lcnb20251123_8k.htm
false 0001074902 0001074902 2026-01-29 2026-01-29
 
 
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): January 29, 2026
 
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 January 29, 2026, LCNB Corp. issued an earnings release announcing its financial results for the twelve months ended December 31, 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 January 29, 2026, LCNB Corp. issued an earnings release announcing its financial results for the twelve months ended December 31, 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 January 29, 2026
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: January 29, 2026
By: /s/ Andrew Wallace
   
Andrew Wallace
Chief Financial Officer
     
 
 

Exhibit 99.1

Press Release

 

image_0a.jpg
 
Two North Broadway

Lebanon, Ohio 45036

 

Company Contact:

Eric J. Meilstrup

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 TWELVE MONTHS ENDED DECEMBER 31, 2025

 

Tangible book value per share increased 13.6% year-over-year to $12.45 per share at December 31, 2025, reflecting strong annual earnings growth and an improvement in the unrealized losses on the available-for-sale investment portfolio

 

LCNB Wealth Management assets increased 12.9% year-over-year to a record $1.56 billion at December 31, 2025, driving record fiduciary income of $9.5 million for the 2025 full year

 

Return on average assets was 1.01% and 1.02%, respectively, for the three and twelve months ended December 31, 2025

 

LEBANON, Ohio--LCNB Corp. ("LCNB") (NASDAQ: LCNB) today announced financial results for the three and twelve months ended December 31, 2025.

 

Commenting on the financial results, LCNB Chief Executive Officer, Eric Meilstrup said, “2025 was a transformative year for LCNB, reflecting the earnings power of our enhanced platform following the acquisitions of Eagle Financial Bancorp, Inc. ("Eagle") and Cincinnati Bancorp, Inc. ("Cincinnati Federal"). During the year, we executed strategies aimed at proactively strengthening our balance sheet, expanding net interest margin, maintaining tight control over operating expenses, continuing the growth of LCNB Wealth Management, and further investing in our leadership team. I am pleased to report that these efforts contributed to record annual net income of $23.1 million in 2025, resulting in a 1.02% return on average assets for the full year and a 13.6% increase in tangible book value to $12.45 per share at December 31, 2025.”

 

“During the fourth quarter of 2025, we increased our provision for credit losses on loans primarily due to a reserve against one loan in the logistics sector and to support recent loan growth. The provision for credit losses during the fourth quarter reduced after-tax earnings by $0.08 per diluted share. LCNB’s exposure to the logistics industry is limited and our overall asset quality remains strong with nonperforming loans to total loans of 0.14% at December 31, 2025, compared to 0.27% at December 31, 2024,” continued Mr. Meilstrup. 

 

“As we look ahead to 2026, we remain focused on disciplined growth, including measured loan growth, continued strength in wealth management, and stable asset quality.  We believe this balanced approach positions LCNB to deliver another year of consistent returns and continued book value growth,” concluded Mr. Meilstrup.

 

Income Statement

 

Net income for the 2025 fourth quarter was $5.7 million, compared to $6.1 million for the same period in 2024. Earnings per basic and diluted share for the 2025 fourth quarter were $0.40, compared to $0.44 for the same period in 2024. Net income for the twelve-month period ended December 31, 2025, was $23.1 million, compared to $13.5 million for the same period in 2024. Earnings per basic and diluted share for the twelve-month period ended December 31, 2025 were $1.63, compared to $0.97 for the same period in 2024.

 

Net interest income for the three months ended December 31, 2025 was $18.3 million, compared to $16.7 million for the same period in 2024. Net interest income for the twelve-month period ended December 31, 2025 was $70.2 million, as compared to $60.8 million in the same period in 2024. The year over year 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 fourth quarter, LCNB’s tax equivalent net interest margin was 3.69%, compared to 3.22% for the same period in 2024. Net interest margin for the twelve-month period ended December 31, 2025 was 3.50%, as compared to 2.91% in the same period in 2024.

 

Non-interest income for the three months ended December 31, 2025 was $5.6 million, compared to $6.0 million for the same period in 2024. The 6.5% year-over-year decrease was primarily due to a $0.5 million reduction in net gains from sales of loans and lower service charges and fees on deposit accounts, partially offset by $0.2 million of higher fiduciary income. For the twelve months ended December 31, 2025, non-interest income increased 6.7% to $21.8 million, compared to $20.4 million for the same period in 2024, as a result of higher fiduciary income and service charges and fees on deposit accounts, partially offset by lower net gains from sales of loans and bank-owned life insurance income. 

 

Non-interest expense for the three months ended December 31, 2025 was $15.4 million, compared to $14.6 million for the same period in 2024.  The $0.8 million increase was primarily due to higher salaries and employee benefits, computer, and contracted services expenses, as well as higher other non-interest expenses. For the twelve months ended December 31, 2025, non-interest expense was $1.4 million lower than the comparable period in 2024, partially due to a $3.3 million reduction in merger-related expenses and lower FDIC insurance premiums, partially offset by higher salaries and employee benefits, contracted services, and other non-interest expenses.

 

 

 

Capital Allocation

 

For the three months ended December 31, 2025, LCNB paid $0.22 per share in dividends. For the full year ended December 31, 2025, LCNB paid $0.88 per share in dividends.

 

Balance Sheet

 

Total assets at December 31, 2025 decreased 2.9%, to $2.24 billion, from $2.31 billion at December 31, 2024. Net loans at December 31, 2025 were $1.69 billion, a decrease of 1.1%, or $18.0 million, from December 31, 2024. During the year ended December 31, 2025, the Company originated $375.1 million in loans and sold $102.4 million into the secondary market, which contributed $2.9 million of gains to full year non-interest income.

 

Loans held for sale totaled $1.7 million at December 31, 2025, compared to $5.6 million at December 31, 2024, and were primarily composed of loans scheduled to be sold to an investor.

 

Total deposits at December 31, 2025 decreased 2.0%, to $1.84 billion, compared to $1.88 billion at December 31, 2024. The change includes modest growth in noninterest‑bearing demand deposit accounts, and the decline in interest‑bearing balances reflects the strategic runoff of higher‑cost certificates of deposit and IRA balances as part of the Company’s funding optimization strategy.

 

At December 31, 2025, shareholders' equity was $273.9 million, compared to $253.0 million at December 31, 2024. On a per-share basis, shareholders' equity at December 31, 2025 was $19.30, compared to $17.92 at December 31, 2024.

 

At December 31, 2025, tangible shareholders' equity was $176.7 million, compared to $154.7 million at December 31, 2024. The 14.2% year-over-year increase in tangible shareholders' equity was primarily from 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 $12.45 at December 31, 2025, compared to $10.96 at December 31, 2024.

 

Assets Under Management

 

Total assets managed at December 31, 2025, were $4.14 billion, compared to $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 fourth quarter, LCNB recorded a provision for credit losses of $1.5 million, compared to a provision for credit losses of $0.6 million for the 2024 fourth quarter. For the twelve months ended December 31, 2025, LCNB recorded a total provision for credit losses of $1.9 million, compared to a total provision for credit losses of $2.0 million for the twelve months ended December 31, 2024.

 

Net recoveries for the 2025 fourth quarter were $14,000, or 0.00% of average loans, compared to net charge-offs of $595,000, or 0.14% of average loans, annualized, for the same period in 2024. For the 2025 twelve-month period, net charge-offs were $273,000, or 0.02% of average loans, compared to net charge-offs of $742,000, or 0.04% of average loans, for the 2024 twelve-month period.

 

During the fourth quarter of 2025, the Company increased its provision for credit losses due to loan growth, but primarily to fully reserve for a $1.4 million loan within the logistics sector.  The Company does not believe there will be any additional reserves associated with this loan and anticipates the loan will be charged off during the first quarter of 2026.  LCNB believes this event is isolated to this borrower, and does not reflect the overall strength, diversity, or performance of its loan portfolio or the markets the Company serves.

 

Total nonperforming loans, which include non-accrual loans and loans past due 90 days or more and still accruing interest, were $2.3 million, or 0.14% of total loans, at December 31, 2025, compared to $4.6 million, or 0.27% of total loans, at December 31, 2024. The year-over-year decrease in nonaccrual loans was primarily due to the disposition of one commercial real estate loan. The nonperforming assets to total assets ratio was 0.10% at December 31, 2025, compared to 0.20% at December 31, 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.”

 

Learn more about LCNB Corp. at www.lcnb.com 

 

 

 

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

   

Year Ended

 
   

12/31/2025

   

9/30/2025

   

6/30/2025

   

3/31/2025

   

12/31/2024

   

12/31/2025

   

12/31/2024

 

Condensed Income Statement

                                                       

Interest income

  $ 25,187       26,305       25,939       25,316       26,894       102,747       105,015  

Interest expense

    6,931       8,179       8,398       9,017       10,181       32,525       44,220  

Net interest income

    18,256       18,126       17,541       16,299       16,713       70,222       60,795  

Provision for credit losses

    1,510       211       18       197       649       1,936       1,962  

Net interest income after provision for credit losses

    16,746       17,915       17,523       16,102       16,064       68,286       58,833  

Non-interest income

    5,601       5,704       5,248       5,222       5,988       21,775       20,404  

Non-interest expense

    15,388       15,145       15,567       15,809       14,592       61,909       63,276  

Income before income taxes

    6,959       8,474       7,204       5,515       7,460       28,152       15,961  

Provision for income taxes

    1,303       1,538       1,285       906       1,340       5,032       2,469  

Net income

  $ 5,656       6,936       5,919       4,609       6,120       23,120       13,492  
                                                         

Supplemental Income Statement Information

                                                       

Accretion income on acquired loans

  $ 816       904       1,174       692       1,271       3,586       4,095  

Amortization expenses on acquired interest-bearing liabilities

                            119             1,594  

Tax-equivalent net interest income

    18,297       18,169       17,584       16,338       16,754       70,388       60,956  

Pre-provision, pre-tax net income

    8,469       8,685       7,222       5,712       8,109       30,088       17,923  
                                                         

Per Share Data

                                                       

Dividends per share

  $ 0.22       0.22       0.22       0.22       0.22       0.88       0.88  

Basic earnings per common share

  $ 0.40       0.49       0.41       0.33       0.44       1.63       0.97  

Diluted earnings per common share

  $ 0.40       0.49       0.41       0.33       0.44       1.63       0.97  

Book value per share

  $ 19.30       19.02       18.59       18.26       17.92       19.30       17.92  

Tangible book value per share

  $ 12.45       12.15       11.69       11.34       10.96       12.45       10.96  

Weighted average common shares outstanding:

                                                       

Basic

    14,106,778       14,097,414       14,085,764       14,051,310       14,027,043       14,086,379       13,764,985  

Diluted

    14,106,778       14,097,414       14,085,764       14,051,310       14,027,043       14,086,379       13,764,985  

Shares outstanding at period end

    14,193,577       14,186,204       14,175,241       14,166,915       14,118,040       14,193,577       14,118,040  
                                                         

Selected Financial Ratios

                                                       

Return on average assets

    1.01 %     1.21 %     1.04 %     0.81 %     1.04 %     1.02 %     0.57 %

Return on average equity

    8.22 %     10.33 %     9.09 %     7.33 %     9.60 %     8.76 %     5.49 %

Return on average tangible common equity

    12.78 %     16.29 %     14.54 %     11.91 %     15.67 %     13.91 %     9.05 %

Dividend payout ratio

    55.00 %     44.90 %     53.66 %     66.67 %     50.00 %     53.99 %     90.72 %

Net interest margin (tax equivalent)

    3.69 %     3.57 %     3.47 %     3.25 %     3.22 %     3.50 %     2.91 %

Efficiency ratio (tax equivalent)

    64.39 %     63.44 %     68.18 %     73.33 %     64.16 %     67.17 %     77.77 %
                                                         

Selected Balance Sheet Items

                                                       

Cash and cash equivalents

  $ 21,614       35,865       49,778       37,670       35,744                  

Debt and equity securities

    280,565       292,604       302,935       305,644       306,795                  
                                                         

Loans:

                                                       

Commercial and industrial

  $ 104,013       107,925       110,528       112,580       118,494                  

Commercial, secured by real estate

    1,100,203       1,083,748       1,110,875       1,110,276       1,113,921                  

Residential real estate

    469,574       454,918       459,473       463,379       456,298                  

Consumer

    16,928       17,748       18,452       19,030       20,474                  

Agricultural

    15,666       15,262       14,413       13,161       13,242                  

Other, including deposit overdrafts

    210       267       171       133       179                  

Deferred net origination fees

    (1,063 )     (840 )     (902 )     (929 )     (796 )                

Loans, gross

    1,705,531       1,679,028       1,713,010       1,717,630       1,721,812                  

Less allowance for credit losses

    13,704       12,170       12,108       12,124       12,001                  

Loans, net

  $ 1,691,827       1,666,858       1,700,902       1,705,506       1,709,811                  
                                                         

Loans held for sale

  $ 1,718       4,018       6,026       6,098       5,556                  

                  

 

  

   

Three Months Ended

   

Year Ended

 
   

12/31/2025

   

9/30/2025

   

6/30/2025

   

3/31/2025

   

12/31/2024

   

12/31/2025

   

12/31/2024

 

Selected Balance Sheet Items, continued

                                                       
                                                         

Allowance for Credit Losses on Loans:

                                                       

Allowance for credit losses, beginning of period

  $ 12,170       12,108       12,124       12,001       11,867                  

Provision for credit losses on loans

    1,520       231       63       162       728                  

Losses charged off

    (67 )     (193 )     (95 )     (53 )     (616 )                

Recoveries

    81       24       16       14       22                  

Allowance for credit losses, end of period

  $ 13,704       12,170       12,108       12,124       12,001                  
                                                         

Total earning assets

  $ 1,993,785       1,983,606       2,034,540       2,038,666       2,044,208                  

Goodwill

    90,310       90,310       90,310       90,310       90,310                  

Core deposit intangibles

    6,931       7,161       7,408       7,708       8,006                  

Mortgage servicing rights

    2,340       2,519       2,698       2,908       3,098                  

Other non-earning assets

    147,403       160,769       172,844       163,153       161,772                  

Total non-earning assets

    246,984       260,759       273,260       264,079       263,186                  

Total assets

    2,240,769       2,244,365       2,307,800       2,302,745       2,307,394                  

Total deposits

    1,840,355       1,849,082       1,919,372       1,921,649       1,878,292                  

Long-term debt

    104,428       104,717       105,000       104,637       155,153                  

Total shareholders’ equity

    273,929       269,870       263,474       258,651       253,036                  

Equity to assets ratio

    12.22 %     12.02 %     11.42 %     11.23 %     10.97 %                

Loans to deposits ratio

    92.67 %     90.80 %     89.25 %     89.38 %     91.67 %                
                                                         

Tangible common equity (TCE)

  $ 176,689       172,399       165,756       160,633       154,721                  

Tangible common assets (TCA)

    2,143,529       2,146,894       2,210,082       2,204,727       2,209,079                  

TCE/TCA

    8.24 %     8.03 %     7.50 %     7.29 %     7.00 %                
                                                         

Selected Average Balance Sheet Items

                                                       

Cash and cash equivalents

  $ 29,395       38,466       34,256       36,125       31,648       34,419       40,219  

Debt and equity securities

    285,810       298,341       302,475       304,033       311,323       297,720       311,476  
                                                         

Loans, including loans held for sale

  $ 1,675,449       1,706,281       1,718,959       1,721,894       1,751,644       1,705,520       1,765,672  

Less allowance for credit losses on loans

    12,186       12,099       12,117       11,996       11,856       12,100       11,257  

Net loans

  $ 1,663,263       1,694,182       1,706,842       1,709,898       1,739,788       1,693,420       1,754,415  
                                                         

Total earning assets

  $ 1,968,188       2,017,294       2,031,261       2,036,514       2,072,397       2,013,275       2,093,035  

Goodwill

    90,310       90,310       90,310       90,310       90,218       90,310       88,888  

Core deposit intangibles

    7,043       7,275       7,555       7,854       8,154       7,429       7,552  

Mortgage servicing rights

    2,520       2,699       2,908       3,099       3,296       2,805       3,663  

Other non-earning assets

    153,528       159,328       158,251       160,281       158,022       157,697       156,189  

Total non-earning assets

    253,401       259,612       259,024       261,544       259,690       258,241       256,292  

Total assets

    2,221,589       2,276,906       2,290,285       2,298,058       2,332,087       2,271,516       2,349,327  

Total deposits

    1,822,412       1,884,748       1,906,305       1,896,443       1,901,442       1,877,295       1,907,208  

Short-term borrowings

          52       63       72       11       47       18,987  

Long-term debt

    104,664       104,951       104,701       127,289       155,573       110,324       156,683  

Total shareholders’ equity

    272,856       266,489       261,193       255,120       253,727       263,970       245,568  

Equity to assets ratio

    12.28 %     11.70 %     11.40 %     11.10 %     10.88 %     11.62 %     10.45 %

Loans to deposits ratio

    91.94 %     90.53 %     90.17 %     90.80 %     92.12 %     90.85 %     92.58 %
                                                         

Asset Quality

                                                       

Net charge-offs (recoveries)

  $ (14 )     169       79       39       595       273       742  

Other real estate owned

                                             
                                                         

Non-accrual loans

  $ 1,794       1,793       4,500       4,710       4,528                  

Loans past due 90 days or more and still accruing

    530       163       271       181       90                  

Total nonperforming loans

  $ 2,324       1,956       4,771       4,891       4,618                  
                                                         

Net charge-offs to average loans

    0.00 %     0.04 %     0.02 %     0.01 %     0.14 %     0.02 %     0.04 %

Allowance for credit losses on loans to total loans

    0.80 %     0.72 %     0.71 %     0.71 %     0.70 %                

Nonperforming loans to total loans

    0.14 %     0.12 %     0.28 %     0.28 %     0.27 %                

Nonperforming assets to total assets

    0.10 %     0.09 %     0.21 %     0.21 %     0.20 %                

 

 

 

   

Three Months Ended

   

Year Ended

 
   

12/31/2025

   

9/30/2025

   

6/30/2025

   

3/31/2025

   

12/31/2024

   

12/31/2025

   

12/31/2024

 

Assets Under Management

                                                       

LCNB Corp. total assets

  $ 2,240,769       2,244,365       2,307,800       2,302,745       2,307,394                  

Trust and investments (fair value)

    1,053,887       1,041,270       990,699       957,359       942,249                  

Mortgage loans serviced

    333,518       341,548       348,003       354,593       397,625                  

Cash management

    10,935       73,002       62,737       100,830       146,657                  

Investment services (fair value)

    504,123       494,947       466,299       441,621       438,310                  

Total assets managed

  $ 4,143,232       4,195,132       4,175,538       4,157,148       4,232,235                  

 

 

  

   

Three Months Ended December 31,

   

Three Months Ended September 30,

 
   

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)

  $ 1,675,449       23,131       5.48 %     1,751,644       24,617       5.59 %     1,706,281       24,163       5.62 %

Interest-bearing demand deposits

    6,058       122       7.99 %     9,185       143       6.19 %     12,416       183       5.85 %

Interest-bearing time deposits

    871       6       2.73 %     245             %     256       2       3.10 %

Federal Reserve Bank stock

    6,405       96       5.95 %     6,414       193       11.97 %     6,405       96       5.95 %

Federal Home Loan Bank stock

    20,710       418       8.01 %     20,710       469       9.01 %     20,710       452       8.66 %

Investment securities:

                                                                       

Equity securities

    5,087       61       4.76 %     5,043       65       5.13 %     5,072       37       2.89 %

Debt securities, taxable

    235,962       1,195       2.01 %     260,429       1,251       1.91 %     247,878       1,212       1.94 %

Debt securities, non-taxable (2)

    17,646       200       4.50 %     18,727       197       4.18 %     18,276       203       4.41 %

Total earnings assets

    1,968,188       25,229       5.09 %     2,072,397       26,935       5.17 %     2,017,294       26,348       5.18 %

Non-earning assets

    265,599                       271,546                       271,717                  

Allowance for credit losses

    (12,198 )                     (11,856 )                     (12,105 )                

Total assets

  $ 2,221,589                       2,332,087                       2,276,906                  
                                                                         

Interest-bearing demand and money market deposits

  $ 625,175       2,283       1.45 %     551,626       2,379       1.72 %     638,825       2,693       1.67 %

Savings deposits

    357,676       205       0.23 %     366,310       241       0.26 %     359,481       206       0.23 %

IRA and time certificates

    369,494       3,126       3.36 %     523,486       5,760       4.38 %     420,508       3,958       3.73 %

Short-term borrowings

                %     11       1       36.17 %     52       1       7.63 %

Long-term debt

    104,664       1,318       5.00 %     155,573       1,800       4.60 %     104,951       1,321       4.99 %

Total interest-bearing liabilities

    1,457,009       6,932       1.89 %     1,597,006       10,181       2.54 %     1,523,817       8,179       2.13 %

Demand deposits

    470,067                       460,020                       465,934                  

Other liabilities

    21,657                       21,334                       20,666                  

Equity

    272,856                       253,727                       266,489                  

Total liabilities and equity

  $ 2,221,589                       2,332,087                       2,276,906                  

Net interest rate spread (3)

                    3.20 %                     2.63 %                     3.05 %

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

            18,297       3.69 %             16,754       3.22 %             18,169       3.57 %

Ratio of interest-earning assets to interest-bearing liabilities

    135.08 %                     129.77 %                     132.38 %                

 

 

(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 Year Ended December 31,

 
   

2025

   

2024

 
   

Average

   

Interest

   

Average

   

Average

   

Interest

   

Average

 
   

Outstanding

   

Earned/

   

Yield/

   

Outstanding

   

Earned/

   

Yield/

 
   

Balance

   

Paid

   

Rate

   

Balance

   

Paid

   

Rate

 

Loans (1)

  $ 1,705,520       94,313       5.53 %     1,765,672       96,477       5.46 %

Interest-bearing demand deposits

    9,592       577       6.02 %     15,486       880       5.68 %

Interest-bearing time deposits

    443       14       3.16 %     401       10       2.49 %

Federal Reserve Bank stock

    6,405       384       6.00 %     6,143       369       6.01 %

Federal Home Loan Bank stock

    20,710       1,785       8.62 %     19,460       1,641       8.43 %

Investment securities:

                                               

Equity securities

    5,064       173       3.42 %     5,012       184       3.67 %

Debt securities, taxable

    247,671       4,876       1.97 %     261,856       4,847       1.85 %

Debt securities, non-taxable (2)

    17,870       791       4.43 %     19,005       768       4.04 %

Total earnings assets

    2,013,275       102,913       5.11 %     2,093,035       105,176       5.03 %

Non-earning assets

    270,348                       267,555                  

Allowance for credit losses

    (12,107 )                     (11,263 )                

Total assets

  $ 2,271,516                       2,349,327                  
                                                 

Interest-bearing demand and money market deposits

  $ 609,615       9,686       1.59 %     607,144       12,877       2.12 %

Savings deposits

    361,650       805       0.22 %     368,401       1,028       0.28 %

IRA and time certificates

    437,913       16,657       3.80 %     481,516       21,933       4.55 %

Short-term borrowings

    47       3       6.38 %     18,987       1,117       5.88 %

Long-term debt

    110,324       5,374       4.87 %     156,683       7,265       4.64 %

Total interest-bearing liabilities

    1,519,549       32,525       2.14 %     1,632,731       44,220       2.71 %

Demand deposits

    468,117                       450,147                  

Other liabilities

    19,880                       20,880                  

Equity

    263,970                       245,568                  

Total liabilities and equity

  $ 2,271,516                       2,349,326                  

Net interest rate spread (3)

                    2.97 %                     2.32 %

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

            70,388       3.50 %             60,956       2.91 %

Ratio of interest-earning assets to interest-bearing liabilities

    132.49 %                     128.19 %                

 

 

(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)

 

   

December 31, 2025

   

December 31, 2024

 
   

Unaudited

   

Audited

 

ASSETS:

               

Cash and due from banks

  $ 18,353       20,393  

Interest-bearing demand deposits

    3,261       15,351  

Total cash and cash equivalents

    21,614       35,744  

Interest-bearing time deposits

    2,710       250  

Investment securities:

               

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

    1,433       1,363  

Equity securities without a readily determinable fair value, at cost

    3,666       3,666  

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

    232,271       258,327  

Debt securities, held-to-maturity, at cost, net of allowance for credit losses of $11 and $5 at December 31, 2025 and December 31, 2024, respectively

    16,080       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

    1,718       5,556  

Loans, net of allowance for credit losses of $13,704 and $12,001 at December 31, 2025 and December 31, 2024, respectively

    1,691,827       1,709,811  

Premises and equipment, net

    39,196       41,049  

Operating lease right-of-use assets

    6,475       5,785  

Goodwill

    90,310       90,310  

Core deposit and other intangibles, net

    9,271       11,104  

Bank-owned life insurance

    55,424       54,002  

Interest receivable

    7,968       8,701  

Other assets, net

    33,691       38,287  

TOTAL ASSETS

  $ 2,240,769       2,307,394  
                 

LIABILITIES:

               

Deposits:

               

Noninterest-bearing

  $ 466,094       459,619  

Interest-bearing

    1,374,261       1,418,673  

Total deposits

    1,840,355       1,878,292  

Long-term debt

    104,428       155,153  

Operating lease liabilities

    6,877       6,115  

Accrued interest and other liabilities

    15,180       14,798  

TOTAL LIABILITIES

    1,966,840       2,054,358  
                 

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 17,409,085 and 17,329,423 shares at December 31, 2025 and December 31, 2024, respectively; outstanding 14,193,577 and 14,118,040 shares at December 31, 2025 and December 31, 2024, respectively

    188,212       186,937  

Retained earnings

    151,938       141,290  

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

    (56,071 )     (56,002 )

Accumulated other comprehensive loss, net of taxes

    (10,150 )     (19,189 )

TOTAL SHAREHOLDERS' EQUITY

    273,929       253,036  

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

  $ 2,240,769       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

   

Year Ended

 
   

December 31,

   

December 31,

 
   

2025

   

2024

   

2025

   

2024

 

INTEREST INCOME:

                               

Interest and fees on loans

  $ 23,131       24,617       94,313       96,477  

Dividends on equity securities:

                               

With a readily determinable fair value

    10       10       43       38  

Without a readily determinable fair value

    51       55       130       146  

Interest on debt securities:

                               

Taxable

    1,195       1,251       4,876       4,847  

Non-taxable

    158       156       625       607  

Other investments

    642       805       2,760       2,900  

TOTAL INTEREST INCOME

    25,187       26,894       102,747       105,015  
                                 

INTEREST EXPENSE:

                               

Interest on deposits

    5,613       8,380       27,148       35,838  

Interest on short-term borrowings

          1       3       1,117  

Interest on long-term debt

    1,318       1,800       5,374       7,265  

TOTAL INTEREST EXPENSE

    6,931       10,181       32,525       44,220  

NET INTEREST INCOME

    18,256       16,713       70,222       60,795  
                                 

PROVISION FOR CREDIT LOSSES

    1,510       649       1,936       1,962  

NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES

    16,746       16,064       68,286       58,833  
                                 

NON-INTEREST INCOME:

                               

Fiduciary income

    2,517       2,308       9,531       8,445  

Service charges and fees on deposit accounts

    1,799       1,939       7,384       6,759  

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

                      (214 )

Bank-owned life insurance income

    362       352       1,422       1,665  

Net gains from sales of loans

    763       1,236       2,937       3,433  

Net other operating income

    160       153       501       316  

TOTAL NON-INTEREST INCOME

    5,601       5,988       21,775       20,404  
                                 

NON-INTEREST EXPENSE:

                               

Salaries and employee benefits

    8,770       8,585       35,496       35,170  

Equipment expenses

    384       379       1,517       1,584  

Occupancy expense, net

    936       810       3,983       3,725  

State financial institutions tax

    382       472       1,716       1,881  

Marketing

    291       343       1,223       1,047  

Amortization of intangibles

    230       304       1,075       1,142  

FDIC insurance premiums, net

    338       450       1,487       1,895  

Computer maintenance and supplies

    375       240       1,506       1,425  

Contracted services

    911       777       3,520       3,212  

Merger-related expenses

          66       140       3,442  

Other non-interest expense

    2,771       2,166       10,246       8,753  

TOTAL NON-INTEREST EXPENSE

    15,388       14,592       61,909       63,276  

INCOME BEFORE INCOME TAXES

    6,959       7,460       28,152       15,961  

PROVISION FOR INCOME TAXES

    1,303       1,340       5,032       2,469  

NET INCOME

  $ 5,656       6,120       23,120       13,492  
                                 

Earnings per common share:

                               

Basic

    0.40       0.44       1.63       0.97  

Diluted

    0.40       0.44       1.63       0.97  

Weighted average common shares outstanding:

                               

Basic

    14,106,778       14,027,043       14,086,379       13,764,985  

Diluted

    14,106,778       14,027,043       14,086,379       13,764,985