Capital allocation remains under pressure as the bank paid out $3.1 million in dividends during 2026Q1, a figure that appears aggressive given the recent spike in credit loss provisions to $2.3 million.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 |
|---|
| Cash from Operations | 35.28M | 34.4M | 93.24M | 23.36M | 28.71M | 17.82M | 13.68M | 21.97M | 19.74M | 18.14M | 15.48M | 13.24M | 15.94M | 10.45M | 10.99M | 10.66M | 13.8M | 8.73M | 8.41M | 7.73M | 8.28M | 8.45M | 10.23M | 10.01M | 8.37M | 8.93M | 7.73M | 6.81M |
| Operating CF Growth % | -93.29% | -63.11% | 299.13% | -18.64% | 61.11% | 30.29% | -37.74% | 11.28% | 8.86% | 17.12% | 16.96% | -16.94% | 52.59% | -4.94% | 3.12% | -22.78% | 58% | 3.82% | 8.82% | -6.63% | -1.95% | -17.42% | 2.13% | 19.57% | -6.19% | 15.46% | 13.54% | - |
| Net Income | 22.95M | 23.12M | 13.49M | 12.54M | 22.13M | 20.97M | 20.07M | 18.91M | 14.85M | 12.97M | 12.48M | 11.47M | 9.87M | 8.78M | 8.27M | 8.12M | 9.37M | 7.77M | 6.6M | 5.95M | 6.51M | 6.71M | 6.6M | 6.74M | 6.54M | 6.07M | 5.24M | 5.55M |
| Depreciation & Amortization | 384K | 668K | 604K | 2.99M | 2.74M | 2.61M | 2.23M | 3.24M | 4.07M | 3.31M | 2.56M | 3M | 2.99M | 2.21M | 3.07M | 2.98M | 2.81M | 2.43M | 2.1M | 2.19M | 2.25M | 2.58M | 2.97M | 3.21M | 2.55M | 2.26M | 2M | 1.83M |
| Deferred Taxes | 2.58M | 2.78M | 1.95M | -323K | -345K | 294K | 134K | 419K | 228K | 1.96M | 928K | -58K | 192K | 192K | 31K | -231K | -112K | -375K | -43K | -215K | -101K | -75K | -14K | 83K | -63K | -64K | -70K | -87K |
| Other Non-Cash Items | 5.25M | 4.32M | 77.88M | -47K | -1.06M | -2.2M | -1.11M | -1.07M | 741K | -860K | -205K | 364K | -8K | -1.5M | -1.1M | -679K | -528K | 384K | 21K | 234K | -460K | 91K | -341K | 955K | 154K | 287K | 185K | 190K |
| Working Capital Changes | 3.49M | 2.85M | -1.27M | 7.64M | 4.72M | -4.11M | -7.79M | 331K | -252K | 675K | -373K | -1.65M | 2.87M | 718K | 672K | 429K | 2.19M | -1.48M | -264K | -428K | 76K | -856K | 1.01M | -962K | -805K | 378K | 380K | -675K |
| Cash from Investing | 51.57M | 52.05M | 61.39M | -60.41M | -48.38M | -175.22M | -80.05M | 9.06M | -10.79M | 14.8M | -27.52M | -65.57M | -11M | -587K | -5.51M | -21.21M | -31.09M | -87.9M | -59.74M | 8.42M | -10.39M | -47.75M | 4.49M | -11.78M | -35.57M | -14.7M | -18.45M | -6.83M |
| Purchase of Investments | -6.89M | -8.05M | -24.99M | -5.03M | -44.04M | -164.25M | -105.87M | -56.21M | -4.55M | -32.64M | -149.94M | -167.27M | -103.27M | -83.77M | -140.17M | -117.03M | -156.17M | -160.58M | -93.09M | -13.1M | -33.91M | -71.49M | -38.01M | -65.43M | -91.17M | -44.8M | -11.96M | -43.7M |
| Sale/Maturity of Investments | 41.16M | 43.94M | 44.85M | 32.08M | 25M | 58.61M | 81.22M | 124.63M | 39.2M | 82.31M | 183.62M | 131.2M | 108.7M | 94.95M | 130.89M | 104.71M | 122.04M | 84.1M | 44.52M | 38.8M | 56.47M | 49.02M | 72.94M | 48.73M | 54.84M | 29.52M | 34.75M | 58.38M |
| Net Investment Activity | 34.27M | 35.89M | 19.87M | 27.04M | -19.05M | -105.64M | -24.65M | 68.42M | 34.65M | 49.68M | 33.68M | -36.08M | 5.43M | 11.18M | -9.28M | -12.31M | -34.13M | -76.48M | -48.56M | 25.7M | 22.56M | -22.48M | 34.93M | -16.7M | -36.34M | -15.27M | 22.79M | 14.67M |
| Acquisitions | 0 | 0 | -2.14M | 1.89M | 0 | 0 | 0 | 0 | 12.9M | 0 | 0 | 8.99M | -9.11M | 9.77M | 0 | 1.52M | 0 | 0 | 0 | -1.09M | -515K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | 18.52M | 17.12M | 47.47M | -86.74M | -28.45M | -67.64M | -52.61M | -55.43M | -57.74M | -28.26M | -51.75M | -37.98M | -6.27M | -20.68M | 4.25M | -7.84M | 4.48M | -10.1M | -8.66M | -13.94M | -31.8M | -23.58M | -29.13M | 6.31M | 1.83M | 2.79M | -38.17M | -20.87M |
| Cash from Financing | -95.34M | -100.58M | -158.61M | 54.07M | 24.23M | 143.8M | 77.34M | -30.3M | -14.3M | -26.41M | 15.91M | 51.47M | -3.78M | -8.63M | -11.54M | 19.09M | 15.67M | 73.77M | 38.16M | -468K | 2.29M | 11.51M | -6.01M | 10.57M | 18.56M | 21.75M | 4.84M | 3.31M |
| Dividends Paid | -12.52M | -12.47M | -12.22M | -9.94M | -9.19M | -9.72M | -9.45M | -9.03M | -7.77M | -6.09M | -6.05M | -5.92M | -5.64M | -4.86M | -4.02M | -4.28M | -4.28M | -4.8M | -4.28M | -3.94M | -3.88M | -3.83M | -3.73M | -3.63M | -3.49M | -3.27M | -3.2M | -2.82M |
| Share Repurchases | -16K | 0 | 0 | -3.33M | -23.66M | -8.31M | -1.87M | -6.83M | -348K | 0 | -1.54M | 0 | 0 | 0 | 0 | 0 | -1K | -13.4M | 0 | 0 | 0 | -1.93M | -1.72M | 0 | 0 | 0 | 0 | 0 |
| Stock Issued | 550K | 556K | 538K | 428K | 408K | 434K | 401K | 446K | 65K | 41K | 52K | 66K | 58K | 26.95M | 49K | 193K | 1K | 13.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Stock Activity | 534K | 556K | 538K | -2.9M | -23.25M | -7.88M | -1.47M | -6.39M | -283K | 41K | -1.49M | 66K | 58K | 26.95M | 49K | 193K | 0 | 0 | 0 | 0 | 0 | -1.93M | -1.72M | 0 | 0 | 0 | 0 | 0 |
| Debt Issuance (Net) | -504K | -1000K | -1000K | 1000K | 1000K | -1000K | -1000K | -1000K | 1000K | 1000K | -947K | 1000K | 1000K | -1000K | -1000K | -1000K | 1000K | 1000K | 747K | -1000K | 1000K | -302K | -1000K | -1000K | -1000K | 1000K | 1000K | 1000K |
| Other Financing | -82.86M | -37.94M | -78.53M | 8.89M | -23.85M | 173.4M | 107.26M | 47.4M | -29.26M | -25.03M | 24.4M | 42.05M | -4.8M | -22.23M | 7.94M | 25.02M | 14.36M | 46.56M | 41.69M | 12.88M | -2.86M | 17.57M | 867K | 20.81M | 27.45M | 19.99M | 3.22M | 4.6M |
| Net Change in Cash | -8.49M | -14.13M | -3.98M | 17.02M | 4.57M | -13.59M | 10.96M | 725K | -5.35M | 6.52M | 3.88M | -858K | 1.16M | 1.21M | -6.06M | 8.54M | -1.63M | -5.39M | -13.17M | 15.69M | 181K | -27.79M | 8.71M | 8.8M | -8.63M | 15.97M | -5.88M | 3.29M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 21.61M | 35.74M | 39.72M | 22.7M | 18.14M | 31.73M | 20.77M | 20.04M | 25.39M | 18.86M | 14.99M | 15.85M | 14.69M | 13.47M | 19.54M | 11M | 12.63M | 18.02M | 31.19M | 15.51M | 15.32M | 43.12M | 34.41M | 25.6M | 34.24M | 18.26M | 24.14M | 20.71M |
| Cash at End | 29.18M | 21.61M | 35.74M | 39.72M | 22.7M | 18.14M | 31.73M | 20.77M | 20.04M | 25.39M | 18.86M | 14.99M | 15.85M | 14.69M | 13.47M | 19.54M | 11M | 12.63M | 18.02M | 31.19M | 15.51M | 15.32M | 43.12M | 34.41M | 25.6M | 34.24M | 18.26M | 23.99M |
| Interest Paid | 30.7M | 33.47M | 42.53M | 21.74M | 4.68M | 4.23M | 7.81M | 10.48M | 5.91M | 3.58M | 3.54M | 3.4M | 3.5M | 4.1M | 4.97M | 6.49M | 8.38M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Taxes Paid | 0 | 0 | 0 | 2.73M | 4.13M | 3.67M | 3.81M | 3.47M | 1.95M | 2.19M | 4.42M | 4.82M | 2.61M | 3.69M | 2.17M | 3.63M | 2.47M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 34.06M | 33.44M | 89.44M | 20.75M | 27.83M | 15.88M | 10.89M | 18.03M | 19.14M | 11.52M | 6.03M | 12.73M | 14.89M | 9.59M | 10.51M | 8.08M | 12.35M | 7.41M | 5.9M | 5.48M | 7.64M | 6.75M | 8.92M | 8.62M | 7.31M | 6.71M | 4.67M | 6.17M |
| FCF Growth % | -67.37% | -62.61% | 330.94% | -25.42% | 75.23% | 45.87% | -39.63% | -5.79% | 66.19% | 90.89% | -52.62% | -14.46% | 55.28% | -8.78% | 30.1% | -34.6% | 66.66% | 25.69% | 7.65% | -28.33% | 13.15% | -24.27% | 3.49% | 17.86% | 8.95% | 43.88% | -24.45% | - |
Rising deposit funding costs
Based on reported financial statements, LCNB's net income generation has fluctuated significantly, with a 2026Q1 net income of $4.4 million, suggesting that the bank's ability to internally fund organic growth remains sensitive to the volatility of its provision for credit losses and broader interest rate environment.
The bank's ability to retain capital is currently constrained by the need to balance dividend payouts against the requirement for higher loss reserves. Investors should monitor whether the current earnings trajectory provides sufficient buffer to support future loan growth without necessitating external capital raises.
According to recent SEC filings, LCNB has actively managed its investment securities portfolio, with net sales of $4.3 million in 2026Q1, indicating a strategic shift toward liquidating assets to potentially offset the pressure on net interest margins and support ongoing liquidity requirements for the bank.
The consistent pattern of selling investment securities suggests that management is utilizing the portfolio as a primary source of liquidity rather than relying solely on deposit inflows. This approach warrants further investigation into the duration and yield characteristics of the remaining securities, as continued liquidation may reduce future interest income.
As reported in financial statements, LCNB maintained a consistent dividend payout of approximately $3.1 million per quarter through 2026Q1, which appears increasingly aggressive relative to the bank's recent net income volatility and the rising costs associated with its integration of the Cincinnati Bancorp acquisition.
While the dividend remains a core component of the shareholder value proposition, the payout ratio has become strained during periods of lower profitability. Analysts should evaluate whether the current dividend level limits the bank's flexibility to reinvest in digital infrastructure or absorb potential credit losses.
Based on the provided quarterly data, LCNB recorded a $2.3 million provision for credit losses in 2026Q1, a sharp increase from mid-2025 levels, which suggests that management is proactively adjusting its capital reserves to account for potential deterioration in the regional commercial loan portfolio's credit quality.
The increase in provisioning acts as a non-cash drag on operating cash flow, reflecting a more cautious outlook on the economic environment in Southwest Ohio. This shift may indicate that the bank is preparing for a cycle of higher charge-offs, which could further pressure future capital generation.
Quick answers to the most common questions about buying LCNB stock.
LCNB Corp. (LCNB) generated $34.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
LCNB Corp. (LCNB) generated $33.4M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
LCNB Corp. (LCNB) spent $1.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, LCNB Corp. (LCNB) returned $12.5M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.