Attached files

file filename
8-K - FORM 8-K - TIMBERLAND BANCORP INCtimb8k12317.htm
Exhibit 99.1
 

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

Timberland Bancorp Earnings Per Share Increased 19% to $0.43 for First Fiscal Quarter of 2017
Increases Quarterly Dividend by 22%

HOQUIAM, WA – January 23, 2017 - Timberland Bancorp, Inc. (NASDAQ: TSBK) ("Timberland" or "the Company") today reported net income of $3.15 million, or $0.43 per diluted common share, for its first fiscal quarter ended December 31, 2016.  This compares to net income of $2.53 million, or $0.36 per diluted common share, for the quarter ended December 31, 2015, and net income of $2.70 million, or $0.38 per diluted common share for the preceding quarter ended September 30, 2016.

Timberland's Board of Directors also announced a 22% increase in the quarterly cash dividend to shareholders to $0.11 per common share, payable on February 27, 2017, to shareholders of record on February 13, 2017.

"We are pleased with the ongoing strength of the Company's financial metrics, as we continue to grow the balance sheet toward $1 billion in assets," stated Michael R. Sand, President and CEO.  "The December quarter's net income and earnings per share were both record operating results for the Company and have provided a strong first fiscal quarter for us to build upon during the remainder of our current fiscal year.  We expect rising interest rates to have a positive impact on the Company's earnings this year as will the scheduled maturities of two high cost Federal Home Loan Bank borrowings this summer."

First Fiscal Quarter 2017 Earnings and Balance Sheet Highlights (at or for the period ended December 31, 2016, compared to September 30, 2016, or December 31, 2015):

   Earnings Highlights:
·
Net income increased 24% to $3.15 million from $2.53 million for the comparable quarter one year ago;
·
Earnings per diluted common share  increased 19% to $0.43 from $0.36 for the comparable quarter one year ago;
·
Return on average equity and return on average assets for the current quarter increased to 12.87% and 1.39%, respectively;
·
Net interest margin improved to 3.91% from 3.77% for the preceding quarter;
·
Operating revenue increased 13% from the comparable quarter one year ago; and
·
Non-interest income increased 28% from the comparable quarter one year ago.

   Balance Sheet Highlights:
·
Total assets increased 10% year-over-year and 4% from the prior quarter;
·
Net loans receivable increased 7% year-over-year and 1% from the prior quarter;
·
Total deposits increased 13% year-over-year and 4% from the prior quarter;
·
Other real estate owned ("OREO") and other repossessed assets decreased 58% year-over-year and 21% from the prior quarter;
·
Non-performing assets decreased 53% year-over-year and 18% from the prior quarter to 0.70% of total assets; and
·
Book and tangible book values per common share increased to $14.32 and $13.51, respectively, at December 31, 2016.



Timberland Fiscal Q1 2017 Earnings
January 23, 2017
Page 2
 
Operating Results

Operating revenue (net interest income before provision for loan losses, plus non-interest income excluding other than temporary impairment ("OTTI") charges on investment securities) increased 13% to $11.53 million for the current quarter from $10.23 million for the comparable quarter one year ago and increased 4% from $11.06 million for the preceding quarter.

Net interest income for the current quarter increased 8% to $8.31 million from $7.71 million for the comparable quarter one year ago and increased 6% from $7.81 million for the preceding quarter.  The increased net interest income was primarily due to an increase in the average total interest-bearing assets and a reduction in the Federal Home Loan Bank ("FHLB") borrowing expense during the quarter.  Average total interest-bearing assets for the current quarter increased 10% to $849.73 million from $771.16 million for the comparable quarter one year ago and increased 3% from $828.00 million for the preceding quarter.  The reduced interest expense for FHLB borrowings was primarily due to the prepayment of a $15.00 million FHLB borrowing on September 30, 2016, which reduced interest expense by approximately $54,000 per month during the quarter.  During the preceding quarter, net interest income was reduced by a $138,000 pre-payment penalty incurred in connection with the prepayment of the $15.00 million FHLB borrowing.  Two additional high-cost $15.00 million FHLB borrowings mature near the end of Timberland's 2017 fiscal year.

The net interest margin for the current quarter was 3.91% compared to 3.77% for the preceding quarter and 4.00% for the comparable quarter one year ago. The net interest margin for the current quarter was increased by approximately one basis point due to the collection of $21,000 of non-accrual interest.  The net interest margin for the comparable quarter one year ago was increased by approximately 25 basis points due to the collection of $475,000 of non-accrual interest.  The net interest margin for the preceding quarter was reduced by approximately five basis points (net), due to the $138,000 pre-payment penalty on the FHLB borrowing, which was partially offset by the collection of $38,000 of non-accrual interest.

Non-interest income increased 3% to $3.22 million for the quarter ended December 31, 2016, from $3.11 million for the preceding quarter, and increased 28% from $2.52 million for the comparable quarter one year ago.  The increase in non-interest income for the current quarter compared to the preceding quarter was primarily due to an increase in gain on sale of loans, a decrease in OTTI charges on investment securities, and smaller increases in several other categories.  These improvements to non-interest income were partially offset by a $273,000 decrease in ATM and debit card interchange transaction fee income.  The increase in gain on sale of loans was primarily due to an increase in the dollar volume of fixed-rate one- to four-family loans sold during the current quarter.  The decrease in ATM and debit card interchange transaction fees was primarily due to a one-time $262,000 incentive payment received from Timberland's debit card issuer during the preceding quarter.

Total operating expenses for the current quarter decreased 2% to $6.81 million from $6.96 million for the preceding quarter and increased 5% from $6.48 million for the comparable quarter one year ago.  The decreased expenses for the current quarter compared to the preceding quarter were primarily due to decreases in the premises and equipment, ATM and debit card processing and OREO and other repossessed assets categories.  These decreases were partially offset by an increase in salaries and employee benefits expense.  The efficiency ratio for the current quarter improved to 59.07% from 63.77% for the preceding quarter and 63.35% for the comparable quarter one year ago.

The provision for income taxes for the quarter ended December 31, 2016, increased to $1.57 million from $1.26 million for the preceding quarter, primarily due to higher pre-tax income.  The effective tax rate was 33.3% for the current quarter compared to 31.7% for the quarter ended September 30, 2016.

Balance Sheet Management

Total assets increased 4% to $923.75 million at December 31, 2016 from $891.39 million at September 30, 2016.  The increase was primarily due to a $26.53 million increase in cash and cash equivalents and a $5.99 million increase in net loans receivable.  These increases were primarily funded by a $28.44 million increase in deposits during the quarter.

Liquidity, as measured by cash and cash equivalents, CDs held for investment and available for sale investments securities, was 23.1% of total liabilities at December 31, 2016, compared to 20.6% at September 30, 2016, and 19.5% one year ago.

Net loans receivable increased $5.99 million, or 1%, to $669.14 million at December 31, 2016, from $663.15 million at September 30, 2016. The increase was primarily due to a $10.97 million increase in commercial real estate loans, a $9.50
 
 

Timberland Fiscal Q1 2017 Earnings
January 23, 2017
Page 3
 
million increase in multi-family construction loans, a $3.24 million increase in custom and owner/builder one- to four-family construction loans, and a $925,000 increase in one- to four-family mortgage loans.  These increases were partially offset by a $10.24 million decrease in multi-family mortgage loans, a $5.53 million increase in the amount of undisbursed construction loans in process, a $1.97 million decrease in speculative one- to four-family construction loans, and a $1.74 million decrease in consumer loans.


LOAN PORTFOLIO
($ in thousands)
 
December 31, 2016
   
September 30, 2016
   
December 31, 2015
 
   
Amount
   
Percent
   
Amount
   
Percent
   
Amount
   
Percent
 
                                     
Mortgage loans:
                                   
   One- to four-family (a)
 
$
119,485
     
16
%
 
$
118,560
     
16
%
 
$
117,203
     
17
%
   Multi-family
   
52,062
     
7
     
62,303
     
9
     
47,980
     
7
 
   Commercial
   
323,496
     
44
     
312,525
     
43
     
295,595
     
43
 
   Construction - custom and
                                               
owner/builder
   
96,292
     
13
     
93,049
     
13
     
67,861
     
10
 
   Construction - speculative
            one-to four-family
   
6,133
     
1
     
8,106
     
1
     
6,199
     
1
 
   Construction - commercial
   
8,627
     
1
     
9,365
     
1
     
22,213
     
3
 
   Construction - multi-family
   
22,092
     
3
     
12,590
     
2
     
20,570
     
3
 
   Land
   
22,359
     
3
     
21,627
     
3
     
25,258
     
4
 
Total mortgage loans
   
650,546
     
88
     
638,125
     
88
     
602,879
     
88
 
                                                 
Consumer loans:
                                               
   Home equity and second
                                               
mortgage
   
37,602
     
5
     
39,727
     
5
     
36,057
     
5
 
   Other
   
4,523
     
1
     
4,139
     
1
     
4,387
     
1
 
Total consumer loans
   
42,125
     
6
     
43,866
     
6
     
40,444
     
6
 
                                                 
Commercial business loans
   
42,657
     
6
     
41,837
     
6
     
40,886
     
6
 
Total loans
   
735,328
     
100
%
   
723,828
     
100
%
   
684,209
     
100
%
Less:
                                               
Undisbursed portion of
                                               
construction loans in
                                               
process
   
(54,161
)
           
(48,627
)
           
(47,596
)
       
Deferred loan origination
                                               
fees
   
(2,184
)
           
(2,229
)
           
(2,183
)
       
Allowance for loan losses
   
(9,843
)
           
(9,826
)
           
(9,889
)
       
Total loans receivable, net
 
$
669,140
           
$
663,146
           
$
624,541
         

_______________________
(a)
Does not include one- to four-family loans held for sale totaling $2,008, $3,604 and $1,304 at December 31, 2016, September 30, 2016, and December 31, 2015, respectively.


Timberland originated $90.15 million in loans during the quarter ended December 31, 2016, compared to $53.76 million for the comparable quarter one year ago and $69.71 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) sells the guaranteed portion of U.S. Small Business Administration ("SBA") loans.  During the first quarter of fiscal 2017, fixed-rate one- to four-family mortgage loans and SBA loans totaling $24.20 million were sold compared to $12.62 million for the comparable quarter one year ago and $17.83 million for the preceding quarter.
 

Timberland Fiscal Q1 2017 Earnings
January 23, 2017
Page 4

Timberland's investment securities decreased slightly during the quarter to $8.71 million at December 31, 2016, from $8.85 million at September 30, 2016, primarily due to scheduled amortization.

Premises and equipment increased by $1.66 million, or 10%, during the current quarter to $17.82 million at December 31, 2016, from $16.16 million at September 30, 2016.  The increase was primarily a result of Timberland purchasing the building that it had been leasing for its Gig Harbor branch office for $1.84 million in December 2016.


DEPOSIT BREAKDOWN
($ in thousands)
 
   
December 31, 2016
   
September 30, 2016
   
December 31, 2015
 
   
Amount
   
Percent
   
Amount
   
Percent
   
Amount
   
Percent
 
Non-interest bearing demand
 
$
176,382
     
22
%
 
$
172,283
     
23
%
 
$
142,279
     
20
%
NOW checking
   
207,415
     
26
     
203,812
     
27
     
186,003
     
27
 
Savings
   
131,124
     
17
     
123,474
     
16
     
110,475
     
16
 
Money market
   
122,026
     
15
     
107,083
     
14
     
99,061
     
14
 
Money market – brokered
   
6,912
     
1
     
6,908
     
1
     
7,153
     
1
 
Certificates of deposit under $100
   
76,951
     
10
     
78,284
     
10
     
83,618
     
12
 
Certificates of deposit $100 and over
   
65,956
     
9
     
66,485
     
9
     
65,984
     
9
 
Certificates of deposit – brokered
   
3,209
     
--
     
3,205
     
--
     
3,197
     
1
 
    Total deposits
 
$
789,975
     
100
%
 
$
761,534
     
100
%
 
$
697,770
     
100
%


Total deposits increased $28.44 million, or 4%, during the current quarter to $789.98 million at December 31, 2016, from $761.53 million at September 30, 2016.  The current quarter's increase was primarily due to a $14.95 million increase in money market account balances, a $7.65 million increase in savings account balances, a $4.10 million increase in non-interest bearing demand account balances and a $3.60 million increase in negotiable order of withdrawal ("NOW") checking account balances.  These increases were partially offset by a $1.86 million decrease in certificates of deposit account balances.


Shareholders' Equity

Total shareholders' equity increased $2.80 million to $99.63 million at December 31, 2016, from $96.83 million at September 30, 2016.  The increase in shareholders' equity was primarily due to net income of $3.15 million for the quarter, which was partially offset by dividend payments of $625,000 to shareholders.  For the quarter ended December 31, 2016, book value per share increased $0.37 to $14.32 and tangible book value per share increased $0.38 to $13.51.  Timberland did not repurchase shares of its common stock during the quarter and, at December 31, 2016, had 221,893 shares authorized to be purchased in accordance with the terms of its existing stock repurchase plan.


Capital Ratios and Asset Quality

Timberland remains well capitalized with a total risk-based capital ratio of 16.39% and a Tier 1 leverage capital ratio of 10.60%.

There was no provision for loan losses made for the quarters ended December 31, 2016, September 30, 2016, and December 31, 2015.  Timberland had a net recovery of $17,000 for the current quarter compared to net charge-offs of $15,000 for the preceding quarter and net charge-offs of $35,000 for the comparable quarter one year ago.  The non-performing assets to total assets ratio improved to 0.70% at December 31, 2016, from 0.88% three months earlier and 1.63% one year ago.  The allowance for loan losses was 1.45% of loans receivable at December 31, 2016.

Total delinquent loans (past due 30 days or more) and non-accrual loans decreased 25% to $4.06 million at December 31, 2016, from $5.48 million one year ago and increased 17% from $3.47 million at September 30, 2016.  Non-accrual loans decreased 51% to $2.36 million at December 31, 2016, from $4.83 million one year ago and decreased 18% from $2.87 million at September 30, 2016.
 

Timberland Fiscal Q1 2017 Earnings
January 23, 2017
Page 5


NON-ACCRUAL LOANS
 
December 31, 2016
   
September 30, 2016
   
December 31, 2015
 
($ in thousands)
 
Amount
   
Quantity
   
Amount
   
Quantity
   
Amount
   
Quantity
 
                                     
Mortgage loans:
                                   
   One- to four-family
 
$
846
     
7
   
$
914
     
7
   
$
2,694
     
17
 
   Commercial
   
--
     
--
     
612
     
1
     
1,184
     
3
 
   Construction
   
367
     
1
     
367
     
1
     
--
     
--
 
   Land
   
735
     
5
     
548
     
5
     
546
     
4
 
Total mortgage loans
   
1,948
     
13
     
2,441
     
14
     
4,424
     
24
 
                                                 
Consumer loans:
                                               
   Home equity and second
                                               
mortgage
   
387
     
5
     
402
     
6
     
300
     
4
 
   Other
   
29
     
1
     
30
     
1
     
34
     
1
 
Total consumer loans
   
416
     
6
     
432
     
7
     
334
     
5
 
                                                 
Commercial business loans
   
--
     
--
     
--
     
--
     
73
     
1
 
Total loans
 
$
2,364
     
19
   
$
2,873
     
21
   
$
4,831
     
30
 


OREO and other repossessed assets decreased 58% to $3.25 million at December 31, 2016, from $7.67 million at December 31, 2015, and decreased 21% from $4.12 million at September 30, 2016.  At December 31, 2016, the OREO and other repossessed asset portfolio consisted of 19 individual real estate properties and one mobile home.  During the quarter ended December 31, 2016, four OREO properties totaling $893,000 were sold for a net gain of $3,000.

OREO and OTHER REPOSSESSED ASSETS
 
December 31, 2016
   
September 30, 2016
   
December 31, 2015
 
($ in thousands)
 
Amount
   
Quantity
   
Amount
   
Quantity
   
Amount
   
Quantity
 
                                     
One- to four-family
 
$
456
     
3
   
$
1,071
     
5
   
$
2,763
     
10
 
Commercial
   
636
     
3
     
648
     
3
     
1,449
     
3
 
Land
   
2,095
     
13
     
2,331
     
14
     
3,388
     
18
 
Mobile home
   
67
     
1
     
67
     
1
     
67
     
1
 
Total
 
$
3,254
     
20
   
$
4,117
     
23
   
$
7,667
     
32
 



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 are total assets less goodwill.


Timberland Fiscal Q1 2017 Earnings
January 23, 2017
Page 6

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)
 
December 31, 2016
   
September 30, 2016
   
December 31, 2015
 
                   
Shareholders' equity
 
$
99,634
   
$
96,834
   
$
91,051
 
Less goodwill
   
(5,650
)
   
(5,650
)
   
(5,650
)
Tangible common equity
 
$
93,984
   
$
91,184
   
$
85,401
 
                         
Total assets
 
$
923,751
   
$
891,388
   
$
837,379
 
Less goodwill
   
(5,650
)
   
(5,650
)
   
(5,650
)
Tangible assets
 
$
918,101
   
$
885,738
   
$
831,729
 

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 2017 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 Fiscal Q1 2017 Earnings
January 23, 2017
Page 7
 
TIMBERLAND BANCORP INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
 
Three Months Ended
 
($ in thousands, except per share amounts)
 
Dec. 31,
   
Sept. 30,
   
Dec. 31,
 
(unaudited)
 
2016
   
2016
   
2015
 
Interest and dividend income
                 
Loans receivable
 
$
8,788
   
$
8,588
   
$
8,429
 
Investment securities
   
70
     
74
     
69
 
Dividends from mutual funds and FHLB stock
   
24
     
23
     
22
 
Interest bearing deposits in banks
   
281
     
253
     
171
 
    Total interest and dividend income
   
9,163
     
8,938
     
8,691
 
                         
Interest expense
                       
Deposits
   
543
     
521
     
504
 
FHLB borrowings
   
307
     
611
     
477
 
     Total interest expense
   
850
     
1,132
     
981
 
     Net interest income
   
8,313
     
7,806
     
7,710
 
                         
Provision for loan losses
   
--
     
--
     
--
 
    Net interest income after provision for loan losses
   
8,313
     
7,806
     
7,710
 
                         
Non-interest income
                       
OTTI on investment securities, net
   
--
     
(140
)
   
--
 
Service charges on deposits
   
1,105
     
1,071
     
972
 
ATM and debit card interchange transaction fees
   
800
     
1,073
     
700
 
Gain on sale of loans, net
   
689
     
551
     
394
 
Bank owned life insurance ("BOLI") net earnings
   
137
     
141
     
136
 
Servicing income on loans sold
   
97
     
86
     
65
 
Other
   
388
     
327
     
251
 
    Total non-interest income, net
   
3,216
     
3,109
     
2,518
 
                         
Non-interest expense
                       
Salaries and employee benefits
   
3,680
     
3,589
     
3,471
 
Premises and equipment
   
755
     
831
     
760
 
Advertising
   
162
     
163
     
205
 
OREO and other repossessed assets, net
   
30
     
101
     
244
 
ATM and debit card processing
   
311
     
387
     
322
 
Postage and courier
   
95
     
104
     
100
 
State and local taxes
   
155
     
161
     
132
 
Professional fees
   
201
     
208
     
130
 
FDIC insurance
   
113
     
114
     
107
 
Other insurance
   
33
     
33
     
32
 
Loan administration and foreclosure
   
94
     
106
     
29
 
Data processing and telecommunications
   
450
     
502
     
450
 
Deposit operations
   
309
     
274
     
172
 
Other
   
422
     
388
     
325
 
    Total non-interest expense
   
6,810
     
6,961
     
6,479
 
                         
                         
                         
(Statement continued on following page)
 

Timberland Fiscal Q1 2017 Earnings
January 23, 2017
Page 8
 
                         
   
Three Months Ended
 
   
Dec. 31,
   
Sept. 30,
   
Dec. 31,
 
     2016    
2016
     2015  
Income before income taxes
 
$
4,719
   
$
3,954
   
$
3,749
 
Provision for income taxes
   
1,572
     
1,255
     
1,221
 
   Net income
 
$
3,147
   
$
2,699
   
$
2,528
 
                         
Net income per common share:
                       
    Basic
 
$
0.46
   
$
0.40
   
$
0.37
 
    Diluted
   
0.43
     
0.38
     
0.36
 
                         
Weighted average common shares outstanding:
                       
    Basic
   
6,862,749
     
6,831,419
     
6,869,726
 
    Diluted
   
7,235,515
     
7,146,115
     
7,083,864
 









Timberland Fiscal Q1 2017 Earnings
January 23, 2017
Page 9
TIMBERLAND BANCORP INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
     
($ in thousands, except per share amounts) (unaudited)
 
Dec. 31,
   
Sept. 30,
   
Dec. 31,
 
   
2016
   
2016
   
2015
 
Assets
                 
Cash and due from financial institutions
 
$
16,598
   
$
16,686
   
$
12,481
 
Interest-bearing deposits in banks
   
118,872
     
92,255
     
81,119
 
Total cash and cash equivalents
   
135,470
     
108,941
     
93,600
 
                         
Certificates of deposit ("CDs") held for investment, at cost
   
53,432
     
53,000
     
50,865
 
Investment securities:
                       
Held to maturity, at amortized cost
   
7,418
     
7,511
     
7,824
 
Available for sale, at fair value
   
1,288
     
1,342
     
1,362
 
FHLB stock
   
2,204
     
2,204
     
2,699
 
Loans held for sale
   
2,008
     
3,604
     
1,304
 
                         
Loans receivable
   
678,983
     
672,972
     
634,430
 
Less: Allowance for loan losses
   
(9,843
)
   
(9,826
)
   
(9,889
)
Net loans receivable
   
669,140
     
663,146
     
624,541
 
                         
Premises and equipment, net
   
17,816
     
16,159
     
16,589
 
OREO and other repossessed assets, net
   
3,254
     
4,117
     
7,667
 
BOLI
   
18,858
     
18,721
     
18,306
 
Accrued interest receivable
   
2,443
     
2,348
     
2,234
 
Goodwill
   
5,650
     
5,650
     
5,650
 
Mortgage servicing rights, net
   
1,706
     
1,573
     
1,475
 
Other assets
   
3,064
     
3,072
     
3,263
 
Total assets
 
$
923,751
   
$
891,388
   
$
837,379
 
                         
Liabilities and shareholders' equity
                       
Deposits: Non-interest-bearing demand
 
$
176,382
   
$
172,283
   
$
142,279
 
Deposits: Interest-bearing
   
613,593
     
589,251
     
555,491
 
Total deposits
   
789,975
     
761,534
     
697,770
 
                         
FHLB borrowings
   
30,000
     
30,000
     
45,000
 
Other liabilities and accrued expenses
   
4,142
     
3,020
     
3,558
 
Total liabilities
   
824,117
     
794,554
     
746,328
 
                         
Shareholders' equity
                       
Common stock, $.01 par value; 50,000,000 shares authorized;
        6,994,148 shares issued and outstanding – December 31, 2015
        6,943,868 shares issued and outstanding – September 30, 2016
        6,956,568 shares issued and outstanding – December 31, 2016
   
10,188
     
9,961
     
10,402
 
Unearned shares issued to Employee Stock Ownership Plan ("ESOP")
   
(595
)
   
(661
)
   
(859
)
Retained earnings
   
90,230
     
87,709
     
81,823
 
Accumulated other comprehensive loss
   
(189
)
   
(175
)
   
(315
)
Total shareholders' equity
   
99,634
     
96,834
     
91,051
 
Total liabilities and shareholders' equity
 
$
923,751
   
$
891,388
   
$
837,379
 

Timberland Fiscal Q1 2017 Earnings
January 23, 2017
Page 10

KEY FINANCIAL RATIOS AND DATA
 
Three Months Ended
 
($ in thousands, except per share amounts) (unaudited)
 
Dec. 31,
   
Sept. 30,
   
Dec. 31,
 
   
2016
   
2016
   
2015
 
PERFORMANCE RATIOS:
                 
Return on average assets (a)
   
1.39
%
   
1.22
%
   
1.22
%
Return on average equity (a)
   
12.87
%
   
11.34
%
   
11.26
%
Net interest margin (a)
   
3.91
%
   
3.77
%
   
4.00
%
Efficiency ratio
   
59.07
%
   
63.77
%
   
63.35
%
                         
                         
   
Dec. 31,
   
June 30,
   
Dec. 31,
 
   
2016
   
2016
   
2015
 
ASSET QUALITY RATIOS AND DATA:
                       
Non-accrual loans
 
$
2,364
   
$
2,873
   
$
4,831
 
Loans past due 90 days and still accruing
   
135
     
135
     
285
 
Non-performing investment securities
   
681
     
734
     
891
 
OREO and other repossessed assets
   
3,254
     
4,117
     
7,667
 
Total non-performing assets (b)
 
$
6,434
   
$
7,859
   
$
13,674
 
                         
                         
Non-performing assets to total assets (b)
   
0.70
%
   
0.88
%
   
1.63
%
Net charge-offs (recoveries) during quarter
 
$
(17
)
 
$
15
   
$
35
 
Allowance for loan losses to non-accrual loans
   
416
%
   
342
%
   
205
%
Allowance for loan losses to loans receivable (c)
   
1.45
%
   
1.46
%
   
1.56
%
Troubled debt restructured loans on accrual status (d)
 
$
7,579
   
$
7,629
   
$
7,971
 
                         
                         
CAPITAL RATIOS:
                       
Tier 1 leverage capital
   
10.60
%
   
10.55
%
   
10.56
%
Tier 1 risk-based capital
   
15.13
%
   
14.75
%
   
13.91
%
Common equity Tier 1 risk-based capital
   
15.13
%
   
14.75
%
   
13.91
%
Total risk-based capital
   
16.39
%
   
16.01
%
   
15.17
%
Tangible common equity to tangible assets (non-GAAP)
   
10.24
%
   
10.29
%
   
10.27
%
                         
                         
BOOK VALUES:
                       
Book value per common share
 
$
14.32
   
$
13.95
   
$
13.02
 
Tangible book value per common share (e)
   
13.51
     
13.13
     
12.21
 
                         
__________________________________________________
(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 $404, $530 and $1,229 reported as non-accrual loans at December 31, 2016, September 30, 2016 and December 31, 2015, respectively.
(e)  Tangible common equity divided by common shares outstanding (non-GAAP).

Timberland Fiscal Q1 2017 Earnings
January 23, 2017
Page 11

AVERAGE BALANCES, YIELDS, AND RATES - QUARTERLY
($ in thousands)
(unaudited)
 
   
For the Three Months Ended
 
   
December 31, 2016
   
September 30, 2016
   
December 31, 2015
 
   
Amount
   
Rate
   
Amount
   
Rate
   
Amount
   
Rate
 
                                     
Assets
                                   
Loans and loans held for sale
 
$
684,911
     
5.13
%
 
$
669,661
     
5.13
%
 
$
625,558
     
5.39
%
Investment securities and FHLB Stock
   
10,989
     
3.42
%
   
11,726
     
3.31
%
   
11,955
     
3.04
%
Interest bearing deposits and CD's
   
153,831
     
0.72
%
   
146,609
     
0.68
%
   
133,643
     
0.50
%
     Total interest-bearing assets
   
849,731
     
4.31
%
   
827,996
     
4.32
%
   
771,156
     
4.51
%
Other assets
   
57,105
             
56,653
             
58,204
         
     Total assets
   
906,836
             
884,649
             
829,360
         
                                                 
Liabilities and Shareholders' Equity
                                               
NOW checking accounts
 
$
202,385
     
0.23
%
 
$
193,225
     
0.24
%
 
$
179,611
     
0.25
%
Money market accounts
   
120,311
     
0.32
%
   
107,410
     
0.31
%
   
104,377
     
0.30
%
Savings accounts
   
127,656
     
0.06
%
   
122,088
     
0.05
%
   
110,356
     
0.05
%
Certificate of deposit accounts
   
147,433
     
0.83
%
   
148,866
     
0.81
%
   
153,866
     
0.76
%
   Total interest-bearing deposits
   
597,785
     
0.36
%
   
571,589
     
0.36
%
   
548,210
     
0.36
%
FHLB borrowings
   
30,000
     
4.07
%
   
44,837
     
5.42
%
   
45,000
     
4.21
%
Total interest-bearing liabilities
   
627,785
     
0.54
%
   
616,426
     
0.73
%
   
593,210
     
0.66
%
                                                 
Non-interest bearing demand deposits
   
176,768
             
168,744
             
142,518
         
Other liabilities
   
4,495
             
4,296
             
3,788
         
Shareholders' equity
   
97,788
             
95,183
             
89,844
         
                                                 
     Total liabilities and shareholders' equity
   
906,836
             
884,649
             
829,360
         
                                                 
     Interest rate spread
           
3.77
%
           
3.59
%
           
3.85
%
     Net interest margin (1)
           
3.91
%
           
3.77
%
           
4.00
%
     Average interest-bearing assets to
                                               
     Average interest bearing liabilities
   
135.35
%
           
134.32
%
           
130.00
%
       
_____________________________________
(1)Net interest margin = annualized net interest income /
average interest-bearing assets