1 U.S. SECURITIES AND EXCHANGE COMMISSION Washington, DC 20549 Form 10-QSB X Quarterly report under Section 13 or 15(d) of the Securities Exchange Act of 1934 For the quarterly period ended September 30, 2005 ___ Transition report under Section 13 or 15(d) of the Exchange Act For the transition period from _______ to _________ Commission File Number 333-67435 CITIZENS FIRST CORPORATION (Exact Name of Small Business Issuer as Specified in its Charter) Kentucky 61-0912615 (State or Other Jurisdiction of (I.R.S. Employer Identification No.) Incorporation or Organization) 1805 Campbell Lane, Bowling Green, Kentucky 42101 (Address of principal executive offices) Issuer's telephone number, including area code: (270) 393-0700 Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No ___ Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act) Yes ___ No X State the number of shares outstanding of each of the issuer's classes of common equity, as of the latest practicable date: CLASS OUTSTANDING AT NOVEMBER 14, 2005 ----- -------------------------------- Common Stock, no par value 893,643 Transitional Small Disclosure Format: Yes ___ No X 1 2 CITIZENS FIRST CORPORATION TABLE OF CONTENTS PAGE NO. PART I. FINANCIAL INFORMATION ITEM 1. Financial Statements 3-12 ITEM 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 13-20 ITEM 3. Controls and Procedures 21 PART II. OTHER INFORMATION ITEM 1. Legal Proceedings None ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds None ITEM 3. Defaults Upon Senior Securities None ITEM 4. Submission of Matters to a Vote of Security Holders None ITEM 5. Other Information None ITEM 6. Exhibits 22 Signatures 23 Exhibits 24-27 2 3 PART 1. FINANCIAL STATEMENTS ITEM 1. FINANCIAL STATEMENTS CITIZENS FIRST CORPORATION CONSOLIDATED BALANCE SHEETS (Unaudited) SEPTEMBER 30, 2005 DECEMBER 31, 2004 ------------------ ----------------- ASSETS Cash and due from banks $8,035,993 $3,910,629 Federal funds sold - 169,078 -------------- ----------- Cash and cash equivalents 8,035,993 4,079,707 Available for sale securities 12,308,326 12,888,985 Federal Home Loan Bank (FHLB) stock 606,400 582,800 Mortgage loans held for sale 1,046,811 649,500 Loans 158,689,160 146,950,427 Less allowance for loan losses 1,949,704 1,720,565 -------------- ----------- Net loans 156,739,456 145,229,862 Premises and equipment, net 7,605,132 3,628,317 Interest receivable 1,047,324 788,871 Deferred income taxes 589,873 549,292 Goodwill 936,416 936,416 Other assets 224,286 178,336 -------------- ----------- Total assets $189,140,017 $169,512,086 ============== ============ LIABILITIES AND STOCKHOLDERS' EQUITY Deposits: Demand deposits $15,326,475 $15,015,304 Savings, NOW and money market deposits 49,073,269 54,770,108 Time deposits 81,933,150 60,743,325 -------------- ------------ Total deposits 146,332,894 130,528,737 Federal funds purchased 2,598,000 2,500,000 Securities sold under agreements to repurchase 2,649,642 3,872,532 Long-term debt 17,000,000 13,000,000 Income taxes payable 281,676 155,814 Accrued interest and other liabilities 893,970 1,278,363 -------------- ------------ Total liabilities 169,756,183 151,335,446 Stockholders' equity: Preferred stock cumulative;500 shares authorized; 250 shares issued and outstanding; no par value, at September 30, 2005 and at December 31, 2004 7,659,340 7,659,340 Common stock, no par value, authorized 5,000,000 shares; issued and outstanding 893,643 and 887,719, shares, respectively at September 30, 2005 and December 31, 2004 10,079,986 9,975,130 Retained earnings 1,950,312 851,972 Accumulated other comprehensive income (loss) (305,804) (309,802) -------------- ------------ Total stockholders' equity 19,383,834 18,176,640 -------------- ------------ Total liabilities and stockholders' equity $189,140,017 $169,512,086 ============== ============ See accompanying notes to consolidated financial statements. 3 4 Citizens First Corporation Consolidated Statements of Operations (Unaudited) For the three months ended September 30: 2005 2004 ----- ---- Interest income Loans, including fees $2,766,312 $2,044,843 Available-for-sale securities 117,454 123,356 Federal funds sold 4,342 7,244 Dividends on FHLB stock 7,362 5,989 ------------ ----------- Total interest income 2,895,470 2,181,432 Interest expense Deposits 766,251 513,785 Securities sold under agreements to repurchase 7,533 9,236 Long-term debt 100,979 76,365 Federal funds purchased 20,788 1,957 ------------ ----------- Total interest expense 895,551 601,343 ------------ ----------- Net interest income 1,999,919 1,580,089 Provision for loan losses 95,000 40,000 ------------ ----------- Net interest income after provision for loan losses 1,904,919 1,540,089 ------------ ----------- Non-interest income Service charges on deposit accounts 210,470 213,918 Other service charges and fees 24,960 26,010 Mortgage banking income 122,479 136,902 Lease income 36,862 - Trust referral fees 5,500 3,000 Other income 8,298 6,785 ------------ ----------- Total non-interest income 408,569 386,615 Non-interest expenses Salaries and employee benefits 750,573 752,534 Net occupancy expense 109,821 89,370 Furniture and equipment expense 92,792 106,643 Advertising 65,554 56,955 Professional fees 62,040 56,681 Legal fees 121,450 107,354 Data processing services 111,914 88,885 FDIC and other insurance 17,943 26,961 Franchise shares and deposit tax 51,150 42,600 Business manager expense 1,493 9,074 Postage, printing and supplies 30,237 22,175 Telephone and other communication 33,197 26,567 Other 59,184 93,567 ----------- ----------- Total non-interest expenses 1,507,348 1,479,366 ----------- ----------- Income before income taxes 806,140 447,338 Income tax expense 274,200 146,750 ----------- ----------- Net income 531,940 300,588 Preferred dividends (131,036) (109,671) ----------- ----------- Net income available for common shareholders $400,904 $190,917 =========== =========== Basic earnings per common share $0.45 $0.23 Diluted earnings per common share $0.37 $0.23 See accompanying notes to consolidated financial statements. 4 5 Citizens First Corporation Consolidated Statements of Operations (Unaudited) For the nine months ended September 30: 2005 2004 ----- ---- Interest income Loans, including fees $7,570,231 $5,900,445 Available-for-sale securities 356,313 391,009 Federal funds sold 17,926 11,184 Dividends on FHLB stock 21,017 16,533 ------------ ---------- Total interest income 7,965,487 6,319,171 Interest expense Deposits 2,005,086 1,606,506 Securities sold under agreements to repurchase 24,427 28,775 Long-term debt 249,240 287,064 Federal funds purchased 42,632 12,637 ----------- ---------- Total interest expense 2,321,385 1,934,982 ----------- ---------- Net interest income 5,644,102 4,384,189 Provision for loan losses 215,000 160,000 ----------- ---------- Net interest income after provision for loan losses 5,429,102 4,224,189 ----------- ---------- Non-interest income Service charges on deposit accounts 615,640 623,318 Other service charges and fees 80,681 76,897 Mortgage banking income 317,549 351,898 Net realized (losses) on sale of available-for-sale securities - (34,368) Lease income 47,288 890 Trust referral fees 14,500 9,500 Other income 26,140 23,345 ----------- --------- Total non-interest income 1,101,798 1,051,480 Non-interest expenses Salaries and employee benefits 2,111,432 2,284,075 Net occupancy expense 290,406 273,361 Furniture and equipment expense 281,221 319,812 Advertising 185,545 148,719 Professional fees 168,078 155,830 Legal fees 250,128 213,174 Data processing services 302,257 272,846 FDIC and other insurance 77,601 126,275 Franchise shares and deposit tax 153,450 97,947 Business manager expense 7,474 37,483 Postage, printing and supplies 84,790 73,067 Telephone and other communication 95,033 91,739 Other 269,312 254,016 ----------- --------- Total non-interest expenses 4,276,726 4,348,374 ----------- --------- Income before income taxes 2,254,174 927,295 Income tax expense 767,000 298,350 ----------- --------- Net income 1,487,174 628,945 Preferred dividends (388,835) (109,671) ------------ --------- Net income available for common shareholders $1,098,339 $519,274 ============ ========= Basic earnings per common share $1.23 $0.62 Diluted earnings per common share $1.03 $0.62 See accompanying notes to consolidated financial statements. 5 6 CITIZENS FIRST CORPORATION CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (Unaudited) FOR THE NINE MONTHS ENDED SEPTEMBER 30: 2005 2004 --------------------------------------- ---- ---- Balance January 1 $18,176,640 $9,610,377 Net income 1,487,174 628,945 Issuance of common stock 104,856 54,149 Issuance of preferred stock - 7,659,340 Payment of preferred dividends, $1,555.34 per share for 2005 and $438.68 per share for 2004 (388,835) (109,671) Other comprehensive income (loss), net of tax 3,999 126,554 ------------ ------------- Balance at end of period $19,383,834 $17,969,694 =========== ============= See accompanying notes to consolidated financial statements. Citizens First Corporation Consolidated Statements of Comprehensive Income (Unaudited) For the nine months ended September 30: 2005 2004 ---- ---- Net income .................................................. $ 1,487,174 $ 628,945 Other comprehensive income (loss), net of tax: Unrealized gain (loss) on available for sale securities, net of income taxes (benefits) of $2,060 and $53,509, arising during the period, respectively............ 3,999 103,871 ------------ ----------- Comprehensive income ........................................... $ 1,491,173 $ 732,816 ========== =========== See accompanying notes to consolidated financial statements .... Citizens First Corporation Consolidated Statements of Comprehensive Income (Unaudited) For the three months ended September 30: 2005 2004 ---- ---- Net income ................................................... $ 531,940 $ 300,588 Other comprehensive income (loss), net of tax: Unrealized gain (loss) on available for sale securities, net of income taxes (benefits) of $(70,144) and $174,242, arising during the period, respectively ...... (136,162) 338,234 --------- --------- Comprehensive income ......................................... $ 395,778 $ 638,822 ========= ========= See accompanying notes to consolidated financial statements. 6 7 CITIZENS FIRST CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30: (Unaudited) (Unaudited) 2005 2004 ---- ---- OPERATING ACTIVITIES: Net income ................................................. $ 1,487,174 $ 628,945 Items not requiring (providing) cash: Depreciation and amortization ............................. 284,409 340,248 Provision for loan losses ................................. 215,000 160,000 Amortization of premiums and discounts on securities ...... 10,159 15,591 Loss on sale of property, plant and equipment ............. -- 2,259 Loss on sale of other real estate owned ................... 6,803 -- Deferred income taxes (benefits) .......................... (40,581) (84,770) Net realized losses on disposition of investment securities -- 34,368 Gains on sales of loans ................................... (264,795) (306,367) Sale of mortgage loans held for sale ...................... 19,238,834 16,063,220 Origination of mortgage loans for sale ..................... (19,371,350) (15,813,061) FHLB stock dividend received .............................. (20,800) (16,300) Changes in: Interest receivable ....................................... (258,453) (123,349) Income taxes receivable ................................... -- (187,764) Other assets .............................................. 13,297 81,315 Interest payable and other liabilities .................... (259,915) 566,069 ----------- ------------ Net cash from operating activities ............... 1,039,782 1,360,404 INVESTING ACTIVITIES: Net changes in loans ........................................ (11,989,738) (6,162,763) Purchases of premises and equipment ......................... (4,243,827) (62,995) Proceeds from sale of property, plant and equipment ......... -- 625 Proceeds from maturities of securities available for sale ... 576,558 703,539 Proceeds from sales of available-for-sale securities ........ -- 4,727,438 Purchase of FHLB stock ...................................... (2,800) (135,300) Proceeds from sale of other real estate owned ............... 264,929 -- ------------ ------------ Net cash from investing activities ................ (15,394,878) (929,456) FINANCING ACTIVITIES: Net increase (decrease) in deposits ........................ 15,804,157 (3,278,575) Net increase (decrease) in other borrowings ................. 4,000,000 (1,000,000) Net increase (decrease) in federal funds .................... (1,124,890) (1,435,286) purchased and repurchase agreements Issuance of preferred stock ................................ -- 7,659,340 Dividends paid on preferred stock ........................... (388,835) (109,671) Issuance of common stock ................................... 20,950 54,149 ------------ ------------ Net cash from financing activities .......................... 18,311,382 1,889,957 ------------ ------------ NET INCREASE IN CASH AND CASH EQUIVALENTS ................... 3,956,286 2,320,905 Cash and cash equivalents at beginning of period ............ 4,079,707 5,233,396 ------------ ------------ CASH AND CASH EQUIVALENTS AT END OF PERIOD .................. $ 8,035,993 $ 7,554,301 ============ ============ Supplemental Cash Flow Information: Cash paid for interest ...................................... $ 2,212,654 $ 1,969,904 Cash paid for income taxes .................................. $ 925,500 $ 521,558 Real estate acquired in settlement of loans: ................. $ 265,144 $ - See accompanying notes to consolidated financial statements. 7 8 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES The accounting and reporting policies of Citizens First Corporation (the "Company") and its subsidiary, Citizens First Bank, Inc. (the "Bank"), conform to accounting principles generally accepted in the United States of America and general practices within the banking industry. The consolidated financial statements include the accounts of the Company and the Bank. All significant intercompany transactions and accounts have been eliminated in consolidation. Certain information and note disclosures normally included in the Company's annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. These consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company's Form 10-KSB annual report for 2004 filed with the Securities and Exchange Commission. The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Estimates used in the preparation of the financial statements are based on various factors including the current interest rate environment and the general strength of the local economy. Changes in the overall interest rate environment can significantly affect the Company's net interest income and the value of its recorded assets and liabilities. Actual results could differ from those estimates used in the preparation of the financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been reflected in the accompanying unaudited financial statements. Results of interim periods are not necessarily indicative of results to be expected for the full year. Those adjustments consist only of normal recurring adjustments. The consolidated balance sheet of the Company as of December 31, 2004, has been derived from the audited consolidated balance sheet of the Company as of that date. STOCK OPTION PLANS All references to stock options, earnings per share and the amount of common stock issued and outstanding have been adjusted to reflect the 5% common stock dividend that was paid on May 30, 2005, to record holders of common stock on April 29, 2005. On December 9, 2002, the board of directors adopted the 2002 Stock Option Plan, which became effective subject to the approval of the Company's shareholders at the annual meeting in April 2003. The purpose of the plan is to afford key employees an incentive to remain in the employ of the Company and its subsidiaries and to use their best efforts on its behalf. 126,000 shares of Company common stock have been reserved for issuance under the plan. On January 17, 2003, the board of directors adopted the 2003 Stock Option Plan for Non-Employee Directors, which became effective subject to the approval of the Company's shareholders at the annual meeting in April 2003. The purpose of the plan is to assist the Company in promoting a greater identity of interest between the Company's non-employee directors and shareholders, and in attracting and retaining non-employee directors by affording them an opportunity to share in the Company's future successes. 42,000 shares of common stock have been reserved for issuance under the plan. The 2002 Stock Option Plan and the 2003 Stock Option Plan for Non-Employee Directors were approved at the Company's Annual Meeting of Shareholders on April 17, 2003. On January 14, 2004, the Company granted options to purchase 42,000 shares under the employee stock option plan and 5,250 shares under the non-employee stock option plan. On May 20, 2004, the Company granted options to purchase 4,725 shares under the non-employee stock option plan. On January 12, 2005, the Company granted options to purchase 42,000 shares under the employee stock option plan. The Company on April 21, 2005, granted options to purchase 6,300 shares under the non-employee stock option plan. The Company accounts for these plans under the recognition and measurement principles of APB Opinion No. 25, Accounting for Stock Issued to Employees, and related Interpretations. No stock-based employee compensation 8 9 cost is reflected in net income, as all options granted under this plan had an exercise price equal to the market value of the underlying common stock on the grant date. The following tables illustrates the effect on net income and earnings per share if the Company had applied the fair value provisions of FASB Statement No. 123, Accounting for Stock-Based Compensation, to stock-based employee compensation, for the quarter and nine months ended September 30, 2005 and 2004. QUARTER ENDED SEPTEMBER 30 2005 2004 ---------------------------------- Net income, as reported $ 531,940 $ 300,588 Less: Total stock-based employee compensation cost determined under the fair value based method, net of income taxes 26,367 7,564 Pro forma net income $ 505,573 $ 293,024 Earnings per share: Basic - as reported $ 0.45 $ 0.22 Basic - pro forma $ 0.42 $ 0.22 Diluted - as reported $ 0.37 $ 0.22 Diluted - pro forma $ 0.35 $ 0.22 Nine Months Ended September 30 2005 2004 ----------------------------------- Net income, as reported $ 1,487,174 $ 628,945 Less: Total stock-based employee compensation cost determined under the fair value based method, net of income taxes 96,017 42,839 Pro Forma net income $ 1,391,157 $ 586,106 Earnings per share: Basic - as reported $ 1.23 $ 0.59 Basic - pro forma $ 1.12 $ 0.59 Diluted - as reported $ 1.03 $ 0.59 Diluted - pro forma $ 0.97 $ 0.59 The Company's 2002 Stock Option Plan is a fixed option plan under which the Company may grant options that vest over 3 years to selected employees for up to 126,000 shares of common stock. The Company's 2003 Stock Option Plan is a fixed option plan under which the Company may grant options that vest immediately to selected non-employee directors for up to 42,000 shares of common stock. The exercise price of each option is intended to equal the fair value of the Company's stock on the date of grant. An option's maximum term is 10 years. A summary of the status of the plans at September 30, 2005 and 2004, and changes during the periods then ended is presented below: 2005 2004 Weighted-Average Weighted-Average Shares Exercise Price Shares Exercise Price ------------------------------------------------------------------------------- Outstanding, beginning of year 51,035 $ 13.50 -- $ -- Granted 48,305 14.44 51,975 13.50 Exercised (1,575) 13.30 -- Forfeited (11,507) 13.82 -- Expired -- -- -- Outstanding, end of period 86,258 $ 13.99 51,975 $ 13.50 Options exercisable, end of period 25,819 9,975 9 10 The fair value of options granted is estimated on the date of the grant using an option-pricing model with the following weighted-average assumptions: 2005 ---------------- Dividend yields 0% Volatility factors of expected market price of common stock 22.46% Risk-free interest rates 3.77% Expected life of options 6 Years Weighted-average fair value of options granted during the year $ 4.50 The following table summarizes information about stock options under the plans outstanding at September 30, 2005: Options Outstanding Options Exercisable Range of Number Weighted-Average Remaining Weighted-Average Number Weighted-Average Exercise Prices Outstanding Contractual Life Exercise Price Exercisable Exercise Price -------------------------------------------------------------------------------------------------------------------- $13.57 33,390 8.2 years $13.57 11,119 $13.57 $13.57 4,200 8.2 years $13.57 4,200 $13.57 $12.76 4,200 8.7 years $12.76 4,200 $12.76 $14.33 38,168 9.2 years $14.33 -- $14.33 $15.19 6,300 9.7 years $15.19 6,300 $15.19 (2) RECLASSIFICATIONS Certain reclassifications have been made to the 2004 financial statements to conform to the 2005 financial statement presentation. These reclassifications had no effect on net earnings. (3) ALLOWANCE FOR LOAN LOSSES Activity in the allowance for loan losses for the stated periods was as follows: September 30, September 30, --------------------------------- 2005 2004 --------------------------------- Balance, beginning of year ............................ $ 1,720,565 $ 1,904,377 Provision charged to expense .......................... 215,000 160,000 Loans charged off, net of recoveries of $129,687 for September 30, 2005 and $5,120 for September 30, 2004 14,139 (366,970) ----------- ----------- Balance, September 30, 2005 and September 30, 2004, respectively............................................ $ 1,949,704 $ 1,697,407 =========== =========== (4) ACQUISITION OF COMMONWEALTH MORTGAGE AND SOUTHERN KENTUCKY LAND TITLE On January 2, 2003, the Bank acquired all of the outstanding stock of Commonwealth Mortgage of Bowling Green, Inc. and Southern Kentucky Land Title, Inc. Commonwealth Mortgage originates 1-4 family residential mortgages for sale in the secondary mortgage market, while Southern Kentucky Land Title provides title insurance agency services for real estate purchase contracts. The purchase price for Commonwealth Mortgage and Southern Kentucky Land Title consisted of $400,000 in cash plus a deferred contingent purchase price of up to $1,350,000 payable upon the combined entities' achievement of specified annual earnings targets over a five year period, plus 25% of the amount, if any, by which their earnings exceed such targets. 25% of the deferred purchase price will be paid by the issuance of the Company's common stock, valued at the average of the closing sales price of the stock over the last ten trading days of the applicable calendar year. At the former Commonwealth shareholders' option, an additional 10 11 25% of such deferred purchase price, if any, may be paid in shares of the Company's common stock. The deferred contingent purchase price is accounted for as additional purchase price at the time the contingency is resolved. The Bank also purchased the .2 acre site on which the main office of Commonwealth Mortgage is located for a purchase price of $272,500 in cash. Goodwill recognized in the initial transaction amounted to $380,000. In January 2004, the Bank paid $162,401 in cash, and in April 2004 the Company issued 3,790 shares of the Company's common stock, to the former Commonwealth shareholders as the first installment of the deferred contingent purchase price. In January 2005, the Bank paid $251,717 in cash, and in March 2005 the Company issued 5,778 shares of the Company's common stock to the former Commonwealth shareholders as the second installment of the deferred contingent purchase price. At September 30, 2005, goodwill from this transaction totaled $936,416. The acquisition of Commonwealth Mortgage and Southern Kentucky Land Title was completed to give the Bank an expanded presence in the local mortgage origination market, to further expand the Bank's customer service offerings and to supplement the Bank's non-interest fee income. (5) CUMULATIVE CONVERTIBLE PREFERRED STOCK OFFERING The Company completed during the third quarter of 2004 the private placement of 250 shares of Cumulative Convertible Preferred Stock, stated value $31,992 per share (Preferred Stock), for an aggregate purchase price of $7,998,000. The Preferred Stock was sold for $31,992 per share, is entitled to quarterly cumulative dividends at an annual fixed rate of 6.5% and is convertible into shares of common stock of the Company at an initial conversion price per share of $15.50 on and after three years from the date of issuance. The sale of the Preferred Stock netted proceeds to the Company of $7,659,340, of which $3,011,970 (including $3,000,000 in principal and $11,970 in accrued interest) was used to repay the outstanding balance under the Company's line of credit, and $3,800,000 was contributed to the capital of the Bank. The remaining proceeds from the issuance of the Preferred Stock are being used for general corporate purposes, including the contribution of capital to the Bank. (6) EARNINGS PER SHARE On April 20, 2005, the Board of Directors declared a 5% common stock dividend to shareholders of record on April 29, 2005, payable May 30, 2005. All references to common shares and earnings per share have been restated to reflect the stock dividend. There are no anti-dilutive stock options. Basic earnings per share have been computed by dividing net income available for common shareholders by the weighted-average number of common shares outstanding for the period. Diluted earnings per share have been computed the same as basic earnings per share, and assumes the conversion of outstanding vested stock options and convertible preferred stock. For the three months and nine months ended September 30, 2004, all stock options were anti-dilutive. For the three months and nine months ended September 30, 2005, no stock options were anti-dilutive. The following table reconciles the basic and diluted earnings per share computations for the quarters and nine months ending September 30, 2005 and 2004. QUARTER ENDED SEPTEMBER 30, 2005 QUARTER ENDED SEPTEMBER 30, 2004 ------------------------------------- ---------------------------------------- WEIGHTED-AVERAGE WEIGHTED-AVERAGE SHARES PER SHARE SHARES PER SHARE INCOME AMOUNT INCOME AMOUNT ------------------------------------- ---------------------------------------- BASIC EARNINGS PER SHARE Net income .................... $ 531,940 $ 300,588 Less: Dividends on preferred stock ....... (131,036) (109,671) ----------- ---------- Net income available to common shareholders . 400,904 893,643 $ 0.45 190,917 886,260 $ 0.22 ======= ====== EFFECT OF DILUTIVE SECURITIES Convertible preferred ... stock ................. 131,036 541,800 -- -- Stock options ........... -- 10,280 -- -- -------- ----------- ----------- ------- DILUTED EARNINGS (LOSS) PER SHARE Net income available to common shareholders and assumed conversions $ 531,940 1,445,723 $ 0.37 $ 190,917 886,260 $ 0.22 =========== =========== ====== =========== =========== ====== 11 12 NINE MONTHS ENDED SEPTEMBER 30, 2005 NINE MONTHS ENDED SEPTEMBER 30, 2004 -------------------------------------------------------------------------------- WEIGHTED-AVERAGE WEIGHTED-AVERAGE SHARES PER SHARE SHARES PER SHARE INCOME AMOUNT INCOME AMOUNT ----------------------------------------------------------------------------------- BASIC EARNINGS PER SHARE Net income .............. $ 1,487,174 $ 628,945 Less: Dividends on preferred stock ....... (388,835) (109,671) ----------- --------- Net income available to common shareholders . 1,098,339 891,958 $ 1.23 519,274 885,110 $ 0.59 ======== ======== EFFECT OF DILUTIVE SECURITIES Convertible preferred ... stock ................. 388,835 541,800 -- -- Stock options ........... 0 5,097 -- -- ------- --------- --------- ------- DILUTED EARNINGS (LOSS) PER SHARE Net income available to common shareholders and assumed conversions $ 1,487,174 1,438,855 $ 1.03 $ 519,274 885,110 $ 0.59 =========== =========== ======== =========== ======== ========= (7) EMPLOYEE BENEFIT PLAN Effective October 1, 2004, the Company elected to self-insure certain costs related to employee health and accident benefit programs. The Company has purchased insurance that limits its annual exposure for individual claims and that limits its aggregate annual exposure to $118,641 during the initial year of the plan. Future insurance costs that limit the Company's exposure for individual claims and aggregate exposure will be determined annually, based primarily upon the Company's actual claim history for the previous year. (8) COMMON STOCK DIVIDEND On April 20, 2005, the Board of Directors of the Company declared a 5% stock dividend on each share of common stock of the Corporation outstanding, payable to the record holders of the common stock on April 29, 2005. The dividend was issued and payable May 30, 2005 in the form of 0.05 share of common stock for each one share of common stock outstanding on the record date. Any fractional share of common stock which a shareholder would be entitled to receive was rounded up to a whole share of common stock. A total of 42,584 shares of common stock were issued as a result of common stock dividend. (9)NOTE 9 - RECENTLY ISSUED ACCOUNTING STANDARDS NOT YET ADOPTED FAS 123, Revised, requires all public companies to record compensation cost for stock options provided to employees in return for employee service. As discussed in the Stock Compensation Expense disclosure in Note 1 above, the cost of stock options is measured at the fair value of the options when granted. This cost will be required to be expensed over the employee service period, which is normally the vesting period of the options. This Standard was originally to apply to stock option awards granted or modified after the first quarter or year following June 15, 2005. However, this requirement has been postponed until the first quarter or year following December 15, 2005. Compensation cost will also be recorded for options already granted that have a vesting period beyond the date of adoption. The effect on results of operations will depend on the level of future option grants and the calculation of the fair value of the options granted. The effect of existing options that will continue to vest after the adoption date is anticipated to be immaterial. There will also be no significant effect on the financial position of the Company as total equity will not change as a result of the required recording of compensation cost. (10) SUBSEQUENT EVENTS In 2003, Citizens First Bank, Inc., a wholly owned subsidiary of Citizens First Corporation, initiated an action to recover the outstanding principal balance of and interest on three loans to one borrower totaling approximately $1,675,000. After obtaining a default judgment against the borrower and guarantors, the Bank filed a garnishment action in Travis County, Texas to recover certain of the borrower's assets in the possession of third parties, consisting primarily of the proceeds generated from a producing oil and gas well in Texas. On November 3, 2005, the court indicated that it would enter an order granting the Bank's request for declaratory relief against certain intervening parties claiming a superior interest in the well and its proceeds. As a result of an agreement entered into between the Bank and the intervening parties, the court's grant of relief will be non-appealable. In the fourth quarter of 2005, the Bank is expected to receive approximately $1,000,000 of the proceeds from the well currently being held in the registry of the court. The Bank previously had charged off $1,043,050 of the loans. 12 13 ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS GENERAL Citizens First Corporation ("the Company") was incorporated in Kentucky on December 24, 1975 for the purpose of conducting business as an investment club, and is headquartered in Bowling Green, Kentucky. In late 1998 and early 1999, the Company received regulatory approval to become a bank holding company under the Bank Holding Company Act of 1956, as amended (the"BHCA"), through its organization and ownership of its subsidiary, Citizens First Bank, Inc. (the "Bank"). On February 17, 1999 the Company completed the initial public offering of the sale of 536,667 shares of its no par value common stock. The Company, through the Bank, is now involved in the banking business, primarily serving customers in the Bowling Green/Warren County market and in the Franklin/Simpson County market. As of September 30, 2005, the Company and Bank employed sixty-five employees (fifty-eight full-time equivalent employees). The Bank commenced operations as a newly chartered commercial bank in February 1999 at 1805 Campbell Lane, Bowling Green, Kentucky. The Bank opened a branch office at 901 Lehman Avenue, Bowling Green, Kentucky in March 1999. In January 2003 the Bank acquired Commonwealth Mortgage and Southern Kentucky Land Title, Inc. located at 1301U.S. Highway 31-W Bypass in Bowling Green, Kentucky. The Bank opened branch offices at 2451 Fitzgerald-Industrial Drive, Bowling Green, Kentucky and at 1200 South Main Street, Franklin, Kentucky in February 2003. During the third quarter of 2005, the Bank purchased a 30,000 square foot office building, located at 1065 Ashley Street in Bowling Green, Kentucky for $3,750,000. The Bank has received permission from the appropriate regulatory authorities to move its headquarters to this facility, and also to open a retail branch in the building. Approximately 15,000 square feet of the first floor of this building is leased. The bank offices will primarily be occupied by senior management, commercial lenders, deposit operations, loan accounting, finance, and information systems personnel. The purchase price was funded through the acquisition of deposits generated by the bank. The Bank was organized as a community oriented, full service alternative to the super-regional financial institutions which dominate its primary service area. The Bank's mission is to firmly establish itself in its primary service area as a community owned and operated full-service bank providing traditional products and services typically offered by commercial banks. The Bank believes that its ability to compete is enhanced by its local management and its base of local shareholders and directors. The Bank has emphasized and intends to continue emphasizing its Bowling Green and southern Kentucky roots, and the Bank has a philosophy of giving its customers prompt and responsive personal service. The Company's corporate strategy focuses on providing the Bank's customers with high quality, personal banking services. The Bank offers products designed to meet the needs of its customers that include individuals, small businesses, partnerships and corporations. The Bank provides a full range of corporate and retail banking services that include checking, savings, and time deposit accounts; secured and unsecured loans to corporations, individuals, and others; letters of credit; rental of safe deposit boxes; and cash management services. The Bank also offers, through affiliations with third parties, trust services, investment management services, and business and personal insurance products. The Bank offers a full range of deposit services. Checking account services include regular non-interest bearing checking accounts as well as interest bearing negotiable order of withdrawal ("NOW") accounts. Savings and certificate of deposit accounts include accounts ranging from a daily maturity (regular savings and also money market accounts) to longer-term certificates as authorized by law. In addition, retirement accounts such as IRA's (Individual Retirement Accounts) are available. All deposit accounts are insured by the Federal Deposit Insurance Corporation to the full amount permitted by law. Deposit accounts are solicited from individuals, businesses, professional organizations and governmental authorities. Lending services include a full range of commercial, personal, and mortgage loans. The Bank's primary focus is on business lending. The types of commercial loans that are available include both secured and unsecured loans for 13 14 working capital (including inventory and receivables), business expansion (including acquisition of real estate and improvements) and purchase of machinery and equipment. The Bank does not emphasize real estate lending for land acquisition, land development or open-end construction loans. The types of personal loans that are available include secured and unsecured loans for such purposes as financing automobiles, home improvements, education and personal investments. The Bank originates, processes and closes residential real estate loans that are then primarily sold on the secondary market (each individually) to a correspondent. The Bank offers credit cards (through correspondent banking services) including MasterCard (TM) and Visa(TM) as well as a personal checking account related line of credit. The line of credit is available for both protection against unexpected overdrafts and also for the convenience of having a pre-arranged loan that can be activated simply by a check drawn on a personal checking account. Other services offered include, but are not limited to, safe deposit boxes, letters of credit, travelers checks, direct deposit of payroll, social security and dividend payments and automatic payment of insurance premiums and mortgage loans. The Bank does not have a proprietary automated teller machine network but participates in a national ATM network through the FiServ EFT network, and through the Visa Debit Card Program. The Bowling Green economy is diversified, with financial and other service industries representing the largest industry segment. The local unemployment rate of approximately 5.2% is in line with the national unemployment rate of approximately the same. The Company's competition in the local market consists mainly of regional and national financial institutions. In the Bank's primary service area, there are 14 commercial banks, of which 4 are considered to have their headquarters in the Bank's service area. In addition, there are various credit unions, mortgage companies, and other commercial banks that have loan production offices in the area. The Bank encounters strong competition from these financial institutions, for deposits, loans, and other financial services, as well as from insurance companies, brokerage firms and other financial institutions, some of which are not subject to the same degree of regulation and restrictions as the Bank. Many of these competitors have substantially greater resources and lending limits than the Bank has to offer and certain services, such as international banking services, which the Bank is not providing. APPLICATION OF CRITICAL ACCOUNTING POLICIES The Company's consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States and follow general practices within the financial services industry. The most significant accounting policies followed by the Company are presented in Note 1 of the Notes to the Condensed Consolidated Financial Statements included in this report. These policies, along with the disclosures presented in the other financial statement notes and in this financial review, provide information on how significant assets and liabilities are valued in the financial statements and how those values are determined. 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 determination of the allowance for loan losses to be the accounting area that requires the most subjective or complex judgments, and as such could be most subject to revision as new information becomes available. ALLOWANCE FOR LOAN LOSSES The allowance for loan losses represents management's estimate of probable credit losses inherent in the loan portfolio. Determining the amount of the allowance for loan losses is considered a critical accounting estimate because it requires significant judgment and the use of estimates related to the amount and timing of expected future cash flows on impaired loans, estimated losses on loans based on historical loss experience, and consideration of current economic trends and conditions, all of which may be susceptible to significant change. The loan portfolio also represents the largest asset type on the consolidated balance sheet. Note 1 of the Notes to the Consolidated Financial Statements included in the Company's 2004 Annual Report on Form 10-KSB describes the methodology used to determine the allowance for loan losses, and a discussion of the factors driving changes in the amount of the allowance for loan losses is included under "Asset Quality" below. Loans that exhibit probable or observed credit weaknesses are subject to individual review. Where appropriate, reserves are allocated to individual loans based on management's estimate of the borrower's ability to repay the loan given the availability of collateral, other sources of cash flow and legal options available to the Company. Included 14 15 in the review of individual loans are those that are impaired as provided in SFAS No. 114, "Accounting by Creditors for Impairment of a Loan." The Company evaluates the collectibility of both principal and interest when assessing the need for a loss accrual. Historical loss rates are applied to other loans not subject to reserve allocations. These historical loss rates may be adjusted for significant factors that, in management's judgment, reflect the impact of any current conditions on loss recognition. Factors which management considers in the analysis include the effects of the national and local economies, trends in the nature and volume of loans (delinquencies, charge-offs and nonaccrual loans), changes in mix, asset quality trends, risk management and loan administration, changes in internal lending policies and credit standards, and examination results from bank regulatory agencies and the Company's internal credit examiners. An unallocated reserve is maintained to recognize the imprecision in estimating and measuring losses when evaluating reserves for individual loans or pools of loans. Reserves on individual loans and historical loss rates are reviewed quarterly and adjusted as necessary based on changing borrower and/or collateral conditions and actual collection and charge-off experience. The Company has not substantively changed any aspect to its overall approach in the determination of the allowance for loan losses. There have been no material changes in assumptions or estimation techniques as compared to prior periods that impacted the determination of the current period allowance. Based on the procedures discussed above, management is of the opinion that the reserve of $1,890,776 was adequate, but not excessive, to absorb estimated credit losses associated with the loan portfolio at September 30, 2005. RESULTS OF OPERATIONS For the three months ended September 30, 2005, the Company reported net income of $531,940, or $0.45 and $0.37 per basic and diluted common share, respectively, compared to net income of $300,588, or $0.23 per basic and diluted common share, for the same period ended September 30, 2004. For the nine months ended September 30, 2005, the Company reported net income of $1,487,174, or $1.23 and $1.03 per basic and diluted common share, respectively, compared to net income of $628,945, or $0.62 per basic and diluted common share, for the same period ended September 30, 2004. NET INTEREST INCOME Net interest income was $1,999,919 in the third quarter of 2005, compared with $1,580,089 in the comparable period in 2004. Third quarter 2005 interest income of $2,895,470, an increase of $714,038 or 32.7% over the same period total of $2,181,432 in 2004, includes $2,766,312 income on loans, $117,454 income on securities, and $11,704 income on federal funds sold and other interest-bearing accounts. Interest income of $2,181,432 during the second quarter of 2004 included $2,044,843 of income on loans, $123,356 income on investment securities, and $13,233 income on federal funds sold and other interest-bearing accounts. Interest expense of $895,551 for the third quarter of 2005, up $294,208 or 48.9% from the same period in 2004, consists of interest on deposits of $766,251, and on other borrowings of $129,300. Third quarter 2004 interest expense of $601,343 consisted of interest on deposits of $513,785, and interest on other borrowings of $87,558. An increase in yields on interest earning assets, coupled with an increase in the amount of interest earning assets, contributed to the increase in net interest income in the third quarter of 2005, compared to the same quarter of 2004. Income from available-for-sale securities is down from the third quarter of 2004 primarily because of a decrease in average securities for the period. The increase in yields on interest earning assets during the third quarter of 2005, compared to the same period of 2004, is primarily attributable to the increase by 200 basis points of short-term interest rates since late September 2004. The Bank is asset sensitive, meaning assets reprice faster to changes in short-term rates than do liabilities. In a rising short-term rate environment, such as occurred during the third quarter of 2005, more of the Bank's interest earning assets, primarily loans, reprice up faster than do the liabilities, specifically certificates of deposit, which provide the funding for the assets. The increase in interest expense in the third quarter of 2005, compared to the same period of 2004, was due to both the increased average cost of deposits during 2005, after short term rates have increased by 200 basis points since September 2004, and the increased average amount of interest bearing deposits compared to the third quarter of 2004 and the increase in long-term debt in 2005. 15 16 Net interest income was $5,644,102 for the nine months ended September 30, 2005, an increase of $1,259,913 or 28.7% over the total of $4,384,189 for the same period of 2004. Interest income of $7,965,487 for the first nine months of 2005 included $7,570,231 income on loans, $356,313 income on investment securities, and $38,943 income on federal funds sold and other interest-bearing accounts. Total interest income of $6,319,171 for the first nine months of 2004 consisted of $5,900,445 income on loans, $391,009 income on investment securities, and $27,717 income on federal funds sold and other interest-bearing accounts. Interest expense for the first nine months of 2005 totaled $2,321,385, and included $2,005,086 interest on deposits, and $316,299 expense on other borrowings. The comparable period of 2004 had interest expense of $1,934,982, of which $1,606,506 was interest on deposits, and $328,476 was expense on other borrowings. PROVISION FOR LOAN LOSSES The provision for loan losses expense for the quarter ended September 30, 2005, was $95,000, an increase of $45,000 over the total of $40,000 for the same quarter of 2004. As shown in the table in Footnote 3, the Company had net recoveries of loans charged off totaling $14,139 for the first three quarters of 2005, compared to net charge-offs totaling $366,970 for the same period in 2004, a positive variance of $381,109. The increase in the provision expense for the third quarter of 2005, compared to the same quarter of 2004, was due to the overall increase in loans, requiring an allocation for loan losses for the unallocated reserve. See a discussion of asset quality included in the Asset Quality section of the Balance Sheet Review. The provision for loan losses expense was $215,000 for the first nine months of 2005, as compared to $160,000 for the same period of 2004. NON-INTEREST INCOME Non-interest income for the three months ended September 30, 2005 and 2004, respectively, was $408,569 and $386,615, an increase of $21,954 or 5.7%. Income from service charges on deposit accounts decreased $3,448, or 1.6%, to $210,470 during the third quarter of 2005 from $213,918 for the third quarter of 2004. Despite an overall increase in deposit accounts for the periods, fee income from insufficient fund charges decreased, offsetting other account fees. Income from mortgage banking decreased $14,423, to $122,479 during the third quarter of 2005 from $136,902 in the same period of 2004. The decrease in mortgage banking income in 2005 is primarily due to increased competition in the local market, as the Company reduced fees charged to customers, to maintain market share. Lease income increased $36,862 in the third quarter of 2005 after the purchase of the new building was completed August 1, 2005. The lease income results from the tenants who lease out office space on the first floor of the building. Non-interest income for the nine months ended September 30, 2005 and 2004, respectively, was $1,101,798 and $1,051,480, an increase of $50,318 or 4.8%. Mortgage banking income declined $34,349 in the third quarter of 2005 as compared to the third quarter of 2004 with mortgage rates increasing in 2005 and causing demand therefore to decline in the mortgage large market. Lease income increased $46,398 in the first nine months of 2005 as compared to the first nine months of 2004. The lease income results from the tenants who lease out office space on the first floor of the new building purchased. Additional lease income was earned earlier in 2005 on another building the Company leased out. Losses from the sale of investment securities during the first six months of 2004 totaled $34,368, compared to no activity for the same period of 2005. NON-INTEREST EXPENSE Non-interest expense was $1,507,348 in the third quarter of 2005, up from $1,479,366 in the same quarter of 2004, an increase of $27,982 or 1.9%. An increase in legal fees of $14,096 due to a lawsuit on a debt recovery case in Texas caused most of this increase in the third quarter of 2005 as compared to the third quarter of 2004. Data processing services increased $23,029 from increased levels of business and the increased number of accounts now being processed as compared to one year ago. For the nine months ended September 30, 2005 and 2004, respectively, non-interest expense was $4,276,726 and $4,348,344, a decrease of $71,618, or 1.6%. A decrease in salary and employee benefit expense of $172,643, due primarily to a reduction in FTE's, was the largest positive variance comparing the first nine months of 2005 to 2004. 16 17 FDIC insurance decreased $60,931 from the third quarter of 2004 to the third quarter of 2005 due to lower rates charged on the Bank's deposits by the FDIC Insurance Fund. Franchise shares and deposit tax was up $55,503 compared to 2004, primarily due to an adjustment made to the 2004 total from prior periods which was corrected in 2004. Legal fees increased $36,954 as a result of the legal fees incurred on the debt recovery case mentioned above. Advertising increased $36,826 as the Bank increased its print and media advertising due to increased competition. Data processing services increased $29,411 from increased levels of business and the increased number of accounts now being processed as compared to one year ago. INCOME TAXES Income tax expense has been calculated based on the Company's expected annual rate for 2005. During the third quarter of 2005, income tax expense totaled $274,200 compared to $146,750 for the same period of 2004. For the first nine months of 2005, income tax expense totaled $767,000, compared to $298,380 during the same period of 2004. Deferred tax liabilities and assets are recognized for the tax effects of differences between the financial statement and tax bases of assets and liabilities. BALANCE SHEET REVIEW OVERVIEW Total assets at September 30, 2005 were $189,140,017, up from $169,512,086 at December 31, 2004 and up from $166,596,083 a year ago. Average total assets for the third quarter of 2005 were $183,554,135, up $17,179,190 from the third quarter of 2004 average of $166,374,945. LOANS At September 30, 2005 loans (excluding mortgage loans held for sale) totaled $158,689,160, compared with $146,950,427 at December 31, 2004 and $141,097,274 a year ago, an increase of $11,738,733 and $17,591,886 respectively. Loans averaged $156,981,504 during the third quarter of 2005, an increase of $16,434,270 or 11.7%, over the average total of $140,547,234 for the third quarter of 2004. ASSET QUALITY Non-performing loans are defined as non-accrual loans, loans accruing but past due 90 days or more, and restructured loans. Management classifies commercial and commercial real estate loans as non-accrual when principal or interest is past due 90 days or more and the loan is not adequately collateralized and is in the process of collection, or when, in the opinion of management, principal or interest is not likely to be paid in accordance with the terms of the obligation. Consumer loans are charged off after 120 days of delinquency unless adequately secured and in the process of collection. Non-accrual loans are not reclassified as accruing until principal and interest payments are brought current and future payments appear reasonably certain. Loans are categorized as restructured if the original interest rate, repayment terms, or both were restructured due to deterioration in the financial condition of the borrower. However, restructured loans that demonstrate performance under the restructured terms and that yield a market rate of interest may be removed from restructured status in the year following the restructure. The Bank had non-performing loans totaling $799,336 at September 30, 2005, compared to $720,041 at December 31, 2004 and $727,007 at September 30, 2004. Included in the non-performing loan total at September 30, 2005 is the remaining portion, totaling $518,052, of three loans to one borrower, that were placed on non-accrual status during the second quarter of 2003. The three loans, originally totaling $1,675,000, are secured by substantially all the assets of the borrower and the guaranties of three individuals, a limited partnership and a limited liability company. During the third quarter of 2003, $1,043,050 of these loans was charged off, and approximately $112,000 was paid against the balance of the loans. The borrower's assets consist primarily of interests in energy related properties located in Texas and Louisiana. During the second quarter of 2003 the borrower advised the Company that one of the properties, which it had expected to produce significant revenues, had failed to produce any revenue, 17 18 was unlikely to ever produce revenues and that the property's value is now negligible, and further that the revenue from the other properties was expected to be minimal. The borrower terminated its operations during the second quarter of 2003. The Bank is pursuing recovery in full of the aforementioned loans through various legal proceedings, which are expected to culminate by the end of 2005. On November 3, 2005, the court indicated that it would enter an order granting the Bank's request for declaratory relief against certain intervening parties claiming a superior interest in the well and its proceeds. As a result of an agreement entered into between the Bank and the intervening parties, the court's grant of relief will be non-appealable. In the fourth quarter of 2005, the Bank is expected to receive approximately $1,000,000 of the proceeds from the well currently being held in the registry of the court. The Bank previously had charged off $1,043,050 of the loans. Added to non-performing loans in the third quarter of 2005 is a loan to an electrical contractor who has filed Chapter 7 Bankruptcy. The contractor had diversified into several non-related businesses and several accounts receivable became uncollectible. The total of this loan included in non-performing at September 30, 2005 is $218,715. This loan is 75% guaranteed by the Small Business Administration. Also included in the September 30, 2005 non-performing loan total are two loans totaling $50,214 that were greater than 90 days past due. Non-performing assets are defined as non-performing loans, foreclosed real estate, and other foreclosed property. The Bank had non-performing assets of $799,336 at the end of the third quarter of 2005, comprised of the above mentioned non-performing loans. The Bank had non-performing assets of $720,041 at December 31, 2004, comprised entirely of non-performing loans. The allowance for loan losses is established through a provision for loan losses charged to expense. The allowance for loan losses was $1,949,704 at September 30, 2005, an increase of $229,139, or 13.3% over the December 31, 2004 level of $1,720,565. The allowance represents 1.23% of period-end loans, compared to 1.17% of period-end loans at December 31, 2004. The allowance as a percentage of period-end loans increased at September 30, 2005, compared to December 31, 2004, because of the increase in the unallocated portion of the loan portfolio, which is maintained to recognize the imprecision in estimating and measuring losses. The level of the allowance is based on management's and the Bank Board of Directors Loan Committee's ongoing review and evaluation of the loan portfolio and general economic conditions on a monthly basis and by the full Board of Directors on a quarterly basis. Management's review and evaluation of the allowance for loan losses is based on an analysis of historical trends, significant problem loans, current market value of real estate or collateral and certain economic and other factors affecting loans and real estate or collateral securing these loans. Where appropriate, reserves are allocated to individual loans based on management's estimate of the borrower's ability to repay the loan given the availability of collateral, other sources of cash flow and legal options available to the Company. Historical loss rates are applied to other loans not subject to reserve allocations. An unallocated reserve is maintained to recognize the imprecision in estimating and measuring losses when evaluating reserves for individual loans or pools of loans. These historical loss rates may be adjusted for significant factors that, in managements judgment, reflect the impact of any current conditions on loss recognition, including the effects of the national and local economies, trends in the nature and volume of loans (delinquencies, charge-offs and nonaccrual loans), changes in mix, asset quality trends, risk management and loan administration, changes in internal lending policies and credit standards, and examination results from bank regulatory agencies and the Company's internal credit examiners. Loans are charged off when, in the opinion of management, they are deemed to be uncollectible. Recognized losses are charged against the allowance and subsequent recoveries are added to the allowance. While management uses the best information available to make evaluations, future adjustments to the allowance may be necessary if economic conditions differ substantially from the assumptions used in making the evaluation. The allowance for loan losses is reviewed internally by personnel independent of the loan department. In addition, the allowance is subject to periodic evaluation by various regulatory authorities and may be subject to adjustment based upon information that is available to them at the time of their examination. SECURITIES Securities (all classified as available for sale) decreased from $12,888,985 at December 31, 2004 to $12,308,326 at September 30, 2005. At September 30, 2004, securities totaled $13,110,999. 18 19 DEPOSITS AND BORROWED FUNDS Total deposits averaged $143,706,162 in the third quarter of 2005, an increase of $12,900,170 from the comparable 2004 quarter average of $130,805,992. As of September 30, 2005, total deposits were $146,332,894, and included $131,006,419 of interest bearing deposits. This compares to total deposits of $130,528,737 at December 31, 2004, which included $115,513,433 of interest bearing deposits. Total deposits at September 30, 2004, were $130,450,517, and included interest bearing deposits of $117,712,169. The Bank had $2,649,642 of deposits secured by securities sold under agreements to repurchase on September 30, 2005. These obligations, which mature in one business day, are swept daily from customers' demand deposit accounts. These balances averaged $3,446,692 during the third quarter of 2005. At September 30, 2005, the Company had established Federal Funds lines of credit totaling $10,050,000 with four correspondent banks. The Company successfully applied for membership in the Cincinnati Federal Home Loan Bank during 2000, in order to be able to obtain advances and lines of credit from the FHLB. At September 30, 2005, the Bank had five outstanding FHLB advances totaling $17,000,000. The first FHLB advance which was issued May 26, 2005, matures May 26, 2006 and has a fixed interest rate of 3.90%. The second FHLB advance, which was issued June 9, 2003, matures June 9, 2006, and has a fixed interest rate of 2.03%. The third FHLB advance, which was issued January 21, 2004, matures January 20, 2006, and has a fixed interest rate of 2.21%. The fourth FHLB advance, which was issued May 2, 2005, matures May 2, 2007, and has a fixed rate of interest of 4.19%. The final FHLB advance, which was issued September 26, 2005, matured October 27, 2005, and had a fixed rate of interest of 3.95%. This advance was replaced with a $2,500,000 advance, which was issued October 27, 2005, and has a fixed interest rate of 4.19%, and a maturity date of November 28, 2005. The October 27, 2005 advance that matured was also replaced with a $500,000 advance, issued that day with a fixed rate of 4.83% with a maturiy of October 27, 2008. The Bank has a pre-arranged borrowing limit with the FHLB that is collateralized by 135% of unpaid principal balances of eligible 1-4 family residential mortgage loans. At September 30, 2005, the Bank had available collateral to borrow an additional $3.9 million from the FHLB. CAPITAL RESOURCES AND LIQUIDITY The Board of Governors of the Federal Reserve System has adopted risk based capital and leverage ratio requirements for banks and bank holding companies. The table below sets forth the Bank's capital ratios as of September 30, 2005, December 31, 2004, and September 30, 2004, the regulatory minimum capital ratios, and the regulatory minimum capital ratios for well-capitalized companies: September 30, December 31, September 30, 2005 2004 2004 ----- ---- ---- Tier 1 risk based ........... 11.43% 11.80% 12.17% Regulatory minimum ..... 4.00 4.00 4.00 Well-capitalized minimum 6.00 6.00 6.00 Total risk based ............ 12.64% 13.00% 13.41% Regulatory minimum ..... 8.00 8.00 8.00 Well-capitalized minimum 10.00 10.00 10.00 Leverage .................... 10.03% 10.00% 10.10% Regulatory minimum ..... 4.00 4.00 4.00 Well-capitalized minimum 5.00 5.00 5.00 The table below sets forth the Company's ratios as of September 30, 2005, December 31, 2004, and September 30, 2004, the regulatory minimum capital ratios, and the regulatory minimum capital ratios for well-capitalized companies: 19 20 September 30, December 31, September 30, 2005 2004 2004 ----- ---- ---- Tier 1 risk based ........... 9.43% 9.43% 12.88% Regulatory minimum ..... 4.00 4.00 4.00 Well-capitalized minimum 6.00 6.00 6.00 Total risk based ............ 12.92% 13.55% 14.12% Regulatory minimum ..... 8.00 8.00 8.00 Well-capitalized minimum 10.00 10.00 10.00 Leverage .................... 8.27% 7.99% 10.62% Regulatory minimum ..... 4.00 4.00 4.00 Well-capitalized minimum 5.00 5.00 5.00 All capital ratios at the Bank and Company decreased since September 30, 2004, as the assets of the Bank and the Company grew at a more rapid pace than the capital of the Bank and the Company. All ratios for the Bank and the Company are greater than the minimum capital ratios for well-capitalized companies as of September 30, 2005. Liquidity is the measure of the Bank's ability to fund customer's needs for borrowings and deposit withdrawals. In the third quarter of 2005, the Company's principal sources of funds have been the acquisition of customers' deposits, repayments of loans, use of Federal Home Loan advances and other funds from bank operations. FORWARD-LOOKING STATEMENTS This report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements, which are based on assumptions and estimates and describe the Company's future plans, strategies and expectations, are generally identifiable by the use of the words "anticipate," "will," "believe," "estimate," "expect," "intend," "seek," or similar expressions. These forward-looking statements may address, among other things, the Company's business plans, objectives or goals for future operations, our forecasted revenues, earnings, assets or other measures of performance. These forward-looking statements are subject to risks, uncertainties and assumptions. Important factors that could cause actual results to differ materially from the forward-looking statements made or incorporated by reference in this report include, but are not limited to: - the strength of the United States economy in general and the strength of the Bowling Green economy in particular; - changes in interest rates, yield curves and interest rate spread relationships; - deposit flows, cost of funds, and cost of deposit insurance on premiums; - changes in the quality or composition of the Company's loan or investment portfolios, including adverse developments in borrower industries or in the repayment ability of individual borrowers or issuers; - increased competition or market concentration; - changes in tax or accounting principles; and - new state or federal legislation, regulations or the initiation or outcome of litigation. If one or more of these risks or uncertainties materialize, or if any of the Company's underlying assumptions prove incorrect, the Company's actual results, performance or achievements may vary materially from future results, performance or achievements expressed or implied by these forward-looking statements. Other risks are identified in the Company's Form 10-KSB for the period ended December 31, 2004. 20 21 ITEM 3. CONTROLS AND PROCEDURES As of September 30, 2005, an evaluation was performed under the supervision and with the participation of the Company's management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company's disclosure controls and procedures. Based on and as of the time of such evaluation, the Company's management, including the Chief Executive Officer and Chief Financial Officer, concluded that the Company's disclosure controls and procedures were effective as of September 30, 2005 in timely alerting them to material information relating to the Company required to be included in the Company's periodic filings with the Securities and Exchange Commission. There was no change in the Company's internal controls over financial reporting identified during the quarter ended September 30, 2005, that has materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting. 21 22 PART II - OTHER INFORMATION Item 6. Exhibits The exhibits listed on the Exhibit Index of this Form 10-QSB are filed as a part of this report. 22 23 SIGNATURES In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. CITIZENS FIRST CORPORATION Date: November 14, 2005 /s/ Mary D. Cohron ------------------ Mary D. Cohron President and Chief Executive Officer (Principal Executive Officer) November 14, 2005 /s/ Steve Marcum ---------------- Steve Marcum Vice-President and Chief Financial Officer (Principal Financial and Accounting Officer) 23 24 EXHIBITS 3.1 Restated Articles of Incorporation of Citizens First Corporation (incorporated by reference to Exhibit 3.1 of the Company's Registration Statement on Form SB-2 (No. 333-103238)). 3.2 Amended and Restated Bylaws of Citizens First Corporation (incorporated by reference to Exhibit 3.2 of the Company's Registration Statement on Form SB-2 (No. 333-103238)). 3.3 Articles of Amendment to Amended and Restated Articles of Incorporation of Citizens First Corporation (incorporated by reference to Exhibit 3.3 of the Company's Form 10-QSB dated June 30, 2004.) 31.1 Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act. 31.2 Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act. 32 Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350. 24