lcnb20250512_8k.htm
false 0001074902 0001074902 2025-07-22 2025-07-22
 
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
___________________
 
FORM 8-K
 
CURRENT REPORT
 
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
 
Date of Report (Date of earliest event reported): July 22, 2025
 
LCNB CORP.
(Exact name of Registrant as specified in its Charter)
 
Ohio
001-35292
31-1626393
(State or other jurisdiction of incorporation)
(Commission File No.)
(IRS Employer Identification Number)
 
2 North Broadway, Lebanon, Ohio 45036
(Address of principal executive offices) (Zip Code)
 
Registrant’s telephone number, including area code: (513) 932-1414
 
N/A
(Former name or former address, if changed since last report)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
 
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
Securities Registered Pursuant to Section 12(b) of the Act:
 
Title of each class
 
Trading Symbol(s)
 
Name of each exchange on which registered
Common Stock, No Par Value
 
LCNB
 
NASDAQ
 
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
 
Emerging growth company
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
 
 

 
Item 2.02 Results of Operations and Financial Condition.
 
On July 22, 2025, LCNB Corp. issued an earnings release announcing its financial results for the six months ended June 30, 2025. A copy of the earnings release (Exhibit 99.1) and unaudited financial highlights (Exhibit 99.2) are attached and are furnished under this Item 2.02.
 
Item 7.01 Regulation FD Disclosure.
 
On July 22, 2025, LCNB Corp. issued an earnings release announcing its financial results for the six months ended June 30, 2025. A copy of the earnings release (Exhibit 99.1) and unaudited financial highlights (Exhibit 99.2) are attached and are furnished under this Item 7.01.
 
Item 9.01 Financial Statements and Exhibits.
 
(d)    Exhibits.
 
Exhibit No.        Description
99.1    Earnings Press Release Dated July 22, 2025
99.2    Unaudited Financial Highlights
104     Cover Page Interactive Data File (embedded within the Inline XBRL document)
 
 

 
SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.
 
 
LCNB CORP.
     
     
Date: July 22, 2025
By: /s/ Robert C. Haines II
   
Robert C. Haines II
Chief Financial Officer
 
 

Exhibit 99.1

Press Release

 

image_0a.jpg
 
Two North Broadway

Lebanon, Ohio 45036

 

Company Contact:

Eric J. Meilstrup

President and Chief Executive Officer

LCNB National Bank

(513) 932-1414

[email protected]

Investor and Media Contact:

Andrew M. Berger

Managing Director

SM Berger & Company, Inc.

(216) 464-6400

[email protected]

 

 

LCNB CORP. REPORTS FINANCIAL RESULTS FOR

THE THREE AND SIX MONTHS ENDED JUNE 30, 2025

 

Net earnings per share improved 24.2% from Q1 2025 to $0.41 per diluted share for Q2 2025

 

Q2 2025 net interest margin expanded to 3.47%, from 2.86% at Q2 2024

 

Return on average assets was 1.04% for the quarter ended June 30, 2025

 

LEBANON, Ohio--LCNB Corp. ("LCNB") (NASDAQ: LCNB) today announced financial results for the three and six months ended June 30, 2025.

 

Commenting on the financial results, LCNB President and Chief Executive Officer, Eric Meilstrup said, “LCNB delivered a strong second quarter, reflecting continued momentum across our core operations and the success of our multi-year growth strategies. Second-quarter net interest margin expanded year-over-year by 61 basis points as a result of prior actions to strengthen our balance sheet, recent loan originations, and a stable interest rate environment.  Noninterest income was also solid, asset quality remains strong, and we continue to manage operating expenses. These factors contributed to strong net income, driving our return on assets above 1% for the quarter.”

 

“We continue to see the benefits from our recent acquisitions, including encouraging traction in cross selling our wealth and trust services. The investment services division has increased assets under management by over 300% at newly acquired branches over the past 12 months, which highlights the need in our new markets for our local, relationship-based financial services,” continued Mr. Meilstrup. 

 

“While we expect the economic environment to remain fluid, we believe we are well positioned to continue to drive long-term growth, supported by our strong asset quality, strengthening levels of profitability, and the value we bring to our Ohio communities.  Most importantly, our continued success reflects the ongoing dedication and commitment of our team,” concluded Mr. Meilstrup.

 

Income Statement

 

Net income for the 2025 second quarter was $5.9 million, compared to $0.9 million for the same period last year. Earnings per basic and diluted share for the 2025 second quarter were $0.41, compared to $0.07 for the same period last year. Net income for the six-month period ended June 30, 2025 was $10.5 million, compared to $2.8 million for the same period last year. Earnings per basic and diluted share for the six-month period ended June 30, 2025 were $0.74, compared to $0.21 for the same period last year.

 

Net interest income for the three months ended June 30, 2025 was $17.5 million, compared to $15.2 million for the same period in 2024. Net interest income for the six-month period ended June 30, 2025 was $33.8 million, as compared to $29.1 million in the same period last year. The growth in net interest income was primarily due to the reduction in average interest rates paid on interest-bearing liabilities and higher average rates earned on loans. For the 2025 second quarter, LCNB’s tax equivalent net interest margin was 3.47%, compared to 2.86% for the same period last year. The net interest margin for the six-month period ended June 30, 2025 was 3.36%, as compared to 2.80% in the same period last year.

 

Non-interest income for the three months ended June 30, 2025 increased 28.6% to $5.2 million, compared to $4.1 million for the same period last year. For the six months ended June 30, 2025, non-interest income increased 30.7% to $10.5 million, compared to $8.0 million for the same period last year. The increase in non-interest income for both the three- and six-month periods was primarily due to net gains from sales of loans, as well as higher fiduciary income, service charges, and other income.

 

Non-interest expense for the three months ended June 30, 2025 was $15.6 million, compared to $17.8 million for the same period last year.  The $2.2 million decrease was primarily due to higher operating and merger-related expenses in the 2024 second quarter associated with the Eagle acquisition during April 2024. For the six months ended June 30, 2025, non-interest expense was $1.9 million lower than the comparable period in 2024, partially due to a $3.0 million reduction in merger-related expenses and lower FDIC insurance premiums, partially offset by higher salaries and employee benefits, marketing, contracted services, and other non-interest expenses.

 

Capital Allocation

 

For the three months ended June 30, 2025, LCNB paid $0.22 per share in dividends.  Year-to-date, LCNB has paid $0.44 per share in dividends. 

 

 

 

Balance Sheet 

 

Total assets at June 30, 2025 decreased 2.7%, to $2.31 billion, from $2.37 billion at June 30, 2024 and were stable compared to $2.31 billion at December 31, 2024. Net loans at June 30, 2025 were $1.71 billion, a decrease of 1.4%, or $24.6 million, from June 30, 2024 and down 0.5%, or $8.9 million, from December 31, 2024. During the quarter ended June 30, 2025, the Company originated $88.8 million in loans and sold $30.0 million into the secondary market, which generated $615,000 of gains and benefited second quarter non-interest income.

 

Loans held for sale totaled $6.0 million at June 30, 2025, compared to $5.6 million at December 31, 2024 and $44.0 million at June 30, 2024, and are primarily composed of loans scheduled to be sold to an investor. 

 

Total deposits at June 30, 2025 decreased 1.2% to $1.92 billion compared to $1.94 billion at June 30, 2024, and were up 2.2% from $1.88 billion at December 31, 2024.   

 

At June 30, 2025, shareholders' equity was $263.5 million, compared to $245.2 million at June 30, 2024. On a per-share basis, shareholders' equity at June 30, 2025 was $18.59, compared to $17.33 at June 30, 2024.

 

At June 30, 2025, tangible shareholders' equity was $165.8 million, compared to $142.7 million at June 30, 2024. The 16.2% year-over-year increase in tangible shareholders' equity was primarily due to higher retained earnings and an improvement in the unrealized losses on the available-for-sale investment portfolio. On a per-share basis, tangible shareholders' equity was $11.69 at June 30, 2025, compared to $10.08 at June 30, 2024.

 

Assets Under Management

 

Total assets managed at June 30, 2025 were $4.18 billion, compared to $4.21 billion at June 30, 2024, and $4.23 billion at December 31, 2024. The year-over-year decrease in total assets managed was due to lower LCNB total assets, mortgage loans serviced, and cash management, partially offset by higher trust and investments and brokerage accounts. Trust and investments and brokerage accounts increased due to a higher number of new LCNB Wealth Management customer accounts and an increase in the fair value of managed assets. 

 

Asset Quality

 

For the 2025 second quarter, LCNB recorded a provision for credit losses of $18,000, compared to a provision for credit losses of $528,000 for the 2024 second quarter. For the six months ended June 30, 2025, LCNB recorded a total provision for credit losses of $215,000, compared to a total provision for credit losses of $653,000 for the six months ended June 30, 2024.

 

Net charge-offs for the 2025 second quarter were $80,000, or 0.02% of average loans, compared to net charge-offs of $18,000, or 0.00% of average loans, annualized, for the same period last year. For the 2025 six-month period, net charge-offs were $119,000, or 0.01% of average loans, compared to net charge-offs of $63,000, or 0.01% of average loans, for the 2024 six-month period.

 

Total nonperforming loans, which include non-accrual loans and loans past due 90 days or more and still accruing interest, were $4.8 million, or 0.28% of total loans, at June 30, 2025, compared to $3.0 million, or 0.17% of total loans, at June 30, 2024. The year-over-year increase in nonaccrual loans was primarily due to one commercial and industrial relationship, representing a balance of $1.4 million, and three residential real estate loans, representing a total balance of $537,000. LCNB does not foresee any additional losses on these loans, as they are currently deemed to have adequate provision. The nonperforming assets-to-total-assets ratio was 0.21% at June 30, 2025, compared to 0.13% at June 30, 2024. 

 

About LCNB Corp.

 

LCNB Corp. is a financial holding company headquartered in Lebanon, Ohio. Through its subsidiary, LCNB National Bank (the “Bank”), it serves customers and communities in Southwest and South-Central Ohio. A financial institution with a long tradition for building strong relationships with customers and communities, the Bank offers convenient banking locations in Butler, Clermont, Clinton, Fayette, Franklin, Hamilton, Montgomery, Preble, Ross, and Warren Counties, Ohio. The Bank continually strives to exceed customer expectations and provides an array of services for all personal and business banking needs including checking, savings, online banking, personal lending, business lending, agricultural lending, business support, deposit and treasury, investment services, trust and IRAs and stock purchases. LCNB Corp. common shares are traded on the NASDAQ Capital Market Exchange® under the symbol “LCNB.”

 

 

 

Forward-Looking Statements

 

Certain statements made in this news release regarding LCNBs financial condition, results of operations, plans, objectives, future performance and business, are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995.  These forward-looking statements are identified by the fact they are not historical facts and include words such as anticipate, could, may, feel, expect, believe, plan, and similar expressions.  Please refer to LCNBs Annual Report on Form 10-K for the year ended December 31, 2024, as well as its other filings with the SEC, for a more detailed discussion of risks, uncertainties and factors that could cause actual results to differ from those discussed in the forward-looking statements.

 

These forward-looking statements reflect management's current expectations based on all information available to management and its knowledge of LCNBs business and operations.  Additionally, LCNBs financial condition, results of operations, plans, objectives, future performance and business are subject to risks and uncertainties that may cause actual results to differ materially.  These factors include, but are not limited to:

 

 

1.

the success, impact, and timing of the implementation of LCNBs business strategies;

 

2.

LCNBs ability to integrate recent and future acquisitions, including Cincinnati Bancorp, Inc. and Eagle Financial Bancorp, Inc., may be unsuccessful or may be more difficult, time-consuming, or costly than expected;

 

3.

LCNB may incur increased loan charge-offs in the future and the allowance for credit losses may be inadequate;

 

4.

LCNB may face competitive loss of customers;

 

5.

changes in the interest rate environment, either by interest rate increases or decreases, may have results on LCNBs operations materially different from those anticipated by LCNBs market risk management functions;

 

6.

changes in general economic conditions and increased competition could adversely affect LCNBs operating results;

 

7.

changes in regulations and government policies affecting bank holding companies and their subsidiaries, including changes in monetary policies, could negatively impact LCNBs operating results;

 

8.

LCNB may experience difficulties growing loan and deposit balances;

 

9.

United States trade relations with foreign countries could negatively impact the financial condition of LCNB's customers, which could adversely affect LCNB's operating results and financial condition;

 

10.

global and/or domestic geopolitical relations and/or conflicts could create financial market uncertainty and have negative impacts on commodities, currency, and stability, which could adversely affect LCNB's operating results and financial condition;

 

11.

difficulties with technology or data security breaches, including cyberattacks or widespread outages, could negatively affect LCNB's ability to conduct business and its relationships with customers, vendors, and others;

 

12.

adverse weather events and natural disasters and global and/or national epidemics could negatively affect LCNBs customers given its concentrated geographic scope, which could impact LCNBs operating results; and

 

13.

government intervention in the U.S. financial system, including the effects of legislative, tax, accounting, and regulatory actions and reforms, including, the Jumpstart Our Business Startups Act, the Consumer Financial Protection Bureau, the capital ratios of Basel III as adopted by the federal banking authorities, changes in deposit insurance premium levels, and any such future regulatory actions or reforms.

 

Forward-looking statements made herein reflect management's expectations as of the date such statements are made.  Such information is provided to assist shareholders and potential investors in understanding current and anticipated financial operations of LCNB and is included pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.  LCNB undertakes no obligation to update any forward-looking statement to reflect events or circumstances that arise after the date such statements are made.

 

 

Exhibit 99.2

 

LCNB Corp. and Subsidiaries

Financial Highlights

(Dollars in thousands, except per share amounts)

(Unaudited)

 

   

Three Months Ended

   

Six Months Ended

 
   

6/30/2025

   

3/31/2025

   

12/31/2024

   

9/30/2024

   

6/30/2024

   

6/30/2025

   

6/30/2024

 

Condensed Income Statement

                                                       

Interest income

  $ 25,939       25,316       26,894       26,398       26,965       51,255       51,723  

Interest expense

    8,398       9,017       10,181       11,428       11,748       17,415       22,611  

Net interest income

    17,541       16,299       16,713       14,970       15,217       33,840       29,112  

Provision for credit losses

    18       197       649       660       528       215       653  

Net interest income after provision for credit losses

    17,523       16,102       16,064       14,310       14,689       33,625       28,459  

Non-interest income

    5,248       5,222       5,988       6,407       4,080       10,470       8,009  

Non-interest expense

    15,567       15,809       14,592       15,387       17,825       31,376       33,297  

Income before income taxes

    7,204       5,515       7,460       5,330       944       12,719       3,171  

Provision for income taxes

    1,285       906       1,340       798       19       2,191       331  

Net income

  $ 5,919     $ 4,609     $ 6,120     $ 4,532     $ 925     $ 10,528     $ 2,840  
                                                         

Supplemental Income Statement Information

                                                       

Accretion income on acquired loans

  $ 1,174       692       1,271       800       1,248       1,866       2,024  

Amortization expenses on acquired interest-bearing liabilities

                119       378       638             1,096  

Tax-equivalent net interest income

    17,584       16,338       16,754       15,013       15,256       33,922       29,189  

Pre-provision, pre-tax net income

    7,222       5,712       8,109       5,990       1,472       12,934       3,824  
                                                         

Per Share Data

                                                       

Dividends per share

  $ 0.22       0.22       0.22       0.22       0.22       0.44       0.44  

Basic earnings per common share

  $ 0.41       0.33       0.44       0.31       0.07       0.74       0.21  

Diluted earnings per common share

  $ 0.41       0.33       0.44       0.31       0.07       0.74       0.21  

Book value per share

  $ 18.59       18.26       17.92       17.95       17.33       18.59       17.33  

Tangible book value per share

  $ 11.69       11.34       10.96       10.97       10.08       11.69       10.08  

Weighted average common shares outstanding:

                                                       

Basic

    14,085,764       14,051,310       14,027,043       14,018,765       13,948,671       14,070,417       13,526,261  

Diluted

    14,085,764       14,051,310       14,027,043       14,018,765       13,948,671       14,070,417       13,526,261  

Shares outstanding at period end

    14,175,241       14,166,915       14,118,040       14,110,210       14,151,755       14,175,241       14,151,755  
                                                         

Selected Financial Ratios

                                                       

Return on average assets

    1.04 %     0.81 %     1.04 %     0.76 %     0.15 %     0.93 %     0.24 %

Return on average equity

    9.09 %     7.33 %     9.60 %     7.23 %     1.53 %     8.22 %     2.38 %

Return on average tangible common equity

    14.54 %     11.91 %     15.67 %     12.27 %     2.59 %     13.26 %     3.88 %

Dividend payout ratio

    53.66 %     66.67 %     50.00 %     70.97 %     314.29 %     59.46 %     209.52 %

Net interest margin (tax equivalent)

    3.47 %     3.25 %     3.22 %     2.84 %     2.86 %     3.36 %     2.80 %

Efficiency ratio (tax equivalent)

    68.18 %     73.33 %     64.16 %     71.83 %     92.19 %     70.68 %     89.51 %
                                                         

Selected Balance Sheet Items

                                                       

Cash and cash equivalents

  $ 49,778       37,670       35,744       39,374       34,872                  

Debt and equity securities

    302,935       305,644       306,795       313,545       312,241                  
                                                         

Loans:

                                                       

Commercial and industrial

  $ 110,528       112,580       118,494       119,079       125,703                  

Commercial, secured by real estate

    1,110,875       1,110,276       1,113,921       1,105,405       1,117,798                  

Residential real estate

    459,473       463,379       456,298       459,740       458,949                  

Consumer

    18,452       19,030       20,474       22,088       22,912                  

Agricultural

    14,413       13,161       13,242       13,113       11,685                  

Other, including deposit overdrafts

    171       133       179       496       233                  

Deferred net origination fees

    (902 )     (929 )     (796 )     (861 )     (533 )                

Loans, gross

    1,713,010       1,717,630       1,721,812       1,719,060       1,736,747                  

Less allowance for credit losses

    12,108       12,124       12,001       11,867       11,270                  

Loans, net

  $ 1,700,902     $ 1,705,506     $ 1,709,811     $ 1,707,193     $ 1,725,477                  
                                                         

Loans held for sale

  $ 6,026       6,098       5,556       35,687       44,002                  

                  

 

  

   

Three Months Ended

   

Six Months Ended

 
   

6/30/2025

   

3/31/2025

   

12/31/2024

   

9/30/2024

   

6/30/2024

   

6/30/2025

   

6/30/2024

 

Selected Balance Sheet Items, continued

                                                       
                                                         

Allowance for Credit Losses on Loans:

                                                       

Allowance for credit losses, beginning of period

  $ 12,124       12,001       11,867       11,270       10,557                  

Fair value adjustment for purchased credit deteriorated loans

                            189                  

Provision for credit losses on loans

    63       162       728       681       542                  

Losses charged off

    (95 )     (53 )     (616 )     (122 )     (87 )                

Recoveries

    16       14       22       38       69                  

Allowance for credit losses, end of period

  $ 12,108       12,124       12,001       11,867       11,270                  
                                                         

Total earning assets

  $ 2,034,540       2,038,666       2,044,208       2,044,318       2,058,110                  

Goodwill

    90,310       90,310       90,310       90,209       93,922                  

Core deposit intangibles

    7,408       7,708       8,006       8,309       8,613                  

Mortgage servicing rights

    2,698       2,908       3,098       3,296       3,522                  

Other non-earning assets

    172,844       163,153       161,772       200,776       207,146                  

Total non-earning assets

    273,260       264,079       263,186       302,590       313,203                  

Total assets

    2,307,800       2,302,745       2,307,394       2,346,908       2,371,313                  

Total deposits

    1,919,372       1,921,649       1,878,292       1,917,005       1,943,060                  

Long-term debt

    105,000       104,637       155,153       155,662       162,150                  

Total shareholders’ equity

    263,474       258,651       253,036       253,246       245,214                  

Equity to assets ratio

    11.42 %     11.23 %     10.97 %     10.79 %     10.34 %                

Loans to deposits ratio

    89.25 %     89.38 %     91.67 %     89.67 %     89.38 %                
                                                         

Tangible common equity (TCE)

  $ 165,756       160,633       154,721       154,728       142,679                  

Tangible common assets (TCA)

    2,210,082       2,204,727       2,209,079       2,248,390       2,268,778                  

TCE/TCA

    7.50 %     7.29 %     7.00 %     6.88 %     6.29 %                
                                                         

Selected Average Balance Sheet Items

                                                       

Cash and cash equivalents

  $ 34,256       36,125       31,648       39,697       39,396       35,063       45,378  

Debt and equity securities

    302,475       304,033       311,323       314,255       309,668       303,373       310,222  
                                                         

Loans, including loans held for sale

  $ 1,718,959       1,721,894       1,751,644       1,770,330       1,818,253       1,720,418       1,770,410  

Less allowance for credit losses on loans

    12,117       11,996       11,856       11,281       11,386       12,057       10,950  

Net loans

  $ 1,706,842       1,709,898       1,739,788       1,759,049       1,806,867       1,708,361       1,759,460  
                                                         

Total earning assets

  $ 2,031,261       2,036,514       2,072,397       2,099,954       2,142,064       2,033,996       2,099,362  

Goodwill

    90,310       90,310       90,218       94,006       91,733       90,310       85,630  

Core deposit intangibles

    7,555       7,854       8,154       8,458       8,302       7,704       6,789  

Mortgage servicing rights

    2,908       3,099       3,296       3,522       3,746       3,003       3,919  

Other non-earning assets

    158,251       160,281       158,022       159,736       158,937       159,138       154,075  

Total non-earning assets

    259,024       261,544       259,690       265,722       262,718       260,155       250,413  

Total assets

    2,290,285       2,298,058       2,332,087       2,365,676       2,404,782       2,294,151       2,349,775  

Total deposits

    1,906,305       1,896,443       1,901,442       1,936,601       1,965,987       1,901,402       1,895,268  

Short-term borrowings

    63       72       11       11       11,291       67       38,171  

Long-term debt

    104,701       127,289       155,573       158,419       162,555       115,933       156,366  

Total shareholders’ equity

    261,193       255,120       253,727       249,370       243,927       258,173       239,523  

Equity to assets ratio

    11.40 %     11.10 %     10.88 %     10.54 %     10.14 %     11.25 %     10.19 %

Loans to deposits ratio

    90.17 %     90.80 %     92.12 %     91.41 %     92.49 %     90.48 %     93.41 %
                                                         

Asset Quality

                                                       

Net charge-offs

  $ 79       39       595       84       18       118       63  

Other real estate owned

                                             
                                                         

Non-accrual loans

  $ 4,500       4,710       4,528       3,001       2,845                  

Loans past due 90 days or more and still accruing

    271       181       90       283       159                  

Total nonperforming loans

  $ 4,771     $ 4,891     $ 4,618     $ 3,284     $ 3,004                  
                                                         

Net charge-offs to average loans

    0.02 %     0.01 %     0.14 %     0.02 %     0.00 %     0.01 %     0.01 %

Allowance for credit losses on loans to total loans

    0.71 %     0.71 %     0.70 %     0.69 %     0.65 %                

Nonperforming loans to total loans

    0.28 %     0.28 %     0.27 %     0.19 %     0.17 %                

Nonperforming assets to total assets

    0.21 %     0.21 %     0.20 %     0.14 %     0.13 %                

 

 

 

   

Three Months Ended

   

Six Months Ended

 
   

6/30/2025

   

3/31/2025

   

12/31/2024

   

9/30/2024

   

6/30/2024

   

6/30/2025

   

6/30/2024

 

Assets Under Management

                                                       

LCNB Corp. total assets

  $ 2,307,800       2,302,745       2,307,394       2,346,908       2,371,313                  

Trust and investments (fair value)

    990,699       957,359       942,249       933,341       897,746                  

Mortgage loans serviced

    348,003       354,593       397,625       366,175       422,951                  

Cash management

    62,737       100,830       146,657       165,218       93,842                  

Investment services (fair value)

    466,299       441,621       438,310       435,611       419,646                  

Total assets managed

  $ 4,175,538       4,157,148       4,232,235       4,247,253       4,205,498                  

 

 

  

 

   

Three Months Ended June 30,

 

Three Months Ended March 31,

   

2025

 

2024

 

2025

   

Average

 

Interest

 

Average

 

Average

 

Interest

 

Average

 

Average

 

Interest

 

Average

   

Outstanding

 

Earned/

 

Yield/

 

Outstanding

 

Earned/

 

Yield/

 

Outstanding

 

Earned/

 

Yield/

   

Balance

 

Paid

 

Rate

 

Balance

 

Paid

 

Rate

 

Balance

 

Paid

 

Rate

Loans (1)

 

$ 1,718,959

 

23,838

 

5.56%

 

1,818,253

 

24,836

 

5.49%

 

1,721,894

 

23,181

 

5.46%

Interest-bearing demand deposits

 

9,573

 

140

 

5.87%

 

14,143

 

215

 

6.11%

 

10,337

 

130

 

5.10%

Interest-bearing time deposits

 

254

 

6

 

9.47%

 

 

 

—%

 

250

 

 

—%

Federal Reserve Bank stock

 

6,405

 

98

 

6.14%

 

6,248

 

180

 

11.59%

 

6,405

 

95

 

6.02%

Federal Home Loan Bank stock

 

20,710

 

447

 

8.66%

 

20,152

 

367

 

7.32%

 

20,710

 

469

 

9.18%

Investment securities:

                                   

Equity securities

 

5,053

 

36

 

2.86%

 

4,985

 

39

 

3.15%

 

5,043

 

39

 

3.14%

Debt securities, taxable

 

251,920

 

1,213

 

1.93%

 

259,768

 

1,183

 

1.83%

 

254,715

 

1,256

 

2.00%

Debt securities, non-taxable (2)

 

18,387

 

204

 

4.45%

 

18,515

 

184

 

4.00%

 

17,160

 

185

 

4.37%

Total earnings assets

 

2,031,261

 

25,982

 

5.13%

 

2,142,064

 

27,004

 

5.07%

 

2,036,514

 

25,355

 

5.05%

Non-earning assets

 

271,147

         

274,104

         

273,545

       

Allowance for credit losses

 

(12,123)

         

(11,386)

         

(12,001)

       

Total assets

 

$ 2,290,285

         

2,404,782

         

2,298,058

       
                                     

Interest-bearing demand and money market deposits

 

$ 603,066

 

2,374

 

1.58%

 

648,772

 

3,575

 

2.22%

 

570,473

 

2,337

 

1.66%

Savings deposits

 

363,679

 

199

 

0.22%

 

372,240

 

307

 

0.33%

 

365,876

 

195

 

0.22%

IRA and time certificates

 

466,065

 

4,546

 

3.91%

 

493,297

 

5,808

 

4.74%

 

497,178

 

5,027

 

4.10%

Short-term borrowings

 

63

 

1

 

6.37%

 

11,291

 

181

 

6.45%

 

72

 

1

 

5.63%

Long-term debt

 

104,701

 

1,278

 

4.90%

 

162,555

 

1,877

 

4.64%

 

127,289

 

1,457

 

4.64%

Total interest-bearing liabilities

 

1,537,574

 

8,398

 

2.19%

 

1,688,155

 

11,748

 

2.80%

 

1,560,888

 

9,017

 

2.34%

Demand deposits

 

473,495

         

451,678

         

462,916

       

Other liabilities

 

18,023

         

21,022

         

19,134

       

Equity

 

261,193

         

243,927

         

255,120

       

Total liabilities and equity

 

$ 2,290,285

         

2,404,782

         

2,298,058

       

Net interest rate spread (3)

         

2.94%

         

2.27%

         

2.71%

Net interest income and net interest margin on a taxable-equivalent basis (4)

     

17,584

 

3.47%

     

15,256

 

2.86%

     

16,338

 

3.25%

Ratio of interest-earning assets to interest-bearing liabilities

 

132.11%

         

126.89%

         

130.47%

       

 

 

(1)

Includes non-accrual loans and loans held for sale

 

(2)

Income from tax-exempt securities is included in interest income on a taxable-equivalent basis.  Interest income has been divided by a factor comprised of the complement of the incremental tax rate of 21%.

 

(3)

The net interest spread is the difference between the average rate on total interest-earning assets and interest-bearing liabilities.

 

(4)

The net interest margin is the taxable-equivalent net interest income divided by average interest-earning assets.

 

 

 

   

For the Six Months Ended June 30,

 
   

2025

   

2024

 
   

Average

   

Interest

   

Average

   

Average

   

Interest

   

Average

 
   

Outstanding

   

Earned/

   

Yield/

   

Outstanding

   

Earned/

   

Yield/

 
   

Balance

   

Paid

   

Rate

   

Balance

   

Paid

   

Rate

 

Loans (1)

  $ 1,720,418       47,019       5.51 %     1,770,410       47,518       5.40 %

Interest-bearing demand deposits

    9,953       272       5.51 %     18,730       539       5.79 %

Interest-bearing time deposits

    252       6       4.80 %                 %

Federal Reserve Bank stock

    6,405       192       6.05 %     5,879       176       6.02 %

Federal Home Loan Bank stock

    20,710       915       8.91 %     18,196       708       7.82 %

Investment securities:

                                               

Equity securities

    5,048       75       3.00 %     4,990       79       3.18 %

Debt securities, taxable

    253,434       2,469       1.96 %     262,467       2,415       1.85 %

Debt securities, non-taxable (2)

    17,776       389       4.41 %     18,690       365       3.93 %

Total earnings assets

    2,033,996       51,337       5.09 %     2,099,362       51,800       4.96 %

Non-earning assets

    272,217                       261,367                  

Allowance for credit losses

    (12,062 )                     (10,954 )                

Total assets

  $ 2,294,151                       2,349,775                  
                                                 

Interest-bearing demand and money market deposits

  $ 586,860       4,711       1.62 %     645,986       7,492       2.33 %

Savings deposits

    364,771       394       0.22 %     370,145       513       0.28 %

IRA and time certificates

    481,536       9,573       4.01 %     431,714       9,875       4.60 %

Short-term borrowings

    67       2       6.02 %     38,171       1,116       5.88 %

Long-term debt

    115,933       2,735       4.76 %     156,366       3,615       4.65 %

Total interest-bearing liabilities

    1,549,167       17,415       2.27 %     1,642,382       22,611       2.77 %

Demand deposits

    468,235                       447,423                  

Other liabilities

    18,576                       20,447                  

Equity

    258,173                       239,523                  

Total liabilities and equity

  $ 2,294,151                       2,349,775                  

Net interest rate spread (3)

                    2.82 %                     2.19 %

Net interest income and net interest margin on a taxable-equivalent basis (4)

            33,922       3.36 %             29,189       2.80 %

Ratio of interest-earning assets to interest-bearing liabilities

    131.30 %                     127.82 %                

 

 

(1)

Includes non-accrual loans and loans held for sale

 

(2)

Income from tax-exempt securities is included in interest income on a taxable-equivalent basis.  Interest income has been divided by a factor comprised of the complement of the incremental tax rate of 21%.

 

(3)

The net interest spread is the difference between the average rate on total interest-earning assets and interest-bearing liabilities.

 

(4)

The net interest margin is the taxable-equivalent net interest income divided by average interest-earning assets.

 

 

 

Exhibit 99.2

 

LCNB CORP. AND SUBSIDIARIES

CONSOLIDATED CONDENSED BALANCE SHEETS

(Unaudited, dollars in thousands)

 

   

June 30, 2025

   

December 31, 2024

 
   

Unaudited

   

Audited

 

ASSETS:

               

Cash and due from banks

  $ 37,465       20,393  

Interest-bearing demand deposits

    12,313       15,351  

Total cash and cash equivalents

    49,778       35,744  

Interest-bearing time deposits

    256       250  

Investment securities:

               

Equity securities with a readily determinable fair value, at fair value

    1,405       1,363  

Equity securities without a readily determinable fair value, at cost

    3,666       3,666  

Debt securities, available-for-sale, at fair value

    253,320       258,327  

Debt securities, held-to-maturity, at cost, net of allowance for credit losses of $5 at June 30, 2025 and December 31, 2024

    17,429       16,324  

Federal Reserve Bank stock, at cost

    6,405       6,405  

Federal Home Loan Bank stock, at cost

    20,710       20,710  

Loans held-for-sale

    6,026       5,556  

Loans, net of allowance for credit losses of $12,108 and $12,001 at June 30, 2025 and December 31, 2024, respectively

    1,700,902       1,709,811  

Premises and equipment, net

    39,662       41,049  

Operating lease right-of-use assets

    6,020       5,785  

Goodwill

    90,310       90,310  

Core deposit and other intangibles, net

    10,106       11,104  

Bank-owned life insurance

    54,701       54,002  

Interest receivable

    8,795       8,701  

Other assets, net

    38,309       38,287  

TOTAL ASSETS

  $ 2,307,800       2,307,394  
                 

LIABILITIES:

               

Deposits:

               

Noninterest-bearing

  $ 463,123       459,619  

Interest-bearing

    1,456,249       1,418,673  

Total deposits

    1,919,372       1,878,292  

Long-term debt

    105,000       155,153  

Operating lease liabilities

    6,401       6,115  

Accrued interest and other liabilities

    13,553       14,798  

TOTAL LIABILITIES

    2,044,326       2,054,358  
                 

COMMITMENTS AND CONTINGENT LIABILITIES

           
                 

SHAREHOLDERS' EQUITY:

               

Preferred shares – no par value, authorized 19,000,000 shares, none outstanding

           

Common shares – no par value; authorized 19,000,000 shares; issued 17,390,749 and 17,329,423 shares at June 30, 2025 and December 31, 2024, respectively; outstanding 14,175,241 and 14,118,040 shares at June 30, 2025 and December 31, 2024, respectively

    187,653       186,937  

Retained earnings

    145,621       141,290  

Treasury shares at cost, 3,215,508 and 3,211,383 shares at June 30, 2025 and December 31, 2024, respectively

    (56,071 )     (56,002 )

Accumulated other comprehensive loss, net of taxes

    (13,729 )     (19,189 )

TOTAL SHAREHOLDERS' EQUITY

    263,474       253,036  

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

  $ 2,307,800       2,307,394  

 

 

 

Exhibit 99.2

 

LCNB CORP. AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

(Unaudited)

 

   

Three Months Ended

   

Six Months Ended

 
   

June 30,

   

June 30,

 
   

2025

   

2024

   

2025

   

2024

 

INTEREST INCOME:

                               

Interest and fees on loans

  $ 23,838       24,836       47,019       47,518  

Dividends on equity securities:

                               

With a readily determinable fair value

    11       9       21       18  

Without a readily determinable fair value

    25       30       54       61  

Interest on debt securities:

                               

Taxable

    1,213       1,183       2,469       2,415  

Non-taxable

    161       145       307       288  

Other investments

    691       762       1,385       1,423  

TOTAL INTEREST INCOME

    25,939       26,965       51,255       51,723  
                                 

INTEREST EXPENSE:

                               

Interest on deposits

    7,119       9,690       14,678       17,880  

Interest on short-term borrowings

    1       181       2       1,116  

Interest on long-term debt

    1,278       1,877       2,735       3,615  

TOTAL INTEREST EXPENSE

    8,398       11,748       17,415       22,611  

NET INTEREST INCOME

    17,541       15,217       33,840       29,112  
                                 

PROVISION FOR CREDIT LOSSES

    18       528       215       653  

NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES

    17,523       14,689       33,625       28,459  
                                 

NON-INTEREST INCOME:

                               

Fiduciary income

    2,262       2,067       4,426       4,040  

Service charges and fees on deposit accounts

    1,884       1,537       3,650       2,921  

Net losses from sales of debt securities, available-for-sale

                      (214 )

Bank-owned life insurance income

    353       341       699       659  

Net gains from sales of loans

    615       50       1,456       572  

Net other operating income

    134       85       239       31  

TOTAL NON-INTEREST INCOME

    5,248       4,080       10,470       8,009  
                                 

NON-INTEREST EXPENSE:

                               

Salaries and employee benefits

    8,872       9,006       18,044       17,560  

Equipment expenses

    371       395       753       785  

Occupancy expense, net

    1,022       944       2,032       1,949  

State financial institutions tax

    449       476       902       904  

Marketing

    281       210       596       384  

Amortization of intangibles

    301       298       598       534  

FDIC insurance premiums, net

    380       394       790       898  

Contracted services

    859       844       1,729       1,628  

Merger-related expenses

    140       2,320       140       3,095  

Other non-interest expense

    2,892       2,938       5,792       5,560  

TOTAL NON-INTEREST EXPENSE

    15,567       17,825       31,376       33,297  

INCOME BEFORE INCOME TAXES

    7,204       944       12,719       3,171  

PROVISION FOR INCOME TAXES

    1,285       19       2,191       331  

NET INCOME

  $ 5,919       925       10,528       2,840  
                                 

Earnings per common share:

                               

Basic

    0.41       0.07       0.74       0.21  

Diluted

    0.41       0.07       0.74       0.21  

Weighted average common shares outstanding:

                               

Basic

    14,085,764       13,948,671       14,070,417       13,526,261  

Diluted

    14,085,764       13,948,671       14,070,417       13,526,261