Lcnb CorporationNASDAQ: LCNB

LCNB Corp. Reports Financial Results for the Three Months Ended March 31, 2023

· Issued by Lcnb Corporation via Business Wire

Ended the First Quarter with a Stable Deposit Base and an 86.97% Loan to Deposit Ratio

Asset Quality Remains Excellent with Total Nonperforming Loans to Total Loans of 0.05% at March 31, 2023

Total Earning Assets Increased 1.4% Year-over-Year to a Record $1.74 Billion

LCNB Wealth Management Assets Up 6.2% Year-over-Year to a Record $1.09 Billion

First Quarter Earnings of $0.37 Per Diluted Share

LEBANON, Ohio--(BUSINESS WIRE)-- LCNB Corp. ("LCNB") (NASDAQ: LCNB) today announced financial results for the three months ended March 31, 2023.

Commenting on the financial results, LCNB President and Chief Executive Officer Eric Meilstrup said, “We continue to successfully navigate an extremely fluid operating environment as a result of the community banking values we have followed throughout our history, our prudent focus on risk management, and our commitment to our customers and communities. We believe these core operating principles not only position the bank for success in any economic environment, but also resonate with our customers and support our growth. We ended the quarter with record total assets under management driven by growing customer accounts and record assets within our LCNB Wealth Management group. This drove a 2.7% year-over-year increase in fiduciary income and helped grow non-interest income in the first quarter. I am encouraged by the positive momentum underway at LCNB Wealth Management as we leverage our local approach, growing scale, and expanding relationships.”

“LCNB’s long history of serving our communities helps us build longstanding relationships with our customers and builds a stable funding base. At March 31, 2023, we had over 60,000 consumer, public fund, small business and non-profit checking and savings accounts with an average balance of approximately $23,000 per account. With a loan-to-deposit ratio of 86.97% and an equity-to-asset ratio of 10.60% at March 31, 2023, we are well capitalized to support our loan portfolio. LCNB’s strong liquidity levels also continue to support our share repurchase program and during the first quarter we repurchased 107,028 shares of our common stock,” continued Mr. Meilstrup.

“LCNB has a solid foundation of experienced leaders, excellent asset quality, and strong capital levels. We are focused on leveraging this platform to navigate a more challenging and uncertain economic landscape, while continuing to pursue our long-term growth objectives and focus on returning excess capital back to our shareholders,” concluded Mr. Meilstrup.

Income Statement

Net income for the 2023 first quarter decreased 8.1% to $4.2 million, compared to $4.5 million for the same period last year. Earnings per basic and diluted share for the 2023 first quarter were $0.37, compared to $0.38 for the same period last year.

Net interest income for the three months ended March 31, 2023, was $13.9 million, compared to $14.2 million for the comparable period in 2022. The 2.0% year-over-year decrease for the three-month period was primarily due to higher interest expense associated with the rapid year-over-year increase in the Effective Federal Funds Rate. For the 2023 first quarter, LCNB’s tax equivalent net interest margin was 3.28%, compared to 3.35% for the same period last year.

Non-interest income for the three months ended March 31, 2023, increased slightly to $3.58 million, compared to $3.55 million for the same period last year. The increase in non-interest income was primarily due to higher fiduciary income and service charges and fees on deposit accounts, partially offset by lower gains on sales of loans.

Non-interest expense for the three months ended March 31, 2023, was $275,000 greater than the comparable period in 2022, primarily due to higher salaries and employee benefits, occupancy expenses, and FDIC insurance premiums. These increases were partially offset by reduced equipment expenses, state financial institutions tax, and marketing expenses.

Capital Allocation

During the 2023 first quarter, LCNB invested $1.8 million to repurchase 107,028 shares of its outstanding stock at an average price of $17.00 per share. This equates to almost 1.0% of the Company’s outstanding common stock prior to the repurchase. At March 31, 2023, LCNB had 407,932 shares available to be repurchased under its February 2023 share repurchase program.

For the first quarter ended March 31, 2023, LCNB paid $0.21 per share in dividends, a 5.0% increase from $0.20 per share for the first quarter last year.

Balance Sheet

Total assets at March 31, 2023, increased 1.3% to a record $1.92 billion from $1.90 billion at March 31, 2022. Net loans at March 31, 2023 increased 0.9% to $1.39 billion, compared to $1.37 billion at March 31, 2022.

Total deposits at March 31, 2023 decreased 2.0% to $1.60 billion, compared to $1.64 billion at March 31, 2022, as LCNB experienced greater competition for interest-bearing accounts. LCNB’s uninsured deposits to total deposits were approximately 13.4% for the quarter ended March 31, 2023.

Assets Under Management

Total assets managed at March 31, 2023 were a record $3.16 billion, compared to $3.15 billion at March 31, 2022. The year-over-year increase in total assets managed was primarily due to increases in LCNB Corp. total assets, 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 opened over the past twelve months and an increase in the fair value of managed assets associated with an improving capital market environment, partially offset by decreases in cash management accounts and mortgage loans serviced.

Asset Quality

For the 2023 first quarter, LCNB recorded a provision for credit losses on loans of $32,000, compared to a provision of $49,000 for the 2022 first quarter.

On January 1, 2023, LCNB adopted ASC 326, which provides for a current expected credit loss (“CECL”) model in estimating the allowance for credit losses and recorded a one-time decrease of $1.92 million, net of tax, to retained earnings as a result of the initial cumulative entry. The adoption of CECL did not have a material impact on the Bank’s regulatory capital ratios. As an overall percentage of loans, the allowance for credit losses on loans increased to 0.56% at March 31, 2023 compared to 0.40% at March 31, 2022.

Net charge-offs for the 2023 first quarter were $16,000, or 0.00% of average loans, annualized, compared to net charge-offs of $25,000, or 0.01% 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 $754,000 from $1.5 million, or 0.11% of total loans, at March 31, 2022, to $701,000, or 0.05% of total loans, at March 31, 2023. The nonperforming assets to total assets ratio was 0.04% at March 31, 2023, compared to 0.08% at March 31, 2022.

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, 2022, 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 ongoing uncertainties for LCNB's business, results of operations and financial condition, as well as its regulatory capital and liquidity ratios and other regulatory requirements, resulting from the scope and duration of the COVID-19 pandemic;
  3. LCNB’s ability to integrate future acquisitions may be unsuccessful or may be more difficult, time-consuming, or costly than expected;
  4. LCNB may incur increased loan charge-offs in the future;
  5. LCNB may face competitive loss of customers;
  6. changes in the interest rate environment, which may include further interest rate increases, may have results on LCNB’s operations materially different from those anticipated by LCNB’s market risk management functions;
  7. changes in general economic conditions and increased competition could adversely affect LCNB’s operating results;
  8. 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;
  9. LCNB may experience difficulties growing loan and deposit balances;
  10. 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;
  11. difficulties with technology or data security breaches, including cyberattacks, 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 LCNB’s customers given its concentrated geographic scope, which could impact LCNB’s 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 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, 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.

LCNB Corp. and Subsidiaries

Financial Highlights

(Dollars in thousands, except per share amounts)

(Unaudited)

 
 

Three Months Ended

 

3/31/2023

12/31/2022

9/30/2022

6/30/2022

3/31/2022

Condensed Income Statement

 

Interest income

 

$

17,918

17,719

16,704

16,208

15,122

Interest expense

 

3,976

1,511

1,260

1,041

899

Net interest income

 

13,942

16,208

15,444

15,167

14,223

Provision for (recovery of) credit losses

 

(57

)

(19

)

(157

)

377

49

Net interest income after provision for (recovery of) credit losses

 

13,999

16,227

15,601

14,790

14,174

Non-interest income

 

3,581

3,629

3,581

3,528

3,550

Non-interest expense

 

12,525

12,065

12,350

11,469

12,250

Income before income taxes

 

5,055

7,791

6,832

6,849

5,474

Provision for income taxes

 

898

1,383

1,253

1,231

951

Net income

 

$

4,157

6,408

5,579

5,618

4,523

 

Supplemental Income Statement Information

Amort/Accret income on acquired loans

 

$

74

249

144

61

66

Tax-equivalent net interest income

 

$

13,989

16,257

15,495

15,217

14,273

 

Per Share Data

 

Dividends per share

 

$

0.21

0.21

0.20

0.20

0.20

Basic earnings per common share

 

$

0.37

0.57

0.49

0.49

0.38

Diluted earnings per common share

 

$

0.37

0.57

0.49

0.49

0.38

Book value per share

 

$

18.22

17.82

17.31

17.84

18.14

Tangible book value per share

 

$

12.86

12.48

11.97

12.53

12.84

Weighted average common shares outstanding:

Basic

 

11,189,170

11,211,328

11,284,225

11,337,805

11,818,614

Diluted

 

11,189,170

11,211,328

11,284,225

11,337,805

11,818,614

Shares outstanding at period end

 

11,202,063

11,259,080

11,293,639

11,374,515

11,401,503

 

Selected Financial Ratios

 

Return on average assets

 

0.88

%

1.34

%

1.15

%

1.18

%

0.96

%

Return on average equity

 

8.33

%

12.90

%

10.80

%

10.96

%

8.13

%

Return on average tangible common equity

 

11.85

%

18.59

%

15.30

%

15.52

%

11.11

%

Dividend payout ratio

 

56.76

%

36.84

%

40.82

%

40.82

%

52.63

%

Net interest margin (tax equivalent)

 

3.28

%

3.77

%

3.54

%

3.54

%

3.35

%

Efficiency ratio (tax equivalent)

 

71.29

%

60.67

%

64.74

%

61.18

%

68.73

%

 

Selected Balance Sheet Items

 

Cash and cash equivalents

 

$

31,876

22,701

29,460

31,815

19,941

Debt and equity securities

 

328,194

323,167

325,801

337,952

330,715

 

Loans:

 

Commercial and industrial

 

$

124,240

120,236

114,694

114,971

105,805

Commercial, secured by real estate

 

932,208

938,022

908,130

905,703

906,140

Residential real estate

 

303,051

305,575

316,669

315,930

328,034

Consumer

 

28,611

28,290

29,451

30,308

32,445

Agricultural

 

7,523

10,054

8,630

7,412

7,980

Other, including deposit overdrafts

 

62

81

52

81

45

Deferred net origination fees

 

(865

)

(980

)

(937

)

(928

)

(928

)

Loans, gross

 

1,394,830

1,401,278

1,376,689

1,373,477

1,379,521

Less allowance for credit losses on loans

 

7,858

5,646

5,644

5,833

5,530

Loans, net

 

$

1,386,972

1,395,632

1,371,045

1,367,644

1,373,991

 
 
 
 
 

Three Months Ended

 

3/31/2023

12/31/2022

9/30/2022

6/30/2022

3/31/2022

Selected Balance Sheet Items, continued

 

Allowance for Credit Losses on Loans:

 

Allowance for credit losses, beginning of period

 

5,646

5,644

5,833

5,530

5,506

Cumulative change in accounting principle; adoption of ASU 2016-13

 

2,196

—

—

—

—

Provision for (recovery of) credit losses

 

32

(19

)

(157

)

377

49

Losses charged off

 

(36

)

(60

)

(53

)

(116

)

(37

)

Recoveries

 

20

81

21

42

12

Allowance for credit losses, end of period

 

7,858

5,646

5,644

5,833

5,530

 

Total earning assets

 

$

1,736,829

1,726,902

1,714,196

1,722,853

1,712,115

Total assets

 

1,924,531

1,919,121

1,904,700

1,912,627

1,899,630

Total deposits

 

1,603,881

1,604,970

1,657,370

1,658,825

1,636,606

Short-term borrowings

 

76,500

71,455

4,000

5,000

24,746

Long-term debt

 

18,598

19,072

24,539

25,000

10,000

Total shareholders’ equity

 

204,072

200,675

195,439

202,960

206,875

Equity to assets ratio

 

10.60

%

10.46

%

10.26

%

10.61

%

10.89

%

Loans to deposits ratio

 

86.97

%

87.31

%

83.06

%

82.80

%

84.29

%

 

Tangible common equity (TCE)

 

$

144,006

140,498

135,149

142,557

146,360

Tangible common assets (TCA)

 

1,864,465

1,858,944

1,844,410

1,852,224

1,839,115

TCE/TCA

 

7.72

%

7.56

%

7.33

%

7.70

%

7.96

%

 

Selected Average Balance Sheet Items

 

Cash and cash equivalents

 

$

35,712

24,330

35,763

28,787

32,826

Debt and equity securities

 

327,123

323,195

338,299

338,149

340,666

 

Loans

 

$

1,389,385

1,383,809

1,384,520

1,375,710

1,376,926

Less allowance for credit losses on loans

 

7,522

5,647

5,830

5,532

5,503

Net loans

 

$

1,381,863

1,378,162

1,378,690

1,370,178

1,371,423

 

Total earning assets

 

$

1,729,008

1,711,524

1,736,031

1,722,503

1,727,335

Total assets

 

1,921,742

1,903,338

1,928,868

1,912,574

1,917,226

Total deposits

 

1,583,857

1,637,201

1,669,932

1,655,389

1,646,627

Short-term borrowings

 

94,591

21,433

5,728

18,263

12,503

Long-term debt

 

18,983

23,855

24,920

12,637

10,000

Total shareholders’ equity

 

202,419

197,014

205,051

205,645

225,725

Equity to assets ratio

 

10.53

%

10.35

%

10.63

%

10.75

%

11.77

%

Loans to deposits ratio

 

87.72

%

84.52

%

82.91

%

83.10

%

83.62

%

 

Asset Quality

 

Net charge-offs (recoveries)

 

$

16

(21

)

32

74

25

 

Non-accrual loans

 

$

701

391

465

599

1,455

Loans past due 90 days or more and still accruing

 

—

39

—

—

—

Total nonperforming loans

 

$

701

430

465

599

1,455

 

Net charge-offs (recoveries) to average loans

 

0.00

%

(0.01

) %

0.01

%

0.02

%

0.01

%

Allowance for credit losses on loans to total loans

 

0.56

%

0.40

%

0.41

%

0.42

%

0.40

%

Nonperforming loans to total loans

 

0.05

%

0.03

%

0.03

%

0.04

%

0.11

%

Nonperforming assets to total assets

 

0.04

%

0.02

%

0.02

%

0.03

%

0.08

%

 

Assets Under Management

 

LCNB Corp. total assets

 

$

1,924,531

1,919,121

1,904,700

1,912,627

1,899,630

Trust and investments (fair value)

 

716,578

678,366

611,409

625,984

700,353

Mortgage loans serviced

 

142,167

148,412

145,317

153,557

152,271

Cash management

 

1,831

1,925

53,199

38,914

75,302

Brokerage accounts (fair value)

 

374,066

347,737

314,144

303,663

326,290

Total assets managed

 

$

3,159,173

3,095,561

3,028,769

3,034,745

3,153,846

LCNB CORP. AND SUBSIDIARIES

CONSOLIDATED CONDENSED BALANCE SHEETS

 

(Dollars in thousands)

 
 

March 31, 2023

December 31,

 

(Unaudited)

2022

ASSETS:

 

Cash and due from banks

 

$

18,071

20,244

Interest-bearing demand deposits

 

13,805

2,457

Total cash and cash equivalents

 

31,876

22,701

Investment securities:

 

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

 

1,286

2,273

Equity securities without a readily determinable fair value, at cost

 

2,099

2,099

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

 

293,427

289,850

Debt securities, held-to-maturity, at cost, net of allowance for credit losses

 

19,763

19,878

Federal Reserve Bank stock, at cost

 

4,652

4,652

Federal Home Loan Bank stock, at cost

 

6,967

4,415

Loans, net of allowance for credit losses

 

1,386,972

1,395,632

Premises and equipment, net

 

33,186

33,042

Operating leases right of use asset

 

6,093

6,248

Goodwill

 

59,221

59,221

Core deposit and other intangibles

 

1,665

1,827

Bank owned life insurance

 

44,569

44,298

Interest receivable

 

8,005

7,482

Other assets

 

24,750

25,503

TOTAL ASSETS

 

$

1,924,531

1,919,121

 

LIABILITIES:

 

Deposits:

 

Noninterest-bearing

 

$

473,345

505,824

Interest-bearing

 

1,130,536

1,099,146

Total deposits

 

1,603,881

1,604,970

Short-term borrowings

 

76,500

71,455

Long-term debt

 

18,598

19,072

Operating lease liabilities

 

6,246

6,370

Allowance for credit losses on off-balance sheet credit exposures

 

482

—

Accrued interest and other liabilities

 

14,752

16,579

TOTAL LIABILITIES

 

1,720,459

1,718,446

 

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 14,320,561 and 14,270,550 shares at March 31, 2023 and December 31, 2022, respectively; outstanding 11,202,063 and 11,259,080 shares at March 31, 2023 and December 31, 2022, respectively

 

144,488

144,069

Retained earnings

 

139,115

139,249

Treasury shares at cost, 3,118,498 and 3,011,470 shares at March 31, 2023 and December 31, 2022, respectively

 

(54,527

)

(52,689

)

Accumulated other comprehensive loss, net of taxes

 

(25,004

)

(29,954

)

TOTAL SHAREHOLDERS' EQUITY

 

204,072

200,675

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

 

$

1,924,531

1,919,121

LCNB CORP. AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

(Unaudited)

 

Three Months Ended

March 31,

2023

2022

INTEREST INCOME:

Interest and fees on loans

16,143

13,786

Dividends on equity securities with a readily determinable fair value

17

12

Dividends on equity securities without a readily determinable fair value

20

5

Interest on debt securities, taxable

1,343

1,095

Interest on debt securities, non-taxable

176

189

Other investments

219

35

TOTAL INTEREST INCOME

17,918

15,122

INTEREST EXPENSE:

Interest on deposits

2,456

739

Interest on short-term borrowings

1,304

86

Interest on long-term debt

216

74

TOTAL INTEREST EXPENSE

3,976

899

NET INTEREST INCOME

13,942

14,223

Provision for credit losses on loans

32

49

Provision for credit losses on debt securities, held-to-maturity

—

—

Recovery of credit losses on off-balance sheet credit exposures

(89

)

—

TOTAL PROVISION FOR (RECOVERY OF) CREDIT LOSSES

(57

)

49

NET INTEREST INCOME AFTER PROVISION FOR (RECOVERY OF) CREDIT LOSSES

13,999

14,174

NON-INTEREST INCOME:

Fiduciary income

1,740

1,695

Service charges and fees on deposit accounts

1,482

1,406

Bank owned life insurance income

271

265

Gains from sales of loans

6

124

Other operating income

82

60

TOTAL NON-INTEREST INCOME

3,581

3,550

NON-INTEREST EXPENSE:

Salaries and employee benefits

7,349

7,215

Equipment expenses

361

408

Occupancy expense, net

963

775

State financial institutions tax

397

436

Marketing

192

262

Amortization of intangibles

111

140

FDIC insurance premiums, net

215

126

Contracted services

641

610

Other non-interest expense

2,296

2,278

TOTAL NON-INTEREST EXPENSE

12,525

12,250

INCOME BEFORE INCOME TAXES

5,055

5,474

PROVISION FOR INCOME TAXES

898

951

NET INCOME

4,157

4,523

Dividends declared per common share

0.21

0.20

Earnings per common share:

Basic

0.37

0.38

Diluted

0.37

0.38

Weighted average common shares outstanding:

Basic

11,189,170

11,818,614

Diluted

11,189,170

11,818,614

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.