| (State or other jurisdiction of incorporation) | (Commission File No.) | (IRS Employer Identification Number) | ||||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
LCNB CORP. | ||||||||||||||||||||
Date: April 21, 2023 | By: /s/ Robert C. Haines II | |||||||||||||||||||
| Robert C. Haines II Chief Financial Officer | ||||||||||||||||||||

Company Contact: Eric J. Meilstrup President and Chief Executive Officer LCNB National Bank (513) 932-1414 | Investor and Media Contact: Andrew M. Berger Managing Director SM Berger & Company, Inc. (216) 464-6400 | ||||
Three Months Ended | ||||||||||||||||||||||||||||||||
3/31/2023 | 12/31/2022 | 9/30/2022 | 6/30/2022 | 3/31/2022 | ||||||||||||||||||||||||||||
Condensed Income Statement | ||||||||||||||||||||||||||||||||
Interest income | $ | 17,918 | 17,719 | 16,704 | 16,208 | 15,122 | ||||||||||||||||||||||||||
Interest expense | 3,976 | 1,511 | 1,260 | 1,041 | 899 | |||||||||||||||||||||||||||
Net interest income | 13,942 | 16,208 | 15,444 | 15,167 | 14,223 | |||||||||||||||||||||||||||
Provision for (recovery of) credit losses | (57) | (19) | (157) | 377 | 49 | |||||||||||||||||||||||||||
Net interest income after provision for (recovery of) credit losses | 13,999 | 16,227 | 15,601 | 14,790 | 14,174 | |||||||||||||||||||||||||||
Non-interest income | 3,581 | 3,629 | 3,581 | 3,528 | 3,550 | |||||||||||||||||||||||||||
Non-interest expense | 12,525 | 12,065 | 12,350 | 11,469 | 12,250 | |||||||||||||||||||||||||||
Income before income taxes | 5,055 | 7,791 | 6,832 | 6,849 | 5,474 | |||||||||||||||||||||||||||
Provision for income taxes | 898 | 1,383 | 1,253 | 1,231 | 951 | |||||||||||||||||||||||||||
Net income | $ | 4,157 | 6,408 | 5,579 | 5,618 | 4,523 | ||||||||||||||||||||||||||
| Supplemental Income Statement Information | ||||||||||||||||||||||||||||||||
Amort/Accret income on acquired loans | $ | 74 | 249 | 144 | 61 | 66 | ||||||||||||||||||||||||||
Tax-equivalent net interest income | $ | 13,989 | 16,257 | 15,495 | 15,217 | 14,273 | ||||||||||||||||||||||||||
Per Share Data | ||||||||||||||||||||||||||||||||
Dividends per share | $ | 0.21 | 0.21 | 0.20 | 0.20 | 0.20 | ||||||||||||||||||||||||||
Basic earnings per common share | $ | 0.37 | 0.57 | 0.49 | 0.49 | 0.38 | ||||||||||||||||||||||||||
Diluted earnings per common share | $ | 0.37 | 0.57 | 0.49 | 0.49 | 0.38 | ||||||||||||||||||||||||||
Book value per share | $ | 18.22 | 17.82 | 17.31 | 17.84 | 18.14 | ||||||||||||||||||||||||||
Tangible book value per share | $ | 12.86 | 12.48 | 11.97 | 12.53 | 12.84 | ||||||||||||||||||||||||||
Weighted average common shares outstanding: | ||||||||||||||||||||||||||||||||
Basic | 11,189,170 | 11,211,328 | 11,284,225 | 11,337,805 | 11,818,614 | |||||||||||||||||||||||||||
Diluted | 11,189,170 | 11,211,328 | 11,284,225 | 11,337,805 | 11,818,614 | |||||||||||||||||||||||||||
Shares outstanding at period end | 11,202,063 | 11,259,080 | 11,293,639 | 11,374,515 | 11,401,503 | |||||||||||||||||||||||||||
Selected Financial Ratios | ||||||||||||||||||||||||||||||||
Return on average assets | 0.88 | % | 1.34 | % | 1.15 | % | 1.18 | % | 0.96 | % | ||||||||||||||||||||||
Return on average equity | 8.33 | % | 12.90 | % | 10.80 | % | 10.96 | % | 8.13 | % | ||||||||||||||||||||||
| Return on average tangible common equity | 11.85 | % | 18.59 | % | 15.30 | % | 15.52 | % | 11.11 | % | ||||||||||||||||||||||
Dividend payout ratio | 56.76 | % | 36.84 | % | 40.82 | % | 40.82 | % | 52.63 | % | ||||||||||||||||||||||
Net interest margin (tax equivalent) | 3.28 | % | 3.77 | % | 3.54 | % | 3.54 | % | 3.35 | % | ||||||||||||||||||||||
Efficiency ratio (tax equivalent) | 71.29 | % | 60.67 | % | 64.74 | % | 61.18 | % | 68.73 | % | ||||||||||||||||||||||
Selected Balance Sheet Items | ||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 31,876 | 22,701 | 29,460 | 31,815 | 19,941 | ||||||||||||||||||||||||||
Debt and equity securities | 328,194 | 323,167 | 325,801 | 337,952 | 330,715 | |||||||||||||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 124,240 | 120,236 | 114,694 | 114,971 | 105,805 | ||||||||||||||||||||||||||
Commercial, secured by real estate | 932,208 | 938,022 | 908,130 | 905,703 | 906,140 | |||||||||||||||||||||||||||
Residential real estate | 303,051 | 305,575 | 316,669 | 315,930 | 328,034 | |||||||||||||||||||||||||||
Consumer | 28,611 | 28,290 | 29,451 | 30,308 | 32,445 | |||||||||||||||||||||||||||
Agricultural | 7,523 | 10,054 | 8,630 | 7,412 | 7,980 | |||||||||||||||||||||||||||
Other, including deposit overdrafts | 62 | 81 | 52 | 81 | 45 | |||||||||||||||||||||||||||
Deferred net origination fees | (865) | (980) | (937) | (928) | (928) | |||||||||||||||||||||||||||
Loans, gross | 1,394,830 | 1,401,278 | 1,376,689 | 1,373,477 | 1,379,521 | |||||||||||||||||||||||||||
Less allowance for credit losses on loans | 7,858 | 5,646 | 5,644 | 5,833 | 5,530 | |||||||||||||||||||||||||||
Loans, net | $ | 1,386,972 | 1,395,632 | 1,371,045 | 1,367,644 | 1,373,991 | ||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||||||
| 3/31/2023 | 12/31/2022 | 9/30/2022 | 6/30/2022 | 3/31/2022 | ||||||||||||||||||||||||||||
Selected Balance Sheet Items, continued | ||||||||||||||||||||||||||||||||
Allowance for Credit Losses on Loans: | ||||||||||||||||||||||||||||||||
| Allowance for credit losses, beginning of period | 5,646 | 5,644 | 5,833 | 5,530 | 5,506 | |||||||||||||||||||||||||||
| Cumulative change in accounting principle; adoption of ASU 2016-13 | 2,196 | — | — | — | — | |||||||||||||||||||||||||||
| Provision for (recovery of) credit losses | 32 | (19) | (157) | 377 | 49 | |||||||||||||||||||||||||||
| Losses charged off | (36) | (60) | (53) | (116) | (37) | |||||||||||||||||||||||||||
| Recoveries | 20 | 81 | 21 | 42 | 12 | |||||||||||||||||||||||||||
| Allowance for credit losses, end of period | 7,858 | 5,646 | 5,644 | 5,833 | 5,530 | |||||||||||||||||||||||||||
Total earning assets | $ | 1,736,829 | 1,726,902 | 1,714,196 | 1,722,853 | 1,712,115 | ||||||||||||||||||||||||||
Total assets | 1,924,531 | 1,919,121 | 1,904,700 | 1,912,627 | 1,899,630 | |||||||||||||||||||||||||||
Total deposits | 1,603,881 | 1,604,970 | 1,657,370 | 1,658,825 | 1,636,606 | |||||||||||||||||||||||||||
Short-term borrowings | 76,500 | 71,455 | 4,000 | 5,000 | 24,746 | |||||||||||||||||||||||||||
Long-term debt | 18,598 | 19,072 | 24,539 | 25,000 | 10,000 | |||||||||||||||||||||||||||
Total shareholders’ equity | 204,072 | 200,675 | 195,439 | 202,960 | 206,875 | |||||||||||||||||||||||||||
Equity to assets ratio | 10.60 | % | 10.46 | % | 10.26 | % | 10.61 | % | 10.89 | % | ||||||||||||||||||||||
Loans to deposits ratio | 86.97 | % | 87.31 | % | 83.06 | % | 82.80 | % | 84.29 | % | ||||||||||||||||||||||
Tangible common equity (TCE) | $ | 144,006 | 140,498 | 135,149 | 142,557 | 146,360 | ||||||||||||||||||||||||||
Tangible common assets (TCA) | 1,864,465 | 1,858,944 | 1,844,410 | 1,852,224 | 1,839,115 | |||||||||||||||||||||||||||
TCE/TCA | 7.72 | % | 7.56 | % | 7.33 | % | 7.70 | % | 7.96 | % | ||||||||||||||||||||||
Selected Average Balance Sheet Items | ||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 35,712 | 24,330 | 35,763 | 28,787 | 32,826 | ||||||||||||||||||||||||||
Debt and equity securities | 327,123 | 323,195 | 338,299 | 338,149 | 340,666 | |||||||||||||||||||||||||||
Loans | $ | 1,389,385 | 1,383,809 | 1,384,520 | 1,375,710 | 1,376,926 | ||||||||||||||||||||||||||
Less allowance for credit losses on loans | 7,522 | 5,647 | 5,830 | 5,532 | 5,503 | |||||||||||||||||||||||||||
Net loans | $ | 1,381,863 | 1,378,162 | 1,378,690 | 1,370,178 | 1,371,423 | ||||||||||||||||||||||||||
Total earning assets | $ | 1,729,008 | 1,711,524 | 1,736,031 | 1,722,503 | 1,727,335 | ||||||||||||||||||||||||||
Total assets | 1,921,742 | 1,903,338 | 1,928,868 | 1,912,574 | 1,917,226 | |||||||||||||||||||||||||||
Total deposits | 1,583,857 | 1,637,201 | 1,669,932 | 1,655,389 | 1,646,627 | |||||||||||||||||||||||||||
Short-term borrowings | 94,591 | 21,433 | 5,728 | 18,263 | 12,503 | |||||||||||||||||||||||||||
Long-term debt | 18,983 | 23,855 | 24,920 | 12,637 | 10,000 | |||||||||||||||||||||||||||
Total shareholders’ equity | 202,419 | 197,014 | 205,051 | 205,645 | 225,725 | |||||||||||||||||||||||||||
Equity to assets ratio | 10.53 | % | 10.35 | % | 10.63 | % | 10.75 | % | 11.77 | % | ||||||||||||||||||||||
Loans to deposits ratio | 87.72 | % | 84.52 | % | 82.91 | % | 83.10 | % | 83.62 | % | ||||||||||||||||||||||
Asset Quality | ||||||||||||||||||||||||||||||||
Net charge-offs (recoveries) | $ | 16 | (21) | 32 | 74 | 25 | ||||||||||||||||||||||||||
Non-accrual loans | $ | 701 | 391 | 465 | 599 | 1,455 | ||||||||||||||||||||||||||
Loans past due 90 days or more and still accruing | — | 39 | — | — | — | |||||||||||||||||||||||||||
Total nonperforming loans | $ | 701 | 430 | 465 | 599 | 1,455 | ||||||||||||||||||||||||||
Net charge-offs (recoveries) to average loans | 0.00 | % | (0.01) | % | 0.01 | % | 0.02 | % | 0.01 | % | ||||||||||||||||||||||
Allowance for credit losses on loans to total loans | 0.56 | % | 0.40 | % | 0.41 | % | 0.42 | % | 0.40 | % | ||||||||||||||||||||||
Nonperforming loans to total loans | 0.05 | % | 0.03 | % | 0.03 | % | 0.04 | % | 0.11 | % | ||||||||||||||||||||||
Nonperforming assets to total assets | 0.04 | % | 0.02 | % | 0.02 | % | 0.03 | % | 0.08 | % | ||||||||||||||||||||||
Assets Under Management | ||||||||||||||||||||||||||||||||
LCNB Corp. total assets | $ | 1,924,531 | 1,919,121 | 1,904,700 | 1,912,627 | 1,899,630 | ||||||||||||||||||||||||||
Trust and investments (fair value) | 716,578 | 678,366 | 611,409 | 625,984 | 700,353 | |||||||||||||||||||||||||||
Mortgage loans serviced | 142,167 | 148,412 | 145,317 | 153,557 | 152,271 | |||||||||||||||||||||||||||
Cash management | 1,831 | 1,925 | 53,199 | 38,914 | 75,302 | |||||||||||||||||||||||||||
Brokerage accounts (fair value) | 374,066 | 347,737 | 314,144 | 303,663 | 326,290 | |||||||||||||||||||||||||||
Total assets managed | $ | 3,159,173 | 3,095,561 | 3,028,769 | 3,034,745 | 3,153,846 | ||||||||||||||||||||||||||
March 31, 2023 (Unaudited) | December 31, 2022 | ||||||||||
| ASSETS: | |||||||||||
| Cash and due from banks | $ | 18,071 | 20,244 | ||||||||
| Interest-bearing demand deposits | 13,805 | 2,457 | |||||||||
| Total cash and cash equivalents | 31,876 | 22,701 | |||||||||
| Investment securities: | |||||||||||
| Equity securities with a readily determinable fair value, at fair value | 1,286 | 2,273 | |||||||||
| Equity securities without a readily determinable fair value, at cost | 2,099 | 2,099 | |||||||||
| Debt securities, available-for-sale, at fair value | 293,427 | 289,850 | |||||||||
| Debt securities, held-to-maturity, at cost, net of allowance for credit losses | 19,763 | 19,878 | |||||||||
| Federal Reserve Bank stock, at cost | 4,652 | 4,652 | |||||||||
| Federal Home Loan Bank stock, at cost | 6,967 | 4,415 | |||||||||
| Loans, net of allowance for credit losses | 1,386,972 | 1,395,632 | |||||||||
| Premises and equipment, net | 33,186 | 33,042 | |||||||||
| Operating leases right of use asset | 6,093 | 6,248 | |||||||||
| Goodwill | 59,221 | 59,221 | |||||||||
| Core deposit and other intangibles | 1,665 | 1,827 | |||||||||
| Bank owned life insurance | 44,569 | 44,298 | |||||||||
| Interest receivable | 8,005 | 7,482 | |||||||||
| Other assets | 24,750 | 25,503 | |||||||||
| TOTAL ASSETS | $ | 1,924,531 | 1,919,121 | ||||||||
| LIABILITIES: | |||||||||||
| Deposits: | |||||||||||
| Noninterest-bearing | $ | 473,345 | 505,824 | ||||||||
| Interest-bearing | 1,130,536 | 1,099,146 | |||||||||
| Total deposits | 1,603,881 | 1,604,970 | |||||||||
| Short-term borrowings | 76,500 | 71,455 | |||||||||
| Long-term debt | 18,598 | 19,072 | |||||||||
| Operating lease liabilities | 6,246 | 6,370 | |||||||||
| Allowance for credit losses on off-balance sheet credit exposures | 482 | — | |||||||||
| Accrued interest and other liabilities | 14,752 | 16,579 | |||||||||
| TOTAL LIABILITIES | 1,720,459 | 1,718,446 | |||||||||
| COMMITMENTS AND CONTINGENT LIABILITIES | — | — | |||||||||
| SHAREHOLDERS' EQUITY: | |||||||||||
Preferred shares – no par value, authorized 1,000,000 shares, none outstanding | — | — | |||||||||
Common shares –no par value, authorized 19,000,000 shares; issued 14,320,561 and 14,270,550 shares at March 31, 2023 and December 31, 2022, respectively; outstanding 11,202,063 and 11,259,080 shares at March 31, 2023 and December 31, 2022, respectively | 144,488 | 144,069 | |||||||||
| Retained earnings | 139,115 | 139,249 | |||||||||
Treasury shares at cost, 3,118,498 and 3,011,470 shares at March 31, 2023 and December 31, 2022, respectively | (54,527) | (52,689) | |||||||||
| Accumulated other comprehensive loss, net of taxes | (25,004) | (29,954) | |||||||||
| TOTAL SHAREHOLDERS' EQUITY | 204,072 | 200,675 | |||||||||
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 1,924,531 | 1,919,121 | ||||||||
| Three Months Ended March 31, | ||||||||||||||
| 2023 | 2022 | |||||||||||||
| INTEREST INCOME: | ||||||||||||||
| Interest and fees on loans | 16,143 | 13,786 | ||||||||||||
| Dividends on equity securities with a readily determinable fair value | 17 | 12 | ||||||||||||
| Dividends on equity securities without a readily determinable fair value | 20 | 5 | ||||||||||||
| Interest on debt securities, taxable | 1,343 | 1,095 | ||||||||||||
| Interest on debt securities, non-taxable | 176 | 189 | ||||||||||||
| Other investments | 219 | 35 | ||||||||||||
| TOTAL INTEREST INCOME | 17,918 | 15,122 | ||||||||||||
| INTEREST EXPENSE: | ||||||||||||||
| Interest on deposits | 2,456 | 739 | ||||||||||||
| Interest on short-term borrowings | 1,304 | 86 | ||||||||||||
| Interest on long-term debt | 216 | 74 | ||||||||||||
| TOTAL INTEREST EXPENSE | 3,976 | 899 | ||||||||||||
| NET INTEREST INCOME | 13,942 | 14,223 | ||||||||||||
| Provision for credit losses on loans | 32 | 49 | ||||||||||||
| Provision for credit losses on debt securities, held-to-maturity | — | — | ||||||||||||
| Recovery of credit losses on off-balance sheet credit exposures | (89) | — | ||||||||||||
| TOTAL PROVISION FOR (RECOVERY OF) CREDIT LOSSES | (57) | 49 | ||||||||||||
| NET INTEREST INCOME AFTER PROVISION FOR (RECOVERY OF) CREDIT LOSSES | 13,999 | 14,174 | ||||||||||||
| NON-INTEREST INCOME: | ||||||||||||||
| Fiduciary income | 1,740 | 1,695 | ||||||||||||
| Service charges and fees on deposit accounts | 1,482 | 1,406 | ||||||||||||
| Bank owned life insurance income | 271 | 265 | ||||||||||||
| Gains from sales of loans | 6 | 124 | ||||||||||||
| Other operating income | 82 | 60 | ||||||||||||
| TOTAL NON-INTEREST INCOME | 3,581 | 3,550 | ||||||||||||
| NON-INTEREST EXPENSE: | ||||||||||||||
| Salaries and employee benefits | 7,349 | 7,215 | ||||||||||||
| Equipment expenses | 361 | 408 | ||||||||||||
| Occupancy expense, net | 963 | 775 | ||||||||||||
| State financial institutions tax | 397 | 436 | ||||||||||||
| Marketing | 192 | 262 | ||||||||||||
| Amortization of intangibles | 111 | 140 | ||||||||||||
| FDIC insurance premiums, net | 215 | 126 | ||||||||||||
| Contracted services | 641 | 610 | ||||||||||||
| Other non-interest expense | 2,296 | 2,278 | ||||||||||||
| TOTAL NON-INTEREST EXPENSE | 12,525 | 12,250 | ||||||||||||
| INCOME BEFORE INCOME TAXES | 5,055 | 5,474 | ||||||||||||
| PROVISION FOR INCOME TAXES | 898 | 951 | ||||||||||||
| NET INCOME | 4,157 | 4,523 | ||||||||||||
| Dividends declared per common share | 0.21 | 0.20 | ||||||||||||
| Earnings per common share: | ||||||||||||||
| Basic | 0.37 | 0.38 | ||||||||||||
| Diluted | 0.37 | 0.38 | ||||||||||||
| Weighted average common shares outstanding: | ||||||||||||||
| Basic | 11,189,170 | 11,818,614 | ||||||||||||
| Diluted | 11,189,170 | 11,818,614 | ||||||||||||