|
5.02% |
-5.48% |
-12.48% |
12.30% |
37.23% |
15.53% |
7.22% |
3.15% |
22.65% |
-0.99% |
6.48% |
| Revenue Q/Q Growth |
|
2.49% |
3.03% |
-15.65% |
24.04% |
6.17% |
-0.17% |
-1.18% |
4.11% |
0.00% |
0.00% |
3.78% |
| EBITDA Q/Q Growth |
|
11.16% |
-4.73% |
-33.31% |
62.27% |
9.78% |
-2.89% |
-0.16% |
3.20% |
0.00% |
0.00% |
6.18% |
| EBIT Q/Q Growth |
|
20.21% |
-3.63% |
-36.17% |
70.28% |
9.88% |
-1.89% |
-1.70% |
4.57% |
0.00% |
0.00% |
6.93% |
| NOPAT Q/Q Growth |
|
18.75% |
-2.46% |
6.91% |
5.07% |
8.65% |
0.09% |
-1.21% |
4.57% |
0.00% |
0.00% |
7.72% |
| Net Income Q/Q Growth |
|
18.75% |
-2.46% |
6.91% |
5.07% |
8.65% |
0.09% |
-1.21% |
4.57% |
0.00% |
0.00% |
7.72% |
| EPS Q/Q Growth |
|
17.00% |
-2.72% |
6.67% |
4.23% |
6.77% |
0.00% |
-1.51% |
5.22% |
0.00% |
0.00% |
7.62% |
| Operating Cash Flow Q/Q Growth |
|
10.86% |
14.07% |
-9.57% |
9.05% |
-19.42% |
53.95% |
-15.65% |
4.74% |
0.00% |
0.00% |
12.99% |
| Free Cash Flow Firm Q/Q Growth |
|
84.07% |
439.01% |
-31.95% |
-15.73% |
3.77% |
-0.17% |
8.81% |
1.13% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
1.43% |
-9.05% |
2.19% |
3.11% |
2.89% |
2.50% |
1.63% |
1.98% |
0.00% |
0.00% |
2.15% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
39.90% |
40.63% |
37.02% |
46.87% |
49.08% |
47.51% |
53.96% |
47.01% |
44.48% |
42.36% |
45.27% |
| EBIT Margin |
|
33.92% |
36.11% |
32.52% |
43.45% |
45.68% |
44.52% |
49.88% |
43.18% |
42.76% |
40.38% |
43.89% |
| Profit (Net Income) Margin |
|
22.53% |
24.35% |
36.39% |
32.41% |
36.67% |
35.65% |
39.96% |
34.47% |
34.11% |
32.25% |
35.32% |
| Tax Burden Percent |
|
66.42% |
67.45% |
66.69% |
74.57% |
80.28% |
80.08% |
80.12% |
79.83% |
79.77% |
79.86% |
80.49% |
| Interest Burden Percent |
|
100.00% |
100.00% |
167.80% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
33.58% |
32.55% |
33.31% |
25.43% |
19.72% |
19.92% |
19.88% |
20.17% |
20.23% |
20.14% |
19.51% |
| Return on Invested Capital (ROIC) |
|
6.33% |
7.78% |
11.91% |
14.19% |
16.24% |
13.16% |
13.47% |
10.96% |
11.14% |
9.10% |
10.64% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.33% |
7.78% |
11.91% |
0.00% |
0.00% |
13.16% |
13.47% |
10.96% |
11.14% |
9.10% |
10.64% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.31% |
3.14% |
1.72% |
0.00% |
0.00% |
0.37% |
0.51% |
0.13% |
0.86% |
1.05% |
0.84% |
| Return on Equity (ROE) |
|
9.64% |
10.92% |
13.63% |
0.00% |
0.00% |
13.53% |
13.98% |
11.09% |
12.01% |
10.15% |
11.48% |
| Cash Return on Invested Capital (CROIC) |
|
1.44% |
13.41% |
25.23% |
2.60% |
-15.14% |
-1.24% |
6.50% |
7.87% |
-9.20% |
10.10% |
4.36% |
| Operating Return on Assets (OROA) |
|
1.60% |
1.76% |
1.37% |
2.28% |
2.64% |
2.15% |
2.05% |
1.62% |
1.84% |
1.62% |
1.84% |
| Return on Assets (ROA) |
|
1.06% |
1.19% |
1.54% |
1.70% |
2.12% |
1.73% |
1.64% |
1.29% |
1.47% |
1.29% |
1.48% |
| Return on Common Equity (ROCE) |
|
9.64% |
10.92% |
13.63% |
0.00% |
0.00% |
13.53% |
13.98% |
11.09% |
12.01% |
10.15% |
11.48% |
| Return on Equity Simple (ROE_SIMPLE) |
|
9.30% |
10.49% |
12.76% |
13.41% |
14.04% |
12.93% |
13.33% |
10.80% |
11.64% |
9.89% |
11.10% |
| Net Operating Profit after Tax (NOPAT) |
|
8.29 |
10 |
14 |
17 |
24 |
24 |
28 |
24 |
27 |
24 |
29 |
| NOPAT Margin |
|
22.53% |
24.35% |
36.39% |
32.41% |
36.67% |
35.65% |
39.96% |
34.47% |
34.11% |
32.25% |
35.32% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
42.79% |
39.74% |
44.90% |
35.78% |
35.03% |
31.24% |
31.71% |
35.39% |
35.09% |
38.19% |
35.19% |
| Operating Expenses to Revenue |
|
70.22% |
63.89% |
70.69% |
56.55% |
54.32% |
50.04% |
50.12% |
56.42% |
54.56% |
58.09% |
54.98% |
| Earnings before Interest and Taxes (EBIT) |
|
12 |
15 |
13 |
22 |
30 |
30 |
34 |
30 |
34 |
30 |
36 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
15 |
17 |
14 |
24 |
32 |
32 |
37 |
32 |
35 |
32 |
37 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.65 |
0.88 |
1.66 |
1.51 |
1.12 |
0.69 |
1.05 |
0.97 |
0.87 |
0.97 |
0.99 |
| Price to Tangible Book Value (P/TBV) |
|
0.70 |
0.94 |
1.75 |
1.58 |
1.25 |
0.76 |
1.15 |
1.04 |
0.94 |
1.04 |
1.05 |
| Price to Revenue (P/Rev) |
|
1.58 |
2.05 |
4.73 |
3.64 |
2.93 |
1.91 |
3.16 |
3.09 |
2.56 |
3.18 |
3.16 |
| Price to Earnings (P/E) |
|
7.03 |
8.40 |
12.98 |
11.24 |
7.98 |
5.36 |
7.91 |
8.96 |
7.50 |
9.85 |
8.94 |
| Dividend Yield |
|
2.90% |
2.44% |
1.56% |
1.85% |
2.52% |
4.79% |
3.18% |
3.40% |
3.62% |
3.16% |
3.09% |
| Earnings Yield |
|
14.22% |
11.91% |
7.70% |
8.90% |
12.52% |
18.64% |
12.64% |
11.17% |
13.33% |
10.15% |
11.19% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.35 |
0.32 |
0.11 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.19 |
1.12 |
0.36 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.67 |
2.64 |
0.80 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.78 |
2.77 |
0.83 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.48 |
3.47 |
1.03 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.05 |
3.66 |
0.99 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.13 |
2.51 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.50 |
0.31 |
0.00 |
0.00 |
0.00 |
0.05 |
0.02 |
0.00 |
0.15 |
0.08 |
0.08 |
| Long-Term Debt to Equity |
|
0.50 |
0.31 |
0.00 |
0.00 |
0.00 |
0.05 |
0.02 |
0.00 |
0.15 |
0.08 |
0.08 |
| Financial Leverage |
|
0.52 |
0.40 |
0.14 |
0.00 |
0.00 |
0.03 |
0.04 |
0.01 |
0.08 |
0.11 |
0.08 |
| Leverage Ratio |
|
9.08 |
9.18 |
8.87 |
8.36 |
7.66 |
7.84 |
8.51 |
8.59 |
8.19 |
7.87 |
7.75 |
| Compound Leverage Factor |
|
9.08 |
9.18 |
14.88 |
8.36 |
7.66 |
7.84 |
8.51 |
8.59 |
8.19 |
7.87 |
7.75 |
| Debt to Total Capital |
|
33.54% |
23.65% |
0.00% |
0.00% |
0.00% |
5.06% |
2.36% |
0.00% |
13.06% |
7.54% |
7.08% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
33.54% |
23.65% |
0.00% |
0.00% |
0.00% |
5.06% |
2.36% |
0.00% |
13.06% |
7.54% |
7.08% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
66.46% |
76.35% |
100.00% |
100.00% |
100.00% |
94.94% |
97.64% |
100.00% |
86.94% |
92.46% |
92.92% |
| Debt to EBITDA |
|
3.06 |
1.77 |
0.00 |
0.00 |
0.00 |
0.31 |
0.13 |
0.00 |
0.99 |
0.63 |
0.54 |
| Net Debt to EBITDA |
|
-6.53 |
-7.79 |
0.00 |
0.00 |
0.00 |
-11.44 |
-16.21 |
0.00 |
-3.08 |
-4.86 |
-6.17 |
| Long-Term Debt to EBITDA |
|
3.06 |
1.77 |
0.00 |
0.00 |
0.00 |
0.31 |
0.13 |
0.00 |
0.99 |
0.63 |
0.54 |
| Debt to NOPAT |
|
5.43 |
2.95 |
0.00 |
0.00 |
0.00 |
0.41 |
0.18 |
0.00 |
1.29 |
0.82 |
0.69 |
| Net Debt to NOPAT |
|
-11.57 |
-12.99 |
0.00 |
0.00 |
0.00 |
-15.25 |
-21.89 |
0.00 |
-4.02 |
-6.38 |
-7.91 |
| Long-Term Debt to NOPAT |
|
5.43 |
2.95 |
0.00 |
0.00 |
0.00 |
0.41 |
0.18 |
0.00 |
1.29 |
0.82 |
0.69 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1.88 |
18 |
30 |
3.06 |
-22 |
-2.29 |
13 |
17 |
-22 |
27 |
12 |
| Operating Cash Flow to CapEx |
|
3,203.78% |
2,372.89% |
393.05% |
1,244.92% |
841.84% |
2,016.44% |
3,311.17% |
2,908.89% |
2,802.62% |
1,769.41% |
1,738.21% |
| Free Cash Flow to Firm to Interest Expense |
|
0.48 |
4.30 |
9.38 |
1.10 |
-4.90 |
-0.49 |
4.29 |
6.33 |
-1.93 |
0.88 |
0.37 |
| Operating Cash Flow to Interest Expense |
|
1.96 |
2.90 |
4.34 |
7.72 |
3.97 |
7.20 |
9.55 |
9.91 |
2.67 |
0.75 |
0.94 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.90 |
2.78 |
3.23 |
7.10 |
3.50 |
6.84 |
9.26 |
9.57 |
2.58 |
0.71 |
0.89 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.05 |
0.05 |
0.04 |
0.05 |
0.06 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
| Fixed Asset Turnover |
|
2.13 |
2.53 |
2.25 |
2.76 |
3.14 |
2.97 |
3.04 |
3.09 |
3.65 |
3.49 |
3.82 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
134 |
127 |
111 |
125 |
171 |
198 |
212 |
219 |
268 |
265 |
283 |
| Invested Capital Turnover |
|
0.28 |
0.32 |
0.33 |
0.44 |
0.44 |
0.37 |
0.34 |
0.32 |
0.33 |
0.28 |
0.30 |
| Increase / (Decrease) in Invested Capital |
|
6.41 |
-7.35 |
-16 |
14 |
46 |
27 |
14 |
6.67 |
50 |
-2.66 |
17 |
| Enterprise Value (EV) |
|
-38 |
-47 |
-7.28 |
-24 |
-30 |
-240 |
-385 |
-128 |
94 |
84 |
30 |
| Market Capitalization |
|
58 |
85 |
184 |
188 |
192 |
130 |
218 |
211 |
203 |
239 |
261 |
| Book Value per Share |
|
$12.64 |
$13.95 |
$15.08 |
$16.85 |
$20.51 |
$22.56 |
$24.77 |
$26.49 |
$28.79 |
$30.81 |
$33.25 |
| Tangible Book Value per Share |
|
$11.84 |
$13.14 |
$14.32 |
$16.09 |
$18.45 |
$20.55 |
$22.80 |
$24.55 |
$26.84 |
$28.85 |
$31.30 |
| Total Capital |
|
134 |
127 |
111 |
125 |
171 |
198 |
212 |
219 |
268 |
265 |
283 |
| Total Debt |
|
45 |
30 |
0.00 |
0.00 |
0.00 |
10 |
5.00 |
0.00 |
35 |
20 |
20 |
| Total Long-Term Debt |
|
45 |
30 |
0.00 |
0.00 |
0.00 |
10 |
5.00 |
0.00 |
35 |
20 |
20 |
| Net Debt |
|
-96 |
-132 |
-191 |
-212 |
-221 |
-370 |
-604 |
-340 |
-109 |
-155 |
-231 |
| Capital Expenditures (CapEx) |
|
0.24 |
0.50 |
3.53 |
1.72 |
2.15 |
1.68 |
0.90 |
0.91 |
1.11 |
1.30 |
1.74 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
45 |
30 |
0.00 |
0.00 |
0.00 |
10 |
5.00 |
0.00 |
35 |
20 |
20 |
| Total Depreciation and Amortization (D&A) |
|
2.20 |
1.88 |
1.75 |
1.76 |
2.22 |
2.04 |
2.81 |
2.62 |
1.37 |
1.49 |
1.14 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.20 |
$1.48 |
$1.99 |
$2.28 |
$2.89 |
$2.91 |
$3.31 |
$2.84 |
$3.32 |
$3.02 |
$3.68 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
6.99M |
6.95M |
7.36M |
8.31M |
8.35M |
8.32M |
8.35M |
8.24M |
8.11M |
7.97M |
7.88M |
| Adjusted Diluted Earnings per Share |
|
$1.17 |
$1.43 |
$1.92 |
$2.22 |
$2.84 |
$2.88 |
$3.27 |
$2.82 |
$3.29 |
$3.01 |
$3.67 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
6.99M |
6.95M |
7.36M |
8.31M |
8.35M |
8.32M |
8.35M |
8.24M |
8.11M |
7.97M |
7.88M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.89 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
6.99M |
6.95M |
7.36M |
8.31M |
8.35M |
8.32M |
8.35M |
8.24M |
8.11M |
7.97M |
7.88M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
8.10 |
10 |
14 |
17 |
24 |
24 |
28 |
24 |
27 |
24 |
29 |
| Normalized NOPAT Margin |
|
22.00% |
24.37% |
36.40% |
32.26% |
36.68% |
35.54% |
39.96% |
34.49% |
34.09% |
32.24% |
35.32% |
| Pre Tax Income Margin |
|
33.92% |
36.11% |
54.57% |
43.45% |
45.68% |
44.52% |
49.88% |
43.18% |
42.76% |
40.38% |
43.89% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.21 |
3.70 |
3.96 |
8.07 |
6.55 |
6.45 |
11.09 |
11.06 |
2.93 |
0.99 |
1.13 |
| NOPAT to Interest Expense |
|
2.13 |
2.49 |
4.43 |
6.02 |
5.26 |
5.16 |
8.89 |
8.83 |
2.34 |
0.79 |
0.91 |
| EBIT Less CapEx to Interest Expense |
|
3.15 |
3.57 |
2.86 |
7.45 |
6.08 |
6.09 |
10.80 |
10.71 |
2.84 |
0.95 |
1.08 |
| NOPAT Less CapEx to Interest Expense |
|
2.07 |
2.37 |
3.33 |
5.40 |
4.79 |
4.81 |
8.60 |
8.49 |
2.24 |
0.75 |
0.86 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
20.42% |
25.39% |
25.70% |
26.50% |
27.04% |
29.19% |
31.14% |
30.64% |
30.49% |
31.50% |
27.73% |
| Augmented Payout Ratio |
|
28.97% |
33.46% |
25.70% |
26.50% |
29.12% |
34.29% |
33.05% |
50.06% |
48.92% |
56.04% |
47.47% |
Quarterly Metrics And Ratios for Timberland Bancorp
This table displays calculated financial ratios and metrics derived from Timberland Bancorp's official financial filings.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
8,095,174.00 |
8,122,908.00 |
8,022,556.00 |
7,966,021.00 |
- |
7,955,453.00 |
7,901,280.00 |
7,897,239.00 |
7,880,773.00 |
7,884,326.00 |
| DEI Adjusted Shares Outstanding |
|
8,095,174.00 |
8,122,908.00 |
8,022,556.00 |
7,966,021.00 |
- |
7,955,453.00 |
7,901,280.00 |
7,897,239.00 |
7,880,773.00 |
7,884,326.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.78 |
0.70 |
0.74 |
0.80 |
- |
0.85 |
0.90 |
1.07 |
1.04 |
0.90 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-8.05% |
-6.45% |
0.00% |
0.00% |
4.60% |
9.04% |
9.19% |
15.45% |
10.40% |
5.78% |
| EBITDA Growth |
|
-16.31% |
-8.99% |
0.00% |
0.00% |
9.38% |
16.49% |
16.48% |
25.86% |
18.43% |
4.69% |
| EBIT Growth |
|
-16.93% |
-9.96% |
0.00% |
0.00% |
9.60% |
17.79% |
19.45% |
29.37% |
20.10% |
4.90% |
| NOPAT Growth |
|
-16.13% |
-9.48% |
0.00% |
0.00% |
8.96% |
18.34% |
19.85% |
32.90% |
19.77% |
5.57% |
| Net Income Growth |
|
-16.13% |
-9.48% |
0.00% |
0.00% |
8.96% |
18.34% |
19.85% |
32.90% |
19.77% |
5.57% |
| EPS Growth |
|
-14.44% |
-9.09% |
0.00% |
0.00% |
11.69% |
21.43% |
21.62% |
32.50% |
20.93% |
5.88% |
| Operating Cash Flow Growth |
|
-48.34% |
-30.88% |
0.00% |
0.00% |
-162.79% |
200.73% |
45.08% |
52.39% |
299.08% |
-45.60% |
| Free Cash Flow Firm Growth |
|
68.15% |
-216.90% |
0.00% |
0.00% |
27.02% |
98.22% |
0.00% |
0.00% |
-121.21% |
-151.52% |
| Invested Capital Growth |
|
5.37% |
0.00% |
0.00% |
0.00% |
4.60% |
4.33% |
0.00% |
6.48% |
7.14% |
6.81% |
| Revenue Q/Q Growth |
|
0.00% |
-2.94% |
2.86% |
3.77% |
0.00% |
1.18% |
3.00% |
9.71% |
-3.45% |
-3.05% |
| EBITDA Q/Q Growth |
|
0.00% |
-7.43% |
3.50% |
7.79% |
0.00% |
-1.41% |
3.44% |
16.47% |
-0.34% |
-12.85% |
| EBIT Q/Q Growth |
|
0.00% |
-7.96% |
3.64% |
7.41% |
0.00% |
-1.09% |
5.04% |
16.33% |
-0.69% |
-13.61% |
| NOPAT Q/Q Growth |
|
0.00% |
-9.34% |
3.78% |
7.28% |
0.00% |
-1.53% |
5.11% |
18.96% |
-2.72% |
-13.21% |
| Net Income Q/Q Growth |
|
0.00% |
-9.34% |
3.78% |
7.28% |
0.00% |
-1.53% |
5.11% |
18.96% |
-2.72% |
-13.21% |
| EPS Q/Q Growth |
|
0.00% |
-9.09% |
5.71% |
8.11% |
0.00% |
-1.16% |
5.88% |
17.78% |
-1.89% |
-13.46% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-15.59% |
80.84% |
-10.94% |
0.00% |
504.25% |
-12.76% |
-6.46% |
-39.65% |
10.47% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-3,652.06% |
100.00% |
0.00% |
0.00% |
8.53% |
-5,829.70% |
96.75% |
-25.57% |
-4.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
1.50% |
-100.00% |
0.00% |
0.00% |
1.24% |
1.52% |
2.15% |
2.05% |
0.93% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
43.31% |
41.31% |
41.57% |
43.18% |
45.29% |
44.13% |
44.34% |
47.07% |
48.59% |
43.67% |
| EBIT Margin |
|
41.48% |
39.33% |
39.63% |
41.02% |
43.46% |
42.49% |
43.35% |
45.97% |
47.28% |
42.13% |
| Profit (Net Income) Margin |
|
33.49% |
31.28% |
31.56% |
32.62% |
34.88% |
33.94% |
34.64% |
37.56% |
37.84% |
33.87% |
| Tax Burden Percent |
|
80.29% |
79.52% |
79.42% |
80.17% |
80.02% |
79.85% |
79.87% |
81.94% |
79.64% |
80.40% |
| Interest Burden Percent |
|
100.55% |
100.00% |
100.27% |
99.21% |
100.29% |
100.06% |
100.05% |
99.72% |
100.50% |
100.00% |
| Effective Tax Rate |
|
19.71% |
20.48% |
20.58% |
19.83% |
19.98% |
20.15% |
20.14% |
18.06% |
20.36% |
19.60% |
| Return on Invested Capital (ROIC) |
|
10.39% |
18.34% |
0.00% |
9.26% |
10.09% |
9.90% |
19.92% |
11.32% |
11.48% |
10.31% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.39% |
18.34% |
0.00% |
9.26% |
10.09% |
9.90% |
19.92% |
11.32% |
11.48% |
10.31% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.78% |
1.52% |
0.00% |
0.75% |
0.83% |
0.80% |
1.55% |
0.89% |
0.89% |
0.79% |
| Return on Equity (ROE) |
|
11.17% |
19.86% |
0.00% |
10.01% |
10.92% |
10.70% |
21.47% |
12.21% |
12.37% |
11.10% |
| Cash Return on Invested Capital (CROIC) |
|
5.10% |
-180.62% |
0.00% |
10.15% |
4.94% |
5.47% |
0.00% |
4.36% |
4.06% |
4.37% |
| Operating Return on Assets (OROA) |
|
1.74% |
1.59% |
0.00% |
1.64% |
1.74% |
1.73% |
1.76% |
1.93% |
2.04% |
1.82% |
| Return on Assets (ROA) |
|
1.41% |
1.26% |
0.00% |
1.31% |
1.40% |
1.38% |
1.41% |
1.58% |
1.64% |
1.46% |
| Return on Common Equity (ROCE) |
|
11.17% |
19.86% |
0.00% |
10.01% |
10.92% |
10.70% |
21.47% |
12.21% |
12.37% |
11.10% |
| Return on Equity Simple (ROE_SIMPLE) |
|
10.91% |
10.49% |
0.00% |
0.00% |
9.97% |
10.25% |
10.55% |
0.00% |
11.37% |
11.40% |
| Net Operating Profit after Tax (NOPAT) |
|
6.30 |
5.71 |
5.92 |
6.36 |
6.86 |
6.76 |
7.10 |
8.45 |
8.22 |
7.13 |
| NOPAT Margin |
|
33.49% |
31.28% |
31.56% |
32.62% |
34.88% |
33.94% |
34.64% |
37.56% |
37.84% |
33.87% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
37.61% |
39.58% |
38.47% |
37.16% |
37.69% |
36.62% |
34.15% |
32.69% |
35.46% |
37.19% |
| Operating Expenses to Revenue |
|
56.50% |
60.22% |
58.97% |
56.79% |
56.27% |
56.25% |
54.48% |
53.18% |
52.65% |
55.38% |
| Earnings before Interest and Taxes (EBIT) |
|
7.80 |
7.18 |
7.44 |
7.99 |
8.55 |
8.46 |
8.89 |
10 |
10 |
8.87 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
8.14 |
7.54 |
7.80 |
8.41 |
8.91 |
8.78 |
9.09 |
11 |
11 |
9.19 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.04 |
0.87 |
0.00 |
0.94 |
0.98 |
0.92 |
0.95 |
0.99 |
1.04 |
1.15 |
| Price to Tangible Book Value (P/TBV) |
|
1.11 |
0.93 |
0.00 |
1.01 |
1.04 |
0.98 |
1.01 |
1.05 |
1.11 |
1.22 |
| Price to Revenue (P/Rev) |
|
3.16 |
2.74 |
0.00 |
3.07 |
3.19 |
2.98 |
3.07 |
3.16 |
3.31 |
3.63 |
| Price to Earnings (P/E) |
|
9.50 |
8.29 |
0.00 |
9.53 |
9.78 |
8.97 |
9.03 |
8.94 |
9.18 |
10.06 |
| Dividend Yield |
|
3.03% |
3.60% |
3.62% |
3.27% |
3.18% |
3.36% |
3.23% |
3.09% |
2.95% |
2.76% |
| Earnings Yield |
|
10.53% |
12.07% |
0.00% |
10.49% |
10.22% |
11.15% |
11.07% |
11.19% |
10.90% |
9.94% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.37 |
0.23 |
0.00 |
0.29 |
0.34 |
0.19 |
0.23 |
0.11 |
0.16 |
0.10 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.23 |
0.79 |
0.00 |
1.02 |
1.20 |
0.67 |
0.78 |
0.36 |
0.55 |
0.35 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
2.83 |
1.83 |
0.00 |
2.40 |
2.80 |
1.54 |
1.77 |
0.80 |
1.20 |
0.77 |
| Enterprise Value to EBIT (EV/EBIT) |
|
2.95 |
1.91 |
0.00 |
2.51 |
2.94 |
1.61 |
1.84 |
0.83 |
1.23 |
0.79 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
3.69 |
2.38 |
0.00 |
3.15 |
3.69 |
2.02 |
2.30 |
1.03 |
1.53 |
0.98 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.61 |
2.45 |
0.00 |
3.32 |
6.06 |
2.24 |
2.34 |
0.99 |
1.19 |
0.90 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.47 |
0.00 |
0.00 |
0.00 |
7.03 |
3.58 |
0.00 |
2.51 |
4.13 |
2.45 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.08 |
0.08 |
0.00 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
| Long-Term Debt to Equity |
|
0.08 |
0.08 |
0.00 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
| Financial Leverage |
|
0.08 |
0.08 |
0.00 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
| Leverage Ratio |
|
7.94 |
7.88 |
0.00 |
7.87 |
7.82 |
7.76 |
7.63 |
7.75 |
7.56 |
7.60 |
| Compound Leverage Factor |
|
7.98 |
7.88 |
0.00 |
7.80 |
7.84 |
7.77 |
7.63 |
7.73 |
7.60 |
7.60 |
| Debt to Total Capital |
|
7.77% |
7.66% |
0.00% |
7.54% |
7.43% |
7.34% |
7.23% |
7.08% |
6.93% |
6.87% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
7.77% |
7.66% |
0.00% |
7.54% |
7.43% |
7.34% |
7.23% |
7.08% |
6.93% |
6.87% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
92.23% |
92.34% |
0.00% |
92.46% |
92.57% |
92.66% |
92.77% |
92.92% |
93.07% |
93.13% |
| Debt to EBITDA |
|
0.59 |
0.61 |
0.00 |
0.63 |
0.61 |
0.59 |
0.57 |
0.54 |
0.51 |
0.51 |
| Net Debt to EBITDA |
|
-4.46 |
-4.52 |
0.00 |
-4.86 |
-4.64 |
-5.31 |
-5.17 |
-6.17 |
-5.98 |
-7.12 |
| Long-Term Debt to EBITDA |
|
0.59 |
0.61 |
0.00 |
0.63 |
0.61 |
0.59 |
0.57 |
0.54 |
0.51 |
0.51 |
| Debt to NOPAT |
|
0.77 |
0.79 |
0.00 |
0.82 |
0.80 |
0.77 |
0.74 |
0.69 |
0.66 |
0.65 |
| Net Debt to NOPAT |
|
-5.81 |
-5.90 |
0.00 |
-6.38 |
-6.10 |
-6.95 |
-6.73 |
-7.91 |
-7.65 |
-9.08 |
| Long-Term Debt to NOPAT |
|
0.77 |
0.79 |
0.00 |
0.82 |
0.80 |
0.77 |
0.74 |
0.69 |
0.66 |
0.65 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-6.81 |
-256 |
0.00 |
0.00 |
-4.97 |
-4.55 |
-270 |
-8.76 |
-11 |
-11 |
| Operating Cash Flow to CapEx |
|
1,633.22% |
824.90% |
3,471.50% |
2,212.71% |
-603.95% |
6,271.07% |
2,494.91% |
1,680.33% |
1,204.75% |
1,420.93% |
| Free Cash Flow to Firm to Interest Expense |
|
-1.05 |
-33.97 |
0.00 |
0.00 |
-0.60 |
-0.59 |
-34.03 |
-1.07 |
-1.33 |
-1.48 |
| Operating Cash Flow to Interest Expense |
|
0.75 |
0.55 |
0.91 |
0.78 |
-0.37 |
1.61 |
1.36 |
1.23 |
0.74 |
0.87 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.70 |
0.48 |
0.88 |
0.74 |
-0.43 |
1.59 |
1.31 |
1.15 |
0.68 |
0.81 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.04 |
0.00 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
| Fixed Asset Turnover |
|
3.61 |
3.55 |
0.00 |
3.49 |
3.53 |
3.62 |
3.70 |
3.82 |
3.89 |
3.96 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
257 |
261 |
0.00 |
265 |
269 |
273 |
277 |
283 |
288 |
291 |
| Invested Capital Turnover |
|
0.31 |
0.59 |
0.00 |
0.28 |
0.29 |
0.29 |
0.58 |
0.30 |
0.30 |
0.30 |
| Increase / (Decrease) in Invested Capital |
|
13 |
261 |
0.00 |
0.00 |
12 |
11 |
277 |
17 |
19 |
19 |
| Enterprise Value (EV) |
|
96 |
60 |
0.00 |
76 |
92 |
52 |
62 |
30 |
47 |
30 |
| Market Capitalization |
|
246 |
210 |
209 |
231 |
243 |
232 |
244 |
261 |
280 |
311 |
| Book Value per Share |
|
$29.25 |
$29.70 |
$0.00 |
$30.81 |
$31.28 |
$31.74 |
$32.48 |
$33.25 |
$34.06 |
$34.38 |
| Tangible Book Value per Share |
|
$27.31 |
$27.77 |
$0.00 |
$28.85 |
$29.33 |
$29.79 |
$30.53 |
$31.30 |
$32.11 |
$32.44 |
| Total Capital |
|
257 |
261 |
0.00 |
265 |
269 |
273 |
277 |
283 |
288 |
291 |
| Total Debt |
|
20 |
20 |
0.00 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
| Total Long-Term Debt |
|
20 |
20 |
0.00 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
| Net Debt |
|
-150 |
-149 |
0.00 |
-155 |
-152 |
-180 |
-182 |
-231 |
-233 |
-281 |
| Capital Expenditures (CapEx) |
|
0.30 |
0.50 |
0.21 |
0.30 |
0.51 |
0.20 |
0.43 |
0.60 |
0.51 |
0.47 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
20 |
20 |
0.00 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
| Total Depreciation and Amortization (D&A) |
|
0.35 |
0.36 |
0.36 |
0.42 |
0.36 |
0.33 |
0.20 |
0.25 |
0.28 |
0.33 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.78 |
$0.00 |
$0.00 |
$0.79 |
$0.86 |
$0.85 |
$0.90 |
$1.07 |
$1.04 |
$0.91 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.11M |
0.00 |
0.00 |
7.97M |
7.96M |
7.94M |
7.89M |
7.88M |
7.89M |
7.88M |
| Adjusted Diluted Earnings per Share |
|
$0.77 |
$0.00 |
$0.00 |
$0.80 |
$0.86 |
$0.85 |
$0.90 |
$1.06 |
$1.04 |
$0.90 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.17M |
0.00 |
0.00 |
7.97M |
8.00M |
7.97M |
7.92M |
7.88M |
7.92M |
7.92M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
8.12M |
0.00 |
0.00 |
7.97M |
7.96M |
7.90M |
7.90M |
7.88M |
7.88M |
7.83M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
6.30 |
5.71 |
5.92 |
6.36 |
6.86 |
6.76 |
7.10 |
8.45 |
8.22 |
7.13 |
| Normalized NOPAT Margin |
|
33.49% |
31.28% |
31.56% |
32.62% |
34.88% |
33.94% |
34.64% |
37.56% |
37.84% |
33.87% |
| Pre Tax Income Margin |
|
41.71% |
39.33% |
39.73% |
40.70% |
43.59% |
42.51% |
43.37% |
45.84% |
47.52% |
42.13% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.20 |
0.95 |
0.91 |
0.94 |
1.03 |
1.10 |
1.12 |
1.26 |
1.25 |
1.15 |
| NOPAT to Interest Expense |
|
0.97 |
0.76 |
0.73 |
0.75 |
0.83 |
0.88 |
0.90 |
1.03 |
1.00 |
0.92 |
| EBIT Less CapEx to Interest Expense |
|
1.16 |
0.89 |
0.89 |
0.91 |
0.97 |
1.08 |
1.07 |
1.19 |
1.18 |
1.09 |
| NOPAT Less CapEx to Interest Expense |
|
0.92 |
0.69 |
0.70 |
0.71 |
0.77 |
0.86 |
0.84 |
0.96 |
0.94 |
0.86 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
28.94% |
29.86% |
0.00% |
31.50% |
31.30% |
30.18% |
29.35% |
27.73% |
27.19% |
27.84% |
| Augmented Payout Ratio |
|
48.29% |
55.88% |
0.00% |
56.04% |
57.38% |
52.25% |
47.83% |
47.47% |
46.44% |
50.75% |
Key Financial Trends
Timberland Bancorp (NASDAQ: TSBK) delivered a solid second quarter in fiscal 2026, with earnings holding up well and operating cash flow remaining healthy. However, the latest balance sheet and cash flow trends also show a bank that is managing a large securities portfolio, growing deposits, and returning capital to shareholders while keeping loan growth relatively muted.
Top takeaways from the last several quarters:
- Q2 2026 net income was $7.1 million, up from $6.9 million in Q1 2026 and roughly in line with the prior year’s stronger quarters.
- Earnings per share improved to $0.91 in Q2 2026 from $1.04 in Q1 2026, reflecting steady profitability on a still modest share count.
- Operating cash flow was strong at $6.7 million in Q2 2026, showing the core banking franchise is still producing cash.
- Deposits increased sharply in Q2 2026, with net change in deposits of $38.7 million, which supports funding stability and balance sheet flexibility.
- The company continued to build equity, with total common equity of $271.1 million at March 31, 2026, up from $268.4 million in Q1 2026.
- Credit costs remain contained overall, with Q2 2026 provision for credit losses of $523,000, a manageable level relative to revenue and earnings.
- Net interest income remained fairly steady, rising to $18.2 million in Q2 2026 from $18.0 million in Q1 2026.
- Non-interest income was also stable, at $2.8 million in Q2 2026 versus $2.8 million in Q1 2026.
- The bank maintains a very large securities and cash positioning relative to total assets, with $270.5 million in interest-bearing deposits at other banks and $92.7 million in trading account securities in Q2 2026.
- The balance sheet shows a meaningful concentration in “other assets” of $1.61 billion out of $2.05 billion in total assets, which is unusually large and worth watching for asset quality and composition risk.
Looking at the trend line, Timberland Bancorp has been consistently profitable over the past year, with quarterly net income generally ranging from the low- to mid-$6 million area in 2024 and moving into the $7 million to $8 million range in 2025 and early 2026. That suggests a business that has stabilized earnings after earlier rate-cycle pressure.
Revenue has also held up reasonably well. In Q2 2026, total revenue was $21.1 million, compared with $21.7 million in Q1 2026 and $20.5 million in Q3 2025. Net interest income has remained the main driver, while non-interest income has been more variable quarter to quarter.
One area to watch is deposit and funding dynamics. Deposits jumped strongly in Q2 2026 after declining in Q1 2026, and that kind of volatility can affect liquidity management. The good news is that the bank still produced positive operating and investing cash flow in the quarter, and it ended with a large cash and liquidity position.
On the expense side, non-interest expense remained fairly controlled in Q2 2026 at $11.7 million, only slightly above Q1 2026. That is a positive sign for operating discipline, especially since salaries and benefits, occupancy, and other operating expenses were not showing dramatic inflation.
Overall, Timberland Bancorp appears to be a stable community bank with decent earnings, strong liquidity, and ongoing shareholder returns through dividends and buybacks. The main caution is the balance sheet mix, especially the large “other assets” line and the relatively limited visible loan growth in the data provided. For investors, this looks more like a steady income-and-capital-return story than a rapid-growth one.
07/05/26 07:24 AM ETAI Generated. May Contain Errors.