EX-15 6 exhibit15financialschedulese.htm SEC FORM 10-K / EXHIBIT 13 Form 10K  1993



Exhibit 15

Page 1 of 5

 
 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 
 

To:

The Board of Directors of 1st Franklin Financial Corporation

 

We have audited the consolidated financial statements of 1st Franklin Financial Corporation and subsidiaries (the “Company’) as of December 31, 2005 and 2004, and for each of the three years in the period ended December 31, 2005, and have issued our report thereon dated March 22, 2006; such financial statements and report are included in your 2005 Annual Report to security holders and are incorporated herein by reference.  Our audits also included the financial statement schedule of the Company listed in Item 15.  The financial statement schedule is the responsibility of the Company’s management.  Our responsibility is to express an opinion based on our audits.  In our opinion, such financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents fairly, in all material respects, the information set forth therein.


/s/  DELOITTE & TOUCHE LLP


Atlanta, Georgia

March 22, 2006

     




SCHEDULE I

Page 2 of 5

 

CONDENSED FINANCIAL INFORMATION OF REGISTRANT

1st FRANKLIN FINANCIAL CORPORATION

(Parent Company Only)

 

DECEMBER 31, 2005 AND 2004

 

ASSETS

   

2005    

  2004     


CASH AND CASH EQUIVALENTS:

  

   Cash and Due From Banks

$

2,156,052

$

2,649,818

   Short-term Investments

242,392

734,903

 

2,398,444

3,384,721

   

LOANS:

  

   Direct Cash Loans

241,313,264

229,043,613

   Real Estate Loans

23,382,248

26,989,611

   Sales Finance Contracts

30,345,466

30,510,881

 

 

295,040,978

 

286,544,105

   

   Less:

Unearned Finance Charges

34,661,179

34,343,193

 

Unearned Insurance Commissions

9,752,241

9,194,384

 

Allowance for Loan Losses

16,885,085

15,285,085

  

233,742,473

227,721,443

   

INVESTMENTS IN SUBSIDIARIES

76,157,561

68,529,016

   

MARKETABLE DEBT SECURITIES:

  

   Available for Sale, at fair market value

645,271

506,999

   Held to Maturity, at amortized cost

--

--

 

645,271

506,999

   

OTHER ASSETS:

  

   Land, Buildings, Equipment and Leasehold Improvements,

  

      less accumulated depreciation and amortization

  

         of $12,770,424 and $13,185,739 in 2005

         and 2004, respectively


7,217,783


7,185,341

   Miscellaneous

2,832,288

2,217,973

 

10,050,071

9,403,314

   

                TOTAL ASSETS

$

322,993,820

$

309,545,493




 



SCHEDULE I

Page 3 of 5

 

CONDENSED FINANCIAL INFORMATION OF REGISTRANT

1st FRANKLIN FINANCIAL CORPORATION

(Parent Company Only)

 

DECEMBER 31, 2005 AND 2004

 

LIABILITIES AND STOCKHOLDERS' EQUITY

   
 

2005

 2004


SENIOR DEBT:

  

   Notes Payable to Banks

$

 9,018,370

$

 10,387,000

   Senior Demand Notes, including accrued interest

 64,120,201

 66,331,059

   Commercial Paper

107,574,284

91,949,693

 

180,712,855

168,667,752

 

  
   
   

ACCOUNTS PAYABLE AND ACCRUED EXPENSES

11,947,883

12,915,235

   
   

SUBORDINATED DEBT

38,901,635

41,310,529

   
   

        Total Liabilities

231,562,373

222,893,516

   
   
   

STOCKHOLDERS' EQUITY:

  

   Preferred Stock; $100 par value

  

6,000 shares authorized; no shares issued or outstanding

--

--

   Common Stock:

  

Voting Shares; $100 par value;

  

       

2,000 shares authorized; 1,700 shares issued and outstanding

170,000

170,000

   

Non-Voting Shares; no par value;

  

        

198,000 shares authorized; 168,300 shares issued and

  

         

outstanding as of December 31, 2005 and 2004

--

--

   Accumulated Other Comprehensive Income

514,955

376,683

   Retained Earnings

90,746,492

86,105,294

               Total Stockholders' Equity

91,431,447

86,651,977

   

                    TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

322,993,820

 

$

309,545,493

 







SCHEDULE I

Page 4 of 5

 

CONDENSED FINANCIAL INFORMATION OF REGISTRANT

1st FRANKLIN FINANCIAL CORPORATION

(Parent Company Only)

 

STATEMENTS OF INCOME

FOR THE YEARS ENDED DECEMBER 31, 2005, 2004 AND 2003

    
 

2005

2004

2003

INTEREST INCOME:

   

Finance Charges

$

69,228,623 

$

66,068,779 

$

60,773,100 

Investment Income

103,791 

35,621 

186,703 

 

69,332,414 

66,104,400 

60,959,803 

    

INTEREST EXPENSE:

   

Senior Debt

6,309,551 

5,073,818 

4,564,880 

Subordinated Debt

1,706,478 

2,063,150 

2,247,738 

 

8,016,029 

7,136,968 

6,812,618 

    

NET INTEREST INCOME

61,316,385 

58,967,432 

54,147,185 

    

PROVISION FOR LOAN LOSSES

19,483,632 

18,096,969 

15,244,755 

    

NET INTEREST INCOME AFTER

PROVISION FOR LOAN LOSSES


41,832,632 


40,870,463 


38,902,430 

    

NET INSURANCE INCOME

13,516,256 

14,169,770 

13,515,517 

    

OTHER REVENUE

985,194 

903,917 

868,184 

    

OPERATING EXPENSES:

   

Personnel Expense

35,926,511 

34,312,589 

31,588,132 

Occupancy Expense

8,622,917 

8,287,737 

7,239,664 

Other Expense

14,295,115 

15,998,782 

13,190,031 

 

58,844,543 

58,599,108 

52,017,827 

    

INCOME (LOSS) BEFORE INCOME

TAXES AND EQUITY IN EARNINGS

OF SUBSIDIARIES



(2,510,340)



(2,654,958)



1,268,304 

    

PROVISION FOR INCOME TAXES

12,647 

39,428 

74,109 

    

EQUITY IN EARNINGS OF

SUBSIDIARIES, Net of Tax


7,631,686 


7,675,608 


7,459,404 

    

NET INCOME

5,108,699 

4,981,222 

8,653,599 

    

RETAINED EARNINGS, Beginning of Period

86,105,294 

82,622,954 

78,657,682 

Distributions on Common Stock

467,501 

1,498,882 

4,688,327 

RETAINED EARNINGS, End of Period

$

90,746,492 

$

86,105,294 

$

82,622,954 







 


 

SCHEDULE I

Page 5 of 5

 

1st FRANKLIN FINANCIAL CORPORATION

(Parent Company Only)

 

STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED DECEMBER 31, 2005, 2004 AND 2003

    
 

2005     

2004     

2003     

CASH FLOWS FROM OPERATING ACTIVITIES:

   Net Income

$

5,108,699 

$

4,981,222 

$

8,653,599 

   Adjustments to reconcile net income to net

   

       cash provided by operating activities:

   

    Provision for Loan Losses

19,483,632 

18,096,969 

15,244,755 

    Depreciation and Amortization

1,827,138 

1,754,700 

1,396,117 

    Equity in undistributed earnings of subsidiaries

(7,628,545)

(7,661,108)

(7,445,404)

    Loss on sale of marketable securities and

   

       equipment and premium amortization on securities

(354,789)

43,347   

(34,396)

    (Increase) Decrease in Miscellaneous Assets

(614,315)

410,047 

(491,249)

    Increase (Decrease) in Other Liabilities

(967,352)

(1,308,689)

1,024,789 

          Net Cash Provided

16,854,468 

16,316,488 

18,348,211 

    

CASH FLOWS FROM INVESTING ACTIVITIES:

   

   Loans originated or purchased

(196,159,931)

(196,761,835)

(180,569,120)

   Loan payments

170,655,269 

165,955,472 

146,558,514 

   Purchases of securities, available for sale

--  

--  

-- 

   Sales of securities, available for sale

--  

--  

2,893,910 

   Redemptions of securities, available for sale

--  

--  

2,165,000 

   Principal payments on securities, available for sale

--  

248,854 

174,149 

   Capital expenditures

(2,086,599)

(3,499,585)

(2,575,128)

   Proceeds from sale of equipment

581,808 

210,732 

120,610 

          Net Cash Used

(27,009,453)

(33,846,362)

(31,232,065)

    

CASH FLOWS FROM FINANCING ACTIVITIES:

   

   Net increase in Notes Payable to

   

       Banks and Senior Demand Notes

(3,579,488)

8,812,994 

813,460 

   Commercial Paper issued

44,700,469 

28,626,116 

29,199,674 

   Commercial Paper redeemed

(29,075,878)

(16,975,372)

(17,238,336)

   Subordinated Debt issued

6,669,812 

5,754,767 

6,053,896 

   Subordinated Debt redeemed

(9,078,706)

(8,520,172)

(8,755,799)

   Dividends / Distributions Paid

(467,501)

(1,498,882)

(4,688,327)

          Net Cash Provided

9,168,708 

16,199,451 

5,384,568 

    

NET DECREASE IN

   

     CASH AND CASH EQUIVALENTS

(986,277)  

(1,330,423)

(7,499,286)

    

CASH AND CASH EQUIVALENTS, beginning

3,384,721 

4,715,144 

12,214,430 

    

CASH AND CASH EQUIVALENTS, ending

$

2,398,444 

$

3,384,721 

$

4,715,144 


Cash paid during the year for:

Interest

$

7,964,734 

$

7,101,750 

$

6,823,904 

 

Income Taxes

50,125 

39,856 

93,940