Biggest changeManagement's Discussion and Analysis of Financial Condition and Results of Operations (continued) Financial Condition A comparison of balance sheet line items at December 31, 2022 and 2021 is as follows (in thousands): December 31, 2022 December 31, 2021 Difference $ Difference % ASSETS: Total cash and cash equivalents $ 22,701 18,136 4,565 25.17 % Investment securities: Equity securities with a readily determinable fair value, at fair value 2,273 2,546 (273) (10.72) % 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 (18,327) (5.95) % Debt securities, held-to-maturity, at cost 19,878 22,972 (3,094) (13.47) % Federal Reserve Bank stock, at cost 4,652 4,652 — — % Federal Home Loan Bank stock, at cost 4,415 5,203 (788) (15.15) % Loans, net 1,395,632 1,363,939 31,693 2.32 % Premises and equipment, net 33,042 35,385 (2,343) (6.62) % Operating lease right-of-use assets 6,248 6,357 (109) (1.71) % Goodwill 59,221 59,221 — — % Core deposit and other intangibles, net 1,827 2,473 (646) (26.12) % Bank owned life insurance 44,298 43,224 1,074 2.48 % Interest receivable 7,482 7,999 (517) (6.46) % Other assets, net 25,503 21,246 4,257 20.04 % Total assets $ 1,919,121 1,903,629 15,492 0.81 % LIABILITIES: Deposits: Non-interest-bearing $ 505,824 501,531 4,293 0.86 % Interest-bearing 1,099,146 1,127,288 (28,142) (2.50) % Total deposits 1,604,970 1,628,819 (23,849) (1.46) % Short-term borrowings 71,455 — 71,455 — % Long-term debt 19,072 10,000 9,072 90.72 % Operating leases liability 6,370 6,473 (103) (1.59) % Accrued interest and other liabilities 16,579 19,733 (3,154) (15.98) % Total liabilities 1,718,446 1,665,025 53,421 3.21 % SHAREHOLDERS' EQUITY: Common shares 144,069 143,130 939 0.66 % Retained earnings 139,249 126,312 12,937 10.24 % Treasury shares, at cost (52,689) (29,029) (23,660) 81.50 % Accumulated other comprehensive loss, net of taxes (29,954) (1,809) (28,145) 1,555.83 % Total shareholders' equity 200,675 238,604 (37,929) (15.90) % Total liabilities and shareholders' equity $ 1,919,121 1,903,629 15,492 0.81 % Reasons for changes include: • Debt securities, available-for-sale, decreased primarily due to decreases in fair values totaling $35.9 million and maturities and calls totaling $20.7 million, partially offset by new purchases totaling $39.3 million. • Federal Home Loan Bank stock decreased because excess shares over the minimum required investment were redeemed by the Federal Home Loan Bank of Cincinnati, partially offset by new purchases. • Net loans increased due to organic growth in the loan portfolio.
Biggest changeFinancial Condition A comparison of balance sheet line items at December 31 is as follows (in thousands): 2023 2022 Difference $ Difference % ASSETS: Total cash and cash equivalents $ 39,723 22,701 17,022 74.98 % Investment securities: Equity securities with a readily determinable fair value, at fair value 1,336 2,273 (937) (41.22) % Equity securities without a readily determinable fair value, at cost 3,666 2,099 1,567 74.65 % Debt securities, available-for-sale, at fair value 276,601 289,850 (13,249) (4.57) % Debt securities, held-to-maturity, at cost 16,858 19,878 (3,020) (15.19) % Federal Reserve Bank stock, at cost 5,086 4,652 434 9.33 % Federal Home Loan Bank stock, at cost 15,176 4,415 10,761 243.74 % Loans, net 1,712,946 1,395,632 317,314 22.74 % Premises and equipment, net 36,302 33,042 3,260 9.87 % Operating lease right-of-use assets 6,000 6,525 (525) (8.05) % Goodwill 79,509 59,221 20,288 34.26 % Core deposit and other intangibles, net 9,494 1,827 7,667 419.65 % Bank owned life insurance 49,847 44,298 5,549 12.53 % Interest receivable 8,405 7,482 923 12.34 % Other assets, net 30,643 25,503 5,140 20.15 % Total assets $ 2,291,592 1,919,398 372,194 19.39 % LIABILITIES: Deposits: Non-interest-bearing $ 462,267 505,824 (43,557) (8.61) % Interest-bearing 1,362,122 1,099,146 262,976 23.93 % Total deposits 1,824,389 1,604,970 219,419 13.67 % Short-term borrowings 97,395 71,455 25,940 36.30 % Long-term debt 113,123 19,072 94,051 493.14 % Operating leases liability 6,261 6,647 (386) (5.81) % Accrued interest and other liabilities 15,121 16,579 (1,458) (8.79) % Total liabilities 2,056,289 1,718,723 337,566 19.64 % SHAREHOLDERS' EQUITY: Common shares 173,637 144,069 29,568 20.52 % Retained earnings 140,017 139,249 768 0.55 % Treasury shares, at cost (56,015) (52,689) (3,326) 6.31 % Accumulated other comprehensive loss, net of taxes (22,336) (29,954) 7,618 (25.43) % Total shareholders' equity 235,303 200,675 34,628 17.26 % Total liabilities and shareholders' equity $ 2,291,592 1,919,398 372,194 19.39 % -36- Table of Contents LCNB CORP.
The evaluations take into consideration such factors as changes in the nature and volume of the loan portfolio, overall portfolio quality, review of specific problem loans, and current economic conditions that may affect the borrowers' ability to pay. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
The evaluations take into consideration such factors as changes in the nature and volume of the loan portfolio, overall portfolio quality, review of specific problem loans, and current and forecasted economic conditions that may affect the borrowers' ability to pay. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
Within each pool of loans, LCNB examines a variety of factors to determine the adequacy of the allowance for loan losses, including historic charge-off percentages, overall pool quality, a review of specific problem loans, current economic trends and conditions that may affect borrowers' ability to pay, and the nature, volume, and consistency of the loan pool.
Within each pool of loans, LCNB examines a variety of factors to determine the adequacy of the allowance for credit losses, including historic charge-off percentages, overall pool quality, a review of specific problem loans, current economic trends and conditions that may affect borrowers' ability to pay, and the nature, volume, and consistency of the loan pool.
The total provision for loan losses is determined based upon management's evaluation as to the amount needed to maintain the allowance for loan losses at a level considered appropriate in relation to the risk of losses inherent in the portfolio. For analysis purposes, the loan portfolio is separated into pools of similar loans.
The total provision for credit losses is determined based upon management's evaluation as to the amount needed to maintain the allowance for credit losses at a level considered appropriate in relation to the risk of losses inherent in the portfolio. For analysis purposes, the loan portfolio is separated into pools of similar loans.
Based on the valuation techniques used and the sensitivity of financial statement amounts to the methods, assumptions, and estimates underlying those amounts, management has identified the items described below to be the accounting areas that require the most subjective or complex judgments and, as such, could be most subject to revision as new information becomes available.
Based on the valuation techniques used and the sensitivity of financial statement amounts to the methods, assumptions, and estimates underlying those amounts, management has identified the items described below to be the accounting areas that require the most subjective or complex judgments and, as such, could be most subject to revision as new information becomes available. Business Combinations.
Capital is separated into Tier 1 capital (essentially shareholders' equity less goodwill and other intangibles) and Tier 2 capital (essentially the allowance for loan losses limited to 1.25% of risk-weighted assets). Common Equity Tier 1 Capital is the sum of common stock, related surplus, and retained earnings, net of treasury stock, accumulated other comprehensive income, and other adjustments.
Capital is separated into Tier 1 capital (essentially shareholders' equity less goodwill and other intangibles) and Tier 2 capital (essentially the allowance for credit losses limited to 1.25% of risk-weighted assets). Common Equity Tier 1 Capital is the sum of common stock, related surplus, and retained earnings, net of treasury stock, accumulated other comprehensive income, and other adjustments.
The increase in total interest expense was primarily due to an $816,000 increase in interest paid on NOW and money fund deposits, a $410,000 increase in interest paid on short-term borrowings, and a $144,000 increase in interest paid on long-term debt, partially offset by a $731,000 decrease in interest paid on IRA and time certificates.
The increase in total interest expense was primarily due to an $816,000 increase in interest paid on NOW and money market deposits, a $410,000 increase in interest paid on short-term borrowings, and a $144,000 increase in interest paid on long-term debt, partially offset by a $731,000 decrease in interest paid on IRA and time certificates.
(2) Change in interest income from non-taxable investment securities is computed based on interest income determined on a taxable-equivalent yield basis. Interest income has been divided by a factor comprised of the complement of the incremental tax rate of 21%. 2022 vs. 2021.
(2) Change in interest income from non-taxable investment securities is computed based on interest income determined on a taxable-equivalent yield basis. Interest income has been divided by a factor comprised of the complement of the incremental tax rate of 21%. 2023 vs. 2022.
Interest paid on NOW and money fund deposits increased due to a $53.3 million increase in average balances and to a 15 basis point increase in the average rate paid. Interest paid on IRA and time certificates decreased due to a $42.2 million decrease in average deposit balances and to a 15 basis point decrease in the average rate paid.
Interest paid on NOW and money market deposits increased due to a $53.3 million increase in average balances and to a 15 basis point increase in the average rate paid. Interest paid on IRA and time certificates decreased due to a $42.2 million decrease in average deposit balances and to a 15 basis point decrease in the average rate paid.
(4) The net interest margin is the taxable-equivalent net interest income divided by average interest-earning assets. -30- Table of Contents LCNB CORP. AND SUBSIDIARIES Item 7.
(4) The net interest margin is the taxable-equivalent net interest income divided by average interest-earning assets. -31- Table of Contents LCNB CORP. AND SUBSIDIARIES Item 7.
Additional borrowings of approximately $38.5 million were available through the line of credit arrangements at year-end. Management closely monitors the level of liquid assets available to meet ongoing funding needs. It is management's intent to maintain adequate liquidity so that sufficient funds are readily available at a reasonable cost.
Additional borrowings of approximately $63.6 million were available through the line of credit arrangements at year-end. Management closely monitors the level of liquid assets available to meet ongoing funding needs. It is management's intent to maintain adequate liquidity so that sufficient funds are readily available at a reasonable cost.
Calculating an appropriate level for the allowance and provision for loan losses involves a high degree of management judgment and is, by its nature, imprecise. Revisions may be necessary as more information becomes available. -32- Table of Contents LCNB CORP. AND SUBSIDIARIES Item 7.
Calculating an appropriate level for the allowance and provision for credit losses involves a high degree of management judgment and is, by its nature, imprecise. Revisions may be necessary as more information becomes available. -33- Table of Contents LCNB CORP. AND SUBSIDIARIES Item 7.
Core deposit intangibles acquired from business combinations are initially measured at their estimated fair values and are then amortized on a straight-line basis over their estimated useful lives. Management evaluates whether events or circumstances have occurred that indicate the remaining useful life or carrying value of the amortizing intangible should be revised.
Core deposit intangibles acquired from business combinations are initially measured at their estimated fair values and are then amortized on a straight-line basis over their estimated useful lives. Management evaluates whether triggering events or circumstances have occurred that indicate the remaining useful life or carrying value of the amortizing intangible should be revised. Fair Value Accounting for Debt Securities.
The allowance is an amount that management believes will be adequate to absorb inherent losses in the loan portfolio, based on evaluations of the collectability of loans and prior loan loss experience.
The allowance is an amount that management believes will be adequate to absorb estimated losses over the contractual terms in the loan portfolio based on evaluations of the collectability of loans and prior loan loss experience.
Primary funding sources include customer deposits with the Bank, short-term and long-term borrowings from the Federal Home Loan Bank, short-term line of credit arrangements totaling $60.0 million with three correspondent banks, and interest and repayments received from LCNB's loan and investment portfolios. Total remaining borrowing capacity with the Federal Home Loan Bank at December 31, 2022 was approximately $160.6 million.
Primary funding sources include customer deposits with the Bank, short-term and long-term borrowings from the Federal Home Loan Bank, short-term line of credit arrangements totaling $85.0 million with three correspondent banks, and interest and repayments received from LCNB's loan and investment portfolios. Total remaining borrowing capacity with the Federal Home Loan Bank at December 31, 2023 was approximately $89.2 million.
Awards may be made in the form of stock options, appreciation rights, restricted shares, and/or restricted share units. The 2015 Plan provides for the issuance of up to 450,000 shares. The 2015 Plan will terminate on April 28, 2025 and is subject to earlier termination by the Compensation Committee. -38- Table of Contents LCNB CORP. AND SUBSIDIARIES Item 7.
Awards may be made in the form of stock options, appreciation rights, restricted shares, and/or restricted share units. The 2015 Plan provides for the issuance of up to 450,000 shares. The 2015 Plan will terminate on April 28, 2025 and is subject to earlier termination by the Compensation Committee.
Interest paid on short-term borrowings increased due to a $13.7 million increase in average balances and to a 214 basis point increase in the average rate paid. Interest paid on long-term debt increased due to a $1.8 million increase in average balances and to a 52 basis point increase in the average rate paid. -31- Table of Contents LCNB CORP.
Interest paid on short-term borrowings increased due to a $13.7 million increase in average balances and to a 214 basis point increase in the average rate paid. Interest paid on long-term debt increased due to a $1.8 million increase in average balances and to a 52 basis point increase in the average rate paid.
LCNB experienced no liquidity or operational problems as a result of current liquidity levels. Management believes LCNB has the ability to generate and obtain adequate amounts of liquidity to meet its requirements in the short and long-term.
LCNB experienced no liquidity or operational problems as a result of current liquidity levels. Management believes LCNB has the ability to generate and obtain adequate amounts of liquidity to meet its requirements in the short and long-term. -37- Table of Contents LCNB CORP. AND SUBSIDIARIES Item 7.
Information summarizing the regulatory capital of the Bank at December 31, 2022 and 2021 and corresponding regulatory minimum requirements is included in Note 14 - Regulatory Matters of the consolidated financial statements. The FDIC, the insurer of deposits in financial institutions, has adopted a risk-based insurance premium system based in part on an institution's capital adequacy.
Information summarizing the regulatory capital of the Bank at December 31, 2023 and 2022 and corresponding regulatory minimum requirements is included in Note 15 - Regulatory Matters and Impact on Payment of Dividends. The FDIC, the insurer of deposits in financial institutions, has adopted a risk-based insurance premium system based in part on an institution's capital adequacy.
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) The increased rates paid on interest-bearing liabilities and the increased yield earned on interest-earning assets is largely the result of higher market interest rates that were caused by FOMC increases in the federal funds target rate totaling 425 basis points during 2022. 2021 vs. 2020.
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) The increased rates paid on interest-bearing liabilities and the increased yield earned on interest-earning assets is largely the result of higher market interest rates that were caused by FOMC increases in the Targeted Federal Funds rate.
Allowance for Loan Losses . The allowance for loan losses is established through a provision for loan losses charged to expense. Loans are charged against the allowance for loan losses when management believes that the collectability of the principal is unlikely. Subsequent recoveries, if any, are credited to the allowance.
Loans are charged against the allowance for credit losses when management believes that the collectability of the principal is unlikely. Subsequent recoveries, if any, are credited to the allowance.
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) Non-Interest Income A comparison of non-interest income for 2022, 2021, and 2020 is as follows: Increase (Decrease) 2022 2021 2020 2022 vs. 2021 2021 vs. 2020 (In thousands) Fiduciary income $ 6,468 6,674 5,009 (206) 1,665 Service charges and fees on deposit accounts 6,190 6,036 5,482 154 554 Net gains on sales of debt securities — 303 221 (303) 82 Bank owned life insurance income 1,074 1,074 1,441 — (367) Net gains from sales of loans 196 852 2,297 (656) (1,445) Other operating income 360 1,293 1,291 (933) 2 Total non-interest income $ 14,288 16,232 15,741 (1,944) 491 Reasons for changes include: • Fiduciary income decreased during 2022 primarily due to decreases in the fair values of trust and brokerage assets managed, on which fees are based.
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) Non-Interest Income A comparison of non-interest income for 2023, 2022, and 2021 is as follows: Increase (Decrease) 2023 2022 2021 2023 vs. 2022 2022 vs. 2021 (In thousands) Fiduciary income $ 7,091 6,468 6,674 623 (206) Service charges and fees on deposit accounts 5,856 6,190 6,036 (334) 154 Net gains on sales of debt securities — — 303 — (303) Bank owned life insurance income 1,136 1,074 1,074 62 — Net gains from sales of loans 697 196 852 501 (656) Other operating income 631 360 1,293 271 (933) Total non-interest income $ 15,411 14,288 16,232 1,123 (1,944) Reasons for changes include: • Fiduciary income increased during 2023 primarily due to increases in the fair values of trust and brokerage assets managed, on which fees are based.
The average rate earned includes loan prepayment fees, which increased from $601,000 for 2021 to $1,025,000 for 2022. Interest income from taxable debt securities increased due to a $21.4 million increase in average securities and to a 36 basis point increase in the average rate earned on these securities.
Loan interest increased due to a $51.2 million increase in average loans and to a 7 basis point increase in the average rate earned. The average rate earned includes loan prepayment fees, which increased from $601,000 for 2021 to $1,025,000 for 2022.
Interest income from non-taxable debt securities decreased due to a $5.5 million decrease in average securities and to a 6 basis point decrease in the average rate earned on these securities.
Interest income from taxable debt securities increased due to a $21.4 million increase in average securities and to a 36 basis point increase in the average rate earned on these securities.
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) Critical Accounting Estimates The accounting policies of LCNB conform to U.S. generally accepted accounting principles and require management to make estimates and develop assumptions that affect the amounts reported in the financial statements and related footnotes.
Critical Accounting Estimates The accounting policies of LCNB conform to U.S. generally accepted accounting principles and require management to make estimates and develop assumptions that affect the amounts reported in the financial statements and related footnotes. These estimates and assumptions are based on information available to management as of the date of the financial statements.
Independent loan reviews analyze specific loans, providing validation that credit risks are appropriately identified, graded, and reported to the Loan Committee, Board of Directors, and the Audit Committee of the Board of Directors.
Allowance for Credit Losses LCNB continuously reviews the loan portfolio for credit risk through the use of its lending and loan review functions. Independent loan reviews analyze specific loans, providing validation that credit risks are appropriately identified, graded, and reported to the Loan Committee, Board of Directors, and the Audit Committee of the Board of Directors.
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) Years ended December 31, 2022 2021 2020 Average Outstanding Balance Interest Earned/ Paid Average Yield/ Rate Average Outstanding Balance Interest Earned/ Paid Average Yield/ Rate Average Outstanding Balance Interest Earned/ Paid Average Yield/ Rate (Dollars in thousands) Loans (1) $ 1,380,272 $ 59,247 4.29 % $ 1,329,072 $ 56,142 4.22 % $ 1,306,314 $ 59,267 4.54 % Interest-bearing demand deposits 9,027 166 1.84 % 14,876 48 0.32 % 20,808 83 0.40 % Federal Reserve Bank stock 4,652 279 6.00 % 4,652 279 6.00 % 4,652 279 6.00 % Federal Home Loan Bank stock 4,716 196 4.16 % 5,203 104 2.00 % 5,203 117 2.25 % Investment securities: Equity securities 4,451 85 1.91 % 4,576 72 1.57 % 4,303 91 2.11 % Debt securities, taxable 293,700 5,027 1.71 % 272,251 3,668 1.35 % 148,415 2,916 1.96 % Debt securities, non-taxable (2) 27,532 953 3.46 % 32,937 1,094 3.32 % 38,439 1,300 3.38 % Total earning assets 1,724,350 65,953 3.82 % 1,663,567 61,407 3.69 % 1,528,134 64,053 4.19 % Non-earning assets 196,710 193,311 183,819 Allowance for loan losses (5,629) (5,701) (5,029) Total assets $ 1,915,431 $ 1,851,177 $ 1,706,924 NOW and money fund deposits $ 516,949 1,372 0.27 % $ 463,636 556 0.12 % $ 391,490 838 0.21 % Savings deposits 449,841 618 0.14 % 407,298 599 0.15 % 323,867 595 0.18 % IRA and time certificates 172,119 1,692 0.98 % 214,344 2,423 1.13 % 289,775 5,201 1.79 % Short-term borrowings 14,482 416 2.87 % 821 6 0.73 % 372 7 1.88 % Long-term debt 17,910 613 3.42 % 16,148 469 2.90 % 34,265 921 2.69 % Total interest-bearing liabilities 1,171,301 4,711 0.40 % 1,102,247 4,053 0.37 % 1,039,769 7,562 0.73 % Noninterest-bearing demand deposits 513,400 482,402 407,961 Other liabilities 22,459 25,705 22,798 Capital 208,271 240,823 236,396 Total liabilities and capital $ 1,915,431 $ 1,851,177 $ 1,706,924 Net interest rate spread (3) 3.42 % 3.32 % 3.46 % Net interest income and net interest margin on a tax equivalent basis (4) $ 61,242 3.55 % $ 57,354 3.45 % $ 56,491 3.70 % Ratio of interest-earning assets to interest-bearing liabilities 147.22 % 150.93 % 146.97 % (1) Includes non-accrual loans if any.
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) Years ended December 31, 2023 2022 2021 Average Outstanding Balance Interest Earned/ Paid Average Yield/ Rate Average Outstanding Balance Interest Earned/ Paid Average Yield/ Rate Average Outstanding Balance Interest Earned/ Paid Average Yield/ Rate (Dollars in thousands) Loans (1) $ 1,467,981 $ 71,894 4.90 % $ 1,380,272 $ 59,247 4.29 % $ 1,329,072 $ 56,142 4.22 % Interest-bearing demand deposits 13,039 734 5.63 % 9,027 166 1.84 % 14,876 48 0.32 % Federal Reserve Bank stock 4,722 283 5.99 % 4,652 279 6.00 % 4,652 279 6.00 % Federal Home Loan Bank stock 8,293 590 7.11 % 4,716 196 4.16 % 5,203 104 2.00 % Investment securities: Equity securities 3,879 175 4.51 % 4,451 85 1.91 % 4,576 72 1.57 % Debt securities, taxable 277,157 5,235 1.89 % 293,700 5,027 1.71 % 272,251 3,668 1.35 % Debt securities, non-taxable (2) 24,031 871 3.62 % 27,532 953 3.46 % 32,937 1,094 3.32 % Total earning assets 1,799,102 79,782 4.43 % 1,724,350 65,953 3.82 % 1,663,567 61,407 3.69 % Non-earning assets 210,509 196,995 193,597 Allowance for credit losses (8,046) (5,629) (5,701) Total assets $ 2,001,565 $ 1,915,716 $ 1,851,463 Interest-bearing demand and money market deposits $ 535,865 7,850 1.46 % $ 516,949 1,372 0.27 % $ 463,636 556 0.12 % Savings deposits 398,299 725 0.18 % 449,841 618 0.14 % 407,298 599 0.15 % IRA and time certificates 233,604 7,996 3.42 % 172,119 1,692 0.98 % 214,344 2,423 1.13 % Short-term borrowings 75,383 4,060 5.39 % 14,482 416 2.87 % 821 6 0.73 % Long-term debt 56,798 2,619 4.61 % 17,910 613 3.42 % 16,148 469 2.90 % Total interest-bearing liabilities 1,299,949 23,250 1.79 % 1,171,301 4,711 0.40 % 1,102,247 4,053 0.37 % Noninterest-bearing demand deposits 472,232 513,400 482,402 Other liabilities 21,557 22,744 25,991 Capital 207,827 208,271 240,823 Total liabilities and capital $ 2,001,565 $ 1,915,716 $ 1,851,463 Net interest rate spread (3) 2.64 % 3.42 % 3.32 % Net interest income and net interest margin on a tax equivalent basis (4) $ 56,532 3.14 % $ 61,242 3.55 % $ 57,354 3.45 % Ratio of interest-earning assets to interest-bearing liabilities 138.40 % 147.22 % 150.93 % (1) Includes non-accrual loans if any.
The new share repurchase program authorizes the repurchase of up to 500,000 shares of common stock. The 2015 Ownership Incentive Plan (the "2015 Plan") was approved by LCNB's shareholders at the annual meeting on April 28, 2015 and allows for stock-based awards to eligible employees, as determined by the Compensation Committee of the Board of Directors.
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) The 2015 Ownership Incentive Plan (the "2015 Plan") was approved by LCNB's shareholders at the annual meeting on April 28, 2015 and allows for stock-based awards to eligible employees, as determined by the Compensation Committee of the Board of Directors.
The Bank is not aware of any reasons why it would not receive such approval, if required. Effective liquidity management ensures that cash is available to meet the cash flow needs of borrowers and depositors, pay dividends to shareholders, and meet LCNB's operating cash needs.
Effective liquidity management ensures that cash is available to meet the cash flow needs of borrowers and depositors, pay dividends to shareholders, and meet LCNB's operating cash needs.
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) Non-Interest Expense A comparison of non-interest expense for 2022, 2021, and 2020 is as follows: Increase (Decrease) 2022 2021 2020 2022 vs. 2021 2021 vs. 2020 (In thousands) Salaries and employee benefits $ 28,483 27,616 27,178 867 438 Equipment expenses 1,629 1,678 1,377 (49) 301 Occupancy expense, net 3,067 2,949 2,875 118 74 State financial institutions tax 1,740 1,758 1,708 (18) 50 Marketing 1,184 1,239 1,254 (55) (15) Amortization of intangibles 478 1,043 1,046 (565) (3) FDIC premiums 530 492 256 38 236 ATM expense 1,370 1,416 1,028 (46) 388 Computer maintenance and supplies 1,114 1,213 1,107 (99) 106 Telephone expense 240 420 706 (180) (286) Contracted services 2,503 2,430 1,821 73 609 Other real estate owned, net (866) 2 (6) (868) 8 Other non-interest expense 6,662 5,784 5,435 878 349 Total non-interest expense $ 48,134 48,040 45,785 94 2,255 Reasons for changes include: • Salaries and employee benefits were 3.1% greater in 2022 than in 2021 and 1.6% greater in 2021 than in 2020.
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) Non-Interest Expense A comparison of non-interest expense for 2023, 2022, and 2021 is as follows: Increase (Decrease) 2023 2022 2021 2023 vs. 2022 2022 vs. 2021 (In thousands) Salaries and employee benefits $ 29,108 28,483 27,616 625 867 Equipment expenses 1,616 1,629 1,678 (13) (49) Occupancy expense, net 3,301 3,067 2,949 234 118 State financial institutions tax 1,628 1,740 1,758 (112) (18) Marketing 1,101 1,184 1,239 (83) (55) Amortization of intangibles 532 478 1,043 54 (565) FDIC premiums 932 530 492 402 38 ATM expense 1,112 1,370 1,416 (258) (46) Computer maintenance and supplies 1,358 1,114 1,213 244 (99) Contracted services 2,776 2,503 2,430 273 73 Other real estate owned, net 4 (866) 2 870 (868) Merger-related expenses 4,656 — — 4,656 — Other non-interest expense 6,299 6,902 6,204 (603) 698 Total non-interest expense $ 54,423 48,134 48,040 6,289 94 Reasons for changes include: • Salaries and employee benefits were 2.2% greater in 2023 than in 2022 and 3.1% greater in 2022 than in 2021.
In addition, other operating income for 2021 included a one-time Ohio Financial Institutions Tax refund of $508,000. -33- Table of Contents LCNB CORP. AND SUBSIDIARIES Item 7.
Other operating income decreased in 2022 as compared to 2021 primarily because LCNB recognized $292,000 in losses on equity securities during 2022 as compared to $142,000 in gains during 2021. In addition, other operating income for 2021 included a one-time Ohio Financial Institutions Tax refund of $508,000. -34- Table of Contents LCNB CORP. AND SUBSIDIARIES Item 7.
The decrease in total interest income was due primarily to a $3,125,000 decrease in interest income from loans and a $206,000 decrease in interest income from non-taxable debt securities, partially offset by a $752,000 increase in interest income from taxable debt securities.
The increase resulted from an increase in total taxable-equivalent interest income of $4,546,000, partially offset by an increase in total interest expense of $658,000. The increase in total interest income was due primarily to a $3,105,000 increase in interest income from loans and a $1,359,000 increase in interest income from taxable debt securities.
These estimates and assumptions are based on information available to management as of the date of the financial statements. Actual results could differ significantly from management’s estimates. As this information changes, management’s estimates and assumptions used to prepare LCNB’s financial statements and related disclosures may also change.
Actual results could differ significantly from management’s estimates. As this information changes, management’s estimates and assumptions used to prepare LCNB’s financial statements and related disclosures may also change. The most significant accounting policies followed by LCNB are presented in Note 1 of the Notes to Consolidated Financial Statements included herein.
The decrease in total interest expense was primarily due to a $2,778,000 decrease in interest paid on IRA and time certificates, a $452,000 decrease in interest paid on long-term debt, and a $282,000 decrease in interest paid on NOW and money fund deposits.
The increase in total interest expense was primarily due to a $6,478,000 increase in interest paid on interest-bearing demand and money market deposits, a $6,304,000 increase in interest paid on IRA and time certificates, a $3,644,000 increase in interest paid on short-term borrowings, and a $2,006,000 increase in interest paid on long-term debt.
For the years ended December 31, 2022 vs. 2021 2021 vs. 2020 Increase (decrease) due to Increase (decrease) due to Volume Rate Total Volume Rate Total (In thousands) Interest income attributable to: Loans (1) $ 2,187 918 3,105 1,018 (4,143) (3,125) Interest-bearing demand deposits (26) 144 118 (21) (14) (35) Federal Home Loan Bank stock (11) 103 92 — (13) (13) Investment securities: Equity securities (2) 15 13 5 (24) (19) Debt securities, taxable 307 1,052 1,359 1,878 (1,126) 752 Debt securities, non-taxable (2) (186) 45 (141) (183) (23) (206) Total interest income 2,269 2,277 4,546 2,697 (5,343) (2,646) Interest expense attributable to: NOW and money fund deposits 71 745 816 134 (416) (282) Savings deposits 60 (41) 19 136 (132) 4 IRA and time certificates (440) (291) (731) (1,147) (1,631) (2,778) Short-term borrowings 349 61 410 5 (6) (1) Long-term debt 55 89 144 (521) 69 (452) Total interest expense 95 563 658 (1,393) (2,116) (3,509) Net interest income $ 2,174 1,714 3,888 4,090 (3,227) 863 (1) Non-accrual loans, if any, are included in average loan balances.
For the years ended December 31, 2023 vs. 2022 2022 vs. 2021 Increase (decrease) due to Increase (decrease) due to Volume Rate Total Volume Rate Total (In thousands) Interest income attributable to: Loans (1) $ 3,930 8,717 12,647 2,187 918 3,105 Interest-bearing demand deposits 101 467 568 (26) 144 118 Federal Reserve Bank stock 4 — 4 — — — Federal Home Loan Bank stock 203 191 394 (11) 103 92 Investment securities: Equity securities (12) 102 90 (2) 15 13 Debt securities, taxable (293) 501 208 307 1,052 1,359 Debt securities, non-taxable (2) (125) 43 (82) (186) 45 (141) Total interest income 3,808 10,021 13,829 2,269 2,277 4,546 Interest expense attributable to: Interest-bearing demand and money market deposits 52 6,426 6,478 71 745 816 Savings deposits (77) 184 107 60 (41) 19 IRA and time certificates 793 5,511 6,304 (440) (291) (731) Short-term borrowings 3,016 628 3,644 349 61 410 Long-term debt 1,729 277 2,006 55 89 144 Total interest expense 5,513 13,026 18,539 95 563 658 Net interest income $ (1,705) (3,005) (4,710) 2,174 1,714 3,888 (1) Non-accrual loans, if any, are included in average loan balances.
Net interest income on a fully tax-equivalent basis for 2022 totaled $61,242,000, an increase of $3,888,000 from 2021. The increase resulted from an increase in total taxable-equivalent interest income of $4,546,000, partially offset by an increase in total interest expense of $658,000.
Net interest income on a fully tax-equivalent basis for 2023 totaled $56,532,000, a decrease of $4,710,000 from 2022. The decrease resulted from an increase in total taxable-equivalent interest income of $13,829,000, which was more than offset by an increase in total interest expense of $18,539,000.
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) The following table provides information concerning LCNB's commitments at December 31, 2022: Amount of Commitment Expiration Per Period Total Amounts Committed 1 year or less Over 1 through 3 years Over 3 through 5 years More than 5 years (In thousands) Commitments to extend credit $ 24,436 24,436 — — — Unused lines of credit 297,000 96,082 140,195 13,371 47,352 Standby letters of credit 5 5 — — — Total $ 321,441 120,523 140,195 13,371 47,352 Capital Resources The Bank is required by banking regulators to meet certain minimum levels of capital adequacy.
The following table provides information concerning LCNB's commitments at December 31, 2023: Amount of Commitment Expiration Per Period Total Amounts Committed 1 year or less Over 1 through 3 years Over 3 through 5 years More than 5 years (In thousands) Commitments to extend credit $ 45,406 45,406 — — — Unused lines of credit 222,006 73,699 57,943 17,776 72,588 Standby letters of credit 5 5 — — — Total $ 267,417 119,110 57,943 17,776 72,588 Capital Resources The Bank is required by banking regulators to meet certain minimum levels of capital adequacy.
The decreases in fair value are primarily due to an overall decrease in the market values of equity and debt securities caused by general economic conditions. The decreases in fair value were partially offset by an increase in the number of wealth management accounts.
Fiduciary income decreased during 2022 primarily due to decreases in the fair values of trust and brokerage assets managed due to an overall decrease in the market values of equity and debt securities caused by general economic conditions.
Fiduciary income increased during 2021 due to a combination of new accounts and increases in the fair value of assets managed. • Service charges and fees on deposit accounts increased during 2022 primarily due to an increase in the volume of overdraft fees collected and fees recognized in relation to the ICS deposit program, partially offset by an overall decrease in service charges collected on deposit accounts.
Service charges and fees on deposit accounts increased during 2022 primarily due to an increase in the volume of overdraft fees collected and fees recognized in relation to the ICS deposit program, partially offset by an overall decrease in service charges collected on deposit accounts. • Net gains from sales of loans were greater during 2023 and 2021 as compared to 2022 primarily due to the volume of loans sold. • Other operating income increased in 2023 as compared to 2022 primarily because of realized and unrealized net gains on equity securities, reflecting a partial recovery in market values.
The increase in total interest income was due primarily to a $3,105,000 increase in interest income from loans and a $1,359,000 increase in interest income from taxable debt securities. Loan interest increased due to a $51.2 million increase in average loans and to a 7 basis point increase in the average rate earned.
The increase in total interest income was due primarily to a $12,647,000 increase in interest income from loans due to an $87.7 million increase in average loans and to a 61 basis point increase in the average rate earned. Average loans increased due to organic growth in the portfolio and to loans acquired through the merger with CNNB.
Interest paid on IRA and time certificates decreased due to a 66 basis point decrease in the average rate paid and to a $75.4 million decrease in average deposit balances. Interest paid on long-term debt decreased due to an $18.1 million decrease in average balances, partially offset by 21 basis point increase in the average rate paid.
Interest paid on IRA and time certificates increased due to a $61.5 million increase in average deposit balances and to a 244 basis point increase in the average rate paid. Interest paid on short-term borrowings increased due to a $60.9 million increase in average balances and to a 251 basis point increase in the average rate paid.
Interest paid on NOW and money fund deposits decreased due to a 9 basis point decrease in the average rate paid, partially offset by a $72.1 million increase in average balances. Decreases in average rates paid for IRA and time certificates and NOW and money fund deposits were primarily due to decreases in market rates.
Interest paid on interest-bearing demand and money market deposits increased due to an $18.9 million increase in average balances and to a 119 basis point increase in the average rate paid.
Commitments to extend credit at December 31, 2022 totaled $321.4 million and are more fully described in Note 13 - Commitments and Contingent Liabilities to LCNB's consolidated financial statements. Since many commitments to extend credit may expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. -37- Table of Contents LCNB CORP.
Since many commitments to extend credit may expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements.
AND SUBSIDIARIES Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) Fair Value Accounting for Debt Securities. Debt securities classified as available-for-sale are carried at estimated fair value. Unrealized gains and losses, net of taxes, are reported as accumulated other comprehensive income or loss in shareholders’ equity.
Debt securities classified as available-for-sale are recorded at fair value with unrealized gains and losses recorded in other comprehensive income (loss), net of tax. Available-for-sale debt securities in unrealized loss positions are evaluated to determine if the decline in fair value should be recorded in income or in other comprehensive income (loss).
Prior approval from the OCC, the Bank's primary regulator, is necessary for the Bank to pay dividends in excess of this amount. In addition, dividend payments may not reduce capital levels below minimum regulatory guidelines. Management believes the Bank will be able to pay anticipated dividends to LCNB Corp. without needing to request approval.
If the excess is greater than the bank's previously undistributed net income for the preceding two years, prior OCC approval of the dividend is required and a negative amount would be carried forward in future dividend calculations. In addition, dividend payments may not reduce capital levels below minimum regulatory guidelines.
Net interest income on a fully tax-equivalent basis for 2021 totaled $57,354,000, an increase of $863,000 from 2020. The increase resulted from a decrease in total interest expense of $3,509,000, partially offset by a decrease in total taxable-equivalent interest income of $2,646,000.
The Targeted Federal Funds rate increased by 425 basis points during 2022 and by an additional 100 basis points during 2023. 2022 vs. 2021. Net interest income on a fully tax-equivalent basis for 2022 totaled $61,242,000, an increase of $3,888,000 from 2021.
If the new rates had been in effect for the 2022 assessments, LCNB estimates that it would have paid approximately $72,000 less than the amounts actually paid. Income Taxes LCNB's effective tax rates for the years ended December 31, 2022, 2021, and 2020 were 17.9%, 18.0%, and 16.9%, respectively.
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued) Income Taxes LCNB's effective tax rates for the years ended December 31, 2023, 2022, and 2021 were 17.2%, 17.9%, and 18.0%, respectively.
LCNB recorded net provision for loans losses for 2022 of $250,000, compared to a $269,000 net recovery for 2021 and a $2,014,000 provision for 2020. The 2020 period included qualitative adjustments for estimated impacts from the economic downturn caused by the COVID-19 pandemic.
LCNB recorded provisions for credit losses totaling $2,077,000 for 2023, compared to a $250,000 provision for 2022 and a $269,000 net recovery for 2021. Included in the provision for credit losses for 2023 was a $1,722,000 provision expense related to non-PCD loans acquired through the Cincinnati Federal acquisition.
This new debt was partially offset by the payment in full of a matured $5 million Federal Home Loan Bank advance. • Accrued interest and other liabilities decreased due to a combination of a decrease in LIHTC liabilities due to funding payments made during 2022 and a reclassification of net deferred federal income taxes from a net liability at December 31, 2021 to a net asset at December 31, 2022. • Treasury shares increased because of the repurchase of 1,212,634 shares of common stock during 2022, which represents 9.8% of shares outstanding at December 31, 2021. • Accumulated other comprehensive loss, net of taxes increased because of market-driven decreases in the fair value of LCNB's available-for-sale debt securities investments.
LCNB assumed approximately $56.0 million in short-term borrowings, largely paid off by year-end, and $6.0 million in long-term debt as a result of the merger with CNNB. • Common shares increased primarily because 2,042,598 shares of LCNB common stock valued at $28,576,000 were issued to CNNB shareholders to effectuate the merger. • Treasury shares increased because of the repurchase of 199,913 shares of common stock during 2023, which represents almost 1.8% of shares outstanding at December 31, 2022. • Accumulated other comprehensive loss, net of taxes increased because of market-driven partial recoveries in the fair value of LCNB's available-for-sale debt securities investments.
Based on its evaluations, management believes that the allowance for loan losses will be adequate to absorb estimated losses inherent in the current loan portfolio. Accounting for Intangibles. LCNB’s intangible assets at December 31, 2022 are composed primarily of goodwill and core deposit intangibles related to acquisitions of other financial institutions.
LCNB’s intangible assets are composed primarily of goodwill and core deposit intangibles related to acquisitions of other financial institutions. Accounting rules require LCNB to determine the fair value of all the assets and liabilities of an acquired entity, and to record their fair value on the date of acquisition.