Attached files
file | filename |
---|---|
8-K - CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES - FIRSTCITY FINANCIAL CORP | a11-8539_18k.htm |
Exhibit 99.1
N E W S R E L E A S E
Contact: |
Suzy W. Taylor |
|
866-652-1810 |
FirstCity Financial Corporation Reports Fourth Quarter and Full Year 2010 Results
Waco, Texas March 24, 2011 .
Highlights:
· FirstCity reported fourth quarter 2010 earnings of $1.8 million or $0.17 per diluted share, and fiscal year 2010 earnings of $12.5 million or $1.23 per diluted share.
· FirstCity invested $29.0 million during the quarter, consisting of $14.5 million of portfolio assets and $14.5 million in non-portfolio debt and equity investments. FirstCity invested $123.7 million during 2010, consisting of $67.7 million of portfolio assets and $56.0 million in non-portfolio debt and equity investments.
Overview of Fourth Quarter 2010
FirstCity reported net earnings of $1.8 million for the fourth quarter of 2010 (Q4 2010), compared to $8.4 million reported for the fourth quarter of 2009 (Q4 2009). The Company recorded diluted net earnings per common share of $0.17 in Q4 2010, compared to $0.80 of diluted net earnings per common share for the same period last year.
During Q4 2010, FirstCity and its investment partners jointly acquired $51.1 million of domestic portfolio assets with a face value of $107.8 million of which FirstCitys investment acquisition share was $14.5 million. FirstCitys non-portfolio investments in Q4 2010 included $7.3 million of SBA loan advances and originations; $0.2 million of equity investments in privately-held middle-market companies; $6.5 million of equity investments in foreign partnerships; and $0.5 million of other investments.
In addition, during Q4 2010, the Companys consolidated coal mine operation (special situations platform investment) completed performance on its coal supply and purchase agreements (which expired in December 2010). As a result, the coal mine subsidiary was dissolved, and its results of operations for Q4 2010 and fiscal year 2010 were reclassified from the Companys special situations business segment and presented as discontinued operations.
The Companys unrealized future gross profit associated with its core portfolio business assets totaled $149.0 million at December 31, 2010. Unrealized future gross profit is a non-GAAP measure. Refer to the Schedule of Estimated Unrealized Gross Profit from Portfolio Assets on page 12 of this release for a reconciliation of this measure with the most directly comparable financial measure calculated and presented in accordance with U.S. generally accepted accounting principles.
Items impacting comparability of results from continuing operations for Q4 2010 are as follows:
Total assets of FirstCity increased to $460.4 million at the end of December 2010 from $445.2 million at the end of September 2010. The Companys earning assets also experienced an increase to $400.5 million at the end of December 2010 from $386.2 million at the end of September 2010.
(more)
Revenues in Q4 2010 decreased to $19.1 million compared to $24.7 million in Q4 2009. The Companys revenues in Q4 2010 included $11.7 million of income and gains from portfolio assets, $2.7 million of fee income attributable to our loan servicing platform; $1.5 million of interest income and gains from loans receivable; and $1.3 million of revenues from our consolidated railroad subsidiary.
Revenues in Q4 2010 decreased as a result of a $6.9 million decrease in income and gains from portfolio assets in Q4 2010 compared to Q4 2009. A decline in collections from consolidated portfolio assets was the primary factor for the portfolio assets revenue decline in Q4 2010 compared to Q4 2009. In addition, this revenue decrease corresponds to a shift in the income-recognition methods used by the Company for certain of its existing and newly-acquired loan portfolio assets to non-accrual income methods (cost-recovery or cash basis) from the interest-accrual income method over the past 12-18 months. We apply non-accrual income-recognition methods to portfolio assets, as applicable, due to uncertainties related to estimating the timing and/or amount of collections as a result of the current economic environment.
The Company incurred $5.0 million of combined net impairment provisions in Q4 2010 from its consolidated and unconsolidated portfolio assets and loans compared to $5.5 million of combined net impairment provisions in Q4 2009. The provisions in Q4 2010 were recorded primarily to reflect changes in managements estimates as to the timing and amount of projected future collections and declines in domestic real estate values. The global distribution of our Q4 2010 net impairment provisions included $1.7 million related to U.S. assets, $2.9 million related to European assets (primarily as a result of fair value measurements related to the German partnership step-acquisition transaction described below), and $0.4 related to Latin American assets. Net provisions in Q4 2010 were allocated between consolidated assets ($0.9 million) and FirstCitys share of net provisions from unconsolidated subsidiaries ($4.1 million).
The Companys share of foreign currency transaction losses from its consolidated and unconsolidated foreign operations was $0.5 million for both Q4 2010 and Q4 2009. Our combined foreign currency exchange loss in Q4 2010 related primarily to our consolidated Mexico operations.
Equity in earnings of unconsolidated subsidiaries was $0.6 million in Q4 2010 compared to losses of $1.7 million for Q4 2009. This increase was due to additional equity earnings of $2.0 million from our foreign servicing entities in Q4 2010 compared to Q4 2009, and $2.8 million of additional equity earnings from our special situations platform in Q4 2010 compared to Q4 2009 (we recorded $1.9 million in equity earnings in Q4 2010 from our special situations equity-method investment in a prefabricated building manufacturer see below for additional discussion). This increase was off-set partially by $2.4 million of lower equity earnings from our domestic and foreign acquisition partnerships recorded in Q4 2010 compared to Q4 2009.
In Q4 2010, the Company also recognized a $3.7 million gain attributable to a step-acquisition transaction in which the Company gained a controlling interest in eight German acquisition partnerships. FirstCity owned noncontrolling equity interests in these entities prior to the transaction. Under business combination accounting guidance, FirstCitys previously-held noncontrolling equity interests in these entities were re-measured to fair value which resulted in the Companys recognition of the gain. In February 2011, FirstCity sold a substantial majority of its interests in the portfolio assets held by these entities (and its equity interest in another German acquisition partnership) to a European acquisition partnership entity for approximately $22.5 million. FirstCity has a noncontrolling 13% beneficial interest in this European acquisition partnership that purchased the portfolio assets and German entity (the remaining 87% beneficial interest is owned by a subsidiary of Värde Investment Partners, L.P.). FirstCitys net investment in Germany approximated $12.3 million at December 31, 2010, which was subsequently reduced to approximately $6.6 million in February 2011 upon FirstCitys sale transaction described above.
Q4 2009 included $6.1 million of other income in connection with FirstCitys settlement of a lawsuit.
Selected other financial data from continuing operations for Q4 2010:
The Companys total operating costs and expenses (excluding provision, interest and income tax expenses) decreased to $11.7 million for Q4 2010 from $12.2 million in Q4 2009, due primarily to $0.5 million of costs and expenses recorded by the Companys consolidated wireless communications equipment manufacturing subsidiary (a special situations platform investment) in Q4 2009 compared to $-0- in Q4 2010 (the Company deconsolidated this subsidiary in June 2010 see discussion below).
Total interest expense increased to $4.4 million in Q4 2010 from $3.7 million in Q4 2009. FirstCitys average debt holdings were $294.6 million at a 6.0% average cost of funds for Q4 2010, compared to its average debt holdings of $310.1 million at a 4.8% average cost of funds for Q4 2009. Our increased cost of funds primarily relates to the higher interest and fees charged on our Reducing Note Facility with Bank of Scotland (closed in June 2010) compared to the loan facilities we had in place with Bank of Scotland in 2009.
The Company recorded $1.1 million of income tax expense in Q4 2010 compared to $0.2 million of income tax expense in Q4 2009. Income tax expense in Q4 2010 was composed primarily of foreign and state income taxes, and fluctuates regularly depending on the timing and amount of taxable revenues generated from our domestic and foreign acquisition partnerships, and our operating and servicing entities.
Noncontrolling interest expense increased to $3.2 million in Q4 2010 from $2.4 million in Q4 2009. Noncontrolling interest expense represents the portions of net earnings that are attributed to our co-investors in our consolidated subsidiaries. This increase was a result of an increase in net earnings from certain of our consolidated subsidiaries in Q4 2010 compared to Q4 2009 primarily our consolidated European acquisition partnerships and special situations platform.
Results of discontinued operations for Q4 2010:
The Companys discontinued operations, consisting of its consolidated coal mine subsidiary, reported a $0.3 million net loss in Q4 2010 (comprised of $13.9 million in operating revenues and $14.2 million in operating costs and expenses). The Company did not recognize any consolidated revenues, costs or expenses from its coal mine operation in Q4 2009 (the Company consolidated its investment in the coal mine operation in April 2010).
Fiscal year ending December 31, 2010
The Companys fiscal year ended December 31, 2010 produced net earnings of $12.5 million or $1.23 per diluted share compared to net earnings of $18.7 million or $1.83 per diluted share for the fiscal year ended December 31, 2009. The decrease in earnings for 2010 compared to 2009 was driven primarily by the following: (1) a $7.9 million decline in income accretion from consolidated loan portfolio assets in 2010; (2) $6.2 million of additional net impairment provisions recorded by the Company in 2010 compared to 2009; (3) a $7.9 million increase in noncontrolling interest expense in 2010; and (4) $6.1 million of lawsuit settlement income recognized in 2009 (compared to $-0- in 2010). These factors that decreased earnings in 2010 compared to 2009 were off-set partially by the following: (1) a $14.9 million increase in equity earnings from unconsolidated subsidiaries in 2010; (2) $2.3 million of additional business combination gains recognized in 2010 compared to 2009; (3) a $3.3 million gain recognized in 2010 from the sale of an investment security; and (4) $4.0 million of net earnings from our consolidated coal mine operation (reported as discontinued operations); Additional information related to these factors is discussed below.
During 2010, FirstCity and its investment partners jointly acquired $225.8 million of domestic portfolio assets with a face value of $420.4 million of which FirstCitys investment acquisition share was $67.7 million. FirstCitys non-portfolio investments in 2010 included $20.6 million of SBA loan advances and originations; $13.2 million of equity and debt investments in privately-held middle-market companies; $15.3 million of equity investments in foreign partnerships and other investments; and $6.9 million of equity investments in domestic partnerships and other investments.
Items impacting comparability of results from continuing operations for the year are as follows:
Total assets at the end of 2010 remained relatively steady at $460.4 million compared to $465.1 million a year ago (a 1% decrease). However, the Companys earning assets increased to $400.5 million at the end of 2010 from $366.2 million a year ago due primarily to a $26.2 million increase in the Companys equity-method investments in domestic unconsolidated acquisition partnerships (increased investment activity under the Companys investment agreement with Värde Investment Partners, L.P.) and a $13.8 million increase in the Companys equity-method investments in its special situations platform (discussed below).
Revenues in 2010 increased to $85.6 million compared to $79.8 million last year. The Companys revenues in 2010 included $46.0 million of income and gains from portfolio assets, $6.0 million of interest income and gains from loans receivable, $8.7 million of fee income attributable to our loan servicing platform, and $15.2 million of revenues from our consolidated manufacturing and railroad subsidiaries.
Increased revenues in 2010 are primarily a result of $10.5 million of revenue from our consolidated wireless communications equipment manufacturing subsidiary in 2010 (acquired in December 2009). Our manufacturing subsidiarys operating agreement was amended in June 2010, with the consent of its owners, and the change resulted in FirstCity ceasing to have a controlling interest, but retaining a noncontrolling interest, in the manufacturing entity. As such, since July 1, 2010, the Company recorded its share of the manufacturing subsidiarys net earnings as equity in earnings of unconsolidated subsidiaries instead of reporting the subsidiarys consolidated results of operations. Revenues also increased as a result of a $3.3 million gain from an investment security sale.
The revenue increases described above were off-set partially by a $7.9 million decrease in income and gains from portfolio assets in 2010 compared to 2009. This decrease corresponds to a shift in the income-recognition methods used by the Company for its loan portfolio assets (as described above). A decline in consolidated collections also contributed to the portfolio assets revenue decline in 2010 compared to 2009.
The Company incurred $17.0 million of combined net impairment provisions in 2010 from its consolidated and unconsolidated portfolio assets and loans compared to $10.8 million in 2009. The provisions in 2010 were recorded primarily to reflect changes in managements estimates as to the timing and amount of projected future collections and declines in domestic real estate values. The global distribution of the $17.0 million of net impairment provisions in 2010 includes $10.5 million for domestic assets, $1.3 million related to Latin American assets, and $5.2 million related to European assets. Net provisions in 2010 were allocated between consolidated assets ($9.3 million) and FirstCitys share of net provisions from unconsolidated subsidiaries ($7.7 million).
The Companys share of foreign currency transaction losses from its consolidated and unconsolidated foreign operations was $0.9 million in 2010, compared to $47,000 of foreign currency transactions gains in 2009.
Equity in earnings of unconsolidated subsidiaries was $14.6 million in 2010 compared to losses of $0.3 million for 2009. This increase was due to additional equity earnings of $15.4 million and $5.1 million from our special situations platform subsidiaries and foreign servicing entities, respectively, recorded in 2010 compared to 2009. This increase was off-set partially by $5.5 million of lower equity earnings from our domestic and foreign acquisition partnerships recorded in 2010 compared to 2009. In 2010, we recorded $16.2 million in equity earnings from our equity-method investment related to a prefabricated building manufacturer (an unconsolidated subsidiary of our special situations platform). This entity reported significantly higher net earnings in 2010 related to building orders and a short-term lease agreement with a single customer. The entitys business dealings with this customer were completed in 2010.
The Company recognized $4.6 million of business combination gains in 2010 in connection with the following transactions: (1) $3.7 million related to its step-acquisition of eight German acquisition partnerships (discussed above), and (2) $0.9 million related to a step-acquisition transaction involving three domestic acquisition partnerships in March 2010.
2009 included $6.1 million of other income in connection with FirstCitys settlement of a lawsuit.
Selected other financial data from continuing operations for the year:
The Companys total operating expenses (excluding provision, interest and income tax expenses) increased to $54.9 million for 2010 from $41.9 million for 2009 due primarily to $10.8 million of consolidated costs and expenses from our manufacturing subsidiary in 2010 (refer to discussion above), and a $1.4 million increase in asset-level expenses incurred in 2010 compared to 2009 (these expenses generally represent costs incurred by the Company to manage its portfolio assets, support foreclosed properties and protect its security interests in loan collateral).
Total interest expense increased to $16.3 million in 2010 from $14.3 million for 2009 (FirstCitys average debt holdings increased to $300.9 million in 2010 from $295.6 million in 2009). The interest expense increase is attributable to the Companys higher average cost of funds of 5.4% during 2010 compared to 4.8% for 2009. Our increased cost of funds primarily relates to the higher interest and fees charged on our Reducing Note Facility with Bank of Scotland (closed in June 2010) compared to the loan facilities we had in place with Bank of Scotland in 2009.
Noncontrolling interest expense increased to $13.4 million in 2010 from $5.6 million in 2009. Noncontrolling interest expense represents the portions of net earnings that are attributed to our co-investors in our consolidated subsidiaries. This increase was a result of a significant increase in net earnings from certain of our consolidated subsidiaries in 2010 compared to 2009 primarily our consolidated European acquisition partnerships and special situations platform.
Results of discontinued operations for the year:
The Companys discontinued operations, consisting of its consolidated coal mine subsidiary, reported $4.0 million of net earnings in 2010 (comprised of $42.3 million in operating revenues, $43.2 million in operating costs and expenses, and a $4.8 million business combination gain). The Company recognized the business combination gain, in connection with a step-acquisition transaction, when it increased its stake in the coal mine subsidiary to a controlling interest from a noncontrolling interest in April 2010.
Conference Call
A conference call will be held on Thursday, March 24, 2011 at 9:00 a.m. Central Time to discuss Q4 2010 and full year 2010 results. A question and answer session will follow the prepared remarks. Details to access the call and webcast are as follows:
Event: |
FirstCity Financial Corporation Fourth Quarter 2010 Conference Call | |||
Date: |
Thursday, March 24, 2011 |
| ||
Time: |
9:00 a.m. Central Time |
| ||
Host: |
James T. Sartain, FirstCitys President and Chief Executive Officer | |||
|
|
| ||
Web Access: |
FirstCitys web page - |
www.fcfc.com/invest.htm or, | ||
|
CCBNs Investor websites - |
www.streetevents.com and, | ||
|
|
www.earnings.com | ||
|
|
| ||
Dial In Access: |
Domestic |
866-713-8566 | ||
|
International |
617-597-5325 | ||
|
|
| ||
|
Pass code |
18616478 | ||
Replay available on FirstCitys web page (www.fcfc.com/invest.htm)
FirstCity Financial Corporation is a diversified financial services company with operations dedicated primarily to distressed asset acquisitions and special situations investments. FirstCity has offices in the U.S. and affiliate organizations in Europe and Latin America. FirstCity common stock is listed on the NASDAQ Global Select Market (NASDAQ: FCFC).
Cautionary Statement Regarding Forward-Looking Statements
FirstCity may from time to time make written or oral forward-looking statements, including statements contained in this press release, FirstCitys filings with the Securities and Exchange Commission (SEC), in its reports to stockholders and in other FirstCity communications. These statements relate to FirstCitys or managements intentions, hopes, beliefs, expectations, representations, projections, plans or predictions of the future and may be deemed to be forward-looking statements under the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934. The forward-looking statements in this press release are based upon managements beliefs, assumptions and expectations of the Companys future operations and economic performance, taking into account currently available information. These statements are not statements of historical fact. Forward-looking statements involve risks and uncertainties, some of which are not currently known to us. Actual events or results may differ from those expressed or implied in any such forward-looking statements as a result of various factors and risks, including unfavorable conditions and negative trends in U.S. and global economies, financial markets and real estate markets; adverse fluctuations in the underlying values of real estate and other assets securing our loan portfolios; sufficiency of funds generated from our operations, existing cash and available liquidity sources, combined with our ability to access the credit and capital markets, to finance our operations and investment activities; our ability to project future cash collections and develop critical assumptions and estimates surrounding the liquidation of our portfolio assets; and other factors and risks that are described from time to time in the Companys filings with the SEC including but not limited to its annual reports on Form 10-K, its quarterly reports on Form 10-Q, and its current reports on Form 8-K, filed with the SEC and available through the Companys website, which contain a more detailed discussion of the Companys business, including risks and uncertainties that may affect future results. Due to such uncertainties and risks, readers are cautioned not to place undue reliance on such forward-looking statements, which speak only as of the date hereof. Information in this press release may be superseded by more recent information or statements, which may be disclosed in later press releases, subsequent filings with the SEC or otherwise. The Company expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Companys expectations with regard thereto or to reflect any change in events, conditions or circumstances on which any such forward-looking statements are based, in whole or in part.
FirstCity Financial Corporation
Summary of Operations
(Dollars in thousands, except per share data)
(Unaudited)
|
|
Three Months Ended |
|
Year Ended |
| ||||||||
|
|
December 31, |
|
December 31, |
| ||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
| ||||
Revenues: |
|
|
|
|
|
|
|
|
| ||||
Finance and Servicing: |
|
|
|
|
|
|
|
|
| ||||
Servicing fees |
|
$ |
2,660 |
|
$ |
2,113 |
|
$ |
8,658 |
|
$ |
9,130 |
|
Income from Portfolio Assets |
|
11,691 |
|
18,581 |
|
45,971 |
|
53,835 |
| ||||
Gain on sale of SBA loans held for sale, net |
|
294 |
|
416 |
|
654 |
|
1,327 |
| ||||
Gain on sale of investment security |
|
|
|
|
|
3,250 |
|
|
| ||||
Interest income from SBA loans |
|
317 |
|
311 |
|
1,212 |
|
1,251 |
| ||||
Interest income from loans receivable |
|
937 |
|
737 |
|
4,122 |
|
4,569 |
| ||||
Other income |
|
1,959 |
|
1,119 |
|
6,511 |
|
4,818 |
| ||||
|
|
17,858 |
|
23,277 |
|
70,378 |
|
74,930 |
| ||||
Manufacturing and Railroad Operations: |
|
|
|
|
|
|
|
|
| ||||
Operating revenues - manufacturing |
|
|
|
540 |
|
10,466 |
|
540 |
| ||||
Operating revenues - railroad |
|
1,160 |
|
893 |
|
4,615 |
|
3,121 |
| ||||
Other |
|
101 |
|
4 |
|
105 |
|
1,196 |
| ||||
|
|
1,261 |
|
1,437 |
|
15,186 |
|
4,857 |
| ||||
Total revenues |
|
19,119 |
|
24,714 |
|
85,564 |
|
79,787 |
| ||||
Costs and expenses: |
|
|
|
|
|
|
|
|
| ||||
Finance and Servicing: |
|
|
|
|
|
|
|
|
| ||||
Interest and fees on notes payable to banks and other |
|
4,007 |
|
3,224 |
|
14,594 |
|
12,400 |
| ||||
Interest and fees on note payable to affiliate |
|
387 |
|
404 |
|
1,572 |
|
1,709 |
| ||||
Salaries and benefits |
|
5,217 |
|
5,441 |
|
21,284 |
|
21,096 |
| ||||
Provision for loan and impairment losses |
|
877 |
|
3,058 |
|
9,294 |
|
5,266 |
| ||||
Asset-level expenses |
|
1,871 |
|
1,853 |
|
7,852 |
|
6,499 |
| ||||
Other |
|
3,767 |
|
3,854 |
|
12,427 |
|
11,820 |
| ||||
|
|
16,126 |
|
17,834 |
|
67,023 |
|
58,790 |
| ||||
Manufacturing and Railroad Operations: |
|
|
|
|
|
|
|
|
| ||||
Cost of revenues and operating costs - manufacturing |
|
|
|
469 |
|
10,788 |
|
469 |
| ||||
Cost of revenues and operating costs - railroad |
|
871 |
|
633 |
|
2,739 |
|
2,164 |
| ||||
|
|
871 |
|
1,102 |
|
13,527 |
|
2,633 |
| ||||
Total costs and expenses |
|
16,997 |
|
18,936 |
|
80,550 |
|
61,423 |
| ||||
Earnings from continuing operations before other revenue and income taxes |
|
2,122 |
|
5,778 |
|
5,014 |
|
18,364 |
| ||||
Equity in earnings (losses) of unconsolidated subsidiaries |
|
602 |
|
(1,737 |
) |
14,609 |
|
(264 |
) | ||||
Gain on business combinations |
|
3,704 |
|
811 |
|
4,595 |
|
2,266 |
| ||||
Income from lawsuit settlement |
|
|
|
6,119 |
|
|
|
6,119 |
| ||||
Earnings from continuing operations before income taxes |
|
6,428 |
|
10,971 |
|
24,218 |
|
26,485 |
| ||||
Income tax expense |
|
1,060 |
|
225 |
|
2,252 |
|
2,182 |
| ||||
Earnings from continuing operations, net of tax |
|
5,368 |
|
10,746 |
|
21,966 |
|
24,303 |
| ||||
Income (loss) from discontinued operations |
|
(348 |
) |
|
|
3,962 |
|
|
| ||||
Net earnings |
|
5,020 |
|
10,746 |
|
25,928 |
|
24,303 |
| ||||
Less: net income attributable to noncontrolling interests |
|
3,242 |
|
2,392 |
|
13,425 |
|
5,559 |
| ||||
Net earnings attributable to FirstCity |
|
$ |
1,778 |
|
$ |
8,354 |
|
$ |
12,503 |
|
$ |
18,744 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic earnings (loss) per common share are as follows: |
|
|
|
|
|
|
|
|
| ||||
Earnings from continuing operations |
|
$ |
0.20 |
|
$ |
0.84 |
|
$ |
0.85 |
|
$ |
1.90 |
|
Discontinued operations |
|
$ |
(0.03 |
) |
$ |
|
|
$ |
0.39 |
|
$ |
|
|
Net earnings per common share |
|
$ |
0.17 |
|
$ |
0.84 |
|
$ |
1.24 |
|
$ |
1.90 |
|
Weighted average common shares outstanding |
|
10,205 |
|
9,903 |
|
10,092 |
|
9,851 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Diluted earnings (loss) per common share are as follows: |
|
|
|
|
|
|
|
|
| ||||
Earnings from continuing operations |
|
$ |
0.20 |
|
$ |
0.80 |
|
$ |
0.84 |
|
$ |
1.83 |
|
Discontinued operations |
|
$ |
(0.03 |
) |
$ |
|
|
$ |
0.39 |
|
$ |
|
|
Net earnings per common share |
|
$ |
0.17 |
|
$ |
0.80 |
|
$ |
1.23 |
|
$ |
1.83 |
|
Weighted average common shares outstanding |
|
10,312 |
|
10,385 |
|
10,197 |
|
10,239 |
|
Selected Balance Sheet Data
(Dollars in thousands)
|
|
December 31, |
|
December 31, |
| ||
|
|
2010 |
|
2009 |
| ||
|
|
(Unaudited) |
|
|
| ||
Cash and cash equivalents |
|
$ |
46,597 |
|
$ |
80,368 |
|
Restricted cash |
|
1,207 |
|
1,364 |
| ||
Earning assets: |
|
|
|
|
| ||
Portfolio Asset Acquisition and Resolution assets: |
|
|
|
|
| ||
Domestic |
|
241,589 |
|
225,406 |
| ||
Latin America |
|
39,476 |
|
41,248 |
| ||
Europe |
|
68,642 |
|
57,888 |
| ||
Special Situations Platform assets |
|
50,765 |
|
41,688 |
| ||
Service fees receivable and other assets |
|
12,128 |
|
17,112 |
| ||
Total assets |
|
$ |
460,404 |
|
$ |
465,074 |
|
|
|
|
|
|
| ||
Notes payable to banks and other |
|
$ |
293,034 |
|
$ |
305,888 |
|
Note payable to affiliate |
|
11,805 |
|
7,838 |
| ||
Other liabilities |
|
30,825 |
|
26,077 |
| ||
Total liabilities |
|
335,664 |
|
339,803 |
| ||
Total equity |
|
124,740 |
|
125,271 |
| ||
Total liabilities and equity |
|
$ |
460,404 |
|
$ |
465,074 |
|
FirstCity Financial Corporation
Supplemental Information
(Dollars in thousands)
(Unaudited)
|
|
Three Months Ended |
|
Year Ended |
| ||||||||
|
|
December 31, |
|
December 31, |
| ||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
| ||||
Summary Operating Statement Data for Business Segments |
|
|
|
|
|
|
|
|
| ||||
Portfolio Asset Acquisition and Resolution segment: |
|
|
|
|
|
|
|
|
| ||||
Revenues |
|
$ |
17,029 |
|
$ |
22,677 |
|
$ |
66,387 |
|
$ |
71,760 |
|
Equity in losses of unconsolidated subsidiaries |
|
(1,440 |
) |
(1,016 |
) |
(1,693 |
) |
(1,204 |
) | ||||
Gain on business combinations |
|
3,704 |
|
|
|
4,595 |
|
1,455 |
| ||||
Costs and expenses |
|
(13,463 |
) |
(12,173 |
) |
(47,980 |
) |
(44,346 |
) | ||||
Operating contribution before provision for loan and impairment losses and noncontrolling interest expense |
|
5,830 |
|
9,488 |
|
21,309 |
|
27,665 |
| ||||
Provision for loan and impairment losses, net |
|
(877 |
) |
(2,991 |
) |
(6,271 |
) |
(4,232 |
) | ||||
Net income attributable to noncontrolling interests |
|
(2,992 |
) |
(2,319 |
) |
(10,282 |
) |
(5,173 |
) | ||||
Operating contribution, net of direct taxes |
|
$ |
1,961 |
|
$ |
4,178 |
|
$ |
4,756 |
|
$ |
18,260 |
|
|
|
|
|
|
|
|
|
|
| ||||
Special Situations Platform segment: |
|
|
|
|
|
|
|
|
| ||||
Revenues |
|
$ |
2,050 |
|
$ |
1,950 |
|
$ |
19,043 |
|
$ |
7,683 |
|
Equity in earnings (loss) of unconsolidated subsidiaries |
|
2,042 |
|
(721 |
) |
16,302 |
|
940 |
| ||||
Gain on business combinations |
|
|
|
810 |
|
|
|
810 |
| ||||
Costs and expenses |
|
(1,813 |
) |
(1,963 |
) |
(17,469 |
) |
(6,257 |
) | ||||
Operating contribution before provision for loan and impairment losses and noncontrolling interest expense |
|
2,279 |
|
76 |
|
17,876 |
|
3,176 |
| ||||
Provision for loan and impairment losses |
|
|
|
(67 |
) |
(3,023 |
) |
(1,034 |
) | ||||
Net income attributable to noncontrolling interests |
|
(250 |
) |
(73 |
) |
(3,143 |
) |
(386 |
) | ||||
Operating contribution (loss), net of direct taxes |
|
$ |
2,029 |
|
$ |
(64 |
) |
$ |
11,710 |
|
$ |
1,756 |
|
|
|
Three Months Ended |
|
Year Ended |
| ||||||||
|
|
December 31, |
|
December 31, |
| ||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
| ||||
Portfolio Asset Acquisition and Resolution segment: |
|
|
|
|
|
|
|
|
| ||||
Revenues and equity in losses of investments by region: |
|
|
|
|
|
|
|
|
| ||||
Domestic |
|
$ |
10,680 |
|
$ |
19,518 |
|
$ |
42,432 |
|
$ |
57,542 |
|
Latin America |
|
2,417 |
|
2,360 |
|
9,576 |
|
10,445 |
| ||||
Europe |
|
2,492 |
|
(217 |
) |
12,686 |
|
2,553 |
| ||||
Canada |
|
|
|
|
|
|
|
16 |
| ||||
Total |
|
$ |
15,589 |
|
$ |
21,661 |
|
$ |
64,694 |
|
$ |
70,556 |
|
|
|
|
|
|
|
|
|
|
| ||||
Revenues and equity in losses of investments by source: |
|
|
|
|
|
|
|
|
| ||||
Equity in losses of unconsolidated subsidiaries |
|
$ |
(1,440 |
) |
$ |
(1,016 |
) |
$ |
(1,693 |
) |
$ |
(1,204 |
) |
Income from Portfolio Assets |
|
11,691 |
|
18,581 |
|
45,971 |
|
53,835 |
| ||||
Servicing fees |
|
2,660 |
|
2,113 |
|
8,658 |
|
9,130 |
| ||||
Gain on sale of investment securities |
|
|
|
|
|
3,250 |
|
|
| ||||
Gain on sale of SBA loans held for sale, net |
|
294 |
|
416 |
|
654 |
|
1,327 |
| ||||
Interest income from SBA loans |
|
317 |
|
311 |
|
1,212 |
|
1,251 |
| ||||
Interest income from loans receivable |
|
397 |
|
493 |
|
1,768 |
|
2,467 |
| ||||
Other |
|
1,670 |
|
763 |
|
4,874 |
|
3,750 |
| ||||
Total |
|
$ |
15,589 |
|
$ |
21,661 |
|
$ |
64,694 |
|
$ |
70,556 |
|
|
|
|
|
|
|
|
|
|
| ||||
Special Situations Platform segment: |
|
|
|
|
|
|
|
|
| ||||
Revenues and equity in earnings of investments by source: |
|
|
|
|
|
|
|
|
| ||||
Equity in earnings (loss) of unconsolidated subsidiaries |
|
$ |
2,042 |
|
$ |
(721 |
) |
$ |
16,302 |
|
$ |
940 |
|
Interest income from loans receivable |
|
540 |
|
244 |
|
2,354 |
|
2,102 |
| ||||
Operating revenue - railroad |
|
1,160 |
|
893 |
|
4,615 |
|
3,121 |
| ||||
Operating revenue - manufacturing |
|
|
|
540 |
|
10,466 |
|
540 |
| ||||
Other |
|
350 |
|
273 |
|
1,608 |
|
1,920 |
| ||||
Total |
|
$ |
4,092 |
|
$ |
1,229 |
|
$ |
35,345 |
|
$ |
8,623 |
|
Number of personnel at period end: |
|
|
|
|
|
|
|
|
|
Domestic, Portfolio Asset Acquisition and Resolution segment |
|
88 |
|
87 |
|
|
|
|
|
Domestic, Special Situations Platform segment |
|
29 |
|
124 |
|
|
|
|
|
Latin America |
|
117 |
|
123 |
|
|
|
|
|
Corporate |
|
30 |
|
31 |
|
|
|
|
|
Total personnel |
|
264 |
|
365 |
|
|
|
|
|
FirstCity Financial Corporation
Supplemental Information
(Dollars in thousands)
(Unaudited)
|
|
Three Months Ended |
|
Year Ended |
| ||||||||
|
|
December 31, |
|
December 31, |
| ||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
| ||||
Analysis of Equity Investments |
|
|
|
|
|
|
|
|
| ||||
FirstCitys average investment: |
|
|
|
|
|
|
|
|
| ||||
Domestic, Portfolio Asset Acquisition and Resolution segment |
|
$ |
33,299 |
|
$ |
13,768 |
|
$ |
24,141 |
|
$ |
13,806 |
|
Domestic, Special Situations Platform segment |
|
15,763 |
|
2,304 |
|
7,556 |
|
1,609 |
| ||||
Latin America |
|
15,934 |
|
17,564 |
|
16,782 |
|
17,764 |
| ||||
Europe |
|
3,193 |
|
11,355 |
|
5,686 |
|
12,331 |
| ||||
Europe-Servicing subsidiaries |
|
33,064 |
|
25,806 |
|
28,499 |
|
23,688 |
| ||||
Latin America-Servicing subsidiaries |
|
2,095 |
|
2,783 |
|
2,081 |
|
2,905 |
| ||||
Total |
|
$ |
103,348 |
|
$ |
73,580 |
|
$ |
84,745 |
|
$ |
72,103 |
|
|
|
|
|
|
|
|
|
|
| ||||
FirstCitys share of equity earnings (losses): |
|
|
|
|
|
|
|
|
| ||||
Domestic, Portfolio Asset Acquisition and Resolution segment |
|
$ |
(134 |
) |
$ |
1,017 |
|
$ |
(195 |
) |
$ |
1,233 |
|
Domestic, Special Situations Platform segment |
|
2,042 |
|
(721 |
) |
16,302 |
|
940 |
| ||||
Latin America |
|
(157 |
) |
(368 |
) |
(662 |
) |
(828 |
) | ||||
Europe |
|
(2,761 |
) |
(1,287 |
) |
(4,884 |
) |
(598 |
) | ||||
Europe-Servicing subsidiaries |
|
1,509 |
|
(24 |
) |
4,783 |
|
30 |
| ||||
Latin America-Servicing subsidiaries |
|
103 |
|
(354 |
) |
(735 |
) |
(1,041 |
) | ||||
Total |
|
$ |
602 |
|
$ |
(1,737 |
) |
$ |
14,609 |
|
$ |
(264 |
) |
|
|
|
|
|
|
|
|
|
| ||||
Selected Other Data: |
|
|
|
|
|
|
|
|
| ||||
Average investment in consolidated portfolio assets |
|
|
|
|
|
|
|
|
| ||||
and loans receivable: |
|
|
|
|
|
|
|
|
| ||||
Domestic, Portfolio Asset Acquisition and Resolution segment |
|
$ |
208,229 |
|
$ |
221,475 |
|
$ |
213,334 |
|
$ |
205,245 |
|
Domestic, Special Situations Platform segment |
|
23,624 |
|
29,636 |
|
27,170 |
|
29,657 |
| ||||
Latin America |
|
17,625 |
|
18,612 |
|
18,089 |
|
19,144 |
| ||||
Europe |
|
17,217 |
|
23,169 |
|
16,583 |
|
18,594 |
| ||||
Canada |
|
|
|
|
|
|
|
105 |
| ||||
Total |
|
$ |
266,695 |
|
$ |
292,892 |
|
$ |
275,176 |
|
$ |
272,745 |
|
|
|
|
|
|
|
|
|
|
| ||||
Income from consolidated portfolio assets and loans receivable: |
|
|
|
|
|
|
|
|
| ||||
Domestic, Portfolio Asset Acquisition and Resolution segment |
|
$ |
8,471 |
|
$ |
17,836 |
|
$ |
33,971 |
|
$ |
52,576 |
|
Domestic, Special Situations Platform segment |
|
540 |
|
244 |
|
2,354 |
|
2,102 |
| ||||
Latin America |
|
662 |
|
1,112 |
|
3,747 |
|
3,888 |
| ||||
Europe |
|
3,566 |
|
853 |
|
11,887 |
|
2,400 |
| ||||
Canada |
|
|
|
|
|
|
|
16 |
| ||||
Total |
|
$ |
13,239 |
|
$ |
20,045 |
|
$ |
51,959 |
|
$ |
60,982 |
|
|
|
|
|
|
|
|
|
|
| ||||
Servicing fee revenues: |
|
|
|
|
|
|
|
|
| ||||
Domestic partnerships: |
|
|
|
|
|
|
|
|
| ||||
Servicing fee revenue |
|
$ |
1,021 |
|
$ |
299 |
|
$ |
2,007 |
|
$ |
1,695 |
|
Average servicing fee |
|
3.2 |
% |
2.7 |
% |
3.3 |
% |
5.6 |
% | ||||
Latin American partnerships: |
|
|
|
|
|
|
|
|
| ||||
Servicing fee revenue |
|
$ |
1,499 |
|
$ |
1,674 |
|
$ |
6,183 |
|
$ |
6,876 |
|
Average servicing fee % |
|
31.9 |
% |
42.8 |
% |
27.6 |
% |
36.2 |
% | ||||
Total Service Fees-Portfolio Assets: |
|
|
|
|
|
|
|
|
| ||||
Servicing fee revenue |
|
$ |
2,520 |
|
$ |
1,973 |
|
$ |
8,190 |
|
$ |
8,571 |
|
Average servicing fee % |
|
6.8 |
% |
13.2 |
% |
9.8 |
% |
17.5 |
% | ||||
Service Fees-SBA loans: |
|
$ |
140 |
|
$ |
140 |
|
$ |
468 |
|
$ |
559 |
|
Total Service Fees |
|
$ |
2,660 |
|
$ |
2,113 |
|
$ |
8,658 |
|
$ |
9,130 |
|
|
|
|
|
|
|
|
|
|
| ||||
Collections: |
|
|
|
|
|
|
|
|
| ||||
Domestic unconsolidated partnerships |
|
$ |
32,135 |
|
$ |
11,054 |
|
$ |
61,356 |
|
$ |
30,096 |
|
Latin American unconsolidated partnerships |
|
6,484 |
|
5,748 |
|
28,666 |
|
26,283 |
| ||||
European unconsolidated partnerships |
|
6,525 |
|
8,161 |
|
18,634 |
|
30,739 |
| ||||
Total unconsolidated partnership collections |
|
45,144 |
|
24,963 |
|
108,656 |
|
87,118 |
| ||||
Domestic consolidated partnerships |
|
25,718 |
|
48,286 |
|
103,744 |
|
164,371 |
| ||||
Latin American consolidated partnerships |
|
312 |
|
908 |
|
2,920 |
|
2,838 |
| ||||
European consolidated partnerships |
|
5,590 |
|
3,803 |
|
19,002 |
|
10,409 |
| ||||
Total consolidated partnership collections |
|
31,620 |
|
52,997 |
|
125,666 |
|
177,618 |
| ||||
Total collections |
|
$ |
76,764 |
|
$ |
77,960 |
|
$ |
234,322 |
|
$ |
264,736 |
|
|
|
|
|
|
|
|
|
|
| ||||
Servicing portfolio (face value) at period end: |
|
|
|
|
|
|
|
|
| ||||
Domestic |
|
$ |
1,164,642 |
|
$ |
899,199 |
|
|
|
|
| ||
Latin America |
|
1,559,372 |
|
1,464,129 |
|
|
|
|
| ||||
Europe |
|
1,200,508 |
|
1,695,806 |
|
|
|
|
| ||||
Total |
|
$ |
3,924,522 |
|
$ |
4,059,134 |
|
|
|
|
|
FirstCity Financial Corporation
Supplemental Information
(Dollars in thousands)
(Unaudited)
Portfolio Purchases and Other Investments:
|
|
Portfolio Purchases |
|
|
|
FirstCity |
|
FirstCity |
|
|
| ||||||||||||||
|
|
Domestic |
|
Europe |
|
Latin |
|
Total |
|
FirstCity |
|
Investment |
|
in Special |
|
Total |
| ||||||||
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
4th Quarter |
|
$ |
51,059 |
|
$ |
|
|
$ |
|
|
$ |
51,059 |
|
$ |
14,473 |
|
$ |
14,314 |
|
$ |
175 |
|
$ |
28,962 |
|
3rd Quarter |
|
15,025 |
|
|
|
|
|
15,025 |
|
10,513 |
|
4,956 |
|
148 |
|
15,617 |
| ||||||||
2nd Quarter |
|
141,566 |
|
|
|
|
|
141,566 |
|
28,122 |
|
14,482 |
|
8,107 |
|
50,711 |
| ||||||||
1st Quarter |
|
18,114 |
|
|
|
|
|
18,114 |
|
14,605 |
|
9,005 |
|
4,790 |
|
28,400 |
| ||||||||
Total Year 2010 |
|
$ |
225,764 |
|
$ |
|
|
$ |
|
|
$ |
225,764 |
|
$ |
67,713 |
|
$ |
42,757 |
|
$ |
13,220 |
|
$ |
123,690 |
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
4th Quarter |
|
$ |
14,608 |
|
$ |
|
|
$ |
|
|
$ |
14,608 |
|
$ |
13,188 |
|
$ |
5,903 |
|
$ |
3,370 |
|
$ |
22,461 |
|
3rd Quarter |
|
48,659 |
|
|
|
|
|
48,659 |
|
21,000 |
|
2,403 |
|
3,481 |
|
26,884 |
| ||||||||
2nd Quarter |
|
67,085 |
|
|
|
|
|
67,085 |
|
48,559 |
|
19,149 |
|
3,164 |
|
70,872 |
| ||||||||
1st Quarter |
|
70,238 |
|
|
|
|
|
70,238 |
|
64,907 |
|
6,418 |
|
2,400 |
|
73,725 |
| ||||||||
Total Year 2009 |
|
$ |
200,590 |
|
$ |
|
|
$ |
|
|
$ |
200,590 |
|
$ |
147,654 |
|
$ |
33,873 |
|
$ |
12,415 |
|
$ |
193,942 |
|
Total Year 2008 |
|
$ |
64,394 |
|
$ |
1,823 |
|
$ |
23,097 |
|
$ |
89,314 |
|
$ |
72,307 |
|
$ |
33,007 |
|
$ |
19,906 |
|
$ |
125,220 |
|
Total Year 2007 |
|
$ |
121,679 |
|
$ |
23,199 |
|
$ |
69,455 |
|
$ |
214,333 |
|
$ |
126,714 |
|
$ |
10,476 |
|
$ |
11,530 |
|
$ |
148,720 |
|
Portfolio Asset Acquisition and Resolution segment:
|
|
Three Months Ended |
|
Year Ended |
| ||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
| ||||
Aggregate purchase price of portfolios acquired: |
|
|
|
|
|
|
|
|
| ||||
Acquisition partnerships |
|
|
|
|
|
|
|
|
| ||||
Domestic |
|
$ |
51,059 |
|
$ |
14,608 |
|
$ |
225,764 |
|
$ |
200,590 |
|
Latin America |
|
|
|
|
|
|
|
|
| ||||
Europe |
|
|
|
|
|
|
|
|
| ||||
Total |
|
$ |
51,059 |
|
$ |
14,608 |
|
$ |
225,764 |
|
$ |
200,590 |
|
|
|
Purchase |
|
FirstCitys |
| ||
Historical acquisitions of Portfolios - annual: |
|
|
|
|
| ||
2010 |
|
$ |
225,764 |
|
$ |
67,713 |
|
2009 |
|
200,590 |
|
147,654 |
| ||
2008 |
|
89,314 |
|
72,307 |
| ||
2007 |
|
214,333 |
|
126,714 |
| ||
2006 |
|
296,990 |
|
144,048 |
| ||
|
|
December 31, |
|
December 31, |
| ||
Portfolio acquisition and resolution assets by region: |
|
|
|
|
| ||
Domestic |
|
$ |
241,589 |
|
$ |
225,406 |
|
Latin America |
|
39,476 |
|
41,248 |
| ||
Europe |
|
68,642 |
|
57,888 |
| ||
Canada |
|
|
|
|
| ||
Total |
|
$ |
349,707 |
|
$ |
324,542 |
|
Special Situations Platform segment:
|
|
Total |
|
FirstCity Denvers Investment |
| ||||||||
|
|
Investment |
|
Debt |
|
Equity |
|
Total |
| ||||
Historical investments - annual: |
|
|
|
|
|
|
|
|
| ||||
2010 |
|
$ |
13,739 |
|
$ |
8,825 |
|
$ |
4,395 |
|
$ |
13,220 |
|
2009 |
|
20,058 |
|
12,023 |
|
392 |
|
12,415 |
| ||||
2008 |
|
28,750 |
|
16,650 |
|
3,256 |
|
19,906 |
| ||||
2007 |
|
22,314 |
|
5,630 |
|
5,900 |
|
11,530 |
| ||||
FirstCity Financial Corporation
Supplemental Information
(Dollars in thousands)
(Unaudited)
Summary of Consolidated Portfolio Assets (at Carrying Value) by Region and Type
|
|
December 31, 2010 |
| ||||||||||||||||||||||
|
|
Income-Accruing Loans |
|
Non-Accrual Loans |
|
|
|
|
| ||||||||||||||||
|
|
Purchased |
|
|
|
Purchased Credit- |
|
Other |
|
|
|
|
| ||||||||||||
|
|
Impaired |
|
Other |
|
Cash basis |
|
Cost recovery |
|
Cash basis |
|
Cost recovery |
|
Real Estate |
|
Total |
| ||||||||
United States |
|
$ |
3,420 |
|
$ |
1,640 |
|
$ |
94,144 |
|
$ |
41,959 |
|
$ |
1,574 |
|
$ |
|
|
$ |
33,709 |
|
$ |
176,446 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
France |
|
|
|
1,125 |
|
2,499 |
|
|
|
|
|
2,037 |
|
|
|
5,661 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Germany |
|
|
|
|
|
2,022 |
|
12,659 |
|
|
|
|
|
9,376 |
|
24,057 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Mexico |
|
|
|
|
|
|
|
9,897 |
|
|
|
|
|
|
|
9,897 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Total |
|
$ |
3,420 |
|
$ |
2,765 |
|
$ |
98,665 |
|
$ |
64,515 |
|
$ |
1,574 |
|
$ |
2,037 |
|
$ |
43,085 |
|
$ |
216,061 |
|
|
|
December 31, 2009 |
| ||||||||||||||||||||||
|
|
Income-Accruing Loans |
|
Non-Accrual Loans |
|
|
|
|
| ||||||||||||||||
|
|
Purchased |
|
|
|
Purchased Credit- |
|
Other |
|
|
|
|
| ||||||||||||
|
|
Impaired |
|
Other |
|
Cash basis |
|
Cost recovery |
|
Cash basis |
|
Cost recovery |
|
Real Estate |
|
Total |
| ||||||||
United States |
|
$ |
42,385 |
|
$ |
5,323 |
|
$ |
42,125 |
|
$ |
78,165 |
|
$ |
2,770 |
|
$ |
|
|
$ |
26,438 |
|
$ |
197,206 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
France |
|
|
|
1,555 |
|
|
|
7,648 |
|
|
|
2,305 |
|
|
|
11,508 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Germany |
|
5,225 |
|
|
|
|
|
|
|
|
|
|
|
|
|
5,225 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Mexico |
|
|
|
|
|
|
|
10,445 |
|
|
|
|
|
|
|
10,445 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Total |
|
$ |
47,610 |
|
$ |
6,878 |
|
$ |
42,125 |
|
$ |
96,258 |
|
$ |
2,770 |
|
$ |
2,305 |
|
$ |
26,438 |
|
$ |
224,384 |
|
Illustration of the Effects of Foreign Currency Fluctuations on Net Earnings
|
|
Three Months Ended |
|
Year Ended |
| ||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
| ||||
Net earnings to common stockholders |
|
$ |
1,778 |
|
$ |
8,354 |
|
$ |
12,503 |
|
$ |
18,744 |
|
Foreign currency gains (losses), net: |
|
|
|
|
|
|
|
|
| ||||
Euro |
|
(16 |
) |
(147 |
) |
(462 |
) |
(66 |
) | ||||
Mexican Peso |
|
(547 |
) |
(405 |
) |
(447 |
) |
(175 |
) | ||||
Argentine Peso |
|
|
|
2 |
|
(16 |
) |
(52 |
) | ||||
Chilean Peso |
|
36 |
|
69 |
|
28 |
|
329 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Exchange rate at valuation date: |
|
|
|
|
|
|
|
|
| ||||
Euro |
|
0.75 |
|
0.70 |
|
|
|
|
| ||||
Mexican Peso |
|
12.36 |
|
13.06 |
|
|
|
|
| ||||
Argentine Peso |
|
3.98 |
|
3.82 |
|
|
|
|
| ||||
Chilean Peso |
|
473.20 |
|
519.30 |
|
|
|
|
| ||||
FirstCity Financial Corporation
Schedule of Estimated Unrealized Gross Profit from Portfolio Assets
December 31, 2010
(Unaudited)
|
|
Basis in Portfolio Assets (1), (4) |
| |||||
($ in 000s) |
|
12/31/2008 |
|
12/31/2009 |
|
12/31/2010 |
| |
Domestic |
|
$ |
153,148 |
|
190,541 |
|
196,159 |
|
Europe |
|
29,555 |
|
32,665 |
|
29,221 |
| |
Latin America |
|
29,867 |
|
27,473 |
|
23,329 |
| |
Total |
|
$ |
212,570 |
|
250,679 |
|
248,709 |
|
|
|
Estimated Remaining Collections (2) |
| |||||
|
|
12/31/2008 |
|
12/31/2009 |
|
12/31/2010 |
| |
Domestic |
|
$ |
217,347 |
|
276,018 |
|
290,626 |
|
Europe |
|
39,341 |
|
50,328 |
|
40,501 |
| |
Latin America |
|
78,211 |
|
70,398 |
|
66,564 |
| |
Total |
|
$ |
334,899 |
|
396,744 |
|
397,691 |
|
|
|
Estimated Unrealized Gross Profit (3) |
| |||||
|
|
12/31/2008 |
|
12/31/2009 |
|
12/31/2010 |
| |
Domestic |
|
$ |
64,199 |
|
85,476 |
|
94,469 |
|
Europe |
|
9,787 |
|
17,663 |
|
11,279 |
| |
Latin America |
|
48,344 |
|
42,925 |
|
43,235 |
| |
Total |
|
$ |
122,329 |
|
146,064 |
|
148,983 |
|
|
|
Estimated Unrealized Gross Profit % |
| ||||
|
|
12/31/2008 |
|
12/31/2009 |
|
12/31/2010 |
|
Domestic |
|
29.54 |
% |
30.97 |
% |
32.50 |
% |
Europe |
|
24.88 |
% |
35.10 |
% |
27.85 |
% |
Latin America |
|
61.81 |
% |
60.97 |
% |
64.95 |
% |
Total |
|
36.53 |
% |
36.82 |
% |
37.46 |
% |
This schedule provides selected information related to the Companys ownership interests in consolidated and unconsolidated Portfolio Assets and is provided for informational purposes to provide an indication of the future potential unrealized gross profit attributable to those portfolios. In preparing this schedule, management was required to make certain estimates and assumptions surrounding the underlying assets in the Portfolios that impact the reported amounts. Such estimates and assumptions could change in the future, as more information becomes known, which could impact the reported amounts. As future events and their effects cannot be determined with precision, actual results could differ significantly from these estimates.
(1) Basis in Portfolio Assets represents FirstCitys share of the unamortized purchase price of the Portfolios held by the various acquisition entities, some of which are consolidated by FirstCity and others held through equity investments in unconsolidated partnerships.
(2) Estimated Remaining Collections represents FirstCitys share of future projected net cash collections expected from the Portfolios Assets.
(3) Unrealized Gross Profit represents the excess difference between the Estimated Remaining Collections and the Basis in Portfolio Assets.
(4) FirstCity considers Basis in Portfolio Assets a useful measurement of the Companys underlying holdings and interests in Portfolio Assets. As FirstCitys share of Basis in Portfolio Assets is considered a non-GAAP measure, the following reconciliation is provided:
|
|
12/31/2008 |
|
12/31/2009 |
|
12/31/2010 |
| |
FirstCitys consolidated Portfolio Assets (as reported in Portfolio Assets on the balance sheet of the respective Form 10-K) |
|
$ |
148,213 |
|
224,384 |
|
216,061 |
|
Noncontrolling interests in FirstCitys consolidated Portfolio Assets (component of Non- controlling interests on the balance sheet of the respective Form 10-K) |
|
(11,460 |
) |
(37,277 |
) |
(23,482 |
) | |
FirstCitys interest in Portfolio Assets held by Acquisition Partnerships (a component of Assets as reported in the Condensed Combined Balance Sheets tabular disclosure under the Equity Investments footnote of the respective Form 10-K) |
|
75,817 |
|
63,572 |
|
56,130 |
| |
FirstCitys basis in consolidated and non-consolidated Portfolio Assets |
|
$ |
212,570 |
|
250,679 |
|
248,709 |
|