Attached files

file filename
8-K - CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES - FIRSTCITY FINANCIAL CORPa12-26729_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 Third Quarter 2012 Results

 

Waco, Texas   November 14, 2012……….

 

Highlights and Key Points:

 

·                  FirstCity reported third quarter 2012 earnings of $4.8 million or $0.45 per diluted share.

 

·                  FirstCity and its partners acquired $17.5 million of portfolio assets with a face value of $45.1 million during the third quarter of 2012.

 

·                  FirstCity and its partners, year to date, have acquired $157.0 million of portfolio assets with a face value of $343.8 million.

 

·                  FirstCity invested $1.4 million in non-portfolio debt and equity investments during the third quarter of 2012, bringing year-to-date totals to $13.1 million.

 

·      In November 2012, FirstCity entered into an agreement to sell its 37.4% ownership interest in UBN for 20 million Euros, with a closing date no later than December 20, 2012.

 

Components of FirstCity’s quarterly and year-to-date earnings results are summarized below:

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

(Dollars in thousands, except per share data)

 

2012

 

2011

 

2012

 

2011

 

 

 

(Unaudited)

 

Portfolio Asset Acquisition and Resolution

 

$

6,367

 

$

3,136

 

$

20,288

 

$

10,725

 

Special Situations Platform

 

858

 

1,376

 

1,885

 

3,469

 

Corporate and other

 

(2,458

)

(1,782

)

(7,554

)

(5,311

)

Net earnings attributable to FirstCity

 

$

4,767

 

$

2,730

 

$

14,619

 

$

8,883

 

Diluted earnings per common share

 

$

0.45

 

$

0.26

 

$

1.38

 

$

0.86

 

 

Portfolio Asset Acquisition and Resolution Business Segment

 

For the third quarter of 2012 (“Q3 2012”), our Portfolio Asset Acquisition and Resolution business segment reported $6.4 million in earnings — comprised primarily of $14.2 million in revenues, $2.8 million of equity income from unconsolidated subsidiaries, $0.7 million of gains from the sale of subsidiaries, $7.5 million of operating costs and expenses, $1.7 million of net income attributable to noncontrolling interests, and $2.2 million of provisions to consolidated assets. Revenue streams from our core investment activities and servicing platforms continued to support earnings for Q3 2012, due to increased collections and loan sales from majority-owned U.S. portfolios. Additional information related to our Portfolio Asset Acquisition and Resolution business segment for Q3 2012, including investment activity and the major components of revenue, costs and expenses, is included in the supplemental schedules of this release.

 

(more)

 



 

The Company’s unrealized gross profit associated with its core portfolio assets totaled $78.0 million at September 30, 2012. Unrealized gross profit is a non-GAAP measure. Refer to the Schedule of Estimated Unrealized Gross Profit from Portfolio Assets on page 9 of this release for a reconciliation of this measure with the most directly comparable financial measures calculated and presented in accordance with U.S. GAAP.

 

Special Situations Platform Business Segment

 

Our Special Situations Platform business segment provided $0.9 million in earnings for Q3 2012 — comprised primarily of $4.5 million in revenues, $1.5 million of equity income from unconsolidated subsidiaries, and $4.7 million of operating costs and expenses. Net earnings for Q3 2012 were positively impacted by continued revenue streams from our consolidated railroad operations.

 

Additional information related to our Special Situations Platform business segment for Q3 2012, including the major components of revenue, costs and expenses, is included in the supplemental schedules of this release.

 

Conference Call

 

A conference call will be held on Wednesday, November 14, 2012 at 9:00 a.m. Central Time to discuss Q3 2012 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 Third Quarter 2012 Conference Call

Date:

Wednesday, November 14, 2012

Time:

9:00 a.m. Central Time

Host:

James T. Sartain, FirstCity’s President and Chief Executive Officer

 

 

Web Access:

FirstCity’s web page -

www.fcfc.com/invest.htm or,

 

CCBN’s Investor websites -

www.streetevents.com and,

 

 

www.earnings.com

 

 

Dial In Access:

Domestic:

800-264-7882

 

International:

847-413-3708

 

 

 

 

Passcode:

33695842

 

Replay available on FirstCity’s 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).

 


 

2



 

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, FirstCity’s filings with the Securities and Exchange Commission (“SEC”), its reports to stockholders and other FirstCity communications. These statements relate to FirstCity’s or management’s 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, as amended. The forward-looking statements in this press release are based upon management’s beliefs, assumptions and expectations of the Company’s 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 the precautionary statements included in this document and those contained from time to time in the Company’s 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 Company’s website, which contain a more detailed discussion of the Company’s 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 Company’s 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.

 

3



 

FirstCity Financial Corporation

Summary of Operations and Selected Balance Sheet Data

(Dollars in thousands, except per share data)

(Unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

Revenues:

 

 

 

 

 

 

 

 

 

Servicing fees

 

$

3,745

 

$

2,829

 

$

12,886

 

$

7,734

 

Income from Portfolio Assets

 

7,741

 

11,964

 

22,111

 

33,902

 

Gain on sale of SBA loans held for sale, net

 

248

 

306

 

1,104

 

1,836

 

Interest income from SBA loans

 

408

 

350

 

1,145

 

1,024

 

Interest income from loans receivable

 

258

 

872

 

1,020

 

2,683

 

Revenue from railroad operations

 

4,245

 

2,157

 

7,881

 

5,017

 

Other income

 

2,169

 

1,774

 

6,748

 

5,751

 

Total revenues

 

18,814

 

20,252

 

52,895

 

57,947

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

Interest and fees on notes payable to banks and other

 

1,230

 

3,195

 

4,302

 

10,156

 

Interest and fees on note payable to affiliate

 

 

374

 

 

1,140

 

Salaries and benefits

 

5,785

 

5,360

 

17,231

 

16,034

 

Provision for loan and impairment losses

 

2,169

 

1,553

 

3,408

 

2,370

 

Asset-level expenses

 

844

 

1,572

 

2,819

 

4,716

 

Costs and expenses from railroad operations

 

3,271

 

1,211

 

5,970

 

2,978

 

Other costs and expenses

 

3,672

 

4,114

 

11,442

 

8,981

 

Total costs and expenses

 

16,971

 

17,379

 

45,172

 

46,375

 

 

 

 

 

 

 

 

 

 

 

Earnings before other revenue and income taxes

 

1,843

 

2,873

 

7,723

 

11,572

 

Equity income from unconsolidated subsidiaries

 

4,249

 

2,777

 

10,797

 

7,931

 

Gain on business combination

 

 

155

 

935

 

433

 

Gain on sale of subsidiaries

 

746

 

 

746

 

5

 

Earnings before income taxes

 

6,838

 

5,805

 

20,201

 

19,941

 

Income tax expense (benefit)

 

(59

)

421

 

779

 

2,047

 

Net earnings

 

6,897

 

5,384

 

19,422

 

17,894

 

Less: net income attributable to noncontrolling interests

 

2,130

 

2,654

 

4,803

 

9,011

 

Net earnings attributable to FirstCity

 

$

4,767

 

$

2,730

 

$

14,619

 

$

8,883

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share of common stock:

 

 

 

 

 

 

 

 

 

Net earnings per common share

 

$

0.45

 

$

0.26

 

$

1.39

 

$

0.86

 

Weighted average common shares outstanding (in thousands)

 

10,345

 

10,290

 

10,330

 

10,279

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share of common stock:

 

 

 

 

 

 

 

 

 

Net earnings per common share

 

$

0.45

 

$

0.26

 

$

1.38

 

$

0.86

 

Weighted average common shares outstanding (in thousands)

 

10,436

 

10,326

 

10,402

 

10,297

 

 

 

 

September 30,

 

December 31,

 

 

 

2012

 

2011

 

 

 

(Unaudited)

 

 

 

Selected Balance Sheet Data:

 

 

 

 

 

Cash and cash equivalents

 

$

41,656

 

$

34,802

 

Earning assets:

 

 

 

 

 

Portfolio Asset Acquisition and Resolution assets:

 

 

 

 

 

United States

 

141,245

 

199,093

 

Latin America

 

8,698

 

17,048

 

Europe

 

32,390

 

41,447

 

Special Situations Platform assets - U.S.

 

44,654

 

51,099

 

Service fees receivable and other assets

 

13,826

 

12,857

 

Total assets

 

$

282,469

 

$

356,346

 

 

 

 

 

 

 

Notes payable to banks and other debt obligations

 

$

117,839

 

$

189,936

 

Other liabilities

 

25,735

 

29,007

 

Total liabilities

 

143,574

 

218,943

 

FirstCity stockholders’ equity

 

129,066

 

111,976

 

Noncontrolling interests

 

9,829

 

25,427

 

Total equity

 

138,895

 

137,403

 

Total liabilities and equity

 

$

282,469

 

$

356,346

 

 

4



 

FirstCity Financial Corporation

Supplemental Information

(Dollars in thousands)

(Unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

Summary Operating Statement Data for Business Segments

 

 

 

 

 

 

 

 

 

Portfolio Asset Acquisition and Resolution segment:

 

 

 

 

 

 

 

 

 

Revenues

 

$

14,193

 

$

17,287

 

$

43,229

 

$

50,383

 

Equity income from unconsolidated subsidiaries

 

2,767

 

1,401

 

9,089

 

4,781

 

Gain on sale of subsidiaries

 

746

 

 

746

 

5

 

Gain on business combinations

 

 

 

 

278

 

Costs and expenses

 

(7,457

)

(11,840

)

(25,518

)

(34,372

)

Operating contribution before provision for loan and impairment losses and noncontrolling interest expense

 

10,249

 

6,848

 

27,546

 

21,075

 

Provision for loan and impairment losses, net

 

(2,169

)

(1,553

)

(3,408

)

(2,370

)

Net income attributable to noncontrolling interests

 

(1,713

)

(2,159

)

(3,850

)

(7,980

)

Operating contribution, net of direct taxes

 

$

6,367

 

$

3,136

 

$

20,288

 

$

10,725

 

 

 

 

 

 

 

 

 

 

 

Special Situations Platform segment:

 

 

 

 

 

 

 

 

 

Revenues

 

$

4,503

 

$

2,905

 

$

9,363

 

$

7,424

 

Equity income (loss) from unconsolidated subsidiaries

 

1,482

 

1,376

 

1,708

 

3,150

 

Gain on business combination

 

 

155

 

935

 

155

 

Costs and expenses

 

(4,710

)

(2,565

)

(9,168

)

(6,229

)

Operating contribution before provision for loan and impairment losses and noncontrolling interest expense

 

1,275

 

1,871

 

2,838

 

4,500

 

Net income attributable to noncontrolling interests

 

(417

)

(495

)

(953

)

(1,031

)

Operating contribution, net of direct taxes

 

$

858

 

$

1,376

 

$

1,885

 

$

3,469

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

Portfolio Asset Acquisition and Resolution segment:

 

 

 

 

 

 

 

 

 

Revenues and equity income of investments by region:

 

 

 

 

 

 

 

 

 

United States

 

$

13,297

 

$

11,538

 

$

40,817

 

$

31,826

 

Latin America

 

2,608

 

2,820

 

6,363

 

8,535

 

Europe

 

1,055

 

4,330

 

5,138

 

14,803

 

Total

 

$

16,960

 

$

18,688

 

$

52,318

 

$

55,164

 

 

 

 

 

 

 

 

 

 

 

Revenues and equity income of investments by source:

 

 

 

 

 

 

 

 

 

Equity income from unconsolidated subsidiaries

 

$

2,767

 

$

1,401

 

$

9,089

 

$

4,781

 

Income from Portfolio Assets

 

7,741

 

11,964

 

22,111

 

33,902

 

Servicing fees

 

3,745

 

2,829

 

12,886

 

7,734

 

Gain on sale of SBA loans held for sale, net

 

248

 

306

 

1,104

 

1,836

 

Interest income from SBA loans

 

408

 

350

 

1,145

 

1,024

 

Interest income from loans receivable

 

 

379

 

 

1,170

 

Other

 

2,051

 

1,459

 

5,983

 

4,717

 

Total

 

$

16,960

 

$

18,688

 

$

52,318

 

$

55,164

 

 

 

 

 

 

 

 

 

 

 

Special Situations Platform segment:

 

 

 

 

 

 

 

 

 

Revenues and equity income of investments by source:

 

 

 

 

 

 

 

 

 

Equity income from unconsolidated subsidiaries

 

$

1,482

 

$

1,376

 

$

1,708

 

$

3,150

 

Interest income from loans receivable

 

258

 

493

 

1,020

 

1,513

 

Revenue from railroad operations

 

4,245

 

2,157

 

7,881

 

5,017

 

Other

 

 

255

 

462

 

894

 

Total

 

$

5,985

 

$

4,281

 

$

11,071

 

$

10,574

 

 

 

 

 

 

 

 

 

 

 

Number of personnel at period end:

 

 

 

 

 

 

 

 

 

U.S. - Portfolio Asset Acquisition and Resolution segment

 

102

 

89

 

 

 

 

 

U.S. - Special Situations Platform segment

 

57

 

38

 

 

 

 

 

Latin America - Portfolio Asset Acquisition and Resolution segment

 

104

 

118

 

 

 

 

 

Corporate

 

31

 

30

 

 

 

 

 

Total personnel

 

294

 

275

 

 

 

 

 

 

5



 

FirstCity Financial Corporation

Supplemental Information

(Dollars in thousands)

(Unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

Analysis of Equity Investments

 

 

 

 

 

 

 

 

 

FirstCity’s average investment:

 

 

 

 

 

 

 

 

 

U.S. - Portfolio Asset Acquisition and Resolution segment

 

$

55,406

 

$

54,789

 

$

55,367

 

$

44,183

 

U.S. - Special Situations Platform segment

 

12,539

 

12,944

 

12,494

 

13,325

 

Latin America

 

4,596

 

14,148

 

4,498

 

14,427

 

Europe

 

 

 

 

(25

)

Europe - servicing subsidiaries

 

25,759

 

35,581

 

31,499

 

35,295

 

Latin America - servicing subsidiaries

 

2,905

 

3,216

 

2,911

 

3,107

 

Total

 

$

101,205

 

$

120,678

 

$

106,769

 

$

110,312

 

 

 

 

 

 

 

 

 

 

 

FirstCity’s share of equity income (loss):

 

 

 

 

 

 

 

 

 

U.S. - Portfolio Asset Acquisition and Resolution segment

 

$

1,337

 

$

700

 

$

4,617

 

$

1,520

 

U.S. - Special Situations Platform segment

 

1,482

 

1,376

 

1,708

 

3,150

 

Latin America

 

563

 

(880

)

472

 

(1,152

)

Europe

 

 

 

 

29

 

Europe - servicing subsidiaries

 

724

 

1,452

 

3,616

 

3,825

 

Latin America - servicing subsidiaries

 

143

 

129

 

384

 

559

 

Total

 

$

4,249

 

$

2,777

 

$

10,797

 

$

7,931

 

 

 

 

 

 

 

 

 

 

 

Selected Other Data:

 

 

 

 

 

 

 

 

 

Average investment in consolidated portfolio assets and loans receivable:

 

 

 

 

 

 

 

 

 

U.S. - Portfolio Asset Acquisition and Resolution segment

 

$

98,391

 

$

157,282

 

$

115,141

 

$

176,873

 

U.S. - Special Situations Platform segment

 

11,261

 

23,216

 

15,376

 

23,172

 

Latin America

 

557

 

17,199

 

244

 

17,541

 

Europe

 

3,978

 

7,768

 

4,397

 

11,709

 

Total

 

$

114,187

 

$

205,465

 

$

135,158

 

$

229,295

 

 

 

 

 

 

 

 

 

 

 

Income from consolidated portfolio assets and loans receivable:

 

 

 

 

 

 

 

 

 

U.S. - Portfolio Asset Acquisition and Resolution segment

 

$

8,259

 

$

8,367

 

$

23,405

 

$

23,827

 

U.S. - Special Situations Platform segment

 

258

 

493

 

1,020

 

1,513

 

Latin America

 

46

 

1,997

 

492

 

4,285

 

Europe

 

92

 

2,635

 

463

 

9,820

 

Total

 

$

8,655

 

$

13,492

 

$

25,380

 

$

39,445

 

 

 

 

 

 

 

 

 

 

 

Servicing fee revenues:

 

 

 

 

 

 

 

 

 

Portfolio assets - U.S. partnerships:

 

 

 

 

 

 

 

 

 

Servicing fee revenue

 

$

2,222

 

$

1,240

 

$

6,315

 

$

3,092

 

Average servicing fee

 

3.0

%

3.1

%

3.1

%

3.2

%

Portfolio assets - Latin American partnerships:

 

 

 

 

 

 

 

 

 

Servicing fee revenue

 

$

1,160

 

$

1,335

 

$

3,940

 

$

4,109

 

Average servicing fee %

 

26.0

%

22.0

%

28.5

%

24.3

%

Incentive service fees

 

$

208

 

$

 

$

2,126

 

$

 

Portfolio assets - all partnerships (total):

 

 

 

 

 

 

 

 

 

Servicing fee revenue

 

$

3,590

 

$

2,575

 

$

12,381

 

$

7,201

 

Average servicing fee %

 

4.6

%

5.6

%

5.7

%

6.3

%

Service fees - SBA loans

 

$

155

 

$

254

 

$

505

 

$

533

 

Total service fees

 

$

3,745

 

$

2,829

 

$

12,886

 

$

7,734

 

 

 

 

 

 

 

 

 

 

 

Collections:

 

 

 

 

 

 

 

 

 

U.S. unconsolidated partnerships

 

$

73,121

 

$

39,657

 

$

202,196

 

$

97,413

 

Latin American unconsolidated partnerships

 

5,188

 

7,400

 

16,202

 

20,740

 

Total unconsolidated partnership collections

 

78,309

 

47,057

 

218,398

 

118,153

 

U.S. consolidated partnerships

 

24,779

 

28,721

 

72,708

 

77,246

 

Latin American consolidated partnerships

 

48

 

1,906

 

500

 

3,852

 

European consolidated partnerships

 

314

 

3,676

 

1,386

 

27,727

 

Total consolidated partnership collections

 

25,141

 

34,303

 

74,594

 

108,825

 

Total collections

 

$

103,450

 

$

81,360

 

$

292,992

 

$

226,978

 

 

 

 

 

 

 

 

 

 

 

Servicing portfolio (face value) at period end:

 

 

 

 

 

 

 

 

 

United States

 

$

1,269,783

 

$

1,230,555

 

 

 

 

 

Latin America

 

1,479,933

 

1,448,967

 

 

 

 

 

Europe

 

1,197,970

 

1,212,280

 

 

 

 

 

Total

 

$

3,947,686

 

$

3,891,802

 

 

 

 

 

 

6



 

FirstCity Financial Corporation

Supplemental Information

(Dollars in thousands)

(Unaudited)

 

Portfolio Purchases and Other Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

FirstCity

 

 

 

 

 

Portfolio Purchases

 

FirstCity

 

FirstCity

 

Investment

 

 

 

 

 

United

 

 

 

 

 

Investment

 

Investment

 

in Special

 

 

 

 

 

States

 

Europe

 

Total

 

in Portfolios

 

in Other

 

Situations

 

Total

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3rd Quarter

 

$

17,474

 

$

 

$

17,474

 

$

5,586

 

$

1,424

 

$

 

$

7,010

 

2nd Quarter

 

48,338

 

 

48,338

 

10,263

 

6,786

 

 

17,049

 

1st Quarter

 

90,853

 

382

 

91,235

 

9,548

 

3,906

 

1,000

 

14,454

 

Total Year 2012

 

$

156,665

 

$

382

 

$

157,047

 

$

25,397

 

$

12,116

 

$

1,000

 

$

38,513

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4th Quarter

 

$

105,075

 

$

1,798

 

$

106,873

 

$

12,342

 

$

7,554

 

$

 

$

19,896

 

3rd Quarter

 

87,112

 

594

 

87,706

 

18,728

 

7,814

 

2,601

 

29,143

 

2nd Quarter

 

81,653

 

 

81,653

 

22,159

 

7,396

 

 

29,555

 

1st Quarter

 

11,091

 

 

11,091

 

4,810

 

9,931

 

700

 

15,441

 

Total Year 2011

 

$

284,931

 

$

2,392

 

$

287,323

 

$

58,039

 

$

32,695

 

$

3,301

 

$

94,035

 

Total Year 2010

 

$

225,764

 

$

 

$

225,764

 

$

67,713

 

$

42,757

 

$

13,220

 

$

123,690

 

Total Year 2009

 

$

200,590

 

$

 

$

200,590

 

$

147,654

 

$

33,873

 

$

12,415

 

$

193,942

 

 

Portfolio Asset Acquisition and Resolution segment:

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

Aggregate purchase price of portfolios acquired:

 

 

 

 

 

 

 

 

 

Acquisition partnerships

 

 

 

 

 

 

 

 

 

United States

 

$

17,474

 

$

87,112

 

$

156,665

 

$

179,856

 

Europe

 

 

594

 

382

 

594

 

Total

 

$

17,474

 

$

87,706

 

$

157,047

 

$

180,450

 

 

 

 

 

 

Purchase

 

FirstCity’s

 

 

 

 

 

Price

 

Investment

 

 

 

Historical acquisitions of Portfolios - annual:

 

 

 

 

 

 

 

 

 

 

 

2012 (nine months)

 

 

 

$

157,047

 

$

25,397

 

 

 

2011

 

 

 

287,323

 

58,039

 

 

 

2010

 

 

 

225,764

 

67,713

 

 

 

2009

 

 

 

200,590

 

147,654

 

 

 

2008

 

 

 

89,314

 

72,307

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

 

 

 

 

2012

 

2011

 

 

 

Portfolio acquisition and resolution asset holdings by region:

 

 

 

 

 

 

 

 

 

United States

 

 

 

$

141,245

 

$

199,093

 

 

 

Latin America

 

 

 

8,698

 

17,048

 

 

 

Europe

 

 

 

32,390

 

41,447

 

 

 

Total

 

 

 

$

182,333

 

$

257,588

 

 

 

 

Special Situations Platform segment:

 

 

 

Total

 

FirstCity Denver’s Investment

 

 

 

Investment

 

Debt

 

Equity

 

Total

 

Historical investments - annual:

 

 

 

 

 

 

 

 

 

 

 

 

 

2012 (nine months)

 

$

1,000

 

$

1,000

 

$

 

$

1,000

 

2011

 

3,301

 

1,200

 

2,101

 

3,301

 

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

 

 

7



 

FirstCity Financial Corporation

Supplemental Information

(Dollars in thousands, except exchange rate data)

(Unaudited)

 

Summary of Consolidated Portfolio Assets (at Carrying Value) by Region and Type

 

 

 

September 30, 2012

 

 

 

Income-Accruing Loans

 

Non-Accrual Loans

 

 

 

 

 

 

 

Purchased

 

 

 

Purchased Credit-

 

 

 

 

 

 

 

 

 

Credit-

 

 

 

Impaired Loans

 

Other

 

 

 

 

 

 

 

Impaired

 

 

 

 

 

Cost recovery

 

 

 

 

 

 

 

 

 

Loans

 

Other

 

Cash basis

 

basis

 

Cash basis

 

Real Estate

 

Total

 

United States

 

$

 

$

4,798

 

$

22,046

 

$

23,008

 

$

437

 

$

11,739

 

$

62,028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Germany

 

 

 

3,228

 

511

 

 

214

 

3,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mexico

 

 

 

 

713

 

 

 

713

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

 

$

4,798

 

$

25,274

 

$

24,232

 

$

437

 

$

11,953

 

$

66,694

 

 

 

 

December 31, 2011

 

 

 

Income-Accruing Loans

 

Non-Accrual Loans

 

 

 

 

 

 

 

Purchased

 

 

 

Purchased Credit-

 

 

 

 

 

 

 

 

 

Credit-

 

 

 

Impaired Loans

 

Other

 

 

 

 

 

 

 

Impaired

 

 

 

 

 

Cost recovery

 

 

 

 

 

 

 

 

 

Loans

 

Other

 

Cash basis

 

basis

 

Cash basis

 

Real Estate

 

Total

 

United States

 

$

9,429

 

$

4,749

 

$

50,133

 

$

27,313

 

$

1,149

 

$

26,649

 

$

119,422

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Germany

 

 

 

3,700

 

567

 

 

207

 

4,474

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mexico (1)

 

 

 

 

4,851

 

 

 

4,851

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

9,429

 

$

4,749

 

$

53,833

 

$

32,731

 

$

1,149

 

$

26,856

 

$

128,747

 

 


(1)

 

Classified and reported as “assets held for sale” on FirstCity’s consolidated balance sheet.

 

Illustration of the Effects of Foreign Currency Fluctuations on Net Earnings

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

 

 

 

 

 

September 30,

 

September 30,

 

 

 

 

 

 

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

 

 

 

 

Net earnings attributable to FirstCity

 

$

4,767

 

$

2,730

 

$

14,619

 

$

8,883

 

 

 

 

 

 

 

Foreign currency gains (losses), net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Euro

 

$

301

 

$

(310

)

176

 

689

 

 

 

 

 

 

 

Mexican Peso

 

55

 

(513

)

62

 

15

 

 

 

 

 

 

 

Chilean Peso

 

360

 

 

449

 

57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange rate at valuation date:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Euro

 

0.78

 

0.74

 

 

 

 

 

 

 

 

 

 

 

Mexican Peso

 

12.85

 

13.42

 

 

 

 

 

 

 

 

 

 

 

Chilean Peso

 

474.50

 

514.40

 

 

 

 

 

 

 

 

 

 

 

 

8



 

FirstCity Financial Corporation

Schedule of Estimated Unrealized Gross Profit from Portfolio Assets (Unaudited)

September 30, 2012

 

 

 

Basis in Portfolio Assets (1), (4)

 

($ in 000’s)

 

12/31/2010

 

12/31/2011

 

9/30/2012

 

Domestic

 

$

196,159

 

163,050

 

110,942

 

Europe

 

31,826

 

9,381

 

6,835

 

Latin America

 

23,329

 

15,298

 

11,051

 

Total

 

$

251,314

 

187,729

 

128,828

 

 

 

 

Estimated Remaining Collections (2)

 

 

 

12/31/2010

 

12/31/2011

 

9/30/2012

 

Domestic

 

$

290,626

 

238,547

 

163,046

 

Europe

 

43,634

 

15,262

 

13,687

 

Latin America

 

66,564

 

50,955

 

30,063

 

Total

 

$

400,825

 

304,764

 

206,796

 

 

 

 

Estimated Unrealized Gross Profit (3)

 

 

 

12/31/2010

 

12/31/2011

 

9/30/2012

 

Domestic

 

$

94,469

 

75,497

 

52,104

 

Europe

 

11,807

 

5,880

 

6,852

 

Latin America

 

43,235

 

35,658

 

19,012

 

Total

 

$

149,511

 

117,036

 

77,968

 

 

 

 

Estimated Unrealized Gross Profit %

 

 

 

12/31/2010

 

12/31/2011

 

9/30/2012

 

Domestic

 

32.50

%

31.65

%

31.96

%

Europe

 

27.06

%

38.53

%

50.06

%

Latin America

 

64.95

%

69.98

%

63.24

%

Total

 

37.30

%

38.40

%

37.70

%

 

 

This schedule provides selected information related to the Company’s economic 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 FirstCity’s 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 and beneficial interests in unconsolidated partnerships.

(2) Estimated Remaining Collections represents FirstCity’s 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 Company’s underlying holdings and interests in Portfolio Assets. As FirstCity’s share of Basis in Portfolio Assets is considered a non-GAAP measure, the following reconciliation is provided:

 

 

 

12/31/2010

 

12/31/2011

 

9/30/2012

 

FirstCity’s consolidated Portfolio Assets (as reported in “Portfolio Assets” on the balance sheet of the respective Form 10-K or 10-Q)

 

$

216,061

 

128,747

 

66,694

 

Noncontrolling interests in FirstCity’s consolidated Portfolio Assets (component of “Non- controlling interests” as reported on the balance sheet of the respective Form 10-K or 10-Q)

 

(23,482

)

(13,556

)

(4,867

)

FirstCity’s equity and beneficial interests in Portfolio Assets held by unconsolidated partnerships (components of “Assets” as reported in the “Condensed Combined Balance Sheets” tabular disclosure under the “Equity Investments” footnote, and “Investment securities” as reported on the balance sheet of the respective Form 10-K or 10-Q)

 

58,735

 

72,538

 

67,002

 

FirstCity’s economic basis in consolidated and unconsolidated Portfolio Assets

 

$

251,314

 

187,729

 

128,828

 

 

9