Acquisition (Tables)

9 Months Ended

Sep. 30, 2013

Business Combinations [Abstract]

Fair Values of Assets Acquired, Liabilities Assumed, and Consideration Paid

The merger with First Capital was accounted for using the acquisition method of accounting and, accordingly, assets acquired, liabilities assumed, and consideration paid were recorded at their estimated fair values as of the merger date, as summarized in the following table (in thousands):

Consideration Paid:
Common shares issued (888,811)	$	12,354
Cash paid to shareholders	7,828
Total value of consideration paid	20,182
Identifiable Assets Acquired:
Cash and cash equivalents	17,632
Investment securities:
Available-for-sale	21,606
Held-to-maturity	384
Federal Reserve Bank stock	157
Federal Home Loan Bank stock	763
Loans	98,906
Premises and equipment	3,949
Bank owned life insurance	3,687
Core deposit intangible	2,574
Other real estate owned	127
Deferred income taxes	409
Other assets	1,369
Total identifiable assets acquired	151,563
Liabilities Assumed:
Deposits	136,823
Long-term debt	1,792
Other liabilities	822
Total liabilities assumed	139,437
Total Identifiable Net Assets Acquired	12,126
Goodwill resulting from merger	$	8,056

Changes in Fair Value of Net Assets Acquired and Liabilities Assumed

The following table details the changes in fair value of net assets acquired and liabilities assumed from the amounts reported in the Form 10-Q for the period ending June 30, 2013 (in thousands):

Goodwill at June 30, 2013	$	8,258
Effect of adjustments to:
Deferred income taxes	18
Other assets	(220		)
Goodwill at September 30, 2013	$	8,056

Results of Operations are Included in Consolidated Statement of Income from the Date of Merger

The results of operations are included in the consolidated statement of income from the date of the merger.  The estimated amount of Citizens revenue (net interest income plus non-interest income) and net income, excluding merger and data conversion costs, included in LCNB's consolidated statement of income for the three and nine months ended September 30, 2013 were as follows (in thousands):

	Three Months		Nine Months
Total revenue	$	1,676	4,561
Net income	750		1,898

Acquired Entity's Estimated Pro Forma Financial Information

The following table presents unaudited pro forma information as if the merger with First Capital had occurred on January 1, 2012 (in thousands).  This pro forma information gives effect to certain adjustments, including purchase accounting fair value adjustments, amortization of the core deposit intangible, and related income tax effects.  It does not include merger and data conversion costs.  The pro forma information does not necessarily reflect the results of operations that would have occurred had the merger with First Capital occurred in 2012.  In particular, expected operational cost savings are not reflected in the pro forma amounts.

	Three Months Ended September 30,			Nine Months Ended September 30,
	2013		2012	2013	2012
Total revenue	$	9,502	10,067	28,728	30,446
Net income	2,358		2,097	7,000	7,027
Basic earnings per common share	0.31		0.27	0.92	0.92
Diluted earnings per common share	0.30		0.27	0.90	0.91