FirstCity Financial Reports Second Quarter 2008 Results and Activities


WACO, Texas, Aug. 11, 2008 (PRIME NEWSWIRE) -- FirstCity Financial Corporation (Nasdaq:FCFC)

Highlights:


 * FirstCity reported 2nd quarter 2008 loss of $6.5 million or $0.63
   per diluted share -- which includes $8.5 million of net provisions.

 * FirstCity invested $65.6 million in portfolio acquisitions and
   other investments during the quarter.

 * FirstCity purchased 215,800 shares of its common stock during the
   quarter under its stock repurchase plan.

Components of the quarterly results are detailed below (dollars in thousands except per share data):


                               Three Months Ended   Six Months Ended
                                     June 30,            June 30,
                               ------------------  ------------------
                                 2008      2007      2008      2007
                               ------------------  ------------------
                                   (unaudited)         (unaudited)
 Portfolio Asset Acquisition
  and Resolution               $ (4,821) $  4,313  $ (6,621) $  6,183
 Corporate overhead *            (1,658)   (2,507)   (3,351)   (5,292)
                               ------------------  ------------------
 Earnings (loss) from
  continuing operations          (6,479)    1,806    (9,972)      891
 Loss from discontinued
  operations, net of taxes          (50)       --      (141)       --
                               ------------------  ------------------
 Net earnings (loss) to
  common stockholders          $ (6,529) $  1,806  $(10,113) $    891
                               ==================  ==================
 Diluted earnings (loss)
  per common share             $  (0.63) $   0.16  $  (0.97) $   0.08
                               ==================  ==================

 * Corporate overhead includes $0.8 million and $2.0 million of
   expenses related to an independent audit committee investigation
   for the three-month and six-month periods ended June 30, 2007,
   respectively.

Portfolio Asset Acquisition and Resolution

For the second quarter 2008, the operating contribution from the Portfolio Asset Acquisition business resulted in a $4.8 million loss. The loss was comprised primarily of $11.5 million in revenues, $3.0 million in equity in earnings of investments, and $19.3 million of expenses. The business generated 50% of the revenues (including equity in earnings of investments) from domestic investments, 27% from investments in Latin America, and 23% from investments in Europe.

Earnings for the second quarter were positively impacted by continued income streams from Portfolio Assets of $5.6 million, equity in earnings of investments of $3.0 million, servicing fees of $2.7 million, and interest income of $1.2 million from loans receivable.

Second quarter earnings were negatively impacted by $8.5 million of net provisions -- comprised of $7.1 million of net provisions recorded to our consolidated domestic and Latin American portfolios, and $1.4 million as our share of net provisions recorded to portfolio assets held in our partnership interests ($1.1 million of net provisions in domestic partnerships, $0.2 million of net recoveries in European partnerships, and $0.5 million of net provisions in Latin American partnerships).

Portfolio Asset Acquisition and Resolution (Continued)

The provisions in second quarter 2008 were attributed primarily to declines in values of loan collateral and real estate assets in our domestic portfolios, and additional delays in the timing of collections of expected cash flows on domestic loan portfolios. Management believes that declines in real estate values and delayed collections are the resulting adverse effects from the subprime mortgage crisis that began in the United States in 2007. Economic uncertainties and substantial losses incurred by lending institutions over the past year have resulted in "tightened credit standards" and "restrained lending"; and excess supplies of building inventories have caused significant declines in real estate values. These events, in turn, triggered the following obstacles that hinder economic growth and stability: (1) increased defaults and foreclosures on loan collateral because borrowers cannot refinance their loans and/or continue to make payments; (2) adverse effects on businesses due to a decline in consumer spending; and (3) decreased investment by businesses due to their inability to obtain low-cost loans to finance their operations and/or growth. The provisions were identified in connection with management's regular evaluation of the collectibility of the Company's Portfolio Assets. Management's evaluation is inherently subjective as it requires estimates that are susceptible to revision in future periods as more information becomes available.

The following tables detail the impact of net foreign currency gains (losses) on corporate earnings:


                               Three Months Ended   Six Months Ended
                                     June 30,            June 30,
 Illustration of the Effects   ------------------  ------------------
  of Currency                    2008      2007      2008      2007
 Fluctuations (dollars in      ------------------  ------------------
  thousands)                       (unaudited)         (unaudited)
 --------------------------------------------------------------------
 Net earnings (loss) to
  Common Stockholders          $ (6,529) $  1,806  $(10,113) $    891
 Foreign currency gains
  (losses):
   Euro                            (187)     (204)       38      (446)
   Mexican Peso                     448       182       694       159
   Argentine Peso                    25         9        22        (2)
   Canadian Dollar                    3       199       (12)      220
   Chilean Peso                     (42)       21        62        23
                               --------------------------------------

 Exchange rate at valuation
  date:
   Euro                            0.63      0.74
   Mexican Peso                   10.28     10.87
   Argentine Peso                  3.02      3.09
   Canadian Dollar                 1.01      1.06
   Chilean Peso                  513.20    527.80

The Company was involved in acquiring $36.7 million of portfolio investments with a face value of approximately $92.1 million in the second quarter 2008 -- of which FirstCity's investment share was $33.4 million. FirstCity's global distribution of its second quarter 2008 investments includes $28.4 million in the United States and $5.0 million in Latin America. In addition to its portfolio acquisitions in second quarter 2008, FirstCity invested $23.9 million in the form of senior debt financing arrangements with domestic entities; $5.0 million for SBA loan originations and advances; and $3.3 million on investment property. At June 30, 2008, FirstCity's earning assets (Portfolio Assets, equity investments, loans receivable and entity-level earning assets) totaled $296.3 million, and the global distribution of such earning assets (at carrying value) included $204.5 million in the United States; $47.0 million in Europe; and $44.8 million in Latin America.

Portfolio Asset Acquisition and Resolution (Continued)

Portfolio purchases are detailed below (in millions):


                           Portfolio Purchases
                           -------------------
                                                      FirstCity
                                                      Investment
                                Latin        FirstCity   in
             Domestic  Europe  America  Total Investment Other  Total
 ------------------------------------------------------------- ------
     2008
 2nd Quarter   $ 28.4  $   --  $  8.3  $ 36.7  $ 33.4  $ 32.2  $ 65.6
 1st Quarter      6.7      --    13.2    19.9     8.4     1.5     9.9
               ----------------------------------------------  ------
   YTD 2008    $ 35.1  $   --  $ 21.5  $ 56.6  $ 41.8  $ 33.7  $ 75.5
               ==============================================  ======
     2007
 4th Quarter   $  5.3  $ 14.7  $  4.4  $ 24.4  $ 15.7  $  3.7  $ 19.4
 3rd Quarter     17.4     2.3      --    19.7    16.3     6.3    22.6
 2nd Quarter     27.4     2.4    61.6    91.4    25.2     4.2    29.4
 1st Quarter     71.6     3.8     3.4    78.8    69.5     7.8    77.3
               ----------------------------------------------  ------
   YTD 2007    $121.7  $ 23.2  $ 69.4  $214.3  $126.7  $ 22.0  $148.7
               ==============================================  ======
 Total Year
  2006         $136.6  $102.2  $ 58.2  $297.0  $144.0  $ 28.2  $172.2
               ==============================================  ======
 Total Year
  2005         $ 93.4  $ 37.2  $ 16.0  $146.6  $ 71.4  $  3.2  $ 74.6
               ==============================================  ======

Considering the substantial losses reported in the financial services sector over the past year and downward pressure on economic growth due to the subprime mortgage crisis, management remains positive on the outlook of the Company. Management believes that current market conditions should not hinder FirstCity's ability to expand its business, and that asset acquisition opportunities at attractive margins are available. As mentioned above, FirstCity was involved in acquiring $36.7 million of portfolio investments with a face value of approximately $92.1 million in the second quarter 2008 (of which FirstCity's investment share was $33.4 million), and the Company invested an additional $32.2 million in the form of debt financing arrangements and real estate investments. In addition, the Company is currently evaluating 26 different transactions representing over $2.7 billion in face value of assets, although there can be no assurance that FirstCity will be able to consummate any of these transactions on acceptable terms.

Other Corporate Matters

Liquidity

FirstCity has $350.0 million of credit facility commitments available to finance its portfolio and asset purchases and equity investments in new ventures, and to provide for working capital loans. At June 30, 2008, FirstCity's maximum borrowing capacity under these credit commitments was $128.0 million, subject to borrowing base requirements of the respective credit facilities.

Share Repurchase Program

FirstCity has a stock repurchase program providing for the repurchase of up to 1,500,000 shares of its common stock. To date, the Company has purchased 1,078,630 shares at an average cost of $8.62 per share (including 215,800 shares purchased in the second quarter of 2008 at an average cost of $5.13, and 480,330 shares purchased in the first six months of 2008 at an average cost of $6.76 per share). Share repurchases continue and signify management's assessment that the shares are undervalued in the market and represent a good investment alternative to enhance long term shareholder value.

Conference Call

A conference call will be held on Monday, August 11, 2008 at 9:00 a.m. Central Time to discuss second quarter 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 Second Quarter
               2008 Conference Call
 Date:         Monday, August 11, 2008
 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.fulldisclosure.com

 Dial In Access:    Domestic        800-291-5365
                    International   617-614-3922

                    Pass code       11238703

 Replay Available on FirstCity's web page (www.fcfc.com/invest.htm)

FirstCity Financial Corporation is a diversified financial services company with operations dedicated to portfolio asset acquisition and resolution with offices in the U.S. and with affiliate organizations in Europe and Latin America. FirstCity common stock is listed on the NASDAQ Global Select Market (Nasdaq:FCFC).

The FirstCity Financial Corporation logo is available at http://www.primenewswire.com/newsroom/prs/?pkgid=4413

Forward-Looking Statements

Certain statements in this press release, which are not historical in fact, including, but not limited to, statements relating to future performance, may be deemed to be forward-looking within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act. Forward-looking statements include, without limitation, any statement that may project, indicate or imply future results, performance or achievements, and may contain the words "expect," "intend," "plan," "estimate," "believe," "will be," "will continue," "will likely result," "indication" and similar expressions. Such statements inherently are subject to a variety of risks and uncertainties that could cause actual results to differ materially from those projected. There are many important factors that could cause the Company's actual results to differ materially.

These factors include, but are not limited to, the performance of the Company's subsidiaries and affiliates; availability of portfolio assets and other investment opportunities; the Company's ability to consummate portfolio acquisitions and other investment transactions on acceptable terms; assumptions underlying portfolio asset performance; risks associated with start up of new businesses and entry into new foreign markets, risks associated with foreign operations; currency exchange rate fluctuations; interest rate risk; credit risk; risks of declining value of loans, collateral or assets; the degree to which the Company is leveraged; the Company's continued need for financing; availability of the Company's credit facilities; ability to obtain additional financing from the Bank of Scotland or any other lender; the impact of certain covenants in loan agreements of the Company and its subsidiaries; the ability of the Company to utilize net operating loss carry forwards; general economic, business and market conditions; foreign social and economic conditions; changes (legislative and otherwise) in the asset securitization industry; regulatory and accounting changes; fluctuation in residential and commercial real estate values; capital markets conditions, including the markets for asset-backed securities; uncertainties of any litigation arising from discontinued operations; factors more fully discussed and identified under Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations;" and risk factors and other risks identified in the Company's Annual Report on Form 10-K for the year ended December 31, 2007, filed with the SEC on March 17, 2008, as well as in the Company's other filings with the SEC. Many of these factors are beyond the Company's control. In addition, it should be noted that past financial and operational performance of the Company is not necessarily indicative of future financial and operational performance. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements.

The forward-looking statements in this release speak only as of the date of this release. The Company expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statement to reflect any change in the Company's expectations with regard thereto or any change in events, conditions or circumstances on which any forward-looking statement is based.


                    FirstCity Financial Corporation
                         Summary of Operations
                 (In thousands, except per share data)
                              (Unaudited)

                               Three Months Ended   Six Months Ended
                                     June 30,            June 30,
                               ------------------  ------------------
                                 2008      2007      2008      2007
                               --------  --------  --------  --------
 Revenues:
   Servicing fees              $  2,706  $  2,977  $  4,906  $  5,582
   Income from Portfolio
    Assets                        5,622     5,685    10,557    10,720
   Gain on sale of SBA loans
    held for sale, net              133       343       142       624
   Interest income from SBA
    loans                           366       606       842       914
   Interest income from
    affiliates                      483       140       633       266
   Interest income from loans
    receivable - other              355       982       630     1,889
   Revenue from controlled
    affiliate                       859        --     1,664        --
   Other income                     965       538     1,619       997
                               --------  --------  --------  --------
     Total revenues              11,489    11,271    20,993    20,992
                               --------  --------  --------  --------
 Expenses:
   Interest and fees on notes
    payable                       3,758     4,668     7,441     8,919
   Salaries and benefits          5,297     3,864    10,327     7,857
   Provision for loan and
    impairment losses             7,090       746    10,120     1,072
   Occupancy, data processing,
    property protection and
    other                         4,680     4,388     8,605     8,321
                               --------  --------  --------  --------
     Total expenses              20,825    13,666    36,493    26,169
                               --------  --------  --------  --------
 Equity in earnings of
  investments                     3,008     4,332     5,848     6,158
                               --------  --------  --------  --------
 Earnings (loss) from
  continuing operations before
  income taxes and minority
  interest                       (6,328)    1,937    (9,652)      981
   Income taxes                     (98)     (146)     (289)     (213)
   Minority interest                (53)       15       (31)      123
                               --------  --------  --------  --------
 Earnings (loss) from
  continuing operations          (6,479)    1,806    (9,972)      891
                               --------  --------  --------  --------
 Discontinued operations
   Loss from discontinued
    operations                      (50)       --      (141)       --
                               --------  --------  --------  --------
 Net earnings (loss)           $ (6,529) $  1,806  $(10,113) $    891
                               ========  ========  ========  ========

 Basic earnings (loss) per
  common share are as follows:
   Earnings (loss) from
    continuing operations      $  (0.63) $   0.17  $  (0.96) $   0.08
   Discontinued operations     $     --  $     --  $  (0.01) $     --
   Net earnings (loss) per
    common share               $  (0.63) $   0.17  $  (0.97) $   0.08
   Weighted average common
    shares outstanding           10,357    10,789    10,471    10,789

 Diluted earnings (loss) per
  common share are as follows:
   Earnings (loss) from
    continuing operations      $  (0.63) $   0.16  $  (0.96) $   0.08
   Discontinued operations     $     --  $     --  $  (0.01) $     --
   Net earnings (loss) per
    common share               $  (0.63) $   0.16  $  (0.97) $   0.08
   Wtd. avg. common shares
    outstanding                  10,357    11,397    10,471    11,414


 Selected Unaudited Balance Sheet Data

                               June 30,  Dec. 31,
                                 2008      2007
                               --------  --------
 Cash and cash equivalents     $ 12,316  $ 23,037
 Restricted cash                  1,190       509
 Earning Assets:
   Portfolio Assets, net        147,840   122,001
   Loans and interest
    receivable                   52,923    26,574
   Equity investments            87,624    87,622
   Railroad assets                7,879     7,403
 Deferred tax asset, net         20,101    20,101
 Service fees receivable and
  other assets                   18,750    10,872
                               --------  --------
   Total assets                $348,623  $298,119
                               ========  ========

 Notes payable to banks        $230,585  $177,329
 Note payable to affiliate        8,658        --
 Minority interest and other
  liabilities                    15,188    13,967
                               --------  --------
   Total liabilities            254,431   191,296
   Total equity                  94,192   106,823
                               --------  --------
   Total liabilities and 
    equity                     $348,623  $298,119
                               ========  ========


                    FirstCity Financial Corporation
                       Supplemental Information
                        (Dollars in thousands)
                              (Unaudited)

                               Three Months Ended   Six Months Ended
                                     June 30,            June 30,
                               ------------------  ------------------
                                 2008      2007      2008      2007
                               --------  --------  --------  --------
 Portfolio Asset Acquisition
  and Resolution:
   Summary Operating Statement
    Data
     Revenues                  $ 11,445  $ 11,188  $ 20,766  $ 20,780
     Equity in earnings of
      investments                 3,008     4,332     5,848     6,158
     Expenses                   (12,184)  (10,461)  (23,115)  (19,683)
                               --------  --------  --------  --------
     Operating contribution
      before provision for
      loan and impairment
      losses                      2,269     5,059     3,499     7,255
     Provision for loan and
      impairment losses           7,090       746    10,120     1,072
                               --------  --------  --------  --------
       Operating contribution,
        net of direct taxes    $ (4,821) $  4,313  $ (6,621) $  6,183
                               ========  ========  ========  ========

   Aggregate purchase price of
    portfolios acquired:
     Acquisition partnerships
       Domestic                $ 28,426  $ 27,464  $ 35,119  $ 99,032
       Latin America              8,314    61,558    21,521    64,959
       Europe                        --     2,409        --     6,211
                               --------  --------  --------  --------
         Total                 $ 36,740  $ 91,431  $ 56,640  $170,202
                               ========  ========  ========  ========


   Historical Acquisitions -   Purchase FirstCity's
    Annual:                     Price   Investment
                               --------  --------
       Six months ended
        June 30, 2008          $ 56,640  $ 41,883
       2007                     214,333   126,714
       2006                     296,990   144,048
       2005                     146,581    71,405
       2004                     174,139    59,762


                               June 30,  Dec. 31,
                                 2008      2007
                               --------  --------
   Portfolio acquisition and
    resolution assets by
    region:
       Domestic                $204,234  $163,078
       Latin America             44,809    33,450
       Europe                    46,941    46,701
       Canada                       282       371
                               --------  --------
         Total                 $296,266  $243,600
                               ========  ========


                               Three Months Ended   Six Months Ended
                                     June 30,            June 30,
                               ------------------  ------------------
                                 2008      2007      2008      2007
                               --------  --------  --------  --------
   Revenues and equity in
    earnings of investments
    by region:
       Domestic                $  7,249  $  9,382  $ 13,967  $ 16,349
       Latin America              3,853     3,693     6,888     6,225
       Europe                     3,340     2,375     5,735     4,205
       Canada                        11        70        24       159
                               --------  --------  --------  --------
         Total                 $ 14,453  $ 15,520  $ 26,614  $ 26,938
                               ========  ========  ========  ========

   Revenues and equity in
    earnings of investments
    by source:
       Equity earnings         $  3,008  $  4,332  $  5,848  $  6,158
       Income from Portfolio
        Assets                    5,622     5,685    10,557    10,720
       Servicing fees             2,706     2,977     4,906     5,582
       Gain on sale of SBA
        loans held for sale, net    133       343       142       624
       Interest income from
        SBA loans                   366       606       842       914
       Interest income from
        affiliates                  483       140       633       266
       Interest income from
        loans receivable - other    355       982       630     1,889
       Revenue from controlled
        affiliate                   859        --     1,664        --
       Other                        921       455     1,392       785
                               --------  --------  --------  --------
         Total                 $ 14,453  $ 15,520  $ 26,614  $ 26,938
                               ========  ========  ========  ========


                    FirstCity Financial Corporation
                       Supplemental Information
                        (Dollars in thousands)
                              (Unaudited)

                         Three Months Ended        Six Months Ended
                               June 30,               June 30,
                       ----------------------  ----------------------
                          2008        2007        2008        2007
                       ----------  ----------  ----------  ----------
 Analysis of Equity
  Investments
 FirstCity's average
  investment:
   Domestic
                       $   21,812  $   34,200  $   22,903  $   35,084
   Latin America           23,798      21,177      23,311      20,161
   Europe                  31,163      44,365      30,793      46,112
   Europe-Servicing
    subsidiaries            7,189       5,630       7,084       5,827
   Latin America-
    Servicing
    subsidiaries            5,271       4,500       5,059       2,785
   Domestic-Operating
    subsidiaries             (110)         --         (63)         --
                       ----------  ----------  ----------  ----------
     Total             $   89,123  $  109,872  $   89,087  $  109,969
                       ==========  ==========  ==========  ==========

 FirstCity's share of
  equity earnings
  (losses):
   Domestic            $     (112) $    1,113  $      154  $    1,364
   Latin America              735         887       1,104         877
   Europe                   2,394       1,673       4,080       3,213
   Europe-Servicing
    subsidiaries              494         487         810         563
   Latin America-
    Servicing
    subsidiaries             (147)        172          56         141
   Domestic-Operating
    subsidiaries             (356)         --        (356)         --
                       ----------  ----------  ----------  ----------
     Total             $    3,008  $    4,332  $    5,848  $    6,158
                       ==========  ==========  ==========  ==========

 Selected Other Data:
 Average investment
  in consolidated
  portfolio assets and
  loans receivable:
   Domestic            $  147,704  $  163,146  $  139,248  $  150,017
   Latin America            9,031       8,267       8,176       8,831
   Europe                   9,219       4,014       9,158       3,800
   Canada                     295       1,837         321       2,023
                       ----------  ----------  ----------  ----------
     Total             $  166,249  $  177,264  $  156,903  $  164,671
                       ==========  ==========  ==========  ==========

 Income from
  consolidated portfolio

  assets and loans
  receivable:
   Domestic            $    6,239  $    7,076  $   11,474  $   13,043
   Latin America              382         519         703       1,046
   Europe                     327          91         603         165
   Canada                      11          70          24         159
                       ----------  ----------  ----------  ----------
     Total             $    6,959  $    7,756  $   12,804  $   14,413
                       ==========  ==========  ==========  ==========

 Servicing fee revenues:
   Domestic
    partnerships:
     Servicing fee
      revenue          $      347  $    1,050  $      709  $    1,679
     Average servicing
      fee %                   5.4%        4.2%        4.0%        4.0%
   Latin American
    partnerships:
     Servicing fee
      revenue          $    2,281  $    1,909  $    4,129  $    3,867
     Average servicing
      fee %                  25.2%       22.2%       20.3%       25.9%
   Total Service Fees-
    Portfolio Assets:
     Servicing fee
      revenue          $    2,628  $    2,959  $    4,838  $    5,546
     Average servicing
      fee %                  17.0%        8.7%       12.8%        9.7%
   Service Fees-SBA
    loans:             $       78  $       18  $       68  $       36
     Total Service
      Fees             $    2,706  $    2,977  $    4,906  $    5,582

 Collections:
   Domestic
    partnerships       $    6,378  $   25,259  $   17,575  $   42,484
   Latin American
    partnerships           28,752      14,899      40,516      27,241
   European
    partnerships           20,353      14,328      33,121      47,839
                       ----------  ----------  ----------  ----------
     Subtotal              55,483      54,486      91,212     117,564
   Consolidated
    portfolio assets       11,426      21,393      30,915      41,084
                       ----------  ----------  ----------  ----------
     Total             $   66,909  $   75,879  $  122,127  $  158,648
                       ==========  ==========  ==========  ==========

 Servicing portfolio
  (face value):
   Domestic            $  601,576  $  616,079
   Latin America        1,614,533   2,475,093
   Europe               1,154,890   1,035,833
                       ----------  ----------
     Total             $3,370,999  $4,127,005
                       ==========  ==========

 Number of personnel
  at period end:
   Domestic                   101          68
   Latin America              127         117
   Corporate                   35          37
                       ----------  ----------
     Total personnel          263         222
                       ==========  ==========


                    FirstCity Financial Corporation
                  Schedule of Unrealized Gross Profit
                             June 30, 2008
                              (Unaudited)

                                       Basis in Portfolio Assets (1)
                                    ----------------------------------
 ($ in 000's)                       12/31/2006  12/31/2007   6/30/2008
 ---------------------------------------------------------------------
 Domestic                            $153,118     151,802     152,785
 Europe                                46,204      40,340      38,947
 Latin America                         22,378      26,844      38,576
                                    ----------------------------------
   Total (4)                         $221,700     218,987     230,307
                                    ==================================

                                    Estimated Remaining Collections (2)
                                    ----------------------------------
                                    12/31/2006  12/31/2007   6/30/2008
                                    ----------------------------------
 Domestic                            $215,987     195,845     213,511
 Europe                                61,081      52,617      50,483
 Latin America                         50,866      68,900      87,058
                                    ----------------------------------
   Total                             $327,934     317,363     351,052
                                    ==================================

                                        Unrealized Gross Profit (3)
                                    ----------------------------------
                                    12/31/2006  12/31/2007   6/30/2008
                                    ----------------------------------
 Domestic                            $ 62,869      44,043      60,726
 Europe                                14,877      12,278      11,537
 Latin America                         28,488      42,056      48,482
                                    ----------------------------------
   Total                             $106,234      98,376     120,745
                                    ==================================

                                         Unrealized Gross Profit %
                                    ----------------------------------
                                    12/31/2006  12/31/2007   6/30/2008
                                    ----------------------------------
 Domestic                                29.1%       22.5%       28.4%
 Europe                                  24.4%       23.3%       22.9%
 Latin America                           56.0%       61.0%       55.7%
   Total                                 32.4%       31.0%       34.4%

A graphic accompanying this release is available at http://media.primezone.com/cache/9623/file/5942.pdf


                                    12/31/2006  12/31/2007   6/30/2008
                                    ----------------------------------
 FirstCity's consolidated Portfolio
  Assets (as reported in "Portfolio
  Assets" on the financial statement
  of the respective Form 10-K or
  10-Q)                              $108,696     122,001     147,840
 Minority owners' interests in
  FirstCity's majority-owned
  Portfolio Assets (component of
  "Minority interest" on the
  financial statement of the
  respective Form 10-K or 10-Q)        (2,005)     (4,474)    (11,046)
 FirstCity's interests in Portfolio
  Assets held by equity investment
  entities (included in the
  "Condensed Combined Balance Sheets -
  Assets" tabular disclosure under
  the "Equity Investments" footnote
  of the respective Form 10-K or
  10-Q)                               115,009     101,460      93,513
                                    ----------------------------------
                                     $221,700     218,987     230,307
                                    ==================================


            

Contact Data