EX-15 5 exhibit15financialschedulese.htm SEC FORM 10-K; EXHIBIT 15 Form 10K  1993



Exhibit 15

 

 

 

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, 2008 and 2007, and for each of the three years in the period ended December 31, 2008, and have issued our report thereon dated March 27, 2009; such financial statements and report are included in the Company’s 2008 Annual Report to Investors 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 27, 2009

 

 

 

 

 




SCHEDULE I

 

 

CONDENSED FINANCIAL INFORMATION OF REGISTRANT

1st FRANKLIN FINANCIAL CORPORATION

(Parent Company Only)

 

DECEMBER 31, 2008 AND 2007

 

ASSETS

 

 

 

2008    

  2007    


CASH AND CASH EQUIVALENTS:

 

 

   Cash and Due From Banks

$

396,752

$

3,679,047

   Short-term Investments

--

6,078

 

396,752

3,685,125

 

 

 

LOANS:

 

 

   Direct Cash Loans

324.996,394

303,678,240

   Real Estate Loans

24,175,593

25,052,160

   Sales Finance Contracts

27,586,508

31,747,131

 

 

376,758,495

 

360,477.531

 

 

 

   Less:

Unearned Finance Charges

44,032,487

40,720,500

 

Unearned Insurance Commissions

12,465,624

11,831,811

 

Allowance for Loan Losses

23,010,085

20,035,085

 

 

297,250,299

287,890,135

 

 

 

INVESTMENTS IN SUBSIDIARIES

75,844,337

95,188,316

 

 

 

MARKETABLE DEBT SECURITIES:

 

 

   Available for Sale, at fair market value

373,774

894,381

 

 

 

OTHER ASSETS:

 

 

   Land, Buildings, Equipment and Leasehold Improvements,

 

 

      less accumulated depreciation and amortization

 

 

         of $13,653,028 and $12,383,615 in 2008

         and 2007, respectively


9,241,725


8,926,207

   Miscellaneous

3,201,592

2,788,231

 

12,443,317

11,714,438

 

 

 

                TOTAL ASSETS

$

386,308,479

$

399,372,395




2




SCHEDULE I

 

 

CONDENSED FINANCIAL INFORMATION OF REGISTRANT

1st FRANKLIN FINANCIAL CORPORATION

(Parent Company Only)

 

DECEMBER 31, 2008 AND 2007

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

2008

 2007


SENIOR DEBT:

 

 

   Notes Payable to Banks

$

 22,267,681

$

 16,684,681

   Senior Demand Notes, including accrued interest

 41,345,213

 48,610,737

   Commercial Paper

106,062,799

117,077,531

 

169,675,693

182,372,949

 

 

 

 

 

 

 

 

 

ACCOUNTS PAYABLE AND ACCRUED EXPENSES

13,980,948

15,399,744

 

 

 

 

 

 

SUBORDINATED DEBT

86,605,009

91,965,714

 

 

 

 

 

 

        Total Liabilities

270,261,650

289,738,407

 

 

 

 

 

 

 

 

 

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 as of December 31, 2008 and 2007


170,000


170,000

   

Non-Voting Shares; no par value;

 

 

        

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

 

 

         

outstanding as of December 31, 2008 and 2007

--

--

   Accumulated Other Comprehensive Income

243,458

764,065

   Retained Earnings

115,633,371

108,699,923

               Total Stockholders' Equity

116,046,829

109,633,988

 

 

 

                    TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

386,308,479

$

399,372,395




3

 





SCHEDULE I

 

 

CONDENSED FINANCIAL INFORMATION OF REGISTRANT

1st FRANKLIN FINANCIAL CORPORATION

(Parent Company Only)

 

STATEMENTS OF INCOME

FOR THE YEARS ENDED DECEMBER 31, 2008, 2007 AND 2006

 

 

 

 

 

2008

2007

2006

INTEREST INCOME:

 

 

 

Finance Charges

$

94,434,623 

$

87,164,381 

$

77,914,247 

Investment Income

26,302 

21,189 

22,131 

 

94,460,925 

87,185,570 

77,936,378 

 

 

 

 

INTEREST EXPENSE:

 

 

 

Senior Debt

8,333,678 

10,158,113 

8,875,312 

Subordinated Debt

6,393,999 

5,587,502 

3,118,314 

 

14,727,677 

15,745,615 

11,993,626 

 

 

 

 

NET INTEREST INCOME

79,733,248 

71,439,955 

65,942,752 

 

 

 

 

PROVISION FOR LOAN LOSSES

25,725,394 

21,433,742 

19,108,562 

 

 

 

 

NET INTEREST INCOME AFTER

PROVISION FOR LOAN LOSSES


54,007,854 


50,006,213 


46,834,190 

 

 

 

 

NET INSURANCE INCOME

16,823,210 

16,298,194 

14,821,492 

 

 

 

 

OTHER REVENUE

5,301,054 

5,069,095 

2,147,104 

 

 

 

 

OPERATING EXPENSES:

 

 

 

Personnel Expense

46,830,271 

42,798,905 

40,378,370 

Occupancy Expense

10,653,752 

9,778,649 

8,979,037 

Other Expense

17,545,462 

16,375,184 

16,000,405 

 

75,029,485 

68,952,738 

65,357,812 

 

 

 

 

INCOME (LOSS) BEFORE INCOME

TAXES AND EQUITY IN EARNINGS

OF SUBSIDIARIES



1,102,633 



2,420,764 



(1,555,026)

 

 

 

 

PROVISION FOR INCOME TAXES

11,713 

28,965 

21,504 

 

 

 

 

EQUITY IN EARNINGS OF

SUBSIDIARIES, Net of Tax


9,573,856 


9,812,964 


9,248,292 

 

 

 

 

NET INCOME

10,664,776 

12,204,763 

7,671,762 

 

 

 

 

RETAINED EARNINGS, Beginning of Period

108,699,923 

97,950,753 

90,746,492 

Distributions on Common Stock

3,731,328 

1,455,593 

467,501 

RETAINED EARNINGS, End of Period

$

115,633,371 

$

108,699,923 

$

97,950,753 







4



 

SCHEDULE I

 

 

1st FRANKLIN FINANCIAL CORPORATION

(Parent Company Only)

 

STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED DECEMBER 31, 2008, 2007 AND 2006

 

 

 

 

 

2008     

2007    

2006     

CASH FLOWS FROM OPERATING ACTIVITIES:

   Net Income

$

10,664,776 

$

12,204,763 

$

7,671,762 

   Adjustments to reconcile net income to net

 

 

 

       cash provided by operating activities:

 

 

 

    Provision for Loan Losses

25,725,394 

21,433,742 

19,108,562 

    Depreciation and Amortization

2,447,007 

2,076,784 

1,888,433 

    Equity in undistributed earnings of subsidiaries

19,343,979 

(9,795,963)

(9,234,792)

    Gain on sale of marketable securities and

 

 

 

       equipment and premium amortization on securities

(10,185)

(37)

(82,129)

    (Increase) Decrease in Miscellaneous Assets

(413,361)

488,620   

(444,563)

    (Decrease) Increase in Other Liabilities

(1,418,796)

2,253,485 

1,198,376 

          Net Cash Provided

56,338,814 

28,661,394 

20,105,649 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

   Loans originated or purchased

(236,634,867)

(250,121,741)

(231,849,878)

   Loan payments

201,549,309 

200,622,963 

186,658,690 

   Purchases of securities, available for sale

--  

--  

--  

   Sales of securities, available for sale

--  

--  

--  

   Redemptions of securities, available for sale

--  

--  

--  

   Principal payments on securities, available for sale

--  

--  

--  

   Capital expenditures

(2,777,574)

(4,383,965)

(2,089,399)

   Proceeds from sale of equipment

25,234 

443,450 

438,439 

          Net Cash Used

(37,837,898)

(53,439,293)

(46,842,148)

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

   Net increase (decrease) in Notes Payable to

 

 

 

       Banks and Senior Demand Notes

(1,682,524)

(8,412,339)

569,186 

   Commercial Paper issued

35,766,727 

33,538,927 

44,177,066 

   Commercial Paper redeemed

(46,781,459)

(24,256,208)

(43,956,538)

   Subordinated Debt issued

21,619,938 

36,790,393 

35,526,664 

   Subordinated Debt redeemed

(26,980,643)

(12,014,336)

(7,238,642)

   Dividends / Distributions Paid

(3,731,328)

(1,455,593)

(467,501)

          Net Cash (Used) Provided

(21,789,289)

24,190,844 

28,610,235 

 

 

 

 

NET INCREASE (DECREASE) IN

 

 

 

     CASH AND CASH EQUIVALENTS

(3,288,373)  

(587,055)  

1,873,736   

 

 

 

 

CASH AND CASH EQUIVALENTS, beginning

3,685,125 

4,272,180 

2,398,444 

 

 

 

 

CASH AND CASH EQUIVALENTS, ending

$

396,752 

$

3,685,125 

$

4,272,180 


Cash paid during the year for:

Interest

$

14,830,353 

$

15,667,174 

$

11,694,753 

 

Income Taxes

10,700 

41,910 

31,785 




5