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 |
Q3 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 |
7.72 |
| Consolidated Net Income / (Loss) |
|
6.30 |
5.71 |
5.92 |
6.36 |
6.86 |
6.76 |
7.10 |
8.45 |
8.22 |
7.13 |
7.72 |
| 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 |
7.72 |
| Total Pre-Tax Income |
|
7.84 |
7.18 |
7.46 |
7.93 |
8.57 |
8.46 |
8.89 |
10 |
10 |
8.87 |
9.65 |
| Total Revenue |
|
19 |
18 |
19 |
19 |
20 |
20 |
20 |
22 |
22 |
21 |
22 |
| Net Interest Income / (Expense) |
|
16 |
16 |
16 |
17 |
17 |
17 |
18 |
18 |
19 |
18 |
19 |
| Total Interest Income |
|
22 |
23 |
24 |
25 |
25 |
25 |
26 |
27 |
27 |
26 |
27 |
| Loans and Leases Interest Income |
|
18 |
19 |
20 |
21 |
21 |
21 |
21 |
22 |
23 |
22 |
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 |
1.87 |
| 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 |
2.34 |
| Total Interest Expense |
|
6.49 |
7.52 |
8.16 |
8.49 |
8.29 |
7.65 |
7.92 |
8.22 |
8.25 |
7.71 |
7.87 |
| Deposits Interest Expense |
|
6.14 |
7.30 |
7.94 |
8.28 |
8.08 |
7.45 |
7.72 |
8.01 |
8.04 |
7.51 |
7.73 |
| 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 |
0.14 |
| Total Non-Interest Income |
|
2.80 |
2.62 |
2.79 |
2.93 |
2.70 |
2.69 |
2.88 |
4.09 |
2.76 |
2.81 |
2.99 |
| Other Service Charges |
|
0.25 |
0.20 |
0.22 |
9.49 |
0.17 |
0.21 |
0.24 |
9.42 |
0.26 |
0.24 |
0.27 |
| 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 |
0.15 |
| Other Non-Interest Income |
|
2.47 |
2.37 |
2.51 |
-7.34 |
2.48 |
2.36 |
2.47 |
-7.23 |
2.42 |
2.33 |
2.57 |
| Provision for Credit Losses |
|
0.38 |
0.08 |
0.26 |
0.43 |
0.05 |
0.25 |
0.44 |
0.19 |
0.02 |
0.52 |
0.60 |
| Total Non-Interest Expense |
|
11 |
11 |
11 |
11 |
11 |
11 |
11 |
12 |
11 |
12 |
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 |
6.38 |
| Net Occupancy & Equipment Expense |
|
0.97 |
1.04 |
1.08 |
1.17 |
1.14 |
1.12 |
0.99 |
1.12 |
1.06 |
1.18 |
1.11 |
| Marketing Expense |
|
0.19 |
0.16 |
0.21 |
0.21 |
0.18 |
0.19 |
0.18 |
0.21 |
0.19 |
0.18 |
0.20 |
| Property & Liability Insurance Claims |
|
0.21 |
0.21 |
0.21 |
0.21 |
0.21 |
0.22 |
0.21 |
0.21 |
0.22 |
0.23 |
0.22 |
| Insurance Policy Acquisition Costs |
|
0.32 |
0.32 |
0.45 |
0.45 |
0.33 |
0.32 |
0.35 |
0.35 |
0.35 |
0.36 |
0.35 |
| Other Operating Expenses |
|
1.96 |
2.10 |
2.11 |
2.22 |
2.10 |
2.25 |
2.59 |
2.91 |
2.01 |
2.09 |
2.26 |
| Depreciation Expense |
|
0.97 |
1.08 |
1.01 |
0.93 |
0.95 |
1.08 |
0.97 |
1.11 |
1.07 |
1.12 |
1.08 |
| Amortization Expense |
|
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.03 |
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 |
1.93 |
| Basic Earnings per Share |
|
$0.78 |
$0.71 |
$0.74 |
$0.79 |
$0.86 |
$0.85 |
$0.90 |
$1.07 |
$1.04 |
$0.91 |
$0.99 |
| 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 |
7.81M |
| Diluted Earnings per Share |
|
$0.77 |
$0.70 |
$0.74 |
$0.80 |
$0.86 |
$0.85 |
$0.90 |
$1.06 |
$1.04 |
$0.90 |
$0.98 |
| 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 |
7.86M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
8.12M |
7.97M |
- |
7.97M |
7.96M |
7.90M |
7.90M |
7.88M |
7.88M |
7.83M |
7.78M |
| Cash Dividends to Common per Share |
|
$0.00 |
$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 |
Q3 2026 |
| Net Change in Cash & Equivalents |
|
29 |
22 |
-21 |
5.82 |
-0.66 |
27 |
2.42 |
50 |
3.44 |
48 |
-49 |
| Net Cash From Operating Activities |
|
4.87 |
4.11 |
7.43 |
6.62 |
-3.06 |
12 |
11 |
10 |
6.08 |
6.72 |
8.36 |
| Net Cash From Continuing Operating Activities |
|
4.87 |
4.11 |
7.43 |
6.62 |
-3.06 |
12 |
11 |
10 |
6.08 |
6.72 |
8.36 |
| 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 |
7.72 |
| Consolidated Net Income / (Loss) |
|
6.30 |
5.71 |
5.92 |
6.36 |
6.86 |
6.76 |
7.10 |
8.45 |
8.22 |
7.13 |
7.72 |
| Provision For Loan Losses |
|
0.34 |
0.08 |
0.24 |
0.49 |
0.03 |
0.25 |
0.44 |
0.22 |
-0.04 |
0.52 |
0.51 |
| Depreciation Expense |
|
0.36 |
0.36 |
0.37 |
0.37 |
0.38 |
0.38 |
0.38 |
0.41 |
0.36 |
0.37 |
0.36 |
| Amortization Expense |
|
-0.01 |
-0.00 |
-0.00 |
0.05 |
-0.02 |
-0.05 |
-0.18 |
-0.16 |
-0.08 |
-0.05 |
-0.09 |
| 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 |
-1.29 |
| 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 |
1.15 |
| Net Cash From Investing Activities |
|
-25 |
11 |
-15 |
-17 |
22 |
-1.95 |
-24 |
-4.32 |
12 |
6.88 |
-62 |
| Net Cash From Continuing Investing Activities |
|
-25 |
11 |
-15 |
-17 |
22 |
-1.95 |
-24 |
-4.32 |
12 |
6.88 |
-62 |
| 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 |
-0.59 |
| Purchase of Investment Securities |
|
-1.92 |
-22 |
-110 |
-32 |
-8.58 |
-14 |
-44 |
-29 |
-3.96 |
-21 |
-54 |
| Sale and/or Maturity of Investments |
|
-23 |
34 |
95 |
15 |
31 |
12 |
21 |
26 |
17 |
28 |
-7.26 |
| Net Cash From Financing Activities |
|
49 |
6.90 |
-14 |
16 |
-20 |
17 |
16 |
44 |
-15 |
34 |
5.36 |
| Net Cash From Continuing Financing Activities |
|
49 |
6.90 |
-14 |
16 |
-20 |
17 |
16 |
44 |
-15 |
34 |
5.36 |
| Net Change in Deposits |
|
66 |
11 |
-10 |
19 |
-17 |
20 |
19 |
47 |
-12 |
39 |
20 |
| Repurchase of Common Equity |
|
-0.36 |
-2.67 |
-1.77 |
-1.16 |
-0.88 |
-1.91 |
-1.05 |
-1.91 |
-1.00 |
-3.11 |
-2.86 |
| Payment of Dividends |
|
-1.87 |
-1.95 |
-1.92 |
-1.91 |
-1.99 |
-1.99 |
-2.05 |
-2.05 |
-2.21 |
-2.29 |
-2.27 |
| Other Financing Activities, Net |
|
0.36 |
0.04 |
0.01 |
0.26 |
0.47 |
0.21 |
0.13 |
0.85 |
0.56 |
0.88 |
0.16 |
| Cash Interest Paid |
|
6.21 |
7.27 |
8.38 |
8.07 |
8.54 |
7.83 |
7.88 |
7.99 |
8.28 |
7.90 |
7.81 |
| Cash Income Taxes Paid |
|
- |
- |
1.50 |
1.61 |
0.00 |
3.68 |
1.97 |
2.01 |
0.00 |
4.32 |
1.77 |
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 |
79 |
| 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 |
1,645 |
| 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 |
Q3 2026 |
| Total Assets |
|
1,895 |
1,901 |
1,909 |
1,933 |
1,957 |
2,006 |
2,046 |
2,061 |
| Cash and Due from Banks |
|
29 |
26 |
25 |
26 |
33 |
23 |
24 |
33 |
| Interest Bearing Deposits at Other Banks |
|
129 |
133 |
140 |
165 |
161 |
224 |
271 |
213 |
| Time Deposits Placed and Other Short-Term Investments |
|
12 |
10 |
7.47 |
8.71 |
8.46 |
6.47 |
5.97 |
7.96 |
| Trading Account Securities |
|
307 |
75 |
78 |
86 |
229 |
209 |
93 |
91 |
| Loans and Leases, Net of Allowance |
|
0.00 |
177 |
0.00 |
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 |
2.77 |
| Premises and Equipment, Net |
|
22 |
22 |
22 |
21 |
21 |
22 |
22 |
22 |
| Goodwill |
|
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
| Intangible Assets |
|
0.62 |
0.51 |
0.41 |
0.36 |
0.32 |
0.24 |
0.20 |
0.17 |
| Other Assets |
|
1,379 |
1,440 |
1,622 |
1,609 |
1,488 |
1,502 |
1,614 |
1,675 |
| Total Liabilities & Shareholders' Equity |
|
1,895 |
1,901 |
1,909 |
1,933 |
1,957 |
2,006 |
2,046 |
2,061 |
| Total Liabilities |
|
1,658 |
1,659 |
1,660 |
1,680 |
1,701 |
1,738 |
1,775 |
1,788 |
| Non-Interest Bearing Deposits |
|
433 |
407 |
403 |
408 |
406 |
404 |
408 |
411 |
| Interest Bearing Deposits |
|
1,194 |
1,221 |
1,228 |
1,243 |
1,263 |
1,300 |
1,335 |
1,353 |
| Long-Term Debt |
|
20 |
20 |
20 |
20 |
20 |
20 |
20 |
10 |
| Other Long-Term Liabilities |
|
11 |
11 |
9.87 |
9.38 |
11 |
13 |
12 |
14 |
| Total Equity & Noncontrolling Interests |
|
237 |
241 |
249 |
253 |
257 |
268 |
271 |
273 |
| Total Preferred & Common Equity |
|
237 |
241 |
249 |
253 |
257 |
268 |
271 |
273 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
237 |
241 |
249 |
253 |
257 |
268 |
271 |
273 |
| Common Stock |
|
35 |
31 |
30 |
28 |
27 |
26 |
24 |
21 |
| Retained Earnings |
|
203 |
211 |
220 |
225 |
230 |
243 |
247 |
253 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.83 |
-0.55 |
-0.79 |
-0.67 |
-0.78 |
-0.23 |
-0.35 |
-1.17 |
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 |
Q3 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 |
7,827,953.00 |
| 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 |
7,827,953.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.78 |
0.70 |
0.74 |
0.80 |
- |
0.85 |
0.90 |
1.07 |
1.04 |
0.90 |
0.99 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-8.05% |
-6.45% |
0.00% |
0.00% |
4.60% |
9.04% |
9.19% |
15.45% |
10.40% |
5.78% |
6.33% |
| EBITDA Growth |
|
-16.31% |
-8.99% |
0.00% |
0.00% |
9.38% |
16.49% |
16.48% |
25.86% |
18.43% |
4.69% |
8.11% |
| EBIT Growth |
|
-16.93% |
-9.96% |
0.00% |
0.00% |
9.60% |
17.79% |
19.45% |
29.37% |
20.10% |
4.90% |
7.54% |
| NOPAT Growth |
|
-16.13% |
-9.48% |
0.00% |
0.00% |
8.96% |
18.34% |
19.85% |
32.90% |
19.77% |
5.57% |
8.73% |
| Net Income Growth |
|
-16.13% |
-9.48% |
0.00% |
0.00% |
8.96% |
18.34% |
19.85% |
32.90% |
19.77% |
5.57% |
8.73% |
| EPS Growth |
|
-14.44% |
-9.09% |
0.00% |
0.00% |
11.69% |
21.43% |
21.62% |
32.50% |
20.93% |
5.88% |
8.89% |
| Operating Cash Flow Growth |
|
-48.34% |
-30.88% |
0.00% |
0.00% |
-162.79% |
200.73% |
45.08% |
52.39% |
299.08% |
-45.60% |
-22.48% |
| 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% |
100.44% |
| Invested Capital Growth |
|
5.37% |
0.00% |
0.00% |
0.00% |
4.60% |
4.33% |
0.00% |
6.48% |
7.14% |
6.81% |
2.36% |
| Revenue Q/Q Growth |
|
0.00% |
-2.94% |
2.86% |
3.77% |
0.00% |
1.18% |
3.00% |
9.71% |
-3.45% |
-3.05% |
3.53% |
| EBITDA Q/Q Growth |
|
0.00% |
-7.43% |
3.50% |
7.79% |
0.00% |
-1.41% |
3.44% |
16.47% |
-0.34% |
-12.85% |
6.87% |
| EBIT Q/Q Growth |
|
0.00% |
-7.96% |
3.64% |
7.41% |
0.00% |
-1.09% |
5.04% |
16.33% |
-0.69% |
-13.61% |
7.75% |
| NOPAT Q/Q Growth |
|
0.00% |
-9.34% |
3.78% |
7.28% |
0.00% |
-1.53% |
5.11% |
18.96% |
-2.72% |
-13.21% |
8.26% |
| 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% |
8.26% |
| EPS Q/Q Growth |
|
0.00% |
-9.09% |
5.71% |
8.11% |
0.00% |
-1.16% |
5.88% |
17.78% |
-1.89% |
-13.46% |
8.89% |
| 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% |
24.31% |
| 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% |
110.30% |
| 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% |
-2.71% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
43.31% |
41.31% |
41.57% |
43.18% |
45.29% |
44.13% |
44.34% |
47.07% |
48.59% |
43.67% |
45.09% |
| EBIT Margin |
|
41.48% |
39.33% |
39.63% |
41.02% |
43.46% |
42.49% |
43.35% |
45.97% |
47.28% |
42.13% |
43.85% |
| Profit (Net Income) Margin |
|
33.49% |
31.28% |
31.56% |
32.62% |
34.88% |
33.94% |
34.64% |
37.56% |
37.84% |
33.87% |
35.42% |
| Tax Burden Percent |
|
80.29% |
79.52% |
79.42% |
80.17% |
80.02% |
79.85% |
79.87% |
81.94% |
79.64% |
80.40% |
80.02% |
| Interest Burden Percent |
|
100.55% |
100.00% |
100.27% |
99.21% |
100.29% |
100.06% |
100.05% |
99.72% |
100.50% |
100.00% |
100.96% |
| Effective Tax Rate |
|
19.71% |
20.48% |
20.58% |
19.83% |
19.98% |
20.15% |
20.14% |
18.06% |
20.36% |
19.60% |
19.98% |
| 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% |
11.01% |
| 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% |
11.01% |
| 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% |
0.62% |
| Return on Equity (ROE) |
|
11.17% |
19.86% |
0.00% |
10.01% |
10.92% |
10.70% |
21.47% |
12.21% |
12.37% |
11.10% |
11.64% |
| 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% |
8.92% |
| 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% |
1.90% |
| Return on Assets (ROA) |
|
1.41% |
1.26% |
0.00% |
1.31% |
1.40% |
1.38% |
1.41% |
1.58% |
1.64% |
1.46% |
1.53% |
| 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% |
11.64% |
| 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% |
11.53% |
| 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 |
7.72 |
| NOPAT Margin |
|
33.49% |
31.28% |
31.56% |
32.62% |
34.88% |
33.94% |
34.64% |
37.56% |
37.84% |
33.87% |
35.42% |
| 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 |
|
37.61% |
39.58% |
38.47% |
37.16% |
37.69% |
36.62% |
34.15% |
32.69% |
35.46% |
37.19% |
35.30% |
| Operating Expenses to Revenue |
|
56.50% |
60.22% |
58.97% |
56.79% |
56.27% |
56.25% |
54.48% |
53.18% |
52.65% |
55.38% |
53.40% |
| Earnings before Interest and Taxes (EBIT) |
|
7.80 |
7.18 |
7.44 |
7.99 |
8.55 |
8.46 |
8.89 |
10 |
10 |
8.87 |
9.56 |
| 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 |
9.83 |
| 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 |
1.28 |
| 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 |
1.36 |
| 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 |
4.03 |
| 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 |
11.13 |
| Dividend Yield |
|
3.03% |
3.60% |
3.62% |
3.27% |
3.18% |
3.36% |
3.23% |
3.09% |
2.95% |
2.76% |
2.50% |
| Earnings Yield |
|
10.53% |
12.07% |
0.00% |
10.49% |
10.22% |
11.15% |
11.07% |
11.19% |
10.90% |
9.94% |
8.98% |
| 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 |
0.38 |
| 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 |
1.23 |
| 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 |
2.66 |
| 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 |
2.73 |
| 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 |
3.39 |
| 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 |
3.42 |
| 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 |
4.27 |
| 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 |
0.04 |
| 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 |
0.04 |
| Financial Leverage |
|
0.08 |
0.08 |
0.00 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.06 |
| Leverage Ratio |
|
7.94 |
7.88 |
0.00 |
7.87 |
7.82 |
7.76 |
7.63 |
7.75 |
7.56 |
7.60 |
7.58 |
| Compound Leverage Factor |
|
7.98 |
7.88 |
0.00 |
7.80 |
7.84 |
7.77 |
7.63 |
7.73 |
7.60 |
7.60 |
7.66 |
| Debt to Total Capital |
|
7.77% |
7.66% |
0.00% |
7.54% |
7.43% |
7.34% |
7.23% |
7.08% |
6.93% |
6.87% |
3.53% |
| 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 |
|
7.77% |
7.66% |
0.00% |
7.54% |
7.43% |
7.34% |
7.23% |
7.08% |
6.93% |
6.87% |
3.53% |
| 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 |
|
92.23% |
92.34% |
0.00% |
92.46% |
92.57% |
92.66% |
92.77% |
92.92% |
93.07% |
93.13% |
96.47% |
| Debt to EBITDA |
|
0.59 |
0.61 |
0.00 |
0.63 |
0.61 |
0.59 |
0.57 |
0.54 |
0.51 |
0.51 |
0.25 |
| Net Debt to EBITDA |
|
-4.46 |
-4.52 |
0.00 |
-4.86 |
-4.64 |
-5.31 |
-5.17 |
-6.17 |
-5.98 |
-7.12 |
-6.08 |
| 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 |
0.25 |
| Debt to NOPAT |
|
0.77 |
0.79 |
0.00 |
0.82 |
0.80 |
0.77 |
0.74 |
0.69 |
0.66 |
0.65 |
0.32 |
| Net Debt to NOPAT |
|
-5.81 |
-5.90 |
0.00 |
-6.38 |
-6.10 |
-6.95 |
-6.73 |
-7.91 |
-7.65 |
-9.08 |
-7.74 |
| 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 |
0.32 |
| 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) |
|
-6.81 |
-256 |
0.00 |
0.00 |
-4.97 |
-4.55 |
-270 |
-8.76 |
-11 |
-11 |
1.18 |
| 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% |
1,423.34% |
| 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 |
0.15 |
| 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 |
1.06 |
| 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 |
0.99 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.04 |
0.00 |
0.04 |
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 |
3.99 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
257 |
261 |
0.00 |
265 |
269 |
273 |
277 |
283 |
288 |
291 |
283 |
| Invested Capital Turnover |
|
0.31 |
0.59 |
0.00 |
0.28 |
0.29 |
0.29 |
0.58 |
0.30 |
0.30 |
0.30 |
0.31 |
| Increase / (Decrease) in Invested Capital |
|
13 |
261 |
0.00 |
0.00 |
12 |
11 |
277 |
17 |
19 |
19 |
6.54 |
| Enterprise Value (EV) |
|
96 |
60 |
0.00 |
76 |
92 |
52 |
62 |
30 |
47 |
30 |
107 |
| Market Capitalization |
|
246 |
210 |
209 |
231 |
243 |
232 |
244 |
261 |
280 |
311 |
351 |
| Book Value per Share |
|
$29.25 |
$29.70 |
$0.00 |
$30.81 |
$31.28 |
$31.74 |
$32.48 |
$33.25 |
$34.06 |
$34.38 |
$34.90 |
| 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 |
$32.95 |
| Total Capital |
|
257 |
261 |
0.00 |
265 |
269 |
273 |
277 |
283 |
288 |
291 |
283 |
| Total Debt |
|
20 |
20 |
0.00 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
10 |
| Total Long-Term Debt |
|
20 |
20 |
0.00 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
10 |
| Net Debt |
|
-150 |
-149 |
0.00 |
-155 |
-152 |
-180 |
-182 |
-231 |
-233 |
-281 |
-244 |
| Capital Expenditures (CapEx) |
|
0.30 |
0.50 |
0.21 |
0.30 |
0.51 |
0.20 |
0.43 |
0.60 |
0.51 |
0.47 |
0.59 |
| 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) |
|
20 |
20 |
0.00 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
10 |
| 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 |
0.27 |
| 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 |
$0.99 |
| 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 |
7.81M |
| 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 |
$0.98 |
| 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 |
7.86M |
| 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 |
$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 |
7.78M |
| 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 |
7.72 |
| Normalized NOPAT Margin |
|
33.49% |
31.28% |
31.56% |
32.62% |
34.88% |
33.94% |
34.64% |
37.56% |
37.84% |
33.87% |
35.42% |
| Pre Tax Income Margin |
|
41.71% |
39.33% |
39.73% |
40.70% |
43.59% |
42.51% |
43.37% |
45.84% |
47.52% |
42.13% |
44.27% |
| 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 |
1.22 |
| NOPAT to Interest Expense |
|
0.97 |
0.76 |
0.73 |
0.75 |
0.83 |
0.88 |
0.90 |
1.03 |
1.00 |
0.92 |
0.98 |
| 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 |
1.14 |
| 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 |
0.91 |
| 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% |
27.99% |
| Augmented Payout Ratio |
|
48.29% |
55.88% |
0.00% |
56.04% |
57.38% |
52.25% |
47.83% |
47.47% |
46.44% |
50.75% |
56.17% |
Key Financial Trends
Timberland Bancorp’s latest quarter showed continued earnings growth, although results remained below the recent peak reached in the first quarter of fiscal 2026. For Q3 2026, net income increased to $7.7 million from $7.1 million in the year-ago quarter and $7.1 million in Q2. Basic earnings per share rose to $0.99, compared with $0.90 in Q3 2025 and $0.91 in Q2.
The longer-term trend is favorable. Net interest income increased from $16.0 million in Q1 2024 to $18.8 million in Q3 2026, while total assets grew from $1.90 billion to $2.06 billion. Shareholders’ equity also expanded from $237.4 million to $273.2 million over that period, supported by retained earnings despite ongoing share repurchases and dividends.
- Net interest income continues to improve: Q3 2026 net interest income rose 6.7% year over year to $18.8 million, reflecting growth in loan-related interest income and a stronger earning-asset base.
- Earnings and EPS are above year-ago levels: Net income grew 8.7% from Q3 2025, and basic EPS increased 10% to $0.99. The lower share count from repurchases helped support per-share results.
- Core revenue is expanding: Total revenue increased to $21.8 million from $20.5 million in the comparable quarter and has generally trended upward from the $18.8 million reported in Q1 2024.
- Deposits and the balance sheet have grown: Total deposits reached approximately $1.76 billion in Q3 2026, up from $1.67 billion a year earlier. Total assets increased 5.3% year over year to $2.06 billion.
- Capital strength has improved: Total common equity rose to $273.2 million from $256.7 million in Q3 2025. Long-term debt also declined to $10 million from $20 million in Q2 and Q3 2025.
- Operating cash flow remains positive: Timberland generated $8.4 million of operating cash flow in Q3 2026. Operating cash flow has remained positive in each of the reported quarters, despite fluctuations caused by working-capital changes.
- Shareholder returns continue: The company repurchased $2.9 million of common stock and paid $2.3 million of dividends during Q3 2026, although the income statement data reports zero cash dividends per share and should be reconciled with future filings.
- Liquidity has shifted toward interest-bearing assets: Cash and due from banks increased to $32.8 million, while interest-bearing deposits at other banks declined sequentially to $213.3 million. The combined liquidity position remains substantial, but the mix can affect future interest income.
- Cash declined sharply during the quarter: Net cash decreased by $48.6 million in Q3 2026, primarily because the company purchased $54.5 million of investment securities and recorded $62.3 million of net investing cash outflows.
- Credit-loss provisions and expenses remain elevated: The provision for credit losses increased to $600,000 from $444,000 a year earlier. Non-interest expense also rose 4.2% year over year to $11.6 million, limiting the benefit from higher revenue.
Overall, Timberland Bancorp’s statements show a profitable and growing institution with improving net interest income, deposits, assets and capital. However, quarterly earnings have been uneven—net income fell from $8.2 million in Q1 2026 to $7.1 million in Q2 before recovering in Q3—and the latest quarter consumed significant cash through investment-security purchases. Investors should monitor credit-loss provisions, deposit costs and whether the company can sustain earnings growth without relying on favorable interest-rate or investment-market conditions.
10/14/26 12:05 PM ETAI Generated. May Contain Errors.