Converted by EDGARwiz

EXHIBIT 99.2

LCNB Corp. and Subsidiaries

Financial Highlights

(Dollars in thousands, except per share amounts)


Condensed Income Statement		Three Months Ended March 31,
		2013	2012
Interest income	$	8,076	7,731
Interest expense		1,098	1,322
Net interest income		6,978	6,409
Provision for loan losses		149	215
Net interest income after provision		6,829	6,194
Non-interest income		2,507	2,336
Non-interest expense		7,091	5,448
Income before income taxes		2,245	3,082
Provision for income taxes		517	805
Net income	$	1,728	2,277

Dividends per common share	$	0.16	0.16

Earnings per common share:
Basic	$	0.23	0.34
Diluted		0.23	0.34

Average shares outstanding:
Basic		7,513,101	6,706,295
Diluted		7,610,626	6,773,451

Selected Financial Ratios
Return on average assets		0.76%	1.15%
Return on average equity		7.51%	11.56%
Dividend payout ratio		69.57%	47.06%
Net interest margin (tax equivalent)		3.53%	3.69%


Selected Balance Sheet Items		March 31, 2013	December 31, 2012
Investment securities	$	304,350	276,970

Loans		549,667	453,783
Less allowance for loan losses		3,404	3,437
Net loans		546,263	450,346

Total assets		946,404	788,637
Total deposits		820,870	671,471
Short-term borrowings		11,609	13,756
Long-term debt		13,128	13,705
Total shareholders’ equity		94,204	82,006

Shares outstanding at period end		7,625,760	6,731,900

Book value per share	$	12.35	12.18
Tangible book value per share		10.14	11.29
Equity to assets ratio		9.95%	10.40%

Assets Under Management
LCNB Corp. total assets	$	946,404	788,637
Trust and investments (fair value)		244,198	221,558
Loans serviced		87,710	71,568
Business cash management		6,473	6,673
Brokerage accounts (fair value)		102,428	96,424
Total assets managed	$	1,387,213	1,184,860