0001074902-20-000005.txt : 20200129 0001074902-20-000005.hdr.sgml : 20200129 20200129160531 ACCESSION NUMBER: 0001074902-20-000005 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20200129 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20200129 DATE AS OF CHANGE: 20200129 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: 20558225 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-x8xk2019qr4xearningsr.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 29, 2019
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 Capital Market

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, 2020, LCNB Corp. issued an earnings release announcing its financial results for the three and twelve months ended December 31, 2019. 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, 2020, LCNB Corp. issued an earnings release announcing its financial results for the three and twelve months ended December 31, 2019. 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
99.2



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, 2019
 
By: /s/ Robert C. Haines II              
 
 
 
 
Robert C. Haines II
Chief Financial Officer
 
 
 
 
 


EX-99.1 2 lcnb-x8xkexhibit991xx2019q.htm EXHIBIT 99.1 Exhibit


Exhibit 99.1

Press Release
January 29, 2020

LCNB CORP. REPORTS FINANCIAL RESULTS FOR
THE THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2019

LEBANON, Ohio--LCNB Corp. ("LCNB") (NASDAQ: LCNB) today announced net income of $4,830,000 (total basic and diluted earnings per share of $0.37) and $18,912,000 (total basic and diluted earnings per share of $1.44) for the three and twelve months ended December 31, 2019, respectively.  This compares to net income of $5,193,000 (total basic and diluted earnings per share of $0.40) and $14,845,000 (total basic and diluted earnings per share of $1.24) for the same three and twelve     month periods in 2018.

Commenting on the financial results, LCNB Chief Executive Officer Eric Meilstrup said, "We are pleased to report strong earnings for the three and twelve months ended December 31, 2019. Return on average assets for 2019 was 1.15% and return on average equity was 8.42%, compared to respective ratios of 1.00% and 7.90% for 2018. Net income during 2019 was $4,067,000 greater than during 2018, fueled by a $6,237,000 increase in net interest income that resulted primarily from a $44.8 million, or 3.7%, increase in our net loan portfolio during 2019. Part of the increase in net interest income was also due to a full year of net earnings on loans, deposits, and borrowings obtained through our merger with Columbus First Bancorp, Inc. and its wholly-owned subsidiary, Columbus First Bank (collectively "CFB") on May 31, 2018. Positive earnings growth allowed for increased shareholder dividends, from $0.65 per share for 2018 to $0.69 per share for 2019."

Net interest income for the three and twelve months ended December 31, 2019 was, respectively, $337,000 and $6,237,000 greater than the comparable periods in 2018, due to growth in the average balance of LCNB's loan portfolio and to an increase in the average rate earned on that portfolio, partially offset by a decrease in average investment securities and increases in average deposits and long-term borrowings and increases in the average rates paid for the deposits and borrowings. Loans, deposits, and long-term borrowings obtained through the merger with CFB were considerable components of the growth in the average balance of LCNB's loan portfolio and the increases in the average balances of deposits and long-term borrowings.

The provision for loan losses for the three and twelve months ended December 31, 2019 was, respectively, $33,000 greater and $716,000 less than the comparable periods in 2018. Non-accrual loans and loans past due 90 days or more and still accruing interest increased $110,000, from $3,100,000 or 0.26% of total loans at December 31, 2018 to $3,210,000 or 0.26% of total loans at December 31, 2019.

Non-interest income for the three and twelve months ended December 31, 2019 was, respectively, $520,000 and $1,298,000 greater than the comparable periods in 2018, primarily due to increases in fiduciary income, service charges and fees on deposit accounts, and bank owned life insurance income. Also contributing to the increase were market-driven increases in the fair value of equity security investments, which were recorded in other operating income in the consolidated statements of income.

Non-interest expense for the three and twelve months ended December 31, 2019 was, respectively, $1,082,000 and $3,020,000 greater than the comparable periods in 2018, primarily due to increases in salaries and employee benefits and state financial institutions tax. Increases in marketing and contracted services expenses also contributed to the increase for the twelve-month period. Salaries and employee benefits increased primarily due to salary and wage increases and newly hired employees, including additional business development positions and CFB employees retained. An increase in health insurance costs also contributed to the increase in salaries and employee benefits. State financial institutions tax expense increased due to a larger capital base (Ohio financial institutions tax is based on capital, not income), largely caused by stock issued to CFB stockholders as merger consideration. Marketing expense increased primarily due to promotion costs for new checking products introduced in 2018, increased marketing activities in the Columbus area, and expanded use of broadcast and digital media. Contracted services increased due to additional fees paid for loan and deposit system upgrades and improvements and to general price increases on other contracted services. A decrease in merger related expenses and the absence of losses recognized on the sale of two of LCNB's office buildings during 2018 partially offset these increases.





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.

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. Please refer to LCNB’s Annual Report on Form 10-K for the year ended December 31, 2018, 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 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’s ability to integrate recent and any future acquisitions may be unsuccessful, or may be more difficult, time-consuming or costly than expected;
3.
LCNB may incur increased charge-offs in the future;
4.
LCNB may face competitive loss of customers;
5.
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;
6.
changes in general economic conditions and increased competition could adversely affect LCNB’s operating results;
7.
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;
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.
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;
11.
difficulties with technology or data security breaches, including cyberattacks, that could negatively affect LCNB's ability to conduct business and its relationships with customers, vendors, and others; and
12.
government intervention in the U.S. financial system, including the effects of legislative, tax, accounting and regulatory actions and reforms, including the Dodd-Frank Wall Street Reform and Consumer Protection Act, the Jumpstart Our Business Startups Act, the Consumer Financial Protection Bureau, the capital ratios of Basel III as adopted by the federal banking authorities, and the Tax Cuts and Jobs Act. 

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-x8xkexhibit992xx2019q.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
 
Year Ended
 
12/31/2019
 
9/30/2019
 
6/30/2019
 
3/31/2019
 
12/31/2018
 
12/31/2019
 
12/31/2018
Condensed Income Statement
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest income
$
16,424

 
16,329

 
16,328

 
16,113

 
15,844

 
65,194

 
54,594

Interest expense
2,577

 
2,751

 
2,738

 
2,722

 
2,334

 
10,788

 
6,425

Net interest income
13,847

 
13,578

 
13,590

 
13,391

 
13,510

 
54,406

 
48,169

Provision (credit) for loan losses
(6
)
 
264

 
54

 
(105
)
 
(39
)
 
207

 
923

Net interest income after provision
13,853

 
13,314

 
13,536

 
13,496

 
13,549

 
54,199

 
47,246

Non-interest income
3,222

 
3,356

 
2,998

 
2,772

 
2,702

 
12,348

 
11,050

Non-interest expense
11,007

 
10,982

 
10,833

 
10,700

 
9,925

 
43,522

 
40,502

Income before income taxes
6,068

 
5,688

 
5,701

 
5,568

 
6,326

 
23,025

 
17,794

Provision for income taxes
1,238

 
961

 
973

 
941

 
1,133

 
4,113

 
2,949

Net income
$
4,830

 
4,727

 
4,728

 
4,627

 
5,193

 
18,912

 
14,845

Amort/Accret income on acquired loans
$
400

 
302

 
355

 
224

 
229

 
1,281

 
567

Amort/Accret expenses on acquired interest-bearing liabilities
$
3

 
4

 
142

 
144

 
149

 
293

 
363

Tax-equivalent net interest income
$
13,937

 
13,679

 
13,700

 
13,536

 
13,680

 
54,852

 
48,883

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Per Share Data
 
 
 
 
 
 
 
 
 
 
 
 
 
Dividends per share
$
0.18

 
0.17

 
0.17

 
0.17

 
0.17

 
0.69

 
0.65

Basic earnings per common share
$
0.37

 
0.36

 
0.36

 
0.35

 
0.40

 
1.44

 
1.24

Diluted earnings per common share
$
0.37

 
0.36

 
0.36

 
0.35

 
0.40

 
1.44

 
1.24

Book value per share
$
17.63

 
17.44

 
17.18

 
16.83

 
16.47

 
17.63

 
16.47

Tangible book value per share
$
12.78

 
12.57

 
12.31

 
12.05

 
11.67

 
12.78

 
11.67

Weighted average common shares outstanding:
 
 
 
 
 
 
 
 
 
 
 
 
Basic
12,912,106

 
12,932,950

 
13,192,691

 
13,283,634

 
13,285,386

 
13,078,920

 
11,935,350

Diluted
12,916,000

 
12,937,145

 
13,196,665

 
13,287,338

 
13,290,499

 
13,082,893

 
11,942,253

Shares outstanding at period end
12,936,783

 
12,927,463

 
12,978,554

 
13,314,148

 
13,295,276

 
12,936,783

 
13,295,276

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Selected Financial Ratios
 
 
 
 
 
 
 
 
 
 
 
 
 
Return on average assets
1.17
%
 
1.13
%
 
1.16
%
 
1.15
 %
 
1.27
 %
 
1.15
%
 
1.00
%
Return on average equity
8.42
%
 
8.33
%
 
8.46
%
 
8.47
 %
 
9.55
 %
 
8.42
%
 
7.90
%
Dividend payout ratio
48.65
%
 
47.22
%
 
47.22
%
 
48.57
 %
 
42.50
 %
 
47.92
%
 
52.42
%
Net interest margin (tax equivalent)
3.76
%
 
3.67
%
 
3.72
%
 
3.71
 %
 
3.69
 %
 
3.71
%
 
3.63
%
Efficiency ratio (tax equivalent)
64.15
%
 
64.47
%
 
64.87
%
 
65.61
 %
 
60.58
 %
 
64.76
%
 
67.58
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Selected Balance Sheet Items
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
20,765

 
22,826

 
23,185

 
19,527

 
20,040

 
 
 
 
Debt and equity securities
219,791

 
239,730

 
246,701

 
264,559

 
282,813

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
78,306

 
71,576

 
79,513

 
79,725

 
77,740

 
 
 
 
Commercial, secured by real estate
804,953

 
797,842

 
793,863

 
764,424

 
740,647

 
 
 
 
Residential real estate
322,533

 
320,703

 
326,029

 
334,227

 
349,127

 
 
 
 
Consumer
25,232

 
23,918

 
19,649

 
17,409

 
17,283

 
 
 
 
  Agricultural
11,509

 
11,525

 
10,843

 
10,900

 
13,297

 
 
 
 
Other, including deposit overdrafts
1,193

 
456

 
373

 
409

 
450

 
 
 
 
Deferred net origination costs (fees)
(275
)
 
(128
)
 
(9
)
 
40

 
79

 
 
 
 
  Loans, gross
1,243,451

 
1,225,892

 
1,230,261

 
1,207,134

 
1,198,623

 
 
 
 
Less allowance for loan losses
4,045

 
4,167

 
4,112

 
4,126

 
4,046

 
 
 
 
  Loans, net
$
1,239,406

 
1,221,725

 
1,226,149

 
1,203,008

 
1,194,577

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total earning assets
$
1,466,988

 
1,470,074

 
1,482,913

 
1,476,862

 
1,483,166

 
 
 
 
Total assets
1,639,308

 
1,644,447

 
1,642,012

 
1,632,387

 
1,636,927

 
 
 
 
Total deposits
1,348,280

 
1,355,383

 
1,357,959

 
1,347,857

 
1,300,919

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





 
Three Months Ended
 
Year Ended
 
12/31/2019
 
9/30/2019
 
6/30/2019
 
3/31/2019
 
12/31/2018
 
12/31/2019
 
12/31/2018
Selected Balance Sheet Items, continued
 
 
 
 
 
 
 
 
 
 
 
 
Short-term borrowings

 

 

 

 
56,230

 
 
 
 
Long-term debt
40,994

 
41,990

 
41,986

 
42,982

 
47,032

 
 
 
 
Total shareholders’ equity
228,048

 
225,492

 
222,972

 
224,018

 
218,985

 
 
 
 
Equity to assets ratio
13.91
%
 
13.71
%
 
13.58
%
 
13.72
 %
 
13.38
 %
 
 
 
 
Loans to deposits ratio
92.22
%
 
90.45
%
 
90.60
%
 
89.56
 %
 
92.14
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tangible common equity (TCE)
$
165,304

 
162,485

 
159,702

 
160,488

 
155,197

 
 
 
 
Tangible common assets (TCA)
1,576,564

 
1,581,440

 
1,578,742

 
1,568,857

 
1,573,139

 
 
 
 
TCE/TCA
10.49
%
 
10.27
%
 
10.12
%
 
10.23
 %
 
9.87
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Selected Average Balance Sheet Items
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
26,501

 
28,293

 
29,523

 
25,080

 
20,685

 
27,321

 
23,910

Debt and equity securities
231,115

 
243,553

 
249,954

 
266,081

 
291,433

 
247,569

 
303,839

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans
$
1,230,845

 
1,227,806

 
1,217,726

 
1,208,809

 
1,177,061

 
1,221,375

 
1,038,159

Less allowance for loan losses
4,076

 
3,986

 
4,088

 
4,074

 
4,016

 
4,056

 
3,822

Net loans
$
1,226,769

 
1,223,820

 
1,213,638

 
1,204,735

 
1,173,045

 
1,217,319

 
1,034,337

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total earning assets
$
1,469,469

 
1,480,096

 
1,479,225

 
1,480,634

 
1,471,650

 
1,477,333

 
1,347,162

Total assets
1,643,793

 
1,654,034

 
1,637,645

 
1,635,416

 
1,626,029

 
1,642,591

 
1,488,941

Total deposits
1,352,101

 
1,365,702

 
1,352,449

 
1,333,529

 
1,333,673

 
1,351,036

 
1,258,075

Short-term borrowings
622

 
468

 
243

 
23,235

 
36,348

 
6,064

 
13,967

Long-term debt
41,742

 
41,988

 
42,567

 
44,676

 
25,536

 
42,733

 
16,789

Total shareholders’ equity
227,595

 
225,216

 
224,203

 
221,470

 
215,739

 
224,639

 
187,915

Equity to assets ratio
13.85
%
 
13.62
%
 
13.69
%
 
13.54
 %
 
13.27
 %
 
13.68
%
 
12.62
%
Loans to deposits ratio
91.03
%
 
89.90
%
 
90.04
%
 
90.65
 %
 
88.26
 %
 
90.40
%
 
82.52
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Asset Quality
 
 
 
 
 
 
 
 
 
 
 
 
 
Net charge-offs (recoveries)
$
115

 
209

 
68

 
(185
)
 
(68
)
 
207

 
280

Other real estate owned
197

 
197

 
197

 
244

 
244

 
197

 
244

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-accrual loans
3,210

 
3,523

 
2,962

 
2,845

 
2,951

 
3,210

 
2,951

Loans past due 90 days or more and still accruing

 

 
24

 
177

 
149

 

 
149

Total nonperforming loans
$
3,210

 
3,523

 
2,986

 
3,022

 
3,100

 
3,210

 
3,100

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net charge-offs (recoveries) to average loans
0.04
%
 
0.07
%
 
0.02
%
 
(0.06
)%
 
(0.02
)%
 
0.02
%
 
0.03
%
Allowance for loan losses to total loans
0.33
%
 
0.34
%
 
0.33
%
 
0.34
 %
 
0.34
 %
 
0.33
%
 
0.34
%
Nonperforming loans to total loans
0.26
%
 
0.29
%
 
0.24
%
 
0.25
 %
 
0.26
 %
 
0.26
%
 
0.26
%
Nonperforming assets to total assets
0.21
%
 
0.23
%
 
0.19
%
 
0.20
 %
 
0.20
 %
 
0.21
%
 
0.20
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Assets Under Management
 
 
 
 
 
 
 
 
 
 
 
 
 
LCNB Corp. total assets
$
1,639,308

 
1,644,447

 
1,642,012

 
1,632,387

 
1,636,927

 
 
 
 
Trust and investments (fair value)
435,664

 
411,724

 
382,462

 
367,649

 
337,549

 
 
 
 
Mortgage loans serviced
93,596

 
90,784

 
88,444

 
89,049

 
97,685

 
 
 
 
Cash management
75,948

 
117,530

 
71,973

 
55,981

 
48,906

 
 
 
 
Brokerage accounts (fair value)
268,059

 
262,038

 
260,202

 
245,758

 
233,751

 
 
 
 
Total assets managed
$
2,512,575

 
2,526,523

 
2,445,093

 
2,390,824

 
2,354,818

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-GAAP Financial Measures
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income
$
4,830

 
4,727

 
4,728

 
4,627

 
5,193

 
18,912

 
14,845

Add: merger-related expenses, net of tax
0

 
21

 
16

 
53

 
148

 
90

 
1,753

Adjusted net income
$
4,830

 
4,748

 
4,744

 
4,680

 
5,341

 
19,002

 
16,598

Basic adjusted earnings per share
0.37

 
0.37

 
0.36

 
0.36

 
0.41

 
1.46

 
1.39

Diluted adjusted earnings per share
0.37

 
0.37

 
0.36

 
0.36

 
0.41

 
1.46

 
1.39

Adjusted return on average assets
1.17
%
 
1.14
%
 
1.16
%
 
1.16
 %
 
1.30
 %
 
1.16
%
 
1.11
%
Adjusted return on average equity
8.42
%
 
8.36
%
 
8.49
%
 
8.57
 %
 
9.82
 %
 
8.46
%
 
8.83
%





LCNB CORP. AND SUBSIDIARIES
CONSOLIDATED CONDENSED BALANCE SHEETS

(Dollars in thousands)
 
December 31, 2019 (Unaudited)
 
December 31, 2018
ASSETS:
 
 
 
Cash and due from banks
$
17,019

 
18,310

Interest-bearing demand deposits
3,746

 
1,730

Total cash and cash equivalents
20,765

 
20,040

Interest-bearing time deposits

 
996

Investment securities:
 

 
 

Equity securities with a readily determinable fair value, at fair value
2,312

 
2,078

Equity securities without a readily determinable fair value, at cost
2,099

 
2,099

Debt securities, available-for-sale, at fair value
178,000

 
238,421

Debt securities, held-to-maturity, at cost
27,525

 
29,721

Federal Reserve Bank stock, at cost
4,652

 
4,653

Federal Home Loan Bank stock, at cost
5,203

 
4,845

Loans, net
1,239,406

 
1,194,577

Premises and equipment, net
34,787

 
32,627

Operating leases right of use asset
5,444

 

Goodwill
59,221

 
59,221

Core deposit and other intangibles
4,006

 
5,042

Bank owned life insurance
41,667

 
28,723

Other assets
14,221

 
13,884

TOTAL ASSETS
$
1,639,308

 
1,636,927

 
 
 
 
LIABILITIES:
 

 
 

Deposits:
 

 
 

Noninterest-bearing
$
354,391

 
322,571

Interest-bearing
993,889

 
978,348

Total deposits
1,348,280

 
1,300,919

Short-term borrowings

 
56,230

Long-term debt
40,994

 
47,032

Operating leases liability
5,446

 

Accrued interest and other liabilities
16,540

 
13,761

TOTAL LIABILITIES
1,411,260

 
1,417,942

 
 
 
 
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 at December 31, 2019 and 2018; issued 14,111,810 and 14,070,303 shares at December 31, 2019 and 2018, respectively
141,791

 
141,170

Retained earnings
104,431

 
94,547

Treasury shares at cost, 1,175,027 and 775,027 shares at December 31, 2019 and 2018, respectively
(18,847
)
 
(12,013
)
Accumulated other comprehensive income (loss), net of taxes
673

 
(4,719
)
TOTAL SHAREHOLDERS' EQUITY
228,048

 
218,985

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
$
1,639,308

 
1,636,927








LCNB CORP. AND SUBSIDIARIES
CONSOLIDATED CONDENSED STATEMENTS OF INCOME
(Dollars in thousands, except per share data)
(Unaudited)
 
Three Months Ended 
December 31,
 
Year Ended 
December 31,
 
2019
 
2018
 
2019
 
2018
INTEREST INCOME:
 
 
 
 
 
 
 
Interest and fees on loans
$
14,937

 
14,010

 
59,009

 
47,489

Dividends on equity securities with a readily determinable fair value
15

 
17

 
62

 
65

Dividends on equity securities without a readily determinable fair value
17

 
17

 
65

 
39

Interest on debt securities, taxable
881

 
900

 
3,601

 
3,666

Interest on debt securities, non-taxable
337

 
641

 
1,677

 
2,686

Interest on interest-bearing time deposits

 
24

 
11

 
58

Other investments
237

 
235

 
769

 
591

TOTAL INTEREST INCOME
16,424

 
15,844

 
65,194

 
54,594

INTEREST EXPENSE:
 

 
 

 
 

 
 

Interest on deposits
2,301

 
1,976

 
9,526

 
5,753

Interest on short-term borrowings
3

 
223

 
227

 
311

Interest on long-term debt
273

 
135

 
1,035

 
361

TOTAL INTEREST EXPENSE
2,577

 
2,334

 
10,788

 
6,425

NET INTEREST INCOME
13,847

 
13,510

 
54,406

 
48,169

PROVISION (CREDIT) FOR LOAN LOSSES
(6
)
 
(39
)
 
207

 
923

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
13,853

 
13,549

 
54,199

 
47,246

NON-INTEREST INCOME:
 

 
 

 
 

 
 

Fiduciary income
1,139

 
971

 
4,354

 
3,958

Service charges and fees on deposit accounts
1,454

 
1,420

 
5,875

 
5,590

Net losses on sales of debt securities
(4
)
 

 
(41
)
 
(8
)
Bank owned life insurance income
289

 
185

 
943

 
738

Gains from sales of loans
121

 
41

 
328

 
223

Other operating income
223

 
85

 
889

 
549

TOTAL NON-INTEREST INCOME
3,222

 
2,702

 
12,348

 
11,050

NON-INTEREST EXPENSE:
 

 
 

 
 

 
 

Salaries and employee benefits
6,512

 
5,488

 
25,320

 
21,279

Equipment expenses
343

 
341

 
1,209

 
1,138

Occupancy expense, net
703

 
742

 
2,961

 
2,861

State financial institutions tax
362

 
299

 
1,669

 
1,197

Marketing
310

 
321

 
1,319

 
1,119

Amortization of intangibles
263

 
263

 
1,043

 
922

FDIC insurance premiums, net

 
130

 
225

 
419

Contracted services
471

 
454

 
1,865

 
1,547

Other real estate owned
1

 
16

 
53

 
20

Merger-related expenses

 
164

 
114

 
2,123

Other non-interest expense
2,042

 
1,707

 
7,744

 
7,877

TOTAL NON-INTEREST EXPENSE
11,007

 
9,925

 
43,522

 
40,502

INCOME BEFORE INCOME TAXES
6,068

 
6,326

 
23,025

 
17,794

PROVISION FOR INCOME TAXES
1,238

 
1,133

 
4,113

 
2,949

NET INCOME
$
4,830

 
5,193

 
18,912

 
14,845

 
 
 
 
 
 
 
 
Dividends declared per common share
$
0.18

 
0.17

 
0.69

 
0.65

Earnings per common share:
 

 
 

 
 

 
 

Basic
0.37

 
0.40

 
1.44

 
1.24

Diluted
0.37

 
0.40

 
1.44

 
1.24

Weighted average common shares outstanding:
 
 
 
 
 
 
 
Basic
12,912,106

 
13,285,386

 
13,078,920

 
11,935,350

Diluted
12,916,000

 
13,290,499

 
13,082,893

 
11,942,253







Contacts
LCNB Corp.
Eric J. Meilstrup, CEO and President, 800-344-BANK
Robert C. Haines II, Executive Vice President and CFO, 800-344-BANK