Lcnb CorporationNASDAQ: LCNB

LCNB Corp. Reports Financial Results for The Three Months Ended March 31, 2022

· Issued by Lcnb Corporation via Business Wire

Loans, Net Increased 3.4% Year-over-Year to a Quarterly Record of $1.37 Billion

Credit Quality Remains Strong with Total Nonperforming Loans Declining to $1.5 Million, or 0.11% of Total Loans

LCNB Wealth Assets Up 5.5% Year-over-Year to $1.03 Billion

First Quarter Earnings of $0.38 Per Diluted Share

LEBANON, Ohio--(BUSINESS WIRE)-- LCNB Corp. ("LCNB") (NASDAQ: LCNB) today announced financial results for the three months ended March 31, 2022.

Commenting on the financial results, LCNB President and Chief Executive Officer Eric Meilstrup said, “I am pleased with LCNB’s first quarter performance, which is a testament to our compelling Ohio markets and our dedicated and seasoned team. During the first quarter, we experienced year-over-year growth in loans and deposits, both of which ended the quarter at record levels. LCNB Wealth Management assets, which comprises trust and investments and brokerage accounts, also experienced robust year-over-year growth of 5.5%, contributing to higher fiduciary and noninterest income. Balance sheet growth, strong asset quality, and the benefits of our share repurchases helped us achieve first quarter earnings of $0.38 per diluted share.”

Mr. Meilstrup continued, “As economic and interest rate uncertainty has increased since the beginning of the year, we remain committed to serving the financial needs of our customers, maintaining strong asset quality, managing expenses, and returning capital to our shareholders. In addition, we believe LCNB is entering this new economic and interest rate cycle from a position of strength, with diversified sources of revenue, record total assets managed, and historically low nonperforming loans. As a result, we will continue to deliver on our strategic objectives to make 2022 another great year for LCNB and its stakeholders,” concluded Mr. Meilstrup.

Income Statement

Net income for the 2022 first quarter decreased 13.7% to $4.5 million compared to $5.2 million for the same period last year. Earnings per basic and diluted share for the 2022 first quarter were $0.38, compared to $0.41 for the same period last year.

Net interest income for the three months ended March 31, 2022, was $14.2 million, compared to $14.4 million for the comparable period in 2021. The 1.0% year-over-year decrease for the three-month period was primarily due to a decline in interest income from loans, partially due to a decrease in fees recognized on PPP loans, partially offset by higher interest income on taxable debt securities and lower interest expense on deposits.

Non-interest income for the three months ended March 31, 2022, was $3.6 million, compared to $3.5 million for the same period last year. The increase in non-interest income was primarily due to higher fiduciary income, service charges and fees on deposit accounts, and gains on sales of loans, partially offset by lower other operating income.

Non-interest expense for the three months ended March 31, 2022, was $758,000 greater than the comparable period in 2021, primarily due to higher salaries and employee benefits, which included increases in salaries and wages, increased bonus expense accruals, increased compensation expense for restricted stock grants, increased FICA matching expense, and to a higher percentage of personnel expenses deferred in 2021 attributable to the high volume of PPP loans originated in that period.

Capital Allocation

During the 2022 first quarter, LCNB invested $21.1 million to repurchase 1,051,688 shares of its outstanding stock at an average price of $20.00 per share. This equates to approximately 8.5% of the Company’s outstanding common stock prior to the repurchase. At March 31, 2022, LCNB had 21,191 shares remaining under its August 2020 share repurchase program.

For the first quarter ended March 31, 2022, LCNB paid $0.20 per share in dividends, a 5.3% increase from $0.19 per share for the first quarter last year.

Balance Sheet

Total assets at March 31, 2022, increased 4.5% to $1.90 billion from $1.82 billion at March 31, 2021. Net loans at March 31, 2022, increased 3.4% to a record $1.37 billion, compared to $1.33 billion at March 31, 2021. Over the past 12 months, LCNB has helped its customers receive $31.8 million of PPP forgiveness payments, including $5.5 million during the first quarter of 2022. The balance of PPP loans outstanding at March 31, 2022, was $1.4 million.

Total deposits at March 31, 2022, increased 6.5% to a record $1.64 billion, compared to $1.54 billion at March 31, 2021 as LCNB continues attracting interest-bearing and non-interest-bearing accounts to the Bank.

Asset Quality

For the 2022 first quarter, LCNB recorded a provision for loan losses of $49,000, compared to a $52,000 credit for the 2021 first quarter.

Net charge-offs for the 2022 first quarter were $25,000, or 0.01% of average loans, annualized, compared to net recoveries of $3,000, or 0.00% of average loans, annualized, for the same period last year.

Total nonperforming loans, which includes non-accrual loans and loans past due 90 days or more and still accruing interest, decreased $1.9 million, from $3.4 million or 0.25% of total loans at March 31, 2021, to $1.5 million, or 0.11% of total loans at March 31, 2022. Nonperforming assets to total assets was 0.08% at March 31, 2022, compared to 0.19% at March 31, 2021.

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 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, 2021, 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. the significant risks and uncertainties for LCNB's business, results of operations and financial condition, as well as its regulatory capital and liquidity ratios and other regulatory requirements, caused by the COVID-19 pandemic, which will depend on several factors, including the scope and duration of the pandemic, its influence on financial markets, the effectiveness of LCNB's work from home arrangements and staffing levels in operational facilities, the impact of market participants on which LCNB relies, and actions taken by governmental authorities and other third parties in response to the pandemic;
  3. the disruption of global, national, state, and local economies associated with the COVID-19 pandemic and the Russia/Ukraine conflict, which could affect LCNB's liquidity and capital positions, impair the ability of our borrowers to repay outstanding loans, impair collateral values, and further increase the allowance for credit losses;
  4. LCNB’s ability to integrate future acquisitions may be unsuccessful, or may be more difficult, time-consuming, or costly than expected;
  5. LCNB may incur increased loan charge-offs in the future;
  6. LCNB may face competitive loss of customers;
  7. 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;
  8. changes in general economic conditions and increased competition could adversely affect LCNB’s operating results;
  9. changes in regulations and government policies affecting bank holding companies and their subsidiaries, including changes in monetary policies, could negatively impact LCNB’s operating results;
  10. LCNB may experience difficulties growing loan and deposit balances;
  11. 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;
  12. 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;
  13. 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;
  14. adverse weather events and natural disasters and global and/or national epidemics; and
  15. government intervention in the U.S. financial system, including the effects of recent legislative, tax, accounting and regulatory actions and reforms, including the Coronavirus Aid, Relief, and Economic Security ("CARES") Act, 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.

LCNB Corp. and Subsidiaries

Financial Highlights

(Dollars in thousands, except per share amounts)

(Unaudited)

 

Three Months Ended

Three Months Ended

3/31/2022

12/31/2021

9/30/2021

6/30/2021

3/31/2021

3/31/2022

3/31/2021

Condensed Income Statement

Interest income

$

15,122

15,189

15,024

15,429

15,535

15,122

15,535

Interest expense

899

879

951

1,060

1,163

899

1,163

Net interest income

14,223

14,310

14,073

14,369

14,372

14,223

14,372

Provision (credit) for loan losses

49

(508

)

306

(15

)

(52

)

49

(52

)

Net interest income after provision (credit) for loan losses

14,174

14,818

13,767

14,384

14,424

14,174

14,424

Non-interest income

3,550

4,347

4,106

4,314

3,465

3,550

3,465

Non-interest expense

12,250

12,311

12,029

12,208

11,492

12,250

11,492

Income before income taxes

5,474

6,854

5,844

6,490

6,397

5,474

6,397

Provision for income taxes

951

1,227

1,027

1,200

1,157

951

1,157

Net income

$

4,523

5,627

4,817

5,290

5,240

4,523

5,240

Amort/Accret income on acquired loans

$

66

116

132

216

249

66

249

Tax-equivalent net interest income

$

14,273

14,365

14,129

14,427

14,432

14,273

14,432

Per Share Data

Dividends per share

$

0.20

0.20

0.19

0.19

0.19

0.20

0.19

Basic earnings per common share

$

0.38

0.45

0.39

0.41

0.41

0.38

0.41

Diluted earnings per common share

$

0.38

0.45

0.39

0.41

0.41

0.38

0.41

Book value per share

$

18.14

19.22

19.17

18.99

18.66

18.14

18.66

Tangible book value per share

$

12.84

14.33

14.28

14.15

13.87

12.84

13.87

Weighted average common shares outstanding:

Basic

11,818,614

12,370,702

12,455,276

12,743,726

12,794,824

11,818,614

12,794,824

Diluted

11,818,614

12,370,702

12,455,276

12,743,726

12,794,852

11,818,614

12,794,852

Shares outstanding at period end

11,401,503

12,414,956

12,434,084

12,634,845

12,820,108

11,401,503

12,820,108

Selected Financial Ratios

Return on average assets

0.96

%

1.18

%

1.02

%

1.15

%

1.20

%

0.96

%

1.20

%

Return on average equity

8.13

%

9.33

%

7.93

%

8.78

%

8.80

%

8.13

%

8.80

%

Return on average tangible common equity

11.11

%

12.51

%

10.62

%

11.76

%

11.81

%

11.11

%

11.81

%

Dividend payout ratio

52.63

%

44.44

%

48.72

%

46.34

%

46.34

%

52.63

%

46.34

%

Net interest margin (tax equivalent)

3.35

%

3.34

%

3.32

%

3.51

%

3.68

%

3.35

%

3.68

%

Efficiency ratio (tax equivalent)

68.73

%

65.79

%

65.96

%

65.14

%

64.21

%

68.73

%

64.21

%

Selected Balance Sheet Items

Cash and cash equivalents

$

19,941

18,136

23,852

22,909

41,144

Debt and equity securities

330,715

345,649

352,066

349,199

276,774

Loans:

Commercial and industrial

$

105,805

101,792

91,246

97,240

107,630

Commercial, secured by real estate

906,140

889,108

862,202

836,085

855,894

Residential real estate

328,034

334,547

343,318

341,447

328,265

Consumer

32,445

34,190

35,349

35,257

35,799

Agricultural

7,980

10,647

8,852

8,765

8,698

Other, including deposit overdrafts

45

122

247

369

346

Deferred net origination fees

(928

)

(961

)

(1,055

)

(1,398

)

(1,531

)

Loans, gross

1,379,521

1,369,445

1,340,159

1,317,765

1,335,101

Less allowance for loan losses

5,530

5,506

5,828

5,652

5,679

Loans, net

$

1,373,991

1,363,939

1,334,331

1,312,113

1,329,422

Three Months Ended

Three Months Ended

3/31/2022

12/31/2021

9/30/2021

6/30/2021

3/31/2021

3/31/2022

3/31/2021

Selected Balance Sheet Items, continued

Total earning assets

$

1,712,115

1,716,420

1,695,281

1,671,462

1,634,818

Total assets

1,899,630

1,903,629

1,884,252

1,856,670

1,818,321

Total deposits

1,636,606

1,628,819

1,603,203

1,577,345

1,537,116

Short-term borrowings

24,746

—

—

—

—

Long-term debt

10,000

10,000

15,000

15,000

17,000

Total shareholders’ equity

206,875

238,604

238,419

239,952

239,246

Equity to assets ratio

10.89

%

12.53

%

12.65

%

12.92

%

13.16

%

Loans to deposits ratio

84.29

%

84.08

%

83.59

%

83.54

%

86.86

%

Tangible common equity (TCE)

$

146,360

177,949

177,501

178,771

177,805

Tangible common assets (TCA)

1,839,115

1,842,974

1,823,334

1,795,489

1,756,880

TCE/TCA

7.96

%

9.66

%

9.73

%

9.96

%

10.12

%

Selected Average Balance Sheet Items

Cash and cash equivalents

$

32,826

29,614

34,557

45,414

37,269

32,826

37,269

Debt and equity securities

340,666

348,150

356,214

312,596

260,147

340,666

260,147

Loans

$

1,376,926

1,351,762

1,321,629

1,328,760

1,313,803

1,376,926

1,313,803

Less allowance for loan losses

5,503

5,843

5,567

5,678

5,715

5,503

5,715

Net loans

$

1,371,423

1,345,919

1,316,062

1,323,082

1,308,088

1,371,423

1,308,088

Total earning assets

$

1,727,335

1,708,392

1,688,589

1,666,126

1,589,582

1,727,335

1,589,582

Total assets

1,917,226

1,896,530

1,879,314

1,852,035

1,775,154

1,917,226

1,775,154

Total deposits

1,646,627

1,615,020

1,595,773

1,570,070

1,488,156

1,646,627

1,488,156

Short-term borrowings

12,503

893

1,320

716

342

12,503

342

Long-term debt

10,000

14,402

15,000

15,571

19,689

10,000

19,689

Total shareholders’ equity

225,725

239,174

240,976

241,651

241,517

225,725

241,517

Equity to assets ratio

11.77

%

12.61

%

12.82

%

13.05

%

13.61

%

11.77

%

13.61

%

Loans to deposits ratio

83.62

%

83.70

%

82.82

%

84.63

%

88.28

%

83.62

%

88.28

%

Asset Quality

Net charge-offs (recoveries)

$

25

(186

)

$

130

12

(3

)

25

(3

)

Other real estate owned

—

—

—

—

—

—

—

Non-accrual loans

$

1,455

1,481

2,629

3,338

3,365

1,455

3,365

Loans past due 90 days or more and still accruing

—

56

13

—

—

—

—

Total nonperforming loans

$

1,455

1,537

$

2,642

3,338

3,365

1,455

3,365

Net charge-offs (recoveries) to average loans

0.01

%

(0.05

) %

0.04

%

0.00

%

0.00

%

0.01

%

0.00

%

Allowance for loan losses to total loans

0.40

%

0.40

%

0.43

%

0.43

%

0.43

%

0.40

%

0.43

%

Nonperforming loans to total loans

0.11

%

0.11

%

0.20

%

0.25

%

0.25

%

0.11

%

0.25

%

Nonperforming assets to total assets

0.08

%

0.08

%

0.14

%

0.18

%

0.19

%

0.08

%

0.19

%

Assets Under Management

LCNB Corp. total assets

$

1,899,630

1,903,629

1,884,252

1,856,670

1,818,321

Trust and investments (fair value)

700,353

722,093

713,936

701,838

673,742

Mortgage loans serviced

152,271

149,382

140,147

126,924

127,290

Cash management

75,302

34,009

72,622

80,177

118,494

Brokerage accounts (fair value)

326,290

334,670

319,495

314,491

299,355

Total assets managed

$

3,153,846

3,143,783

3,130,452

3,080,100

3,037,202

LCNB CORP. AND SUBSIDIARIES

CONSOLIDATED CONDENSED BALANCE SHEETS

(Dollars in thousands)

March 31, 2022 (Unaudited)

December 31, 2021

ASSETS:

Cash and due from banks

$

18,062

16,810

Interest-bearing demand deposits

1,879

1,326

Total cash and cash equivalents

19,941

18,136

Investment securities:

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

2,424

2,546

Equity securities without a readily determinable fair value, at cost

2,099

2,099

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

293,464

308,177

Debt securities, held-to-maturity, at cost

22,873

22,972

Federal Reserve Bank stock, at cost

4,652

4,652

Federal Home Loan Bank stock, at cost

5,203

5,203

Loans, net

1,373,991

1,363,939

Premises and equipment, net

34,940

35,385

Operating leases right of use asset

6,191

6,357

Goodwill

59,221

59,221

Core deposit and other intangibles

2,328

2,473

Bank owned life insurance

43,488

43,224

Interest receivable

8,364

7,999

Other assets

20,451

21,246

TOTAL ASSETS

$

1,899,630

1,903,629

LIABILITIES:

Deposits:

Noninterest-bearing

$

517,621

501,531

Interest-bearing

1,118,985

1,127,288

Total deposits

1,636,606

1,628,819

Short-term borrowings

24,746

—

Long-term debt

10,000

10,000

Operating lease liabilities

6,337

6,473

Accrued interest and other liabilities

15,066

19,733

TOTAL LIABILITIES

1,692,755

1,665,025

COMMITMENTS AND CONTINGENT LIABILITIES

—

—

SHAREHOLDERS' EQUITY:

Preferred shares – no par value, authorized 1,000,000 shares, none outstanding

—

—

Common shares –no par value, authorized 19,000,000 shares; issued 14,252,027 and 14,213,792 shares at March 31, 2022 and December 31, 2021, respectively; outstanding 11,401,503 and 12,414,956 shares at March 31, 2022 and December 31, 2021, respectively

143,432

143,130

Retained earnings

128,555

126,312

Treasury shares at cost, 2,850,524 and 1,798,836 shares at March 31, 2022 and December 31, 2021, respectively

(50,115

)

(29,029

)

Accumulated other comprehensive loss, net of taxes

(14,997

)

(1,809

)

TOTAL SHAREHOLDERS' EQUITY

206,875

238,604

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

$

1,899,630

1,903,629

LCNB CORP. AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

(Unaudited)

Three Months Ended

March 31,

2022

2021

INTEREST INCOME:

Interest and fees on loans

13,786

14,535

Dividends on equity securities with a readily determinable fair value

12

13

Dividends on equity securities without a readily determinable fair value

5

6

Interest on debt securities, taxable

1,095

718

Interest on debt securities, non-taxable

189

224

Other investments

35

39

TOTAL INTEREST INCOME

15,122

15,535

INTEREST EXPENSE:

Interest on deposits

739

1,028

Interest on short-term borrowings

86

1

Interest on long-term debt

74

134

TOTAL INTEREST EXPENSE

899

1,163

NET INTEREST INCOME

14,223

14,372

PROVISION (CREDIT) FOR LOAN LOSSES

49

(52

)

NET INTEREST INCOME AFTER PROVISION (CREDIT) FOR LOAN LOSSES

14,174

14,424

NON-INTEREST INCOME:

Fiduciary income

1,695

1,529

Service charges and fees on deposit accounts

1,406

1,366

Bank owned life insurance income

265

267

Gains from sales of loans

124

43

Other operating income

60

260

TOTAL NON-INTEREST INCOME

3,550

3,465

NON-INTEREST EXPENSE:

Salaries and employee benefits

7,215

6,433

Equipment expenses

408

368

Occupancy expense, net

775

794

State financial institutions tax

436

444

Marketing

262

268

Amortization of intangibles

140

257

FDIC insurance premiums, net

126

113

Contracted services

610

540

Other non-interest expense

2,278

2,275

TOTAL NON-INTEREST EXPENSE

12,250

11,492

INCOME BEFORE INCOME TAXES

5,474

6,397

PROVISION FOR INCOME TAXES

951

1,157

NET INCOME

4,523

5,240

Dividends declared per common share

0.20

0.19

Earnings per common share:

Basic

0.38

0.41

Diluted

0.38

0.41

Weighted average common shares outstanding:

Basic

11,818,614

12,794,824

Diluted

11,818,614

12,794,852

Company Contact: Eric J. Meilstrup President and Chief Executive Officer LCNB National Bank (513) 932-1414 shareholderrelations@lcnb.com

Investor and Media Contact: Andrew M. Berger Managing Director SM Berger & Company, Inc. (216) 464-6400 andrew@smberger.com

Source: LCNB Corp.