Press Release

LCNB Corp. Reports Financial Results for the Six Months Ended June 30, 2015

Company Release - 7/24/2015

LEBANON, Ohio--(BUSINESS WIRE)-- LCNB Corp. (NASDAQ:LCNB) today announced net income of $3,123,000 (total basic and diluted earnings per share of $0.33 and $0.32, respectively) and $5,957,000 (total basic and diluted earnings per share of $0.63 and $0.62) for the three and six months ended June 30, 2015, respectively. This compares to net income of $2,611,000 (total basic and diluted earnings per share of $0.28) and $3,934,000 (total basic and diluted earnings per share of $0.42) for the same three and six-month periods in 2014. Results for 2015 and 2014 were significantly affected by the acquisitions of BNB Bancorp, Inc. ("BNB") on April 30, 2015 and Eaton National Bank & Trust Co. ("Eaton National") on January 24, 2014. In addition, LCNB sold impaired loans with a carrying value of approximately $4.5 million during the second quarter 2015.

Commenting on the financial results, LCNB CEO Steve Wilson said, "We are pleased to report our financial results for the three and six months ended June 30, 2015. Financial results were solid and actions taken during the second quarter, including the acquisition of BNB and the sale of impaired loans, favorably position LCNB for increased future profitability. The acquisition of BNB strengthens our presence in the desirable Montgomery County market and opens up new markets as we provide Brookville's customers with a broader array of banking services. The loan sale reduces LCNB's level of watched credits and improves credit quality metrics. Growth in the loan portfolio has contributed to increased net interest income and a higher net interest margin. The acquisition of BNB added $34.7 million to our loan portfolio and organic loan growth during the first half of 2015 added another $25.6 million."

Net interest income for the three and six months ended June 30, 2015 increased $1,594,000 and $2,559,000, respectively, from the comparative periods in 2014 due primarily to non-accrual interest recognized on the loan sale mentioned above, an increase in the volume of average interest earning assets, primarily loans, and an increase in the net interest margin.

The provision for loan losses for the three and six months ended June 30, 2015 was $422,000 and $410,000, respectively, greater than the comparable periods in 2014, primarily due to replenishment of the allowance for loan losses after the loan sale . Net loan charge-offs for the first half of 2015 and 2014 totaled $988,000 and $531,000, respectively. Non-accrual loans and loans past due 90 days or more and still accruing interest decreased $3,713,000, from $5,802,000 or 0.83% of total loans at December 31, 2014 to $2,089,000 or 0.28% of total loans at June 30, 2015. Other real estate owned (which includes property acquired through foreclosure or deed-in-lieu of foreclosure) remained relatively unchanged, totaling $1,364,000 and $1,370,000 at June 30, 2015 and December 31, 2014, respectively.

Non-interest income for the three and six months ended June 30, 2015 was $530,000 and $759,000, respectively, greater than the comparable period in 2014 primarily due to increases in trust income, gains from sales of investment securities, and gains from sale of loans. The increase in trust income was due to growth in the fair value of assets serviced. The increase in gains from sales of investment securities was due to a higher volume of sales during the 2015 period and the increase in gains from sales of loans was primarily due to a gain recognized on the loan sale.

Non-interest expense for the three months ended June 30, 2015 was $826,000 greater than the comparable period in 2014 primarily due to merger-related expenses from the acquisition of BNB and to increases in salaries and employee benefits. Non-interest expense for the six months ended June 30, 2015 was $197,000 less than the comparable period in 2014 primarily due to merger-related expenses for the six month period in 2015 being $770,000 less than merger-related expenses for the comparable 2014 period and secondarily due to smaller decreases in other accounts. These decreases were largely offset by increased salaries and employee benefits primarily due to salary and wage increases, employees retained from the BNB and Eaton National acquisitions, an increase in the number of employees outside of the acquisitions, and an increase in retirement plan expenses.

LCNB Corp. is a financial holding company headquartered in Lebanon, Ohio. LCNB Corp.’s only business is ownership of LCNB National Bank, which has 37 offices located in Warren, Butler, Montgomery, Clinton, Clermont, Hamilton, Fayette, Ross, and Preble Counties, Ohio. Additional information about LCNB Corp. and information about products and services offered by LCNB National Bank can be found on the internet at www.lcnb.com.

Certain statements made in this news release regarding LCNB’s financial condition, results of operations, plans, objectives, future performance and business, are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995.These forward-looking statements are identified by the fact they are not historical facts and include words such as “anticipate”, “could”, “may”, “feel”, “expect”, “believe”, “plan”, and similar expressions.

These forward-looking statements reflect management's current expectations based on all information available to management and its knowledge of LCNB’s business and operations.Additionally, LCNB’s financial condition, results of operations, plans, objectives, future performance and business are subject to risks and uncertainties that may cause actual results to differ materially.These factors include, but are not limited to:

1.the success, impact, and timing of the implementation of LCNB’s business strategies, including the successful integration of recently completed and pending acquisitions;

2.LCNB may incur increased charge-offs in the future;

3.LCNB may face competitive loss of customers;

4.changes in the interest rate environment may have results on LCNB’s operations materially different from those anticipated by LCNB’s market risk management functions;

5.changes in general economic conditions and increased competition could adversely affect LCNB’s operating results;

6.changes in other regulations and government policies affecting bank holding companies and their subsidiaries, including changes in monetary policies, could negatively impact LCNB’s operating results;

7.LCNB may experience difficulties growing loan and deposit balances;

8.the current economic environment poses significant challenges for us and could adversely affect ourfinancial condition and results of operations;

9.deterioration in the financial condition of the U.S. banking system may impact the valuations of investments LCNB has made in the securities of other financial institutions resulting in either actual losses or other than temporary impairments on such investments; and

10.the effects of the Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) and the regulations promulgated and to be promulgated thereunder, which may subject LCNB and its subsidiaries to a variety of new and more stringent legal and regulatory requirements which adversely affect their respective businesses.

Forward-looking statements made herein reflect management's expectations as of the date such statements are made.Such information is provided to assist shareholders and potential investors in understanding current and anticipated financial operations of LCNB and is included pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.LCNB undertakes no obligation to update any forward-looking statement to reflect events or circumstances that arise after the date such statements are made.

   
LCNB Corp. and Subsidiaries
Financial Highlights

(Dollars in thousands, except per share amounts)

(Unaudited)

 
Three Months EndedSix Months Ended
6/30/2015   3/31/2015   12/31/2014   9/30/2014   6/30/20146/30/2015   6/30/2014

Condensed Income Statement

Interest income $ 11,348

 

10,090 10,367 9,906 9,926 21,438 19,204
Interest expense 748   762   844   911   920   1,510   1,835  
Net interest income 10,600 9,328 9,523 8,995 9,006 19,928 17,369
Provision for loan losses 677   69   193   401   255   746   336  
Net interest income after provision 9,923 9,259 9,330 8,594 8,751 19,182 17,033
Non-interest income 2,831 2,306 2,449 2,315 2,301 5,137 4,378
Non-interest expense 8,426   7,649   7,334   7,238   7,600   16,075   16,272  
Income before income taxes 4,328 3,916 4,445 3,671 3,452 8,244 5,139
Provision for income taxes 1,205   1,082   1,228   953   841   2,287   1,205  
Net income $ 3,123   2,834   3,217   2,718   2,611   5,957   3,934  
 

Per Share Data

Dividends per share $ 0.16 0.16 0.16 0.16 0.16 0.32 0.32
Basic earnings per share $ 0.33 0.30 0.34 0.30 0.28 0.63 0.42
Diluted earnings per share $ 0.32 0.30 0.34 0.29 0.28 0.62 0.42
Book value per share $ 13.91 13.80 13.50 13.24 13.18 13.91 13.18
Tangible book value per share $ 10.33 10.40 10.08 9.80 9.73 10.33 9.73
Average basic shares outstanding 9,694,732 9,312,636 9,306,382 9,299,691 9,293,382 9,504,739 9,290,905
Average diluted shares outstanding 9,804,728 9,410,774 9,403,013 9,405,013 9,402,343 9,609,050 9,407,964
Shares outstanding at period end 9,896,904 9,317,583 9,311,318 9,305,208 9,298,270 9,896,904 9,298,270
 

Selected Financial Ratios

Return on average assets 1.03 % 1.02 % 1.14 % 0.95 % 0.91 % 1.02 % 0.72 %
Return on average equity 9.21 % 9.01 % 10.18 % 8.71 % 8.60 % 9.11 % 6.57 %
Dividend payout ratio 48.48 % 53.33 % 47.06 % 53.33 % 57.14 % 50.79 % 76.19 %
Net interest margin (tax equivalent) 3.95 % 3.83 % 3.82 % 3.57 % 3.59 % 3.89 % 3.62 %
Efficiency ratio (tax equivalent) 61.08 % 63.90 % 59.48 % 61.97 % 65.26 % 62.39 % 72.58 %
 

Selected Balance Sheet Items

Investment securities and stock $ 378,651 329,429 314,074 322,341 357,567
 
Loans:
Commercial and industrial $ 47,958 36,447 35,424 34,997 38,919
Commercial, secured by real estate 399,551 381,371 379,141 371,533 377,806
Residential real estate 273,249 255,926 254,087 248,113 243,966
Consumer 19,718 17,296 18,006 19,305 20,015

Agricultural

13,434 9,816 11,472 9,249 8,466
Other, including deposit overdrafts 638 678 680 2,651 2,594
 
Deferred net origination costs (fees) 188   151   146   67   (47 )
Loans, gross 754,736 701,685 698,956 685,915 691,719
Less allowance for loan losses 2,879   2,837   3,121   3,298   3,394  
Loans, net $ 751,857   698,848   695,835   682,617   688,325  
 
Total assets $ 1,249,363 1,129,497 1,108,066 1,123,356 1,151,109
Total deposits 1,084,033 973,725 946,205 956,633 986,824
Short-term borrowings 12,731 13,454 16,645 24,954 23,523
Long-term debt 6,085 6,153 11,357 11,432 11,506
Total shareholders’ equity 137,698 128,576 125,695 123,179 122,584

 

 

 

             
Three Months EndedSix Months Ended
6/30/20153/31/201512/31/20149/30/20146/30/20146/30/20156/30/2014

Selected Balance Sheet Items, continued

Tangible common equity (TCE) $ 101,694 96,340 93,277 90,579 89,800
Tangible common assets (TCA) 1,213,359 1,097,261 1,075,648 1,090,756 1,118,325

TCE/TCA

8.38 % 8.78 % 8.67 % 8.30 % 8.03 %
Loans to deposit ratio 69.62 % 72.06 % 73.87 % 71.70 % 70.10 %
Equity to assets ratio 11.02 % 11.38 % 11.34 % 10.97 % 10.65 %
 

Selected Average Balance Sheet Items

Investment securities and stock $ 360,750 313,279 311,395 348,469 347,837 337,146 325,438
 
Loans $ 737,021 699,959 694,185 688,972 685,581 718,592 666,663
Less allowance for loan losses 2,865   2,870   3,075   3,288   3,367   2,868   3,369  
Net loans $ 734,156 697,089 691,110 685,684 682,214 715,724 663,294
 
Total assets $ 1,220,938 1,125,326 1,123,949 1,140,922 1,145,300 1,173,307 1,108,454
Total deposits 1,057,818 969,658 967,505 976,109 991,809 1,013,982 957,123
Short-term borrowings 12,803 13,824 12,217 22,547 13,601 13,310 12,215
Long-term debt 6,108 6,598 11,382 11,457 11,531 6,352 11,675
Total shareholders’ equity 136,003 127,608 125,302 123,807 121,725 131,829 120,847
 

Asset Quality

Net charge-offs $ 636 352 370 496 232
Other real estate owned 1,364 1,364 1,370 1,460 1,906
Non-accrual loans 1,961 3,972 5,599 6,264 6,243
Loans past due 90 days or more and still accruing 128   355   203   111   130  
Total nonperforming loans $ 2,089 4,327 5,802 6,375 6,373
Net charge-offs to average loans 0.35 % 0.20 % 0.21 % 0.29 % 0.14 %
Allowance for loan losses to total loans 0.38 % 0.40 % 0.45 % 0.48 % 0.49 %
Nonperforming loans to total loans 0.28 % 0.62 % 0.83 % 0.93 % 0.92 %
Nonperforming assets to total assets 0.28 % 0.50 % 0.65 % 0.70 % 0.72 %
 

Assets Under Management

LCNB Corp. total assets $ 1,249,363 1,129,497 1,108,066 1,123,356 1,151,109
Trust and investments (fair value) 272,209 264,122 258,266 255,409 267,857
Mortgage loans serviced 117,204 116,534 120,433 123,792 128,855
Business cash management 6,628 5,839 5,811 5,846 6,307
Brokerage accounts (fair value) 144,186   141,439   132,823   127,303   126,069  
Total assets managed $ 1,789,590   1,657,431   1,625,399   1,635,706   1,680,197  
 

Non-GAAP Financial Measures

Accreted income on acquired loans $ 1,348 326 442 375 361 1,674 736
 
Net income $ 3,123 2,834 3,217 2,718 2,611 5,957 3,934
Less (add) net gain (loss) on sales of securities, net of tax 146 73 37 64 0 219 (3 )
Add merger-related expenses, net of tax 363   50   26   3   46   429   899  
Core net income $ 3,340 2,811 3,206 2,657 2,657 6,167 4,836
Basic core earnings per share $ 0.34 0.30 0.34 0.29 0.29 0.65 0.52
Diluted core earnings per share $ 0.34 0.30 0.34 0.28 0.28 0.64 0.51
Adjusted return on average assets 1.10 % 1.01 % 1.13 % 0.92 % 0.93 % 1.06 % 0.88 %
Adjusted return on average equity 9.85 % 8.86 % 10.06 % 8.44 % 8.67 % 9.43 % 8.02 %
Core efficiency ratio (tax equivalent) 58.23 % 63.91 % 59.48 % 62.46 % 64.66 % 60.88 % 66.50 %
 
   
LCNB CORP. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
 

(Dollars in thousands)

 
June 30, 2015December 31,
(Unaudited) 2014
ASSETS:
Cash and due from banks $ 21,195 14,235
Interest-bearing demand deposits 6,718   1,610  
Total cash and cash equivalents 27,913 15,845
Investment securities:
Available-for-sale, at fair value 347,860 285,365
Held-to-maturity, at cost 24,677 22,725
Federal Reserve Bank stock, at cost 2,476 2,346
Federal Home Loan Bank stock, at cost 3,638 3,638
Loans, net 751,857 695,835
Premises and equipment, net 22,591 20,733
Goodwill 30,187 27,638
Core deposit and other intangibles 5,817 4,780
Bank owned life insurance 22,250 21,936
Other assets 10,097   7,225  
TOTAL ASSETS $ 1,249,363   1,108,066  
LIABILITIES:
Deposits:
Noninterest-bearing $ 228,743 213,303
Interest-bearing 855,290   732,902  
Total deposits 1,084,033 946,205
Short-term borrowings 12,731 16,645
Long-term debt 6,085 11,357
Accrued interest and other liabilities 8,816   8,164  
TOTAL LIABILITIES 1,111,665   982,371  
SHAREHOLDERS' EQUITY:
Preferred shares – no par value, authorized 1,000,000 shares, none outstanding
Common shares – no par value, authorized 12,000,000 shares, issued 10,650,531 and 10,064,945 shares at June 30, 2015 and December 31, 2014, respectively 76,607 67,181
Retained earnings 72,281 69,394
Treasury shares at cost, 753,627 shares at June 30, 2015 and December 31, 2014 (11,665 ) (11,665 )
Accumulated other comprehensive loss, net of taxes 475   785  
TOTAL SHAREHOLDERS' EQUITY 137,698   125,695  
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 1,249,363   1,108,066  
 
   
LCNB CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

(Unaudited)

 
Three Months Ended Six Months Ended
June 30, June 30,
2015   2014 2015   2014
INTEREST INCOME:
Interest and fees on loans $ 9,492 8,144 18,032 15,840
Interest on investment securities –
Taxable 1,033 1,026 1,889 1,917
Non-taxable 702 657 1,355 1,303
Other short-term investments 121   99   162   144  
TOTAL INTEREST INCOME 11,348   9,926   21,438   19,204  
INTEREST EXPENSE:
Interest on deposits 671 814 1,353 1,623
Interest on short-term borrowings 4 5 8 8
Interest on long-term debt 73   101   149   204  
TOTAL INTEREST EXPENSE 748   920   1,510   1,835  
NET INTEREST INCOME 10,600 9,006 19,928 17,369
PROVISION FOR LOAN LOSSES 677   255   746   336  
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES 9,923   8,751   19,182   17,033  
NON-INTEREST INCOME:
Trust income 852 728 1,652 1,383
Service charges and fees on deposit accounts 1,234 1,252 2,341 2,374
Net gain (loss) on sales of securities 221 332 (4 )
Bank owned life insurance income 155 170 314 342
Gains from sales of mortgage loans 219 53 254 68
Other operating income 150   98   244   215  
TOTAL NON-INTEREST INCOME 2,831   2,301   5,137   4,378  
NON-INTEREST EXPENSE:
Salaries and employee benefits 4,381 3,956 8,671 7,874
Equipment expenses 302 345 590 639
Occupancy expense, net 584 514 1,179 1,165
State franchise tax 250 239 502 483
Marketing 220 197 383 329
Amortization of intangibles 175 148 321 274
FDIC insurance premiums 145 160 296 309
Merger-related expenses 522 70 592 1,362
Other non-interest expense 1,847   1,971   3,541   3,837  
TOTAL NON-INTEREST EXPENSE 8,426   7,600   16,075   16,272  
INCOME BEFORE INCOME TAXES 4,328 3,452 8,244 5,139
PROVISION FOR INCOME TAXES 1,205   841   2,287   1,205  
NET INCOME $ 3,123   2,611   5,957   3,934  
 
Dividends declared per common share $ 0.16 0.16 0.32 0.32
Earnings per common share:
Basic $ 0.33 0.28 0.63 0.42
Diluted 0.32 0.28 0.62 0.42
Weighted average common shares outstanding:
Basic 9,694,732 9,293,382 9,504,739 9,290,905
Diluted 9,804,728 9,402,343 9,609,050 9,407,964

LCNB Corp.
Steve Wilson, Chairman and CEO, 800-344-2265
Steve Foster, President, 800-344-2265

Source: LCNB Corp.