LCNB Corp. Reports Financial Results for the Three and Twelve Months Ended December 31, 2014

LCNB Corp. (NASDAQ:LCNB) today announced net income of $3,217,000 (total basic and diluted earnings per share of $0.34) and $9,869,000 (total basic and diluted earnings per common share of $1.06 and $1.05, respectively) for the three and twelve months ended December 31, 2014, respectively. This compares to net income of $2,347,000 (total basic and diluted earnings per common share of $0.27) and $8,780,000 (total basic and diluted earnings per common share of $1.12 and $1.10, respectively) for the same three and twelve-month periods in 2013. Results for 2013 and 2014 were significantly affected by the completion of mergers with First Capital Bancshares, Inc. and its subsidiary, Citizens National Bank of Chillicothe, on January 11, 2013 and Eaton National Bank & Trust Co. ("Eaton National") on January 24, 2014. In addition, 1,642,857 shares of new voting common stock were issued during the fourth quarter 2013.

Commenting on the financial results, LCNB CEO Steve Wilson said, "We are pleased to present solid financial results for 2014. The investments in First Capital Bancshares and Eaton National are positively impacting earnings and loan volume. We look forward to 2015 with optimism and to our pending partnership with BNB Bancorp, Inc. and its subsidiary Brookville National Bank of Brookville, Ohio, which we anticipate closing during the second quarter 2015. This acquisition will strengthen our presence in the desirable Montgomery County market and open up new markets as we provide Brookville's customers with a broader array of banking services."

Net interest income for the three and twelve months ended December 31, 2014 increased $1,884,000 and $6,455,000, respectively, from the comparative periods in 2013 due primarily to the increased volume of average interest earning assets provided from the merger with Eaton National and by an increase in the net interest margin.

The provision for loan losses for the three months ended December 31, 2014 was $26,000 less than the comparable period in 2013, while the full-year provision for 2014 was $342,000 greater than the comparable periods in 2013. Net loan charge-offs for 2014 and 2013 totaled $1,397,000 and $437,000, respectively. Contributing to this increase were net charge-offs totaling $628,000 during 2014 on three commercial real estate loans and one commercial and industrial loan. Non-accrual loans and loans past due 90 days or more and still accruing interest totaled $5,721,000 or 0.82% of total loans at December 31, 2014, compared to $3,211,000 or 0.56% of total loans at December 31, 2013. The increase was predominately due to acquired impaired loans that were classified as non-accrual at December 31, 2014. Other real estate owned (which includes property acquired through foreclosure or deed-in-lieu of foreclosure and also includes property deemed to be in-substance foreclosed) and other repossessed assets totaled $1,370,000 and $1,463,000 at December 31, 2014 and 2013, respectively.

Non-interest income for the three and twelve months ended December 31, 2014 was $91,000 and $52,000 greater than the comparable periods in 2013 primarily due to increases in trust income and service charges and fees on deposit accounts. These increases were partially offset by decreased gains from sales of investment securities and mortgage loans. The increase in trust income was due to growth in the fair value of trust assets serviced and to fee adjustments. The increase in service charges and fees were primarily due to a greater number of deposit accounts resulting from the merger. The decreases in gains from sales of investment securities and mortgage loans were due to lower sales volumes during the 2014 period.

Non-interest expense for the three and twelve months ended December 31, 2014 was $700,000 and $4,632,000 greater than the comparable periods in 2013. Salaries and employee benefits, as well as a variety of other expense items, increased significantly due to the increased number of employees and offices resulting from the merger with Eaton National. Also contributing to the increase in non-interest expense were increases in other real estate owned expenses, contracted services, amortization of Eaton National's core deposit intangible, and marketing costs.

LCNB Corp. is a financial holding company headquartered in Lebanon, Ohio. LCNB Corp.’s only business is ownership of LCNB National Bank, which has 35 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 our financial 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 EndedYear Ended
12/31/20149/30/20146/30/20143/31/201412/31/201312/31/201412/31/2013

Condensed Income Statement

Interest income $ 10,367 $ 9,906 9,926 9,278 8,566 39,477 33,497
Interest expense 844 911 920 915 927 3,590 4,065
Net interest income 9,523 8,995 9,006 8,363 7,639 35,887 29,432
Provision for loan losses 193 401 255 81 219 930 588
Net interest income after provision 9,330 8,594 8,751 8,282 7,420 34,957 28,844
Non-interest income 2,449 2,315 2,301 2,077 2,358 9,142 9,090
Non-interest expense 7,334 7,238 7,600 8,672 6,634 30,844 26,212
Income before income taxes 4,445 3,671 3,452 1,687 3,144 13,255 11,722
Provision for income taxes 1,228 953 841 364 797 3,386 2,942
Net income $ 3,217 2,718 2,611 1,323 2,347 9,869 8,780

Per Share Data

Dividends per share $ 0.16 0.16 0.16 0.16 0.16 0.64 0.64
Basic earnings per share $ 0.34 0.30 0.28 0.14 0.27 1.06 1.12
Diluted earnings per share $ 0.34 0.29 0.28 0.14 0.27 1.05 1.10
Book value per share $ 13.50 13.24 13.18 12.89 12.80 13.50 12.80
Tangible book value per share $ 10.08 9.80 9.71 9.44 11.02 10.08 11.02
Average basic shares outstanding 9,306,382 9,299,691 9,293,382 9,288,400 8,623,134 9,297,019 7,852,514
Average diluted shares outstanding 9,403,013 9,405,013 9,402,343 9,413,049 8,755,416 9,406,346 7,982,997
Shares outstanding at period end 9,311,318 9,305,208 9,298,270 9,292,226 9,287,536 9,311,318 9,287,536

Selected Financial Ratios

Return on average assets 1.14 % 0.95 % 0.91 % 0.50 % 0.98 % 0.88 % 0.93 %
Return on average equity 10.18 % 8.71 % 8.60 % 4.47 % 8.48 % 8.04 % 9.02 %
Dividend payout ratio 47.06 % 53.33 % 57.14 % 114.29 % 59.26 % 60.38 % 57.14 %
Net interest margin (tax equivalent) 3.82 % 3.57 % 3.59 % 3.66 % 3.63 % 3.66 % 3.57 %
Efficiency ratio (tax equivalent) 59.48 % 61.97 % 65.26 % 80.50 % 64.24 % 66.44 % 65.78 %

Selected Balance Sheet Items

Investment securities and stock $ 314,074 322,341 357,567 331,771 279,021
Loans $ 698,956 685,915 691,719 685,196 574,354
Less allowance for loan losses 3,121 3,298 3,394 3,370 3,588
Net loans $ 695,835 682,617 688,325 681,826 570,766
Total assets $ 1,108,066 1,123,356 1,151,109 1,133,508 932,338
Total deposits 946,205 956,633 986,824 984,514 785,761
Short-term borrowings 16,645 24,954 23,523 11,215 8,655
Long-term debt 11,357 11,432 11,506 11,580 12,102
Total shareholders’ equity 125,695 123,179 122,584 119,761 118,873
Tangible common equity (TCE) $ 93,277 90,579 89,800 87,017 101,893
Tangible common assets (TCA) 1,075,648 1,090,756 1,118,325 1,100,764 915,358
TCE/TA 8.67 % 8.30 % 8.03 % 7.91 % 11.13 %
Loans to deposit ratio 73.87 % 71.70 % 70.10 % 69.60 % 73.10 %
Equity to assets ratio 11.34 % 10.97 % 10.65 % 10.57 % 12.75 %

Three Months EndedTwelve Months Ended
12/31/20149/30/20146/30/20143/31/201412/31/201312/31/201412/31/2013

Selected Average Balance Sheet Items

Investment securities and stock $ 311,395 348,469 347,837 302,791 284,630 327,704 295,812
Loans $ 694,185 688,972 685,581 647,535 573,421 679,223 555,602
Less allowance for loan losses 3,075 3,288 3,367 3,372 3,428 3,275 3,401
Net loans $ 691,110 685,684 682,214 644,163 569,993 675,948 552,201
Total assets $ 1,123,949 1,140,922 1,145,300 1,071,198 953,929 1,120,515 944,659
Total deposits 967,505 976,109 991,809 922,051 809,264 964,526 812,037
Short-term borrowings 12,217 22,547 13,601 10,814 17,387 14,820 16,912
Long-term debt 11,382 11,457 11,531 11,821 12,218 11,546 12,768
Total shareholders’ equity 125,302 123,807 121,725 119,959 109,860 122,716 97,349

Asset Quality

Net charge-offs $ 370 496 232 299 54
Other real estate owned 1,370 1,460 1,906 1,799 1,463
Non-accrual loans 5,625 6,264 6,243 5,374 2,961
Loans past due 90 days or more and still accruing 96 111 130 825 250
Total nonperforming loans $ 5,721 6,375 6,373 6,199 3,211
Net charge-offs to average loans 0.21 % 0.29 % 0.14 % 0.19 % 0.04 %
Allowance for loan losses to total loans 0.45 % 0.48 % 0.49 % 0.49 % 0.62 %
Nonperforming loans to total loans 0.82 % 0.93 % 0.92 % 0.90 % 0.56 %
Nonperforming assets to total assets 0.64 % 0.70 % 0.72 % 0.71 % 0.50 %

Assets Under Management

LCNB Corp. total assets $ 1,108,066 1,123,356 1,151,109 1,133,508 932,338
Trust and investments (fair value) 258,266 255,409 267,857 262,666 257,088
Mortgage loans serviced 120,433 123,792 128,855 133,504 90,343
Business cash management 5,811 5,846 6,307 5,871 5,647
Brokerage accounts (fair value) 132,823 127,303 126,069 120,768 115,745
Total assets managed $ 1,625,399 1,635,706 1,680,197 1,656,317 1,401,161

Non-GAAP Financial Measures

Net income $ 3,217 2,718 2,611 1,323 2,347 9,869 8,780
Less (add) net gain (loss) on sales of securities, net of tax 37 64 0 (3 ) 203 98 700
Add merger-related expenses, net of tax 26 3 46 853 71 928 981
Core net income $ 3,206 2,657 2,657 2,179 2,215 10,699 9,061
Basic core earnings per share $ 0.34 0.29 0.29 0.23 0.26 1.15 1.15
Diluted core earnings per share $ 0.34 0.28 0.28 0.23 0.25 1.14 1.14
Adjusted return on average assets 1.13 % 0.92 % 0.93 % 0.82 % 0.92 % 0.95 % 0.96 %
Adjusted return on average equity 10.06 % 8.44 % 8.67 % 7.32 % 7.97 % 8.67 % 9.29 %
Core efficiency ratio (tax equivalent) 59.48 % 62.46 % 64.66 % 68.48 % 65.14 % 63.62 % 63.88 %

LCNB CORP. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
At December 31,
(Dollars in thousands)

2014
(Unaudited)

2013
ASSETS:
Cash and due from banks $ 14,235 10,410
Interest-bearing demand deposits 1,610 4,278
Total cash and cash equivalents 15,845 14,688
Investment securities:
Available-for-sale, at fair value 285,365 258,241
Held-to-maturity, at cost 22,725 16,323
Federal Reserve Bank stock, at cost 2,346 1,603
Federal Home Loan Bank stock, at cost 3,638 2,854
Loans, net 695,835 570,766
Premises and equipment, net 20,733 19,897
Goodwill 27,638 14,186
Bank owned life insurance 21,936 21,280
Other assets 12,005 12,500
TOTAL ASSETS $ 1,108,066 932,338
LIABILITIES:
Deposits:
Noninterest-bearing $ 213,303 164,912
Interest-bearing 732,902 620,849
Total deposits 946,205 785,761
Short-term borrowings 16,645 8,655
Long-term debt 11,357 12,102
Accrued interest and other liabilities 8,164 6,947
TOTAL LIABILITIES 982,371 813,465
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 10,064,945 and 10,041,163 shares at December 31, 2014 and 2013, respectively 67,181 66,785
Retained earnings 69,394 65,475
Treasury shares at cost, 753,627 shares at December 31, 2014 and 2013 (11,665 ) (11,665 )
Accumulated other comprehensive loss, net of taxes 785 (1,722 )
TOTAL SHAREHOLDERS' EQUITY 125,695 118,873
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 1,108,066 932,338

LCNB CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
 (Dollars in thousands, except per share data)
 (Unaudited)

Three Months Ended
December 31,
Year Ended
December 31,
2014 2013 2014 2013
INTEREST INCOME:
Interest and fees on loans $ 8,698 7,027 32,706 27,325
Interest on investment securities –
Taxable 856 813 3,757 3,369
Non-taxable 694 641 2,713 2,573
Other short-term investments 119 85 301 230
TOTAL INTEREST INCOME 10,367 8,566 39,477 33,497
INTEREST EXPENSE:
Interest on deposits 738 813 3,161 3,602
Interest on short-term borrowings 4 7 22 25
Interest on long-term debt 102 107 407 438
TOTAL INTEREST EXPENSE 844 927 3,590 4,065
NET INTEREST INCOME 9,523 7,639 35,887 29,432
PROVISION FOR LOAN LOSSES 193 219 930 588
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES 9,330 7,420 34,957 28,844
NON-INTEREST INCOME:
Trust income 832 708 2,903 2,518
Service charges and fees on deposit accounts 1,219 1,041 4,838 4,155
Net gain (loss) on sales of securities 56 307 149 1,060
Bank owned life insurance income 164 166 671 678
Gains from sales of mortgage loans 55 34 147 339
Other operating income 123 102 434 340
TOTAL NON-INTEREST INCOME 2,449 2,358 9,142 9,090
NON-INTEREST EXPENSE:
Salaries and employee benefits 3,866 3,704 15,762 13,487
Equipment expenses 340 324 1,316 1,232
Occupancy expense, net 526 513 2,232 2,042
State franchise tax 241 211 955 846
Marketing 162 115 703 561
FDIC insurance premiums 168 124 660 499
Merger-related expenses 34 107 1,400 1,433
Other non-interest expense 1,997 1,536 7,816 6,112
TOTAL NON-INTEREST EXPENSE 7,334 6,634 30,844 26,212
INCOME BEFORE INCOME TAXES 4,445 3,144 13,255 11,722
PROVISION FOR INCOME TAXES 1,228 797 3,386 2,942
NET INCOME $ 3,217 2,347 9,869 8,780
Dividends declared per common share $ 0.16 0.16 0.64 0.64
Earnings per common share:
Basic $ 0.34 0.27 1.06 1.12
Diluted 0.34 0.27 1.05 1.10
Weighted average common shares outstanding:
Basic 9,306,382 8,623,134 9,297,019 7,852,514
Diluted 9,403,013 8,755,416 9,406,346 7,982,997

Contacts:

LCNB Corp.
Stephen P. Wilson, Chairman and CEO, 800-344-BANK
or
Steve P. Foster, President, 800-344-BANK

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.