0001074902-17-000003.txt : 20170126 0001074902-17-000003.hdr.sgml : 20170126 20170126172736 ACCESSION NUMBER: 0001074902-17-000003 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20170126 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20170126 DATE AS OF CHANGE: 20170126 FILER: COMPANY DATA: COMPANY CONFORMED NAME: LCNB CORP CENTRAL INDEX KEY: 0001074902 STANDARD INDUSTRIAL CLASSIFICATION: NATIONAL COMMERCIAL BANKS [6021] IRS NUMBER: 311626393 STATE OF INCORPORATION: OH FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35292 FILM NUMBER: 17550744 BUSINESS ADDRESS: STREET 1: 2 NORTH BROADWAY STREET 2: PO BOX 59 CITY: LEBANON STATE: OH ZIP: 45036 BUSINESS PHONE: 5139321414 MAIL ADDRESS: STREET 1: 2 NORTH BROADWAY STREET 2: PO BOX 59 CITY: LEBANON STATE: OH ZIP: 45036 8-K 1 lcnb-x8xk2016qr4xearningsr.htm 8-K Document
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 26, 2017
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))





Item 2.02 Results of Operations and Financial Condition.

On January 26, 2017, LCNB Corp. issued an earnings release announcing its financial results for the fourth quarter and year ended December 31, 2016. 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 26, 2017, LCNB Corp. issued an earnings release announcing its financial results for the fourth quarter and year ended December 31, 2016. 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 26, 2017
99.2
Unaudited Financial Highlights
 



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 26, 2017
 
By: /s/ Robert C. Haines II              
 
 
 
 
Robert C. Haines II
Chief Financial Officer
 
 
 
 
 


EX-99.1 2 lcnb-x8xkexhibit9912016qr4.htm EXHIBIT 99.1 Exhibit


Exhibit 99.1

Press Release
January 26, 2017

LCNB CORP. REPORTS FINANCIAL RESULTS FOR
THE THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2016

LCNB Corp. (LCNB) today announced net income of $3,654,000 (total basic and diluted earnings per share of $0.37) and $12,482,000 (total basic and diluted earnings per share of $1.26 and $1.25, respectively) for the three and twelve months ended December 31, 2016, respectively.  This compares to net income of $2,884,000 (total basic and diluted earnings per share of $0.29) and $11,474,000 (total basic and diluted earnings per share of $1.18 and $1.17, respectively) for the same three and twelve-month periods in 2015. Comparisons with 2015 were significantly affected by the acquisition of BNB Bancorp, Inc. ("BNB") on April 30, 2015. In addition, LCNB sold impaired loans with a carrying value of approximately $4.5 million during the second quarter 2015.

Commenting on the financial results, LCNB Chief Executive Officer Steve Foster said, "We are pleased to present our financial results for the three and twelve months ended December 31, 2016. We had solid financial results and continued growth in our loan and deposit relationships. Return on average assets ("ROAA") was 0.96% for 2016 and return on average equity ("ROAE") was 8.60%. This compares to an ROAA of 0.94% and an ROAE of 8.43% for 2015. Comparing December 31, 2016 to December 31, 2015, loans were $48.9 million or 6.3% greater and deposits were $23.7 million or 2.2% greater. In addition, LCNB continues to invest in technological advancements, including a new mobile banking platform introduced during the second quarter of 2016. New features included the ability to make mobile deposits and mobile payments. Construction continues on our new Operations Center in downtown Lebanon, Ohio. When complete in early Spring, the new facility will provide much needed additional space as LCNB continues to grow and expand and will allow us to more efficiently meet our customers' investment and borrowing needs."

Net interest income for the three and twelve months ended December 31, 2016 increased $433,000 and $915,000, respectively, from the comparable periods in 2015, due primarily to growth in LCNB's loan portfolio and the payoff of a now high-rate $5.0 million Federal Home Loan Bank borrowing during the first quarter 2016.

The provision for loan losses for the three and twelve months ended December 31, 2016 was $325,000 and $453,000 less than the comparable periods in 2015. Net loan charge-offs for the three and twelve months ended December 31, 2016 totaled $278,000 and $467,000, respectively. This compares to net charge-offs of $209,000 and $1,358,000 for the three and twelve months ended December 31, 2015, respectively.  The 2015 balance includes charge-offs recognized as a result of the impaired loan sale mentioned above. Non-accrual loans and loans past due 90 days or more and still accruing interest increased $3,466,000, from $2,282,000 or 0.30% of total loans at December 31, 2015, to $5,748,000 or 0.70% of total loans at December 31, 2016, primarily due to five loans that were newly classified as non-accrual during 2016.  Other real estate owned (which includes property acquired through foreclosure or deed-in-lieu of foreclosure) was $846,000 at December 31, 2015. LCNB did not own any such property at December 31, 2016 due to the sale of a commercial property during the fourth quarter 2016.

Non-interest income for the three and twelve months ended December 31, 2016 was $15,000 and $730,000 greater than the comparable periods in 2015, respectively. Non-interest income for the full year was greater primarily due to a $587,000 increase in gains from sales of investment securities, reflecting a higher volume of securities sales, and to a $121,000 increase in bank owned life insurance income, reflecting $4.0 million of new policies purchased during the first quarter 2016.

Non-interest expense for the three months ended December 31, 2016 was $321,000 less than the comparable period in 2015 primarily due to a $229,000 decrease in other real estate owned expense, a $104,000 decrease on salaries and employee benefits, and a $114,000 decrease in FDIC insurance premiums. Other real estate owned expense decreased due to the absence during the 2016 period of writedowns recognized during the fourth quarter 2015. Salaries and employee benefits decreased largely due to a decrease in pension expense. FDIC insurance premiums decreased due to a reduction in assessment levels resulting from the Reserve Ratio reaching 1.15% effective June 30, 2016. The Reserve Ratio is the total of the Deposit Insurance Fund divided by the total estimated insured deposits of the industry.






Non-interest expense for the year ended December 31, 2016 was $869,000 greater than the comparable period in 2015 primarily due to a $622,000 increase in salaries and employee benefits, a $251,000 penalty incurred to pre-pay the high-rate Federal Home Loan Bank borrowing mentioned above, a $135,000 increase in other real estate owned expense, and a $191,000 increase in various contracted services. Salaries and employee benefits increased primarily due to salary and wage increases, employees retained from the BNB acquisition, and an increase in the number of employees in addition to the acquisition. The FHLB advance had an interest rate of 5.25% and was paid off to reduce interest expense on long-term debt. Other real estate owned expense increased primarily due to writedowns recognized prior to the sale of the commercial property mentioned above. These increases were partially offset by the absence of merger-related expenses during the 2016 period.

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, 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.

Certain statements made in this news release regarding LCNB’s 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.

These forward-looking statements reflect management's current expectations based on all information available to management and its knowledge of LCNB’s business and operations. Additionally, LCNB’s 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 LCNB’s business strategies;
2.
LCNB may incur increased charge-offs in the future;
3.
LCNB may face competitive loss of customers;
4.
changes in the interest rate environment may have results on LCNB’s operations materially different from those anticipated by LCNB’s market risk management functions;
5.
changes in general economic conditions and increased competition could adversely affect LCNB’s operating results;
6.
changes in other regulations and government policies affecting bank holding companies and their subsidiaries, including changes in monetary policies, could negatively impact LCNB’s operating results;
7.
LCNB may experience difficulties growing loan and deposit balances;
8.
the current economic environment poses significant challenges for us and could adversely affect our  financial condition and results of operations;
9.
deterioration in the financial condition of the U.S. banking system may impact the valuations of investments LCNB has made in the securities of other financial institutions resulting in either actual losses or other than temporary impairments on such investments; and
10.
the effects of the Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) and the regulations promulgated and to be promulgated thereunder, which may subject LCNB and its subsidiaries to a variety of new and more stringent legal and regulatory requirements which adversely affect their respective businesses. 

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. 



EX-99.2 3 lcnb-x8xkexhibit9922016qr4.htm EXHIBIT 99.2 Exhibit


Exhibit 99.2

LCNB Corp. and Subsidiaries
Financial Highlights
(Dollars in thousands, except per share amounts)
(Unaudited)
 
Three Months Ended
 
Twelve Months Ended
 
12/31/2016
 
9/30/2016
 
6/30/2016
 
3/31/2016
 
12/31/2015
 
12/31/2016
 
12/31/2015
Condensed Income Statement
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest income
$
11,226

 
10,895

 
11,008

 
10,621

 
10,812

 
43,750

 
42,659

Interest expense
887

 
885

 
883

 
849

 
906

 
3,504

 
3,328

Net interest income
10,339

 
10,010

 
10,125

 
9,772

 
9,906

 
40,246

 
39,331

Provision for loan losses
55

 
372

 
396

 
90

 
380

 
913

 
1,366

Net interest income after provision
10,284

 
9,638

 
9,729

 
9,682

 
9,526

 
39,333

 
37,965

Non-interest income
2,615

 
2,846

 
2,750

 
2,642

 
2,600

 
10,853

 
10,123

Non-interest expense
7,908

 
8,593

 
8,468

 
8,292

 
8,229

 
33,261

 
32,392

Income before income taxes
4,991

 
3,891

 
4,011

 
4,032

 
3,897

 
16,925

 
15,696

Provision for income taxes
1,337

 
995

 
1,043

 
1,068

 
1,013

 
4,443

 
4,222

Net income
$
3,654

 
2,896

 
2,968

 
2,964

 
2,884

 
12,482

 
11,474

Accreted income on acquired loans
$
495

 
223

 
304

 
343

 
292

 
1,365

 
2,227

Amortization of acquired deposit premiums
$
0

 
0

 
0

 
27

 
34

 
27

 
477

Tax-equivalent net interest income
$
10,772

 
10,432

 
10,538

 
10,166

 
10,298

 
41,908

 
40,798

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Per Share Data
 
 
 
 
 
 
 
 
 
 
 
 
 
Dividends per share
$
0.16

 
0.16

 
0.16

 
0.16

 
0.16

 
0.64

 
0.64

Basic earnings per share
$
0.37

 
0.29

 
0.30

 
0.30

 
0.29

 
1.26

 
1.18

Diluted earnings per share
$
0.37

 
0.29

 
0.29

 
0.30

 
0.29

 
1.25

 
1.17

Book value per share
$
14.30

 
14.70

 
14.66

 
14.39

 
14.12

 
14.30

 
14.12

Tangible book value per share
$
10.86

 
11.24

 
11.17

 
10.88

 
10.58

 
10.86

 
10.58

Average basic shares outstanding
9,984,344

 
9,962,571

 
9,922,024

 
9,916,114

 
9,905,612

 
9,943,795

 
9,704,965

Average diluted shares outstanding
9,997,565

 
9,977,592

 
9,943,797

 
9,998,516

 
10,014,908

 
9,981,872

 
9,811,476

Shares outstanding at period end
9,998,025

 
9,993,695

 
9,937,262

 
9,931,788

 
9,925,547

 
9,998,025

 
9,925,547

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Selected Financial Ratios
 
 
 
 
 
 
 
 
 
 
 
 
 
Return on average assets
1.10
%
 
0.87
 %
 
0.92
%
 
0.93
%
 
0.89
%
 
0.96
%
 
0.94
%
Return on average equity
9.91
%
 
7.82
 %
 
8.28
%
 
8.37
%
 
8.07
%
 
8.60
%
 
8.43
%
Dividend payout ratio
43.24
%
 
55.17
 %
 
53.33
%
 
53.33
%
 
55.17
%
 
50.79
%
 
54.24
%
Net interest margin (tax equivalent)
3.56
%
 
3.42
 %
 
3.55
%
 
3.49
%
 
3.46
%
 
3.51
%
 
3.64
%
Efficiency ratio (tax equivalent)
59.07
%
 
64.71
 %
 
63.73
%
 
64.74
%
 
63.80
%
 
63.04
%
 
63.61
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Selected Balance Sheet Items
 
 
 
 
 
 
 
 
 
 
 
 
 
Investment securities and stock
$
368,032

 
394,798

 
399,345

 
393,976

 
406,981

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
41,878

 
40,097

 
45,153

 
45,324

 
45,275

 
 
 
 
Commercial, secured by real estate
477,275

 
467,512

 
455,654

 
430,179

 
419,633

 
 
 
 
Residential real estate
265,788

 
268,574

 
266,625

 
271,812

 
273,139

 
 
 
 
Consumer
19,173

 
18,752

 
18,545

 
17,925

 
18,510

 
 
 
 
  Agricultural
14,802

 
15,872

 
13,605

 
12,589

 
13,479

 
 
 
 
Other, including deposit overdrafts
633

 
619

 
635

 
643

 
665

 
 
 
 
Deferred net origination costs
254

 
236

 
248

 
242

 
237

 
 
 
 
  Loans, gross
819,803

 
811,662

 
800,465

 
778,714

 
770,938

 
 
 
 
Less allowance for loan losses
3,575

 
3,798

 
3,373

 
3,150

 
3,129

 
 
 
 
  Loans, net
$
816,228

 
807,864

 
797,092

 
775,564

 
767,809

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total earning assets
$
1,188,322

 
1,222,614

 
1,201,563

 
1,180,719

 
1,178,750

 
 
 
 
Total assets
1,306,799

 
1,333,536

 
1,312,635

 
1,285,922

 
1,280,531

 
 
 
 
Total deposits
1,110,905

 
1,158,921

 
1,124,698

 
1,120,208

 
1,087,160

 
 
 
 
Short-term borrowings
42,040

 
16,989

 
30,541

 
11,668

 
37,387

 
 
 
 
Long-term debt
598

 
662

 
726

 
789

 
5,947

 
 
 
 





 
Three Months Ended
 
Twelve Months Ended
 
12/31/2016
 
9/30/2016
 
6/30/2016
 
3/31/2016
 
12/31/2015
 
12/31/2016
 
12/31/2015
Selected Balance Sheet Items, continued
 
 
 
 
 
 
 
 
 
 
 
 
Total shareholders’ equity
142,944

 
146,906

 
145,710

 
142,933

 
140,108

 
 
 
 
Equity to assets ratio
10.94
%
 
11.02
 %
 
11.10
%
 
11.12
%
 
10.94
%
 
 
 
 
Loans to deposits ratio
73.80
%
 
70.04
 %
 
71.17
%
 
69.52
%
 
70.91
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tangible common equity (TCE)
$
108,178

 
111,946

 
110,541

 
107,567

 
104,529

 
 
 
 
Tangible common assets (TCA)
1,272,033

 
1,298,576

 
1,277,466

 
1,250,556

 
1,244,952

 
 
 
 
TCE/TCA
8.50
%
 
8.62
 %
 
8.65
%
 
8.60
%
 
8.40
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Selected Average Balance Sheet Items
 
 
 
 
 
 
 
 
 
 
 
 
Investment securities and stock
$
380,138

 
396,620

 
396,130

 
389,648

 
406,423

 
390,621

 
366,758

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans
$
812,537

 
800,729

 
784,324

 
772,204

 
764,440

 
792,526

 
740,626

Less allowance for loan losses
3,654

 
3,382

 
3,103

 
3,130

 
2,929

 
3,318

 
2,888

Net loans
$
808,883

 
797,347

 
781,221

 
769,074

 
761,511

 
789,208

 
737,738

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total earning assets
$
1,204,360

 
1,212,232

 
1,193,585

 
1,171,709

 
1,181,594

 
1,195,541

 
1,120,081

Total assets
1,316,037

 
1,323,532

 
1,303,073

 
1,278,014

 
1,285,114

 
1,305,132

 
1,225,112

Total deposits
1,138,740

 
1,147,981

 
1,133,403

 
1,104,330

 
1,107,214

 
1,131,179

 
1,059,095

Short-term borrowings
20,406

 
16,328

 
14,355

 
20,710

 
20,290

 
17,952

 
15,105

Long-term debt
620

 
684

 
747

 
1,256

 
5,970

 
826

 
6,177

Total shareholders’ equity
146,602

 
147,371

 
144,185

 
142,447

 
141,751

 
145,161

 
136,145

Equity to assets ratio
11.14
%
 
11.13
 %
 
11.06
%
 
11.15
%
 
11.03
%
 
11.12
%
 
11.11
%
Loans to deposits ratio
71.35
%
 
69.75
 %
 
69.20
%
 
69.93
%
 
69.04
%
 
70.06
%
 
69.93
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Asset Quality
 
 
 
 
 
 
 
 
 
 
 
 
 
Net charge-offs
$
278

 
(53
)
 
173

 
69

 
209

 
 
 
 
Other real estate owned
0

 
270

 
682

 
846

 
846

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-accrual loans
5,725

 
4,619

 
2,697

 
3,328

 
1,723

 
 
 
 
Loans past due 90 days or more and still accruing
23

 
20

 
369

 
99

 
559

 
 
 
 
Total nonperforming loans
$
5,748

 
4,639

 
3,066

 
3,427

 
2,282

 


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net charge-offs to average loans
0.14
%
 
(0.03
)%
 
0.09
%
 
0.04
%
 
0.11
%
 
 
 
 
Allowance for loan losses to total loans
0.44
%
 
0.47
 %
 
0.42
%
 
0.40
%
 
0.41
%
 



 
Nonperforming loans to total loans
0.70
%
 
0.57
 %
 
0.38
%
 
0.44
%
 
0.30
%
 



 
Nonperforming assets to total assets
0.44
%
 
0.37
 %
 
0.29
%
 
0.33
%
 
0.24
%
 



 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Assets Under Management
 
 
 
 
 
 
 
 
 
 
 
 
 
LCNB Corp. total assets
$
1,306,799

 
1,333,536

 
1,312,635

 
1,285,922

 
1,280,531

 
 
 
 
Trust and investments (fair value)
303,534

 
293,808

 
284,118

 
274,297

 
283,193

 
 
 
 
Mortgage loans serviced
100,982

 
105,018

 
107,189

 
107,992

 
111,837

 
 
 
 
Business cash management
9,058

 
7,647

 
8,551

 
6,773

 
7,271

 
 
 
 
Brokerage accounts (fair value)
188,663

 
179,244

 
163,596

 
157,713

 
148,956

 
 
 
 
Total assets managed
$
1,909,036

 
1,919,253

 
1,876,089

 
1,832,697

 
1,831,788

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-GAAP Financial Measures
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income
$
3,654

 
2,896

 
2,968

 
2,964

 
2,884

 
12,482

 
11,474

Less (add) net gain (loss) on sales of securities, net of tax
82

 
202

 
183

 
245

 
108

 
712

 
327

Add merger-related expenses, net of tax
0

 
0

 
0

 
0

 
2

 
0

 
463

Core net income
$
3,572

 
2,694

 
2,785

 
2,719

 
2,778

 
11,770

 
11,610

Basic core earnings per share
$
0.36

 
0.27

 
0.28

 
0.27

 
0.28

 
1.18

 
1.20

Diluted core earnings per share
$
0.36

 
0.27

 
0.28

 
0.27

 
0.28

 
1.18

 
1.18

Adjusted return on average assets
1.08
%
 
0.81
 %
 
0.86
%
 
0.85
%
 
0.86
%
 
0.90
%
 
0.95
%
Adjusted return on average equity
9.69
%
 
7.27
 %
 
7.77
%
 
7.66
%
 
7.77
%
 
8.11
%
 
8.53
%
Core efficiency ratio (tax equivalent)
59.57
%
 
66.24
 %
 
65.09
%
 
66.67
%
 
64.60
%
 
64.34
%
 
62.96
%





LCNB CORP. AND SUBSIDIARIES
CONSOLIDATED CONDENSED BALANCE SHEETS

(Dollars in thousands)
 
December 31, 2016 (Unaudited)
 
December 31, 2015
ASSETS:
 
 
 
Cash and due from banks
$
18,378

 
14,155

Interest-bearing demand deposits
487

 
832

Total cash and cash equivalents
18,865

 
14,987

Investment securities:
 

 
 

Available-for-sale, at fair value
320,659

 
377,978

Held-to-maturity, at cost
41,003

 
22,633

Federal Reserve Bank stock, at cost
2,732

 
2,732

Federal Home Loan Bank stock, at cost
3,638

 
3,638

Loans, net
816,228

 
767,809

Premises and equipment, net
30,244

 
22,100

Goodwill
30,183

 
30,183

Core deposit and other intangibles
4,582

 
5,396

Bank owned life insurance
27,307

 
22,561

Other assets
11,358

 
10,514

TOTAL ASSETS
$
1,306,799

 
1,280,531

 
 
 
 
LIABILITIES:
 

 
 

Deposits:
 

 
 

Noninterest-bearing
$
271,332

 
250,306

Interest-bearing
839,573

 
836,854

Total deposits
1,110,905

 
1,087,160

Short-term borrowings
42,040

 
37,387

Long-term debt
598

 
5,947

Accrued interest and other liabilities
10,312

 
9,929

TOTAL LIABILITIES
1,163,855

 
1,140,423

 
 
 
 
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 and 12,000,000 shares at December 31, 2016 and December 31, 2015, respectively; issued 10,751,652 and 10,679,174 shares at December 31, 2016 and December 31, 2015, respectively
76,490

 
76,908

Retained earnings
80,736

 
74,629

Treasury shares at cost, 753,627 shares at December 31, 2016 and December 31, 2015
(11,665
)
 
(11,665
)
Accumulated other comprehensive income, net of taxes
(2,617
)
 
236

TOTAL SHAREHOLDERS' EQUITY
142,944

 
140,108

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
$
1,306,799

 
1,280,531










LCNB CORP. AND SUBSIDIARIES
CONSOLIDATED CONDENSED STATEMENTS OF INCOME
(Dollars in thousands, except per share data)
(Unaudited)
 
Three Months Ended 
 December 31,
 
Twelve Months Ended 
 December 31,
 
2016
 
2015
 
2016
 
2015
INTEREST INCOME:
 
 
 
 
 
 
 
Interest and fees on loans
$
9,205

 
8,713

 
35,600

 
35,285

Interest on investment securities –
 
 
 

 
 

 
 

Taxable
1,054

 
1,214

 
4,582

 
4,197

Non-taxable
834

 
761

 
3,199

 
2,848

Other short-term investments
133

 
124

 
369

 
329

TOTAL INTEREST INCOME
11,226

 
10,812

 
43,750

 
42,659

INTEREST EXPENSE:
 

 
 

 
 

 
 

Interest on deposits
875

 
822

 
3,440

 
3,009

Interest on short-term borrowings
8

 
11

 
38

 
24

Interest on long-term debt
4

 
73

 
26

 
295

TOTAL INTEREST EXPENSE
887

 
906

 
3,504

 
3,328

NET INTEREST INCOME
10,339

 
9,906

 
40,246

 
39,331

PROVISION FOR LOAN LOSSES
55

 
380

 
913

 
1,366

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
10,284

 
9,526

 
39,333

 
37,965

NON-INTEREST INCOME:
 

 
 

 
 

 
 

Trust income
815

 
856

 
3,286

 
3,262

Service charges and fees on deposit accounts
1,296

 
1,265

 
5,008

 
4,920

Net gain (loss) on sales of securities
125

 
163

 
1,082

 
495

Bank owned life insurance income
193

 
155

 
746

 
625

Gains from sales of loans
69

 
55

 
244

 
343

Other operating income
117

 
106

 
487

 
478

TOTAL NON-INTEREST INCOME
2,615

 
2,600

 
10,853

 
10,123

NON-INTEREST EXPENSE:
 

 
 

 
 

 
 

Salaries and employee benefits
4,478

 
4,582

 
18,215

 
17,593

Equipment expenses
281

 
343

 
1,048

 
1,257

Occupancy expense, net
564

 
558

 
2,271

 
2,307

State franchise tax
278

 
248

 
1,114

 
1,001

Marketing
166

 
161

 
696

 
720

Amortization of intangibles
189

 
190

 
753

 
700

FDIC insurance premiums
52

 
166

 
547

 
598

Contracted services
283

 
213

 
1,033

 
842

Other real estate owned
17

 
246

 
624

 
489

Merger-related expenses

 
2

 

 
643

Other non-interest expense
1,600

 
1,520

 
6,960

 
6,242

TOTAL NON-INTEREST EXPENSE
7,908

 
8,229

 
33,261

 
32,392

INCOME BEFORE INCOME TAXES
4,991

 
3,897

 
16,925

 
15,696

PROVISION FOR INCOME TAXES
1,337

 
1,013

 
4,443

 
4,222

NET INCOME
$
3,654

 
2,884

 
12,482

 
11,474

 
 
 
 
 
 
 
 
Dividends declared per common share
$
0.16

 
0.16

 
0.64

 
0.64

Earnings per common share:
 

 
 

 
 

 
 

Basic
0.37

 
0.29

 
1.26

 
1.18

Diluted
0.37

 
0.29

 
1.25

 
1.17

Weighted average common shares outstanding:
 
 
 

 
 
 
 

Basic
9,984,344

 
9,905,612

 
9,943,795

 
9,704,965

Diluted
9,997,565

 
10,014,908

 
9,981,872

 
9,811,476