As part of the Credit Agreement, the Company is required to pay the Senior Debt Lender a fee on each Subsidiary Loan contingent on the successful payoff of the Subsidiary Loan (“Success Fee”). After payoff, the Success Fee is based on the lesser of (i) up to 1% of the Subsidiary Loan’s original principal balance or (ii) 50% of the remaining cash flows from the Subsidiary Loan’s Pledged Collateral. On December 30, 2004, the Company executed an amendment to the Credit Agreement (“Amendment”). As part of the Amendment, the Company agreed that, in addition to any Success Fees previously paid the Senior Debt Lender, and based on an analysis of the likelihood and timing of the payment of the Success Fees due, a minimum aggregate Success Fees of $2,952,830 would be payable in accordance with the terms of the Credit Agreement for certain Subsidiary Loans entered into with the Senior Debt Lender, prior to December 31, 2003. The Amendment did not change the contingent aspects of the Success Fee including the estimated timing of the payments. The Amendment also provides for a separate fee of approximately $198,000 from certain Tribeca originated loans which is to be paid over 23 months beginning in January 2005 and additionally states that no Success Fees would be due on certain other Subsidiary Loans representing approximately $2.2 million of potential Success Fees. At March 31, 2005 (unaudited) and December 31, 2004, the Company estimated and recorded an asset and concurrent liability in the amount of $2,514,145 and $2,664,145, respectively, which represents the net present value of the minimum aggregate Success Fees based on projections of when the fees would likely become due. The amounts are included in other assets and accounts payable and accrued
Back to Contents
FRANKLIN CREDIT MANAGEMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
THREE MONTHS ENDED MARCH 31, 2005 (UNAUDITED)
AND YEARS ENDED DECEMBER 31, 2004, 2003 AND 2002
5. Notes Payable — (Continued)
expenses on the accompanying consolidated balance sheets. The Company amortized $150,000 and $100,000 of Success Fees as additional interest expense in the first quarter of 2005 and for the fourth quarter of 2004, respectively. The amortization amount was derived using the straight-lined method based on the estimated weighted average life of the relevant Subsidiary Loans and the related Success Fee payments. The unamortized amount will be re-evaluated each reporting period for changes in assumptions.
As of March 31, 2005 (unaudited) and December 31, 2004 and 2003, the Company had Notes Payable with aggregate principal balances of $916,186,427, $807,718,038 and $427,447,844, respectively. All Notes Payable are secured by an interest in the notes receivable, payments to be received under the notes receivable and the underlying collateral securing the notes receivable. At March 31, 2005 (unaudited) and December 31, 2004, approximately $18,346,331 and $21,068,027 of the Notes Payable accrue interest at a rate of prime plus a margin of 0% to 1.75%, $896,259,730 and $785,499,152 accrue interest at the FHLB 30 day LIBOR advance rate plus 3.25% and 3.50%, and $930,456 and $937,848 accrue interest at the FHLB 30 day LIBOR advance rate plus 3.875%, respectively. At March 31, 2005 (unaudited), $442,500 accrues interest at the FHLB 30 day LIBOR advance rate plus 3.375%. The remaining $207,410 at March 31, 2005 and $213,012 at December 31, 2004 accrue interest at 8.93%.
At March 31, 2005 (unaudited) and December 31, 2004 and 2003, the weighted average interest rate on the Notes Payable was 6.05%, 5.73% and 4.82%, respectively. The above loans also require additional monthly principal reductions based on cash collections received by the Company.
Aggregate contractual maturities of all notes payable at March 31, 2005 and December 31, 2004 are as follows:
| | March 31, 2005 | | December 31, 2004 | |
| |
|
| |
|
| |
| | (unaudited) | | | | |
2005 | | $ | 117,102,921 | | $ | 143,684,898 | |
2006 | | | 137,181,242 | | | 135,276,228 | |
2007 | | | 478,722,159 | | | 503,912,998 | |
2008 | | | 181,796,620 | | | 23,873,616 | |
2009 | | | 57,791 | | | 51,056 | |
Thereafter | | | 1,325,694 | | | 919,242 | |
| |
|
| |
|
| |
| | $ | 916,186,427 | | $ | 807,718,038 | |
| |
|
| |
|
| |
6. Financing Agreements
The Company and Tribeca have the following financing agreements:
Tribeca and the Bank have entered into a warehouse financing agreement, which provides Tribeca with the ability to borrow a maximum of $40,000,000 at a rate equal to the Bank’s prime rate or a floor of 5%, if prime is lower than 5%. This credit facility is to be utilized for the purpose of originating mortgage loans. As of March 31, 2005 (unaudited), December 31, 2004 and December 31, 2003, $30,195,199, $39,033,806 and $22,646,114, respectively, were outstanding under the warehouse financing agreement and secured by originated loans held for sale. The prime rate at March 31, 2005 (unaudited) and December 31, 2004 was 5.75% and 5.25%, respectively.
The Company and the Bank have entered into a credit facility, which provides the Company with the ability to borrow a maximum of $2,500,000 at a rate equal to the Bank’s prime rate plus two percent per annum. The credit facility may be utilized to pay real estate taxes or to purchase the underlying collateral of
F-16
Back to Contents
FRANKLIN CREDIT MANAGEMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
THREE MONTHS ENDED MARCH 31, 2005 (UNAUDITED)
AND YEARS ENDED DECEMBER 31, 2004, 2003 AND 2002
6. Financing Agreements — (Continued)
certain nonperforming real estate secured loans. Principal repayment of each respective advance is due six months from the date of such advance and interest is payable monthly. As of March 31, 2005 (unaudited), December 31, 2004 and December 31, 2003, $1,239,866, $419,663 and $569,451, respectively, were outstanding on this credit facility. The credit facility is secured by a first priority security interest in the respective notes receivable, any purchased real estate, payments received under the notes receivable, and collateral securing the notes of certain loan portfolios.
The Company has entered into a line of credit with another bank, which provides the Company with an unsecured line of credit to borrow a maximum of $150,000 at a rate equal to such bank’s prime rate plus one percent per annum. As of March 31, 2005 (unaudited), December 31, 2004 and December 31, 2003, $83,736, $86,736 and $99,736, respectively, were outstanding on this line of credit. The bank’s prime rate at March 31, 2005 (unaudited) and December 31, 2004 was 5.75% and 5.25%, respectively.
7. Income Tax Matters
The components of the income tax provision for the quarter ended March 31, 2005 and for the years ended December 31, 2004, 2003 and 2002 are as follows:
| | First Quarter 2005 | | 2004 | | 2003 | | 2002 | |
| |
|
| |
|
| |
|
| |
|
| |
| | (unaudited) | | | | | | | | | | |
Current provision: | | | | | | | | | | | | | |
Federal | | $ | 1,488,674 | | $ | 4,683,558 | | $ | 4,131,000 | | $ | 3,317,000 | |
State and local | | | 467,115 | | | 1,305,912 | | | 1,036,000 | | | 1,043,000 | |
| |
|
| |
|
| |
|
| |
|
| |
| | | 1,955,789 | | | 5,989,470 | | | 5,167,000 | | | 4,360,000 | |
| |
|
| |
|
| |
|
| |
|
| |
Deferred provision: | | | | | | | | | | | | | |
Federal | | | 501,675 | | | 1,452,000 | | | 422,000 | | | 945,000 | |
State and local | | | 158,424 | | | 458,530 | | | 106,000 | | | 209,000 | |
| |
|
| |
|
| |
|
| |
|
| |
| | | 660,099 | | | 1,910,530 | | | 528,000 | | | 1,154,000 | |
| |
|
| |
|
| |
|
| |
|
| |
Provision | | $ | 2,615,888 | | $ | 7,900,000 | | $ | 5,695,000 | | $ | 5,514,000 | |
| |
|
| |
|
| |
|
| |
|
| |
The current and deferred income tax provisions include adjustments as a result of the reclassification of certain current and deferred income tax amounts.
A reconciliation of the anticipated income tax expense (computed by applying the Federal statutory income tax rate to income before income tax expense) to the provision for income taxes in the accompanying consolidated statements of income for the quarter ended March 31, 2005 and for the years ended December 31, 2004 and 2003 is as follows:
| | First Quarter 2005 | | 2004 | | 2003 | |
| |
|
| |
|
| |
|
| |
| | (unaudited) | | | | | | | |
Tax determined by applying U.S. statutory rate to income | | $ | 1,971,095 | | $ | 6,092,208 | | $ | 4,546,000 | |
Increase in taxes resulting from: | | | | | | | | | | |
State and local taxes, net of Federal benefit | | | 625,539 | | | 1,764,442 | | | 1,142,000 | |
Meals and entertainment | | | 19,254 | | | 43,350 | | | 7,000 | |
| |
|
| |
|
| |
|
| |
| | $ | 2,615,888 | | $ | 7,900,000 | | $ | 5,695,000 | |
| |
|
| |
|
| |
|
| |
F-17
Back to Contents
FRANKLIN CREDIT MANAGEMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
THREE MONTHS ENDED MARCH 31, 2005 (UNAUDITED)
AND YEARS ENDED DECEMBER 31, 2004, 2003 AND 2002
7. Income Tax Matters — (Continued)
The tax effects of temporary differences that give rise to significant components of deferred tax assets and deferred tax liabilities at March 31, 2005, December 31, 2004 and December 31, 2003 are presented below:
| | First Quarter 2005 | | 2004 | | 2003 | |
| |
|
| |
|
| |
|
| |
| | (unaudited) | | | | | | | |
Deferred liabilities: | | | | | | | | | | |
Purchase discount | | $ | 2,076,285 | | $ | 1,690,175 | | $ | 926,596 | |
Deferred cost | | | 1,707,679 | | | 1,433,690 | | | 384,493 | |
| |
|
| |
|
| |
|
| |
Deferred tax liabilities | | | 3,783,964 | | | 3,123,865 | | | 1,311,089 | |
| |
|
| |
|
| |
|
| |
Deferred tax assets: | | | | | | | | | | |
Inventory, repossessed collateral | | | 301,073 | | | 583,644 | | | 681,398 | |
| |
|
| |
|
| |
|
| |
Net deferred tax liability | | $ | 3,482,891 | | $ | 2,540,221 | | $ | 629,691 | |
| |
|
| |
|
| |
|
| |
The Company has not recorded a valuation allowance, as the Company has determined that it is more likely than not that all of the deferred tax assets will be realized.
8. Stock Option Plan
During 1996, the Company adopted an incentive stock option plan for certain of its officers and directors. Under the terms of the Plan, as amended, options to purchase an aggregate of up to 1,600,000 shares of the Company’s common stock may be granted. Generally, each option has an exercise price at least equal to the market price of the common stock at the time the option is granted. Options become exercisable at various times after the date granted and unless otherwise provided in the applicable option agreements, expire ten years after the date granted.
The Company granted 15,000 options to five members of the Board of Directors at market price in May 2004; these options are granted to each board member annually as compensation. In August 2004 5,000 options were also issued to a member of the Company’s management team. On December 29, 2004 the Company also granted 26,500 options to certain members of the Board of Directors that represented vested options earned by the directors in prior years but through an oversight were never issued. The weighted average fair value per share of options granted during the year was $5.10. The fair value of the options granted was estimated using the Black-Scholes option-pricing model.
The Company granted 39,000 options to five members of the Board of Directors during 2003. The weighted average fair value per share of options granted during the year was $2.41. The fair value of the options granted was estimated using the Black-Scholes option- pricing model.
There were no stock options granted during the three months ended March 31, 2005 (unaudited). During the first quarter of 2005 (unaudited), 20,000 options were exercised at a weighted average exercise price of $1.15.
F-18
Back to Contents
FRANKLIN CREDIT MANAGEMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
THREE MONTHS ENDED MARCH 31, 2005 (UNAUDITED)
AND YEARS ENDED DECEMBER 31, 2004, 2003 AND 2002
8. Stock Option Plan — (Continued)
Transactions in stock options for the years ended December 31, 2004, 2003 and 2002 under the plan are summarized as follows:
| | 2004 | | 2003 | | 2002
| |
| |
| |
| |
| |
| | Shares | | Weighted Average Exercise | | Shares | | Weighted Average Exercise | | Shares | | Weighted Average Exercise | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Outstanding options at the beginning of year | | | 1,017,500 | | $ | 0.95 | | | 978,500 | | $ | 0.90 | | | 712,500 | | $ | 1.00 | |
Options granted | | | 46,500 | | $ | 2.24 | | | 39,000 | | $ | 2.25 | | | 396,000 | | $ | 0.75 | |
Options cancelled | | | (228,000 | ) | $ | 0.75 | | | | | | | | | (130,000 | ) | $ | 1.00 | |
Options exercised | | | (25,000 | ) | $ | 0.75 | | | | | | | | | | | | | |
Outstanding options at the end of the year | | | 811,000 | | $ | 1.04 | | | 1,017,500 | | $ | 0.95 | | | 978,500 | | $ | 0.90 | |
Options outstanding at December 31, 2004
Range of exercise price of options: | | Number Outstanding | |
| |
|
| |
$0.75 | | | 566,000 | |
$0.85 | | | 20,000 | |
$1.04 | | | 6,000 | |
$1.15 | | | 25,000 | |
$1.56 | | | 155,000 | |
$2.25 | | | 19,000 | |
$3.55 | | | 15,000 | |
$5.50 | | | 5,000 | |
| |
|
| |
Total Options | | | 811,000 | |
| |
|
| |
The Company has the following warrants outstanding at December 31, 2004:
Range of exercise price of warrants: | | Number Outstanding | |
| |
|
| |
$5.00 | | | 10,000 | |
$1.56 | | | 87,000 | |
| |
|
| |
Total Warrants Outstanding | | | 97,000 | |
| |
|
| |
9. Operating Segments
The Company has two reportable operating segments: (i) portfolio asset acquisition and resolution; and (ii) mortgage banking. The portfolio asset acquisition and resolution segment acquires performing, nonperforming, nonconforming and sub performing notes receivable and promissory notes from financial institutions, mortgage and finance companies, and services and collects such notes receivable through enforcement of original note terms, modification of original note terms and, if necessary, liquidation of the underlying collateral. The mortgage-banking segment originates or purchases for sale and investment purposes residential mortgage loans to individuals whose credit histories, income and other factors cause them to be classified as sub-prime borrowers.
F-19
Back to Contents
FRANKLIN CREDIT MANAGEMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
THREE MONTHS ENDED MARCH 31, 2005 (UNAUDITED)
AND YEARS ENDED DECEMBER 31, 2004, 2003 AND 2002
9. Operating Segments — (Continued)
The Company’s management evaluates the performance of each segment based on profit or loss from operations before unusual and extraordinary items and income taxes.
PORTFOLIO ASSET ACQUISITION AND RESOLUTION OPERATING RESULTS FOR THE QUARTERS ENDED MARCH 31, 2005 AND 2004 AND THE YEARS ENDED DECEMBER 31, 2004 AND 2003: |
|
| | March 31, 2005 | | March 31, 2004 | | December 31, 2004 | | December 31, 2003 | |
| |
|
| |
|
| |
|
| |
|
| |
| | (unaudited) | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | |
Interest income | | $ | 18,857,595 | | $ | 9,553,396 | | $ | 52,889,964 | | $ | 39,472,458 | |
Purchase discount earned | | | 2,110,086 | | | 1,261,568 | | | 8,637,055 | | | 4,912,686 | |
Gain on sale of notes receivable | | | — | | | 844,902 | | | 1,701,113 | | | 1,118,239 | |
Gain on sale of other real estate owned | | | 246,913 | | | 233,300 | | | 448,805 | | | 995,899 | |
Rental income | | | 8,325 | | | 12,075 | | | 42,300 | | | 113,255 | |
Other | | | 1,254,808 | | | 892,595 | | | 4,512,999 | | | 3,567,165 | |
| |
|
| |
|
| |
|
| |
|
| |
| | | 22,477,727 | | | 12,797,836 | | | 68,232,236 | | | 50,179,702 | |
| |
|
| |
|
| |
|
| |
|
| |
Operating expenses: | | | | | | | | | | | | | |
Interest expense | | | 10,956,007 | | | 4,829,303 | | | 29,571,575 | | | 20,069,282 | |
Collection, general and administrative | | | 5,410,176 | | | 3,204,918 | | | 18,380,359 | | | 13,741,836 | |
Recovery of a special charge | | | — | | | — | | | — | | | — | |
Provision for loan losses | | | 1,122,551 | | | 880,876 | | | 3,369,803 | | | 3,100,524 | |
Amortization of deferred financing costs | | | 606,305 | | | 521,081 | | | 2,426,826 | | | 1,851,339 | |
Depreciation | | | 168,000 | | | 90,311 | | | 380,547 | | | 428,906 | |
| |
|
| |
|
| |
|
| |
|
| |
| | | 18,623,040 | | | 9,526,489 | | | 54,129,110 | | | 39,191,887 | |
| |
|
| |
|
| |
|
| |
|
| |
Income before provision for income taxes | | $ | 4,214,687 | | $ | 3,271,347 | | $ | 14,103,126 | | $ | 10,987,815 | |
| |
|
| |
|
| |
|
| |
|
| |
F-20
Back to Contents
FRANKLIN CREDIT MANAGEMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
THREE MONTHS ENDED MARCH 31, 2005 (UNAUDITED)
AND YEARS ENDED DECEMBER 31, 2004, 2003 AND 2002
9. Operating Segments — (Continued)
MORTGAGE BANKING OPERATING RESULTS FOR THE QUARTERS ENDED MARCH 31, 2005 AND 2004 AND THE YEARS ENDED DECEMBER 31, 2004 AND 2003: |
|
| | March 31, 2005 | | March 31, 2004 | | December 31, 2004 | | December 31, 2003 | |
| |
|
| |
|
| |
|
| |
|
| |
| | (unaudited) | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | |
Interest income | | $ | 4,019,603 | | $ | 1,082,945 | | $ | 6,591,458 | | $ | 3,227,252 | |
Purchase discount earned | | | 141,395 | | | 79,829 | | | 597,841 | | | 241,915 | |
Gain on sale of loans held for sale | | | 663,704 | | | 892,955 | | | 3,689,616 | | | 3,236,616 | |
Gain on sale of other real estate owned | | | 9,068 | | | (2,054 | ) | | 93,397 | | | 31,231 | |
Rental income | | | — | | | — | | | — | | | — | |
Other | | | 579,783 | | | 208,254 | | | 1,280,467 | | | 649,843 | |
| |
|
| |
|
| |
|
| |
|
| |
| | | 5,413,553 | | | 2,261,929 | | | 12,252,779 | | | 7,386,857 | |
| |
|
| |
|
| |
|
| |
|
| |
Operating expenses: | | | | | | | | | | | | | |
Interest expense | | | 2,062,338 | | | 483,772 | | | 3,223,772 | | | 1,603,711 | |
Collection, general and administrative | | | 1,679,368 | | | 1,241,264 | | | 4,941,300 | | | 4,122,950 | |
Provision for loan loss | | | 75,667 | | | 15,000 | | | 335,530 | | | 63,579 | |
Amortization of deferred financing costs | | | 86,682 | | | 71,820 | | | 334,651 | | | 127,869 | |
Depreciation | | | 37,474 | | | 23,071 | | | 114,342 | | | 76,106 | |
| |
|
| |
|
| |
|
| |
|
| |
| | | 3,941,529 | | | 1,834,927 | | | 8,949,595 | | | 5,994,215 | |
| |
|
| |
|
| |
|
| |
|
| |
Income before provision for income taxes | | $ | 1,472,024 | | $ | 427,002 | | $ | 3,303,184 | | $ | 1,392,642 | |
| |
|
| |
|
| |
|
| |
|
| |
Other selected segment results consolidated assets: | | | | | | | | | | | | | |
Portfolio asset acquisition and resolution | | $ | 790,609,484 | | $ | 416,563,274 | | $ | 754,234,144 | | $ | 428,436,923 | |
Mortgage banking | | | 205,500,700 | | | 58,458,733 | | | 137,276,610 | | | 48,296,423 | |
| |
|
| |
|
| |
|
| |
|
| |
Consolidated assets | | $ | 996,110,184 | | $ | 475,022,007 | | $ | 891,510,754 | | $ | 476,733,346 | |
| |
|
| |
|
| |
|
| |
|
| |
Total additions to building, furniture and fixtures: | | | | | | | | | | | | | |
Portfolio asset acquisition and resolution | | | 122,501 | | $ | 1,049,667 | | $ | 372,011 | | $ | 503,221 | |
Mortgage banking | | | 129,354 | | | 163,144 | | | 155,574 | | | 147,637 | |
| |
|
| |
|
| |
|
| |
|
| |
Consolidated additions to building, furniture and fixtures | | $ | 251,856 | | $ | 1,212,811 | | $ | 527,585 | | $ | 650,858 | |
| |
|
| |
|
| |
|
| |
|
| |
Consolidated revenue: | | | | | | | | | | | | | |
Portfolio asset acquisition and resolution | | $ | 22,477,727 | | $ | 12,797,836 | | $ | 68,232,236 | | $ | 50,179,702 | |
Mortgage banking | | | 5,413,553 | | | 2,261,929 | | | 12,252,779 | | | 7,386,857 | |
| |
|
| |
|
| |
|
| |
|
| |
Consolidated revenue | | $ | 27,891,280 | | $ | 15,059,765 | | $ | 80,485,015 | | $ | 57,566,559 | |
| |
|
| |
|
| |
|
| |
|
| |
Consolidated net income: | | | | | | | | | | | | | |
Portfolio asset acquisition and resolution | | $ | 2,268,570 | | $ | 1,803,352 | | $ | 7,721,435 | | $ | 5,933,419 | |
Mortgage banking | | | 802,254 | | | 229,997 | | | 1,784,875 | | | 752,038 | |
| |
|
| |
|
| |
|
| |
|
| |
Consolidated net income | | $ | 3,070,824 | | $ | 2,033,349 | | $ | 9,506,310 | | $ | 6,685,457 | |
| |
|
| |
|
| |
|
| |
|
| |
F-21
Back to Contents
FRANKLIN CREDIT MANAGEMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
THREE MONTHS ENDED MARCH 31, 2005 (UNAUDITED)
AND YEARS ENDED DECEMBER 31, 2004, 2003 AND 2002
10. Certain Concentrations
The following table summarizes percentages of total principal balances by the geographic location of properties securing the loans in our portfolio at March 31, 2005, December 31, 2004 and December 31, 2003:
| | | | December 31, | |
| | | |
| |
Location | | March 31, 2005 | | 2004 | | 2003 | |
| |
|
| |
|
| |
|
| |
| | (unaudited) | | | | | | | |
Ohio | | | 8.47 | % | | 9.08 | % | | 3.53 | % |
New York | | | 8.04 | % | | 7.46 | % | | 8.00 | % |
California | | | 7.46 | % | | 7.41 | % | | 15.23 | % |
Florida | | | 6.97 | % | | 7.39 | % | | 6.90 | % |
Georgia | | | 6.95 | % | | 5.22 | % | | 7.38 | % |
New Jersey | | | 4.55 | % | | 5.16 | % | | 3.57 | % |
Michigan | | | 4.35 | % | | 4.37 | % | | 3.69 | % |
Pennsylvania | | | 4.07 | % | | 4.36 | % | | 3.63 | % |
North Carolina | | | 3.94 | % | | 4.20 | % | | 2.61 | % |
Texas | | | 3.77 | % | | 4.14 | % | | 4.77 | % |
All Others | | | 41.43 | % | | 41.21 | % | | 40.69 | % |
| |
|
| |
|
| |
|
| |
| | | 100.00 | % | | 100.00 | % | | 100.00 | % |
| |
|
| |
|
| |
|
| |
Such real estate mortgage loans held are collateralized by real estate with a concentration in these regions. Accordingly, the collateral value of a substantial portion of the Company’s real estate mortgage loans held and real estate acquired through foreclosure is susceptible to changes in market conditions in these regions. In the event of sustained adverse economic conditions, it is possible that the Company could experience a negative impact in its ability to collect on existing real estate mortgage loans held, or liquidate foreclosed assets in these regions, which could impact the Company’s related loan loss estimates.
Financing — Substantially all of the Company’s existing debt and available credit facilities are with one financial institution. The Company’s purchases of new portfolios and financing of its mortgage banking operations are contingent upon the continued availability of these credit facilities.
11. Commitments and Contingencies
Operating Leases — Certain secondary office and file space is leased under operating leases. The combined future minimum lease payments at December 31, 2004 are as follows:
Year Ended | | Amount | |
| |
|
| |
2005 | | $ | 760,447 | |
2006 | | | 1,332,493 | |
2007 | | | 1,353,637 | |
2008 | | | 1,203,783 | |
2009 | | | 935,767 | |
Thereafter | | | 3,672,854 | |
| |
|
| |
| | $ | 9,258,981 | |
| |
|
| |
F-22
Back to Contents
FRANKLIN CREDIT MANAGEMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
THREE MONTHS ENDED MARCH 31, 2005 (UNAUDITED)
AND YEARS ENDED DECEMBER 31, 2004, 2003 AND 2002
11. Commitments and Contingencies — (Continued)
Capital Leases — Certain office equipment is leased under capital leases. The combined future minimum lease payments at March 31, 2005 (unaudited) and December 31, 2004 are as follows:
| | March 31, 2005 | | December 31, 2004 | |
| |
|
| |
|
| |
| | (unaudited) | | | | |
Year Ended | | Amount | | Amount | |
| |
|
| |
|
| |
2005 | | $ | 170,610 | | $ | 173,332 | |
2006 | | | 156,620 | | | 160,733 | |
2007 | | | 99,011 | | | 101,042 | |
2008 | | | 83,091 | | | 83,091 | |
2009 | | | 53,992 | | | 53,992 | |
| |
|
| |
|
| |
| | $ | 563,324 | | $ | 572,190 | |
| |
|
| |
|
| |
Legal Actions — The Company is involved in legal proceedings and litigation arising in the ordinary course of business. In the opinion of management, the outcome of such proceedings and litigation currently pending will not materially affect the Company’s financial statements.
During 2003, the Company sold $2,730,605 of loans to one investor and retained the servicing rights. SFAS 140 requires that entities that acquire servicing assets through either purchase or origination of loans and sell or securitize those loans with servicing assets retained must allocate the total costs of the loans to the servicing assets and the loans (without the servicing assets) based on their relative fair values. The amount attributable to the servicing assets was determined to be $20,480 and was capitalized as a servicing asset in other assets in the consolidated balance sheet. During 2004, a significant portion of the serviced portfolio paid off and the Company judged the servicing asset to be immaterial, and wrote off the remaining balance.
As of March 31, 2005 (unaudited) and December 31, 2004 the unpaid balances of mortgage loans being serviced by the Company for others were $975,434 and $1,128,460, respectively. Mortgage loans serviced for others are not included in the Company’s consolidated balance sheet.
12. Related Party Transactions
In 1998, Mr. Axon, the Company’s Chairman, purchased from the Company, a Florida condominium unit subject to considerable title defects, held by the Company in its OREO available for sale. The consideration included forgiveness of $184,335 of indebtedness of the Company to an affiliated Company and issuance by Mr. Axon of a note to the Company in the amount of $234,165. The note bore interest at a rate of 8% per annum, was secured by the condominium property, and was due June 1, 2001. During 2001, the parties agreed to extend the note until December 31, 2003 and it has since been repaid.
During 2000, Mr. Axon purchased from the Company a New York condominium held by the Company in its OREO. The consideration included the issuance by Mr. Axon of a note to the Company in the amount of $165,000. The note bore interest at a rate of 8% per annum, was secured by the condominium property, and was due January 30, 2004. The note has since been repaid.
On March 31, 1999, Mr. Steven W. Lefkowitz, a board member, purchased from the Company without recourse a delinquent non-performing note receivable held by the Company. The consideration given included a note for $270,000 payable to the Company. The note bore interest at a rate of 8% per annum, payable monthly, and was secured by a mortgage on real estate. The note has since been repaid.
F-23
Back to Contents
FRANKLIN CREDIT MANAGEMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
THREE MONTHS ENDED MARCH 31, 2005 (UNAUDITED)
AND YEARS ENDED DECEMBER 31, 2004, 2003 AND 2002
12. Related Party Transactions — (Continued)
The Company currently leases approximately 2,500 square feet of office space on the fifth floor at Six Harrison Street in New York, New York, from RMTS Associates, LLC, of which Mr. Axon owns 80%. Pursuant to the lease, the Company paid RMTS rent of approximately $50,500 in 2003 and $51,500 in 2004, and $20,097 in the first quarter of 2005 (unaudited).
The Company currently subleases approximately 7,400 square feet of office space at 185 Franklin Street in New York, New York from 185 Franklin Street Development Associates, a limited partnership, of which 185 Franklin Street Development Corp., which is wholly- owned by Mr. Axon, is the general partner. Pursuant to the sublease, the Company paid 185 Franklin Street Development Associates rent of $11,575 per month in 2003 and $11,500 per month in 2004, and $18,650 per month in the first quarter of 2005 (unaudited).
13. Summary of Quarterly Results (Unaudited)
The table below sets forth selected unaudited financial information for each calendar quarter of each the years ended December 31, 2004 and 2003 and for the first quarter of 2005.
| | 2004 | | | | |
| |
| | | |
| | 1st Quarter | | 2nd Quarter | | 3rd Quarter | | 4th Quarter | | 2005 1st Quarter | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Revenue | | $ | 15,059,765 | | $ | 15,787,166 | | $ | 21,965,456 | | $ | 27,672,629 | | $ | 27,891,280 | |
Operating expenses | | | 11,361,416 | | | 12,737,201 | | | 17,345,667 | | | 21,634,420 | | | 22,204,568 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Income before income taxes | | $ | 3,698,349 | | $ | 3,049,965 | | $ | 4,619,789 | | $ | 6,038,209 | | $ | 5,686,712 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Provision for Income taxes | | | 1,665,000 | | | 1,409,000 | | | 2,102,004 | | | 2,723,996 | | | 2,615,888 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Net Income | | $ | 2,033,349 | | $ | 1,640,965 | | $ | 2,517,785 | | $ | 3,314,213 | | $ | 3,070,824 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Income per common share | | | | | | | | | | | | | | | | |
Basic | | $ | 0.34 | | $ | 0.28 | | $ | 0.43 | | $ | 0.53 | | $ | 0.51 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Diluted | | $ | 0.30 | | $ | 0.25 | | $ | 0.37 | | $ | 0.48 | | $ | 0.45 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | 2003 | | | | |
| | |
| | | | |
| | | 1st Quarter | | | 2nd Quarter
| | | 3rd Quarter
| | | 4th Quarter
| | | | |
| |
|
| |
|
| |
|
| |
|
| | | | |
Revenue | | $ | 13,939,228 | | $ | 13,957,953 | | $ | 14,057,724 | | $ | 15,611,654 | | | | |
Operating expenses | | | 10,517,883 | | | 11,246,377 | | | 11,386,400 | | | 12,035,442 | | | | |
| |
| |
| |
| |
| | | | |
Income before income taxes | | $ | 3,421,345 | | $ | 2,711,576 | | $ | 2,671,324 | | $ | 3,576,212 | | | | |
| |
| |
| |
| |
| | | | |
Provision for Income taxes | | | 1,573,800 | | | 1,282,500 | | | 1,215,900 | | | 1,622,800 | | | | |
| |
| |
| |
| |
| | | | |
Net Income | | $ | 1,847,545 | | $ | 1,429,076 | | $ | 1,455,424 | | $ | 1,953,412 | | | | |
| |
| |
| |
| |
| | | | |
Income per common share | | | | | | | | | | | | | | | | |
Basic | | $ | 0.31 | | $ | 0.24 | | $ | 0.25 | | $ | 0.33 | | | | |
| |
| |
| |
| |
| | | | |
Diluted | | $ | 0.30 | | $ | 0.22 | | $ | 0.22 | | $ | 0.30 | | | | |
| |
| |
| |
| |
| | | | |
F-24
Back to Contents
FRANKLIN CREDIT MANAGEMENT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
THREE MONTHS ENDED MARCH 31, 2005 (UNAUDITED)
AND YEARS ENDED DECEMBER 31, 2004, 2003 AND 2002
14. Subsequent Events
On March 4, 2005, the Company entered into a sublease agreement with Lehman Brothers Holdings Inc. to sublease approximately 33,866 square feet of space at 101 Hudson Street, Jersey City, New Jersey for use as executive and administrative offices. The term of the sublease is through December 30, 2010. In connection with the planned relocation to 101 Hudson Street, we have entered into agreements to terminate certain existing leases.
F-25
1,100,000 Shares

Common Stock
PROSPECTUS
July 20, 2005
