Timberland Bancorp Earnings Per Share Increases 36% to $0.57 for Second Fiscal Quarter of 2018


  • Earnings Per Share Increases 22% to $1.05 for the First Six Months of Fiscal 2018
  • Total Assets Reach $1 Billion
  • Announces $0.13 Regular Dividend and $0.10 Special Dividend

HOQUIAM, Wash., April 24, 2018 (GLOBE NEWSWIRE) -- Timberland Bancorp, Inc. (NASDAQ:TSBK) (“Timberland” or “the Company”) today reported net income increased 36% to $4.27 million, or $0.57 per diluted common share, for its second fiscal quarter ended March 31, 2018, from $3.13 million, or $0.42 per diluted common share, for the quarter ended March 31, 2017, and increased 18% from $3.61 million, or $0.48 per diluted common share, for the preceding quarter ended December 31, 2017.

For the first six months of fiscal 2018, Timberland earned $7.88 million, or $1.05 per diluted common share, an increase in net income of 26% and an increase in earnings per diluted common share (“EPS”) of 22% from $6.28 million, or $0.86 per diluted common share, reported for the first six months of fiscal 2017.

Timberland’s Board of Directors also declared a quarterly cash dividend to shareholders of $0.13 per common share and a special one-time dividend of $0.10 per common share payable on May 25, 2018, to shareholders of record on May 11, 2018. 

“We have continued to emphasize our operations along Western Washington’s economically important I-5 corridor and, correspondingly, have continued to significantly and consistently improve the Company’s financial metrics year over year,” said Michael Sand, President and CEO.  “We have expended considerable efforts developing and profitably growing our franchise within our primary markets and have specifically focused on increasing core deposits.  Particular attention has been devoted to growing transaction account balances, and we have successfully expanded this segment of our funding base.  Strong economic conditions persist in the northwest markets we serve, and we see ample opportunity for the continued profitable growth of our franchise.”

“Additionally, based on a number of factors, including the Company’s sustained strong financial performance, Timberland’s Board of Directors voted to pay a one-time special dividend of $0.10 per share in addition to the regular $0.13 per share quarterly dividend.  This special dividend marks the third special dividend the Company has paid in the past three years.”

Second Fiscal Quarter 2018 Earnings and Balance Sheet Highlights (at or for the period ended March 31, 2018, compared to December 31, 2017, or March 31, 2017):

   Earnings Highlights:

  • Net income increased 36% to $4.27 million from $3.13 million for the comparable quarter one year ago and increased 18% from $3.61 million for the preceding quarter;
  • EPS for the first six months of fiscal 2018 increased 22% to $1.05 from $0.86 for the first six months of fiscal 2017;
  • Return on average equity and return on average assets for the current quarter increased to 14.79% and 1.75%, respectively;
  • Operating revenue increased 13% from the comparable quarter one year ago;
  • Net interest margin improved to 4.19% from 3.88% for the comparable quarter one year ago; and
  • Efficiency ratio improved to 56.83% for the current quarter from 60.67% for the comparable quarter one year ago.

   Balance Sheet Highlights:

  • Total assets increased 6% year-over-year reaching $1 billion;
  • Increased net loans receivable 5% year-over-year;
  • Increased total deposits 9% year-over-year;
  • Decreased non-performing assets 18% year-over-year and 16% from the prior quarter; and
  • Increased book and tangible book (non-GAAP) values per common share to $15.95 and $15.18, respectively, at March 31, 2018.

Operating Results

Operating revenue (net interest income before the recapture of loan losses, plus non-interest income excluding gains or losses on the sale of investment securities and other than temporary impairment (“OTTI”) charges (recoveries) on investment securities) increased 12% for the current quarter to $12.69 million from $11.30 million for the comparable quarter one year ago and increased 1% from $12.55 million for the preceding quarter.  Operating revenue increased 11% to $25.24 million for the first six months of fiscal 2018 from $22.83 million for the comparable period one year ago.

Net interest income for the current quarter increased 14% to $9.62 million from $8.45 million for the comparable quarter one year ago and increased 2% from $9.43 million for the preceding quarter.  The increase in net interest income compared to the preceding quarter was primarily due to an increase in average total interest-earning assets and an increase in the yield earned on average total interest-earning assets and was partially offset by an increase in the cost of interest-bearing deposits.  The increase in net interest income relative to the comparable quarter one year ago was also partially due to paying off FHLB borrowings and eliminating the associated interest expense.  For the first six months of fiscal 2018 net interest income increased 14% to $19.06 million from $16.76 million for the first six months of fiscal 2017.

The net interest margin (“NIM”) for the current quarter improved to 4.19% from 3.88% for the comparable quarter one year ago and matched the 4.19% recorded for the preceding quarter.  The NIM for the current quarter was increased by approximately six basis points due to the collection of a $134,000 loan prepayment penalty and the collection of $2,000 of non-accrual interest.  The NIM for the comparable quarter one year ago was increased by approximately nine basis points due to the collection of $204,000 of non-accrual interest and the NIM for the preceding quarter was increased by approximately two basis points due to the collection of $45,000 of non-accrual interest. Timberland’s net interest margin for the first six months of fiscal 2018 improved to 4.19% from 3.90% for the first six months of fiscal 2017. 

Non-interest income increased 8% to $3.08 million for the current quarter from $2.85 million for the comparable quarter one year ago and decreased 2% from $3.14 million for the preceding quarter.  The decreased non-interest income for the current quarter compared to the preceding quarter was primarily due to a decrease in service charges on deposits and a decrease in gain on sales of loans, which was partially offset by an increase in ATM and debit card interchange transaction fees.  Fiscal year-to-date non-interest income increased 2% to $6.22 million from $6.07 million for the first six months of fiscal 2017.

Total operating expenses for the current quarter increased 5% to $7.22 million from $6.86 million for the comparable quarter one year ago and increased 1% from $7.18 million for the preceding quarter.  The increased expenses for the current quarter compared to the preceding quarter were primarily due to an increase in salaries and employee benefits and smaller increases in several other categories.  These increases were partially offset by a $113,000 gain on the sale of excess land.  The efficiency ratio for the current quarter improved to 56.83% compared to 57.08% for the preceding quarter and 60.67% for the comparable quarter one year ago.  Fiscal year-to-date operating expenses increased 5% to $14.40 million from $13.67 million for the first six months of fiscal 2017.  The efficiency ratio improved for the first six months of fiscal 2018 to 56.96% from 59.86% for the first six months of fiscal 2017.

The provision for income taxes decreased $565,000 to $1.22 million from $1.78 million for the preceding quarter and was impacted by the Tax Cuts and Jobs Act Legislation which was signed into law on December 22, 2017.  As a result of the new legislation (which decreases the federal corporate income tax rate to 21.0% from 35.0%), Timberland recorded a one-time income tax expense of $548,000 in conjunction with writing down its net deferred tax asset (“DTA”) during the quarter ended December 31, 2017.  Since Timberland is a September 30th fiscal year-end corporation, it will use a blended tax rate of 24.5% for the fiscal year ending September 30, 2018, and a 21.0% rate thereafter.  Timberland’s effective tax rate for the quarter ended March 31, 2018, was 22.2%.

Balance Sheet Management

Total assets increased $7.31 million, or 1%, to $1.00 billion at March 31, 2018, from $993.90 million at December 31, 2017. The increase was primarily due to a $3.87 million increase in net loans receivable and loans held for sale, and a $3.20 million increase in total cash and cash equivalents. These increases were primarily funded by increased deposits.

Liquidity, as measured by the sum of cash and cash equivalents, CDs held for investment and available for sale investment securities, was 25.3% of total liabilities at March 31, 2018, compared to 25.1% at December 31, 2017, and 24.0% one year ago. 

Net loans receivable increased $3.30 million, or 1%, to $708.57 million at March 31, 2018, from $705.27 million at December 31, 2017.  The increase was primarily due to an $8.76 million increase in commercial real estate loans, a $3.62 million increase in speculative one- to four-family loans, a $3.17 million increase in commercial construction loans, a $2.95 million increase in land development loans, a $1.34 million decrease in the undisbursed portion of construction loans in process and smaller increases in several other categories.  These increases were partially offset by a $6.21 million decrease in multi-family loans, a $4.14 million decrease in one- to four-family construction loans, a $4.11 million decrease in one- to four-family mortgage loans and smaller decreases in several other categories. 

LOAN PORTFOLIO

($ in thousands)March 31, 2018 December 31, 2017 March 31, 2017
 Amount Percent Amount Percent Amount Percent
            
Mortgage loans:           
  One- to four-family (a)$  112,862  14% $  116,976  15% $ 122,889  16%
  Multi-family   55,157    7     61,366    8     63,181    8 
  Commercial   341,845    43     333,085    42     325,120    44 
  Construction - custom and           
owner/builder   119,230    15     123,365   15      99,304    13 
  Construction - speculative
  one-to four-family
   10,876    1     7,253    1     5,311    1 
  Construction - commercial   25,166    3     22,000    3     10,762    2 
  Construction - multi-family   24,812    3     24,601    3     11,057    2 
  Construction – land            
  development   2,950    --     --    --     --    -- 
  Land   20,602    3     21,122    2     25,866    3 
Total mortgage loans   713,500    89     709,768    89     663,490    89 
            
Consumer loans:           
  Home equity and second           
mortgage   38,124    5     38,975    5     38,024    5 
  Other   3,646    1     4,050    --     3,527    -- 
Total consumer loans   41,770    6     43,025    5     41,551    5 
            
Commercial business loans (b)   43,465    5     43,993    6     42,603    6 
Total loans   798,735  100%    796,786  100%    747,644  100%
Less:           
Undisbursed portion of           
construction loans in           
        process (78,108)    (79,449)    (59,724)  
Deferred loan origination           
fees (2,515)    (2,504)    (2,251)  
Allowance for loan losses (9,544)    (9,565)    (9,590)  
Total loans receivable, net$  708,568    $  705,268    $676,079   

_______________________

  1. Does not include one- to four-family loans held for sale totaling $3,981, $3,236 and $5,542 at March 31, 2018, December 31, 2017, and March 31, 2017, respectively. 
  2. Does not include commercial business loans held for sale totaling $171 and $256 at December 31, 2017, and March 31, 2017, respectively. 

Timberland originated $78.99 million in loans during the quarter ended March 31, 2018, compared to $79.50 million for the comparable quarter one year ago and $82.51 million for the preceding quarter.  Timberland continues to sell fixed-rate one- to four-family mortgage loans into the secondary market for asset-liability management purposes and to generate non-interest income.  Timberland also (on a much smaller volume) periodically sells the guaranteed portion of U.S. Small Business Administration (“SBA”) loans.  During the second quarter of fiscal 2018 fixed-rate one- to four-family mortgage loans and SBA loans totaling $15.31 million were sold compared to $15.01 million for the comparable quarter one year ago and $15.91 million for the preceding quarter.
                                            
Timberland’s investment securities and other investments increased $965,000, or 9%, to $12.26 million at March 31, 2018, from $11.30 million at December 31, 2017, primarily due to the purchase of a $1.11 million agency investment security.

DEPOSIT BREAKDOWN ($ in thousands)
  March 31, 2018 December 31, 2017 March 31, 2017 
  Amount Percent Amount Percent Amount Percent 
Non-interest-bearing demand $222,302 25% $210,108 24% $186,239   23% 
NOW checking  227,075  26   218,422  25   214,488   27  
Savings  147,750  17   142,660  16   138,518   17  
Money market  130,844  15   156,665  18   118,791   15  
Money market – brokered  10,363   1   10,796   1   8,665   1  
Certificates of deposit under $250  121,157  14   118,017  14   123,671   15  
Certificates of deposit $250 and over  17,720  2   16,208  2   15,268   2  
Certificates of deposit – brokered  3,200 --   3,198 --   3,212   --  
  Total deposits $880,411 100% $876,074 100% $808,852 100% 

Total deposits increased $4.34 million, or 1%, to $880.41 million at March 31, 2018, from $876.07 million at December 31, 2017.  This increase was primarily due to a $13.19 million increase in non-interest-bearing demand account balances, an $8.65 million increase in NOW checking account balances, a $5.09 million increase in savings account balances and a $4.65 million increase in certificates of deposit account balances.  These increases were partially offset by a $25.82 million decrease in money market account balances.  The decrease in money market account balances was primarily due to a commercial customer withdrawing funds in January 2018 that were initially deposited in December 2017.

Shareholders’ Equity

Total shareholders’ equity increased $3.73 million to $117.84 million at March 31, 2018, from $114.11 million at December 31, 2017.  The increase in shareholders’ equity was primarily due to net income of $4.27 million for the quarter, which was partially offset by dividend payments to shareholders of $959,000. 

Capital Ratios and Asset Quality

Timberland remains well capitalized with a total risk-based capital ratio of 18.01% and a Tier 1 leverage capital ratio of 11.66% at March 31, 2018.

No provision for loan losses was made for the quarters ended March 31, 2018, and December 31, 2017.  Timberland recorded a $250,000 loan loss reserve recapture during the comparable quarter one year ago.  Net charge-offs totaled $21,000 for the current quarter compared to a net recovery of $12,000 for the preceding quarter and net charge-offs of $3,000 for the comparable quarter one year ago.  The allowance for loan losses was 1.33% of loans receivable at March 31, 2018, compared to 1.34% at December 31, 2017, and 1.40% at March 31, 2017.

Total delinquent loans (past due 30 days or more) and non-accrual loans increased 5% to $3.29 million at March 31, 2018, from $3.12 million at December 31, 2017, and increased 23% from $2.66 million one year ago.  Non-accrual loans decreased 9% to $1.93 million at March 31, 2018, from $2.11 million at December 31, 2017, and increased 2% from $1.89 million one year ago.

NON-ACCRUAL LOANSMarch 31, 2018 December 31, 2017 March 31, 2017 
($ in thousands)Amount Quantity Amount Quantity  Amount Quantity
             
Mortgage loans:            
  One- to four-family$  801 6 $  947 8  $  820 6
  Commercial 370 3  402 3     314 1
  Land   395 4    395 4     296 2
Total mortgage loans   1,566 13    1,744 15   1,430 9
             
Consumer loans:            
  Home equity and second            
mortgage 185 4  188 4     383 5
  Other -- --  -- --     27 1
Total consumer loans 185 4  188 4     410 6
  Commercial business 181 2  181 2   54 2
Total loans$  1,932 19 $  2,113 21  $   1,894 17

           
OREO and other repossessed assets decreased 23% to $2.22 million at March 31, 2018, from $2.89 million at December 31, 2017, and decreased 26% from $3.01 million at March 31, 2017.  At March 31, 2018, the OREO and other repossessed asset portfolio consisted of 13 individual real estate properties.  During the quarter ended March 31, 2018, one OREO property and one recreational vehicle were sold for a net gain of $81,000.

OREO and OTHER REPOSSESSED ASSETSMarch 31, 2018 December 31, 2017 March 31, 2017
($ in thousands)Amount Quantity Amount Quantity Amount Quantity
            
One- to four-family$  -- -- $  516 1 $  411 2
Commercial 287 1  332 1    637 3
Land 1,934 12  2,026 12    1,957 12
Consumer -- --  13 1    -- --
Total$  2,221 13 $  2,887 15 $    3,005 17

               

The non-performing assets to total assets ratio improved to 0.46% at March 31, 2018, from 0.55% at December 31, 2017, and 0.60% one year ago.

Non-GAAP Financial Measures
In addition to results presented in accordance with generally accepted accounting principles (“GAAP”), this press release contains certain non-GAAP financial measures.  Timberland believes that certain non-GAAP financial measures provide investors with information useful in understanding the Company’s financial performance; however, readers of this report are urged to review these non-GAAP financial measures in conjunction with GAAP results as reported.

Financial measures that exclude intangible assets are non-GAAP measures.  To provide investors with a broader understanding of capital adequacy, Timberland provides non-GAAP financial measures for tangible common equity, along with the GAAP measure.  Tangible common equity is calculated as shareholders’ equity less goodwill.  In addition, tangible assets equal total assets less goodwill.

The following table provides a reconciliation of ending shareholders’ equity (GAAP) to ending tangible shareholders’ equity (non-GAAP), and ending total assets (GAAP) to ending tangible assets (non-GAAP).

($ in thousands) March 31, 2018 December 31, 2017 March 31, 2017
       
Shareholders’ equity $  117,843  $  114,112  $  104,829 
Less goodwill  (5,650)  (5,650)  (5,650)
Tangible common equity $  112,193  $  108,462  $  99,179 
       
Total assets $  1,001,201  $  993,895  $  946,682 
Less goodwill  (5,650)  (5,650)  (5,650)
Tangible assets $  995,551  $  988,245  $  941,032 

About Timberland Bancorp, Inc.
Timberland Bancorp, Inc., a Washington corporation, is the holding company for Timberland Bank (“Bank”).  The Bank opened for business in 1915 and serves consumers and businesses across Grays Harbor, Thurston, Pierce, King, Kitsap and Lewis counties, Washington with a full range of lending and deposit services through its 22 branches (including its main office in Hoquiam).    

Disclaimer
Certain matters discussed in this press release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not statements of historical fact and often include the words “believes,” “expects,” “anticipates,” “estimates,” “forecasts,” “intends,” “plans,” “targets,” “potentially,” “probably,” “projects,” “outlook” or similar expressions or future or conditional verbs such as “may,” “will,” “should,” “would” and “could.”  Forward-looking statements include statements with respect to our beliefs, plans, objectives, goals, expectations, assumptions and statements about future performance.  These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that could cause our actual results to differ materially from the results anticipated, including, but not limited to: the credit risks of lending activities, including changes in the level and trend of loan delinquencies and write-offs and changes in our allowance for loan losses and provision for loan losses that may be impacted by deterioration in the housing and commercial real estate markets and may lead to increased losses and non-performing assets in our loan portfolio, and may result in our allowance for loan losses not being adequate to cover actual losses, and require us to materially increase our loan loss reserves; changes in general economic conditions, either nationally or in our market areas; changes in the levels of general interest rates, and the relative differences between short and long term interest rates, deposit interest rates, our net interest margin and funding sources; fluctuations in the demand for loans, the number of unsold homes, land and other properties and fluctuations in real estate values in our market areas; secondary market conditions for loans and our ability to sell loans in the secondary market; results of examinations of us by the Board of Governors of the Federal Reserve System and our bank subsidiary by the Federal Deposit Insurance Corporation, the Washington State Department of Financial Institutions, Division of Banks or other regulatory authorities, including the possibility that any such regulatory authority may, among other things, institute a formal or informal enforcement action or require us to increase our allowance for loan losses, write-down assets, change our regulatory capital position or affect our ability to borrow funds or maintain or increase deposits or impose additional requirements or restrictions, which could adversely affect our liquidity and earnings; legislative or regulatory changes that adversely affect our business including changes in regulatory policies and principles, or the interpretation of regulatory capital or other rules including as a result of Basel III; the impact of the Dodd Frank Wall Street Reform and Consumer Protection Act and the implementation of related rules and regulations; our ability to attract and retain deposits;  increases in premiums for deposit insurance; our ability to control operating costs and expenses; the use of estimates in determining fair value of certain of our assets, which estimates may prove to be incorrect and result in significant declines in valuation; difficulties in reducing risk associated with the loans on our consolidated balance sheet; staffing fluctuations in response to product demand or the implementation of corporate strategies that affect our workforce and potential associated charges; computer systems on which we depend could fail or experience a security breach; our ability to retain key members of our senior management team; costs and effects of litigation, including settlements and judgments; our ability to successfully integrate any assets, liabilities, customers, systems, and management personnel we may in the future acquire into our operations and our ability to realize related revenue synergies and cost savings within expected time frames and any goodwill charges related thereto; our ability to manage loan delinquency rates;  increased competitive pressures among financial services companies; changes in consumer spending, borrowing and savings habits; the availability of resources to address changes in laws, rules, or regulations or to respond to regulatory actions; our ability to pay dividends on our common and stock; adverse changes in the securities markets; inability of key third-party providers to perform their obligations to us; changes in accounting policies and practices, as may be adopted by the financial institution regulatory agencies or the Financial Accounting Standards Board, including additional guidance and interpretation on accounting issues and details of the implementation of new accounting methods; the economic impact of war or any terrorist activities; other economic, competitive, governmental, regulatory, and technological factors affecting our operations; pricing, products and services; and other risks detailed in our reports filed with the Securities and Exchange Commission.

Any of the forward-looking statements that we make in this press release and in the other public statements we make are based upon management’s beliefs and assumptions at the time they are made.  We undertake no obligation to publicly update or revise any forward-looking statements included in this report or to update the reasons why actual results could differ from those contained in such statements, whether as a result of new information, future events or otherwise.  We caution readers not to place undue reliance on any forward-looking statements.  We do not undertake and specifically disclaim any obligation to revise any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements.  These risks could cause our actual results for fiscal 2018 and beyond to differ materially from those expressed in any forward-looking statements by, or on behalf of us, and could negatively affect the Company’s operations and stock price performance.

  
TIMBERLAND BANCORP INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
Three Months Ended
($ in thousands, except per share amounts)March 31, Dec. 31, March 31,
(unaudited) 2018   2017  2017 
 Interest and dividend income     
 Loans receivable$9,484  $9,328 $8,840 
 Investment securities 39   58  68 
 Dividends from mutual funds and FHLB stock 26   26  12 
  Interest bearing deposits in banks 741   623  379 
   Total interest and dividend income 10,290     10,035  9,299 
       
 Interest expense     
 Deposits 666   601  545 
 FHLB borrowings --   --  302 
   Total interest expense 666   601  847 
   Net interest income 9,624   9,434  8,452 
       
 Recapture of loan losses --   --  (250)
      Net interest income after recapture of loan losses 9,624   9,434  8,702 
       
 Non-interest income     
 Service charges on deposits 1,132   1,179  1,090 
 ATM and debit card interchange transaction fees 883   845  793 
 Gain on sale of loans, net 470   521  406 
 Bank owned life insurance (“BOLI”) net earnings 137   136  136 
 Servicing income on loans sold 117   116  99 
 Recoveries on investment securities, net   13     22    -- 
 Other 330   318  327 
   Total non-interest income 3,082   3,137  2,851 
       
 Non-interest expense     
 Salaries and employee benefits 4,001   3,950  3,755 
 Premises and equipment 799   768  776 
 Gain on disposition of premises and equipment, net (113)  --  -- 
 Advertising 176   209  167 
 OREO and other repossessed assets, net 91   113  (12)
 ATM and debit card processing 318   331  350 
 Postage and courier 131   105  120 
 State and local taxes 168   161  152 
 Professional fees 243   218  199 
 FDIC insurance 75   65  107 
 Loan administration and foreclosure 92   79  (1)
 Data processing and telecommunications 495   467  464 
 Deposit operations 252   278  240 
 Other, net 493   432  540 
   Total non-interest expense, net 7,221   7,176  6,857 
       
 Income before income taxes 5,485   5,395  4,696 
 Provision for income taxes 1,216   1,781  1,568 
   Net income$  4,269  $3,614 $  3,128 
       
 Net income per common share:     
   Basic$0.58  $0.49 $0.44 
   Diluted 0.57   0.48  0.42 
       
 Weighted average common shares outstanding:     
   Basic 7,328,127   7,312,531  7,135,083 
   Diluted 7,512,058   7,508,169  7,379,353 
            
            
            


TIMBERLAND BANCORP INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
Six Months Ended
($ in thousands, except per share amounts)March 31, March 31,
(unaudited) 2018   2017 
 Interest and dividend income   
 Loans receivable$18,812  $17,628 
 Investment securities 96   138 
 Dividends from mutual funds and FHLB stock 52   37 
 Interest bearing deposits in banks 1,364   660 
   Total interest and dividend income 20,324   18,463 
     
 Interest expense   
 Deposits 1,266   1,088 
 FHLB borrowings --   610 
   Total interest expense 1,266   1,698 
 

 
  Net interest income 19,058   16,765 
 Recapture of loan losses --   (250)
   Net interest income after recapture of loan losses 19,058   17,015 
     
 Non-interest income   
 Service charges on deposits 2,310   2,195 
 ATM and debit card interchange transaction fees 1,727   1,593 
 Gain on sale of loans, net 992   1,095 
 BOLI net earnings 273   274 
 Servicing income on loans sold 233   196 
 Recoveries on investment securities, net 36   -- 
 Other 648   715 
   Total non-interest income 6,219   6,068 
     
 Non-interest expense   
 Salaries and employee benefits 7,950   7,435 
 Premises and equipment 1,567   1,531 
 Gain on disposition of premises and equipment, net (113)  -- 
 Advertising 386   329 
 OREO and other repossessed assets, net 204   18 
 ATM and debit card processing 648   662 
 Postage and courier 237   214 
 State and local taxes 329   308 
 Professional fees 460   399 
 FDIC insurance 141   221 
 Loan administration and foreclosure 171   93 
 Data processing and telecommunications 962   914 
 Deposit operations 530   549 
 Other, net 925   995 
   Total non-interest expense, net 14,397   13,668 
     
 Income before income taxes$10,880  $9,415 
 Provision for income taxes 2,997   3,140 
   Net income$7,883  $6,275 
     
 Net income per common share:   
   Basic$1.08  $0.90 
   Diluted 1.05   0.86 
     
 Weighted average common shares outstanding:   
   Basic 7,320,243   6,997,420 
   Diluted 7,510,092   7,306,644 
         
         
         


TIMBERLAND BANCORP INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
 
($ in thousands, except per share amounts) (unaudited) March 31, Dec. 31, March 31,
   2018   2017   2017 
Assets      
Cash and due from financial institutions $15,508  $  16,952  $  17,060 
Interest-bearing deposits in banks  153,897   149,255   130,980 
 Total cash and cash equivalents  169,405   166,207   148,040 
        
Certificates of deposit (“CDs”) held for investment, at cost  52,938   53,528   52,934 
Investment securities:      
 Held to maturity, at amortized cost  8,070   7,077   7,326 
 Available for sale, at fair value  1,193   1,221   1,272 
FHLB stock  1,107   1,107   2,307 
Other investments, at cost  3,000   3,000   -- 
Loans held for sale  3,981   3,407   5,798 
       
Loans receivable  718,112   714,833   685,669 
Less: Allowance for loan losses  (9,544)  (9,565)  (9,590)
 Net loans receivable  708,568   705,268   676,079 
        
Premises and equipment, net  18,053   18,307   18,013 
OREO and other repossessed assets, net  2,221   2,887   3,005 
BOLI  19,539   19,402   18,994 
Accrued interest receivable  2,655   2,743   2,443 
Goodwill  5,650   5,650   5,650 
Mortgage servicing rights, net  1,910   1,871   1,710 
Other assets  2,911   2,220   3,111 
 Total assets $1,001,201  $993,895  $946,682 
        
Liabilities and shareholders’ equity      
Deposits: Non-interest-bearing demand $  222,302  $  210,108  $  186,239 
Deposits: Interest-bearing  658,109   665,966   622,613 
 Total deposits  880,411   876,074   808,852 
        
FHLB borrowings  --   --   30,000 
Other liabilities and accrued expenses  2,947   3,709   3,001 
 Total liabilities  883,358   879,783   841,853 
       
Shareholders’ equity      
Common stock, $.01 par value; 50,000,000 shares authorized;
  7,390,227 shares issued and outstanding – March 31, 2018
  7,367,327 shares issued and outstanding – December 31,2017
  7,345,477 shares issued and outstanding – March 31, 2017   
   13,891    

13,540
    

 
12,986
 
Unearned shares issued to Employee Stock Ownership Plan (“ESOP”)  (265)  (331)  (529)
Retained earnings  104,349   101,039   92,550 
Accumulated other comprehensive loss  (132)  (136)  (178)
 Total shareholders’ equity  117,843   114,112   104,829 
 Total liabilities and shareholders’ equity $1,001,201  $993,895  $946,682 
              
              
              


KEY FINANCIAL RATIOS AND DATA  Three Months Ended
($ in thousands, except per share amounts) (unaudited) March 31, Dec. 31, March 31,
   2018   2017   2017 
PERFORMANCE RATIOS:      
Return on average assets (a)  1.75%  1.50%  1.35%
Return on average equity (a)  14.79%  12.90%  12.24%
Net interest margin (a)  4.19%  4.19%  3.88%
Efficiency ratio  56.83%  57.08%  60.67%
       
  Six Months Ended
   March 31,   March 31,
    2018     2017 
PERFORMANCE RATIOS:      
Return on average assets (a)
   1.63%    1.37%
Return on average equity (a)   13.86%    12.55%
Net interest margin (a)   4.19%    3.90%
Efficiency ratio   56.96%    59.86%
       
  March 31, Dec. 31, March 31,
   2018   2017   2017 
ASSET QUALITY RATIOS AND DATA:      
Non-accrual loans $1,932  $2,113  $1,894 
Loans past due 90 days and still accruing  --   --   135 
Non-performing investment securities  470   500   638 
OREO and other repossessed assets  2,221   2,887   3,005 
Total non-performing assets (b) $4,623  $5,500  $5,672 
       
       
Non-performing assets to total assets (b)  0.46%  0.55%  0.60%
Net charge-offs (recoveries) during quarter $21  $  (12) $  3 
Allowance for loan losses to non-accrual loans  494%  453%  506%
Allowance for loan losses to loans receivable (c)  1.33%  1.34%  1.40%
Troubled debt restructured loans on accrual status (d) $2,970  $3,282  $6,428 
       
       
CAPITAL RATIOS:      
Tier 1 leverage capital  11.66%  11.45%  10.89%
Tier 1 risk-based capital  16.76%  16.49%  15.77%
Common equity Tier 1 risk-based capital  16.76%  16.49%  15.77%
Total risk-based capital  18.01%  17.74%  17.02%
Tangible common equity to tangible assets (non-GAAP)  11.27%  10.98%  10.54%
       
       
BOOK VALUES:      
Book value per common share $  15.95  $  15.49  $14.27 
Tangible book value per common share (e)  15.18   14.72   13.50 
       

________________________________________________

(a)  Annualized
(b)  Non-performing assets include non-accrual loans, loans past due 90 days and still accruing, non-performing investment securities and OREO and other repossessed assets.  Troubled debt restructured loans on accrual status are not included.
(c)  Does not include loans held for sale and is before the allowance for loan losses.
(d)  Does not include troubled debt restructured loans totaling $155, $199 and $404 reported as non-accrual loans at March 31, 2018, December 31, 2017 and March 31, 2017, respectively.
(e)  Tangible common equity divided by common shares outstanding (non-GAAP).                                                                                                                                                                                                                           

AVERAGE BALANCES, YIELDS, AND RATES - QUARTERLY
($ in thousands)
(unaudited)

 For the Three Months Ended
 March 31, 2018 December 31, 2017 March 31, 2017
 Amount Rate Amount Rate Amount   Rate
            
Assets           
Loans receivable and loans held for sale$  717,502  5.29% $   709,079  5.26% $  688,506  5.14%
Investment securities and FHLB stock (1)   13,190   1.97     12,451   2.70     10,866   2.94 
Interest-bearing deposits in banks and CD’s   187,181   1.61     180,038   1.37     171,203   0.90 
  Total interest-earning assets   917,873   4.48     901,568   4.45     870,575   4.27 
Other assets   58,590       60,128       59,561   
  Total assets$  976,463    $  961,696    $  930,136   
            
Liabilities and Shareholders’ Equity           
NOW checking accounts$    217,734   0.21% $    212,550   0.21% $  208,736   0.22%
Money market accounts   141,594   0.53     136,466   0.38     127,935   0.34 
Savings accounts 143,449   0.06   141,266   0.06   134,073   0.06 
Certificates of deposit accounts 139,620   1.01   138,687   0.96   144,021   0.86 
  Total interest-bearing deposits   642,397   0.42     628,969   0.38     614,765   0.35 
FHLB borrowings   --    --     --    --     30,000   4.08 
Total interest-bearing liabilities 642,397   0.42   628,969   0.38   644,765   0.52 
            
Non-interest-bearing demand deposits 214,722     216,907     178,977   
Other liabilities 3,868     3,732     4,208   
Shareholders’ equity 115,476     112,088     102,186   
  Total liabilities and shareholders’ equity$  976,463    $  961,696    $  930,136   
            
  Interest rate spread  4.06%   4.07%   3.75%
  Net interest margin (2)  4.19%   4.19%   3.88%
  Average interest-earning assets to           
  average interest-bearing liabilities 142.88%    143.34%    135.02%  

          _____________________________________
(1) Includes other investments
(2) Net interest margin = annualized net interest income /
     average interest-earning assets
               

AVERAGE BALANCES, YIELDS, AND RATES – YEAR-TO-DATE
($ in thousands)
(unaudited)

 For the Six Months Ended 
     
 March 31, 2018  March 31, 2017 
 Amount Rate  Amount Rate
         
Assets        
Loans receivable and loans held for sale$  713,245   5.28%  $  686,689  5.13%
Investment securities and FHLB Stock (1)   12,816    2.31      10,929    3.18 
Interest-bearing deposits in banks and CD’s   183,572    1.49      162,433    0.81 
  Total interest-earning assets   909,633    4.47      860,051    4.29 
Other assets   59,366        58,317   
  Total assets$  968,999     $  918,368   
         
Liabilities and Shareholders’ Equity        
NOW checking accounts$  215,113  0.21%  $  205,526  0.23%
Money market accounts   139,002    0.46      124,081    0.33 
Savings accounts 142,346    0.06    130,829    0.06 
Certificate of deposit accounts 139,148    0.98    145,746    0.84 
  Total interest-bearing deposits   635,609    0.40      606,182    0.36 
FHLB borrowings   --    --      30,000    4.08 
Total interest-bearing liabilities 635,609    0.40    636,182    0.54 
         
Non-interest-bearing demand deposits 215,826      177,860   
Other liabilities 3,800      4,363   
Shareholders’ equity 113,764      99,963   
  Total liabilities and shareholders’ equity$  968,999     $  918,368   
         
  Interest rate spread  4.07%    3.76%
  Net interest margin (2)  4.19%    3.90%
  Average interest-earning assets to        
  average interest-bearing liabilities 143.11%     135.19%  

          _____________________________________
(1) Includes other investments
(2) Net interest margin = annualized net interest income /
     average interest-earning assets

Contact:
Michael R. Sand,
President & CEO
Dean J. Brydon, CFO
(360) 533-4747
www.timberlandbank.com