Lcnb CorporationNASDAQ: LCNB

LCNB Corp. Reports Record Financial Results for the Three and Twelve Months Ended December 31, 2022

· Issued by Lcnb Corporation via Business Wire

LCNB Corp. Ended 2022 With Record Total Assets of $1.92 Billion

Return on Average Tangible Common Equity Increased Year-Over-Year to 14.96% from 11.67%.

2022 Net Income Increased 5.5% Year-over-Year to a Record $22.1 Million

2022 Diluted Earnings Per Share Increased 16.3% Year-over-Year to a Record $1.93 Per Share

LEBANON, Ohio--(BUSINESS WIRE)-- LCNB Corp. ("LCNB", “the Company”, or “the Bank”) (NASDAQ: LCNB) today announced financial results for the three and twelve months ended December 31, 2022.

Commenting on the financial results, LCNB President and Chief Executive Officer Eric Meilstrup said, “We achieved record net income, earnings per share, and net loans for the full year and fourth quarter ended December 31, 2022. LCNB had another strong year of loan growth and overall operating performance as we continue to attract new assets and new customers to LCNB. Our performance in 2022 demonstrates LCNB’s strong team of experienced and dedicated bankers, the value we provide our local communities, and our strategic focus on producing consistent and sustainable financial results.”

“The strength of LCNB’s balance sheet and asset quality provides us with the flexibility to manage and grow the Bank during an increasingly uncertain economic cycle, while we continue to focus on returning capital to shareholders. For the twelve-months ended December 31, 2022, average total deposits increased 5.4%, our net interest margin expanded 10 basis points to 3.55%, and non-performing loans to total loans decreased from 0.11% at December 31, 2021 to 0.03% at December 31, 2022. These trends, combined with stable non-interest expense, successfully offset declines in non-interest income to drive record net income and earnings per share, while expanding returns on assets, equity, and tangible equity,” continued Mr. Meilstrup.

“LCNB also returned a record amount of capital back to shareholders in 2022 through our dividend policy and share repurchase program. We believe LCNB is well positioned for continued growth and strong levels of profitability, even as we expect a more challenging banking landscape in 2023. This is a testament to LCNB’s compelling business model, strong capital and liquidity levels, disciplined credit culture and outstanding team,” concluded Mr. Meilstrup.

Income Statement

Net income for the 2022 fourth quarter was a quarterly record of $6,408,000, a 13.9% increase as compared to $5,627,000 for the same period last year. Earnings per basic and diluted share for the 2022 fourth quarter were a quarterly record of $0.57, an increase of 26.7% as compared to $0.45 for the same period last year. Net income for the twelve-month period ended December 31, 2022, was an annual record of $22,128,000, representing an increase of 5.5% as compared to $20,974,000 for the same period last year. Earnings per basic and diluted share for the twelve-month period ended December 31, 2022, were an annual record of $1.93, representing an increase of 16.3% as compared to $1.66 for the same period last year.

Net interest income for the three months ended December 31, 2022, increased 13.3% to $16,208,000, as compared to $14,310,000 for the same period in 2021. Net interest income for the twelve-month period ended December 31, 2022, increased 6.9% to $61,042,000, as compared to $57,124,000 for 2021. Favorably contributing to the variance for the three-and twelve-month periods were overall growth in the loan portfolio and higher average rates earned on the loan and debt securities portfolios. Growth in the taxable debt securities and loan portfolios also benefited interest income for the twelve-month period. For the 2022 fourth quarter, LCNB’s net interest margin expanded to 3.77%, from 3.34% for the same period last year. For the 2022 full year, LCNB’s net interest margin was 3.55%, compared to 3.45% in 2021.

Non-interest income for the three months ended December 31, 2022, was $3,629,000, compared to $4,347,000 for the same period last year. For the twelve months ended December 31, 2022, non-interest income was $14,288,000, compared to $16,232,000 for the same period last year. The primary drivers of the fourth quarter and twelve-month year-over-year changes in non-interest income were decreased fiduciary income, reduced gains from sales of loans and debt securities, and lower other operating income. Fiduciary income decreased because the fair value of wealth management assets, upon which fees are calculated, decreased due to current market conditions, even though the number of accounts increased. The lower other operating income for the full year was partially due to the absence of a one-time $508,000 Ohio Financial Institutions Tax refund recognized in 2021.

Non-interest expense for the three months ended December 31, 2022, was $246,000 lower than the comparable period in 2021. For the twelve months ended December 31, 2022, non-interest expense increased $94,000 from the comparable period in 2021. Other non-interest expense for the twelve-months ended December 31, 2022, included $471,000 in losses from the sales of two office buildings as a result of our branch consolidation strategy, which was offset by an $866,000 gain from the sale of other real estate owned recognized during the 2022 second quarter.

Capital Allocation

LCNB invested $23,660,000 in its share repurchase program through 2022, repurchasing 1,212,634 shares of its outstanding stock at an average price of $19.47 per share. This equates to approximately 9.8% of the Company’s outstanding common stock prior to the repurchase. During the 2022 fourth quarter, LCNB invested $678,000 in its share repurchase program, repurchasing 40,178 shares of its outstanding stock at an average price of $16.87 per share. At December 31, 2022, 339,054 shares remained under its May 27, 2022 share repurchase program.

For the full year ended December 31, 2022, LCNB paid $0.81 per share in dividends, a 5.2% increase from $0.77 per share for the full year ended December 31, 2021. On November 21, 2022, LCNB’s Board of Directors approved a 5.0% increase in the Company’s regular quarterly cash dividend payment from $0.20 per share to $0.21 per share. Since 2018, LCNB’s regular cash dividend payment has increased at a compound annual growth rate of 5.7%.

Balance Sheet

Total assets at December 31, 2022, increased by $15,492,000 to a record $1.92 billion from $1.90 billion at December 31, 2021. Net loans at December 31, 2022, increased 2.3% to a record $1.40 billion, compared to $1.36 billion at December 31, 2021.

Total deposits at December 31, 2022, decreased 1.5% to $1.60 billion, compared to $1.63 billion at December 31, 2021, as LCNB experiences greater competition for interest-bearing accounts along with seasonal deposit trends of certain public fund deposit relationships.

Assets Under Management

Total assets managed at December 31, 2022, were $3.10 billion, compared to $3.14 billion at December 31, 2021. The 1.5% year-over-year decrease in total assets managed was primarily due to a decrease in the fair value of managed assets at LCNB’s Wealth Management group associated with a challenging capital market environment in 2022 and a decrease in cash management accounts.

Asset Quality

In the 2022 fourth quarter consolidated condensed statements of income, LCNB recorded a net loan loss recovery of $19,000, compared to a net loan loss recovery of $508,000 for the 2021 fourth quarter. For the twelve months ended December 31, 2022, LCNB recorded a provision for loan losses of $250,000, compared to a net loan loss recovery of $269,000 for the twelve months ended December 31, 2021.

Net loan recoveries for the 2022 fourth quarter were $21,000, compared to net loan recoveries of $186,000 for the same period last year. For the 2022 twelve-month period, net loan charge-offs were $110,000 or 0.01% of average loans, compared to net loan recoveries during 2021 of $47,000 or 0.00% of average loans.

Total nonperforming loans, which includes non-accrual loans and loans past due 90 days or more and still accruing interest decreased $1,107,000, from $1,537,000 or 0.11% of total loans at December 31, 2021, to $430,000 or 0.03% of total loans at December 31, 2022. Nonperforming assets to total assets was 0.02% at December 31, 2022, compared to 0.08% at December 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, which may include continued interest rate increases, 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

Twelve Months Ended

12/31/2022

9/30/2022

6/30/2022

3/31/2022

12/31/2021

12/31/2022

12/31/2021

Condensed Income Statement

Interest income

$

17,719

16,704

16,208

15,122

15,189

65,753

61,177

Interest expense

1,511

1,260

1,041

899

879

4,711

4,053

Net interest income

16,208

15,444

15,167

14,223

14,310

61,042

57,124

Provision for (recovery of) loan losses

(19

)

(157

)

377

49

(508

)

250

(269

)

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

16,227

15,601

14,790

14,174

14,818

60,792

57,393

Non-interest income

3,629

3,581

3,528

3,550

4,347

14,288

16,232

Non-interest expense

12,065

12,350

11,469

12,250

12,311

48,134

48,040

Income before income taxes

7,791

6,832

6,849

5,474

6,854

26,946

25,585

Provision for income taxes

1,383

1,253

1,231

951

1,227

4,818

4,611

Net income

$

6,408

5,579

5,618

4,523

5,627

22,128

20,974

Supplemental Income Statement Information

Amort/Accret income on acquired loans

$

249

144

61

66

116

520

713

Tax-equivalent net interest income

$

16,257

15,495

15,217

14,273

14,365

61,242

57,354

Per Share Data

Dividends per share

$

0.21

0.20

0.20

0.20

0.20

0.81

0.77

Basic earnings per common share

$

0.57

0.49

0.49

0.38

0.45

1.93

1.66

Diluted earnings per common share

$

0.57

0.49

0.49

0.38

0.45

1.93

1.66

Book value per share

$

17.82

17.31

17.84

18.14

19.22

17.82

19.22

Tangible book value per share

$

12.48

11.97

12.53

12.84

14.33

12.48

14.33

Weighted average common shares outstanding:

Basic

11,211,328

11,284,225

11,337,805

11,818,614

12,370,702

11,410,981

12,589,605

Diluted

11,211,328

11,284,225

11,337,805

11,818,614

12,370,702

11,410,981

12,589,613

Shares outstanding at period end

11,259,080

11,293,639

11,374,515

11,401,503

12,414,956

11,259,080

12,414,956

Selected Financial Ratios

Return on average assets

1.34

%

1.15

%

1.18

%

0.96

%

1.18

%

1.16

%

1.13

%

Return on average equity

12.90

%

10.80

%

10.96

%

8.13

%

9.33

%

10.62

%

8.71

%

Return on average tangible common equity

18.59

%

15.30

%

15.52

%

11.11

%

12.51

%

14.96

%

11.67

%

Dividend payout ratio

36.84

%

40.82

%

40.82

%

52.63

%

44.44

%

41.97

%

46.39

%

Net interest margin (tax equivalent)

3.77

%

3.54

%

3.54

%

3.35

%

3.34

%

3.55

%

3.45

%

Efficiency ratio (tax equivalent)

60.67

%

64.74

%

61.18

%

68.73

%

65.79

%

63.73

%

65.28

%

Selected Balance Sheet Items

Cash and cash equivalents

$

22,701

29,460

31,815

19,941

18,136

Debt and equity securities

323,167

325,801

337,952

330,715

345,649

Loans:

Commercial and industrial

$

120,236

114,694

114,971

105,805

101,792

Commercial, secured by real estate

938,022

908,130

905,703

906,140

889,108

Residential real estate

305,575

316,669

315,930

328,034

334,547

Consumer

28,290

29,451

30,308

32,445

34,190

Agricultural

10,054

8,630

7,412

7,980

10,647

Other, including deposit overdrafts

81

52

81

45

122

Deferred net origination fees

(980

)

(937

)

(928

)

(928

)

(961

)

Loans, gross

1,401,278

1,376,689

1,373,477

1,379,521

1,369,445

Less allowance for loan losses

5,646

5,644

5,833

5,530

5,506

Loans, net

$

1,395,632

1,371,045

1,367,644

1,373,991

1,363,939

Three Months Ended

Twelve Months Ended

12/31/2022

9/30/2022

6/30/2022

3/31/2022

12/31/2021

12/31/2022

12/31/2021

Selected Balance Sheet Items, continued

Total earning assets

$

1,726,902

1,714,196

1,722,853

1,712,115

1,716,420

Total assets

1,919,121

1,904,700

1,912,627

1,899,630

1,903,629

Total deposits

1,604,970

1,657,370

1,658,825

1,636,606

1,628,819

Short-term borrowings

71,455

4,000

5,000

24,746

—

Long-term debt

19,072

24,539

25,000

10,000

10,000

Total shareholders’ equity

200,675

195,439

202,960

206,875

238,604

Equity to assets ratio

10.46

%

10.26

%

10.61

%

10.89

%

12.53

%

Loans to deposits ratio

87.31

%

83.06

%

82.80

%

84.29

%

84.08

%

Tangible common equity (TCE)

$

140,498

135,149

142,557

146,360

177,949

Tangible common assets (TCA)

1,858,944

1,844,410

1,852,224

1,839,115

1,842,974

TCE/TCA

7.56

%

7.33

%

7.70

%

7.96

%

9.66

%

Selected Average Balance Sheet Items

Cash and cash equivalents

$

24,330

35,763

28,787

32,826

29,614

30,364

36,648

Debt and equity securities

323,195

338,299

338,149

340,666

348,150

335,051

319,619

Loans

$

1,383,809

1,384,520

1,375,710

1,376,926

1,351,762

1,380,272

1,329,072

Less allowance for loan losses

5,647

5,830

5,532

5,503

5,843

5,629

5,701

Net loans

$

1,378,162

1,378,690

1,370,178

1,371,423

1,345,919

1,374,643

1,323,371

Total earning assets

$

1,711,524

1,736,031

1,722,503

1,727,335

1,708,392

1,724,350

1,663,567

Total assets

1,903,338

1,928,868

1,912,574

1,917,226

1,896,530

1,915,431

1,851,177

Total deposits

1,637,201

1,669,932

1,655,389

1,646,627

1,615,020

1,652,309

1,567,680

Short-term borrowings

21,433

5,728

18,263

12,503

893

14,482

821

Long-term debt

23,855

24,920

12,637

10,000

14,402

17,910

16,148

Total shareholders’ equity

197,014

205,051

205,645

225,725

239,174

208,271

240,823

Equity to assets ratio

10.35

%

10.63

%

10.75

%

11.77

%

12.61

%

10.87

%

13.01

%

Loans to deposits ratio

84.52

%

82.91

%

83.10

%

83.62

%

83.70

%

83.54

%

84.78

%

Asset Quality

Net charge-offs (recoveries)

$

(21

)

32

74

25

(186

)

110

(47

)

Non-accrual loans

$

391

465

599

1,455

1,481

391

1,481

Loans past due 90 days or more and still accruing

39

—

—

—

56

39

56

Total nonperforming loans

$

430

465

599

1,455

1,537

430

1,537

Net charge-offs (recoveries) to average loans

(0.01

)%

0.01

%

0.02

%

0.01

%

(0.05

)%

0.01

%

0.00

%

Allowance for loan losses to total loans

0.40

%

0.41

%

0.42

%

0.40

%

0.40

%

0.40

%

0.40

%

Nonperforming loans to total loans

0.03

%

0.03

%

0.04

%

0.11

%

0.11

%

0.03

%

0.11

%

Nonperforming assets to total assets

0.02

%

0.02

%

0.03

%

0.08

%

0.08

%

0.02

%

0.08

%

Assets Under Management

LCNB Corp. total assets

$

1,919,121

1,904,700

1,912,627

1,899,630

1,903,629

Trust and investments (fair value)

678,366

611,409

625,984

700,353

722,093

Mortgage loans serviced

148,412

145,317

153,557

152,271

149,382

Cash management

1,925

53,199

38,914

75,302

34,009

Brokerage accounts (fair value)

347,737

314,144

303,663

326,290

334,670

Total assets managed

$

3,095,561

3,028,769

3,034,745

3,153,846

3,143,783

LCNB CORP. AND SUBSIDIARIES

CONSOLIDATED CONDENSED BALANCE SHEETS

(Dollars in thousands)

December 31, 2022 (Unaudited)

December 31, 2021

ASSETS:

Cash and due from banks

$

20,244

16,810

Interest-bearing demand deposits

2,457

1,326

Total cash and cash equivalents

22,701

18,136

Investment securities:

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

2,273

2,546

Equity securities without a readily determinable fair value, at cost

2,099

2,099

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

289,850

308,177

Debt securities, held-to-maturity, at cost

19,878

22,972

Federal Reserve Bank stock, at cost

4,652

4,652

Federal Home Loan Bank stock, at cost

4,415

5,203

Loans, net

1,395,632

1,363,939

Premises and equipment, net

33,042

35,385

Operating leases right of use asset

6,248

6,357

Goodwill

59,221

59,221

Core deposit and other intangibles

1,827

2,473

Bank owned life insurance

44,298

43,224

Interest receivable

7,482

7,999

Other assets

25,503

21,246

TOTAL ASSETS

$

1,919,121

1,903,629

LIABILITIES:

Deposits:

Noninterest-bearing

$

505,824

501,531

Interest-bearing

1,099,146

1,127,288

Total deposits

1,604,970

1,628,819

Short-term borrowings

71,455

—

Long-term debt

19,072

10,000

Operating lease liabilities

6,370

6,473

Accrued interest and other liabilities

16,579

19,733

TOTAL LIABILITIES

1,718,446

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 14,270,550 and 14,213,792 shares at December 31, 2022 and 2021, respectively; outstanding 11,259,080 and 12,414,956 shares at December 31, 2022 and 2021, respectively

144,069

143,130

Retained earnings

139,249

126,312

Treasury shares at cost, 3,011,470 and 1,798,836 shares at December 31, 2022 and 2021, respectively

(52,689

)

(29,029

)

Accumulated other comprehensive loss, net of taxes

(29,954

)

(1,809

)

TOTAL SHAREHOLDERS' EQUITY

200,675

238,604

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

$

1,919,121

1,903,629

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,

2022

2021

2022

2021

INTEREST INCOME:

Interest and fees on loans

$

15,887

13,770

59,247

56,142

Dividends on equity securities with a readily determinable fair value

16

13

56

51

Dividends on equity securities without a readily determinable fair value

13

5

29

21

Interest on debt securities, taxable

1,355

1,018

5,027

3,668

Interest on debt securities, non-taxable

186

208

753

864

Other investments

262

175

641

431

TOTAL INTEREST INCOME

17,719

15,189

65,753

61,177

INTEREST EXPENSE:

Interest on deposits

1,189

769

3,682

3,578

Interest on short-term borrowings

96

2

416

6

Interest on long-term debt

226

108

613

469

TOTAL INTEREST EXPENSE

1,511

879

4,711

4,053

NET INTEREST INCOME

16,208

14,310

61,042

57,124

PROVISION FOR (RECOVERY OF) LOAN LOSSES

(19

)

(508

)

250

(269

)

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

16,227

14,818

60,792

57,393

NON-INTEREST INCOME:

Fiduciary income

1,617

1,715

6,468

6,674

Service charges and fees on deposit accounts

1,532

1,530

6,190

6,036

Net gains on sales of debt securities, available-for-sale

—

303

—

303

Bank owned life insurance income

271

269

1,074

1,074

Gains from sales of loans

8

292

196

852

Other operating income

201

238

360

1,293

TOTAL NON-INTEREST INCOME

3,629

4,347

14,288

16,232

NON-INTEREST EXPENSE:

Salaries and employee benefits

7,192

6,976

28,483

27,616

Equipment expenses

395

446

1,629

1,678

Occupancy expense, net

767

713

3,067

2,949

State financial institutions tax

428

440

1,740

1,758

Marketing

339

361

1,184

1,239

Amortization of intangibles

113

263

478

1,043

FDIC insurance premiums, net

133

127

530

492

ATM Expense

340

436

1,370

1,416

Computer maintenance and supplies

283

332

1,114

1,213

Telephone expense

63

64

240

420

Contracted services

601

612

2,503

2,430

Other real estate owned, net

8

—

(866

)

2

Other non-interest expense

1,403

1,541

6,662

5,784

TOTAL NON-INTEREST EXPENSE

12,065

12,311

48,134

48,040

INCOME BEFORE INCOME TAXES

7,791

6,854

26,946

25,585

PROVISION FOR INCOME TAXES

1,383

1,227

4,818

4,611

NET INCOME

$

6,408

5,627

22,128

20,974

Dividends declared per common share

$

0.21

0.20

0.81

0.77

Earnings per common share:

Basic

0.57

0.45

1.93

1.66

Diluted

0.57

0.45

1.93

1.66

Weighted average common shares outstanding:

Basic

11,211,328

12,370,702

11,410,981

12,589,605

Diluted

11,211,328

12,370,702

11,410,981

12,589,613

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.