Wfs Financial (NASDAQ:WFSI)
Historical Stock Chart
From Feb 2020 to Feb 2025
![Click Here for more Wfs Financial Charts. Click Here for more Wfs Financial Charts.](/p.php?pid=staticchart&s=N%5EWFSI&p=8&t=15)
WFS Financial Inc:
-0-
*T
-- Third quarter net income increased 66% to $63 million
-- Earnings per share increased 66% to $1.54 per share
-- Contract originations grew 15% to $2.1 billion
*T
WFS Financial Inc (Nasdaq:WFSI) reported that net income increased
66% to $63.4 million for the three months ended September 30, 2005
compared with $38.1 million for the same period a year ago. Earnings
per diluted share increased 66% to $1.54 for the three months ended
September 30, 2005 compared with $0.93 per diluted share for the same
period a year earlier. For the nine months ended September 30, 2005,
net income increased 26% to $174 million compared with $139 million
for the same period a year earlier. Earnings per diluted share rose
26% to $4.25 for the nine months ended September 30, 2005 compared
with $3.37 for the same period a year ago.
"Our third quarter performance reflects our sustained growth in
auto originations and the strength of our business model," said Tom
Wolfe, President of Westcorp. "We continue to experience double digit
origination growth across the country. Additionally, our superior
credit performance is the result of our ongoing commitment to credit
quality and operational excellence."
Annualized credit loss experience improved 70 basis points to
1.25% of average managed automobile contracts for the third quarter
compared with 1.95% for the same period a year earlier. For the nine
months ended September 30, 2005, credit loss experience improved 63
basis points to 1.35% compared with 1.98% for the same period a year
earlier. The improvement in credit loss experience reflects a 15%
decrease in the annualized default rate for the quarter to 3.9%
compared with 4.6% a year ago. In addition, the total recovery rate
improved 20% to 74% for the quarter compared to 62% a year ago. This
rate includes both the average realization on the collateral sold of
53%, up from 49% a year ago, and the deficiency balance recoveries of
21%, up from 13% a year ago. The increase in the deficiency balance
recoveries was due primarily to the recognition of $7.3 million in
sales tax refunds on charged off accounts due to a favorable tax
authority ruling. Of the $7.3 million, $6.4 million relates to prior
quarters. The amount that relates to prior quarters reduced the credit
loss experience for the quarter by 20 basis points. The percentage of
outstanding automobile contracts 30 days or more delinquent improved 9
basis points to 2.15% at September 30, 2005 compared with 2.24% a year
ago.
The provision for credit losses decreased to $42.5 million for the
three months ended September 30, 2005, compared with $60.0 million for
the same period a year earlier due to lower chargeoff experience,
including the effect of sales tax refunds recognized during the
quarter. For the nine months ended September 30, 2005, the provision
for credit losses decreased to $132 million compared with $133 million
for the same period a year ago. At September 30, 2005, the allowance
for credit losses totaled $282 million or 2.4% of owned automobile
contracts compared with $252 million or 2.6% at December 31, 2004.
Automobile contract purchases totaled $2.1 billion for the third
quarter of 2005, a 15% increase from the same period a year earlier.
For the nine months ended September 30, 2005, automobile contract
purchases totaled $5.9 billion, a 16% increase compared with $5.1
billion a year ago. As a result of higher contract originations, the
Company's portfolio of managed automobile contracts grew 11% to $12.7
billion at September 30, 2005, up from $11.4 billion a year earlier.
Total average interest earning assets increased $2.6 billion to $12.2
billion for the third quarter, up from $9.6 billion for the same
period a year ago. As a result, net interest income grew 29% to $192
million for the third quarter compared with $149 million for the same
period a year earlier. Net interest margin was 5.82% for the third
quarter compared with 5.83% for the same period a year ago. For the
nine months ended September 30, 2005, net interest income grew 26% to
$538 million compared with $425 million for the same period a year
earlier. Net interest margin was 5.94% for the nine months ended
September 30, 2005 compared with 5.84% for the same period a year ago.
Noninterest income decreased $15.6 million to $20.9 million for
the three months ended September 30, 2005 compared with $36.5 million
for the same period a year earlier. For the nine months ended
September 30, 2005, noninterest income decreased $55.6 million to
$64.5 million compared with $120 million for the same period a year
ago. Noninterest income was reduced by $18.1 million and $49.3 million
of loan origination fees that were deferred during the three and nine
months ended September 30, 2005, respectively. Noninterest expense
increased to $64.7 million or 2.06% of average managed contracts for
the third quarter compared with $62.2 million or 2.21% of average
managed contracts for the same period a year earlier. For the nine
months ended September 30, 2005, noninterest expense decreased to $182
million or 2.00% of average managed contracts compared with $183
million or 2.22% of average managed contracts a year ago. Included in
noninterest expense is $3.3 million of transaction expenses related to
the previously proposed merger of the Company into Western Financial
Bank as part of the acquisition of the Company's minority interest and
the recently announced merger agreement entered into among Wachovia,
Westcorp, Western Financial Bank and the Company. Noninterest expense
was reduced by $7.3 million and $20.7 million of direct origination
costs that were deferred during the three and nine months ended
September 30, 2005, respectively. Historically, the Company performed
analysis on the fees and direct costs related to its origination of
automobile loans and elected not to defer and amortize such amounts as
the net effect was not material to its financial statements in
accordance with Statement of Financial Accounting Standard No. 91 and
SEC Staff Accounting Bulletin No. 99. Due to continuing improvements
in operating efficiencies and the higher amount of documentation fees
earned, the difference between the amount of fees received and the
direct costs incurred has gradually increased. The Company decided to
defer and amortize these amounts to interest income prospectively
beginning in the first quarter of this year.
The Company issued $2.7 billion of automobile receivable
asset-backed securities during the quarter in its largest transaction
to date. The Company and its ultimate parent, Westcorp, continue to be
the largest non-captive issuer of automobile asset-backed securities
in the U.S. having issued a total of $46 billion of such securities in
68 transactions to date.
The Company expects to recognize additional transaction related
expenses associated with the proposed merger with Wachovia through the
consummation of the transaction.
Due to the pending merger with Wachovia, there will be no
scheduled investor conference call to discuss the third quarter
results.
Westcorp is a financial services holding company whose principal
subsidiaries are WFS Financial Inc and Western Financial Bank.
Westcorp is a publicly owned company whose common stock is traded on
the New York Stock Exchange under the symbol WES. Information about
Westcorp can be found at its web site at http://www.westcorpinc.com
Westcorp, through its subsidiary, WFS Financial, is one of the
nation's largest independent automobile finance companies. WFS
Financial specializes in originating, securitizing, and servicing new
and pre-owned prime and non-prime credit quality automobile contracts
through its nationwide relationships with automobile dealers. WFS
Financial is a publicly owned company whose common stock is traded on
the Nasdaq under the symbol WFSI. Information about WFS Financial can
be found at its web site at http://www.wfsfinancial.com.
Westcorp, through its subsidiary, Western Financial Bank, operates
retail bank branches and provides commercial banking services in
Southern California. Information on the products and services offered
by the Bank can be found at its web site at http://www.wfb.com.
This press release contains forward-looking statements within the
meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act, as amended.
Forward-looking statements are identified by the use of terms and
phrases such as "anticipate," "believe," "could," "estimate,"
"expect," "intend," "may," "plan," "predict," "project," "will," and
similar terms and phrases, including references to assumptions.
Forward-looking statements in this press release relate to analyses
and other information, which are based on forecasts of future results
and estimates of amounts not yet determinable. In addition, these
statements relate to the Company's future prospects, developments and
business strategies and include information regarding the Company's
improved credit quality trends and higher automobile origination
growth. In addition, forward-looking statements include statements
regarding the proposed merger with Wachovia.
These statements are subject to uncertainties and factors relating
to the Company's operations and business environment, all of which are
difficult to predict and many of which are beyond its control that
could cause actual results to differ materially from those expressed
in or implied by these forward-looking statements. In particular,
there can be no assurances that improved credit quality trends or
origination growth identified in this press release will continue in
future periods.
The following factors are among those that may cause actual
results to differ materially from the forward-looking statements:
changes in general economic and business conditions; interest rate
fluctuations, including the effect of hedging activities; the
Company's financial condition and liquidity, as well as future cash
flow and earnings and the level of operating expenses; competition;
the effect, interpretation, or application of new or existing laws,
regulations, court decisions and significant litigation; the exercise
of discretionary authority by regulatory agencies; a decision to
change the Company's corporate structure; the availability of sources
of funding; and the level of chargeoffs on the automobile contracts
that the Company originates. In addition, the Company can provide no
assurances that the merger with Wachovia will close when expected, if
at all. The merger of Westcorp and Wachovia is subject to the
requisite approval of Westcorp's shareholders, and the merger of the
Company and Wachovia is subject to the requisite approval of the
Company's shareholders (including the approval of a majority of shares
of the Company's common stock represented and voting at the Company's
meeting, excluding shares of the Company's common stock held by
Westcorp and its affiliates). Additionally, each of the mergers are
subject to receipt of requisite regulatory approvals, including the
approval of applicable federal and state banking regulators, receipt
of tax opinions and other closing conditions.
A further list of these risks, uncertainties and other matters can
be found in the Company's filings with the Securities and Exchange
Commission. If one or more of these risks or uncertainties
materialize, or if underlying assumptions prove incorrect, the
Company's actual results may vary materially from those expected,
estimated or projected. The information contained in this press
release is as of October 25, 2005. The Company assumes no obligation
to update any forward-looking statements to reflect future events or
circumstances.
-0-
*T
WFS FINANCIAL INC AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
For the Three Months For the Nine Months
Ended September 30, Ended September 30,
----------------------- -----------------------
2005 2004 2005 2004
----------- ----------- ----------- -----------
(Dollars in thousands,
except per share amounts)
Interest income:
Loans, including fees $ 288,040 $ 223,494 $799,201 $ 653,105
Other 8,330 3,555 18,823 8,219
----------- ----------- ----------- -----------
TOTAL INTEREST
INCOME 296,370 227,049 818,024 661,324
Interest expense:
Notes payable on
automobile secured
financing 92,037 68,586 246,862 203,755
Other 12,107 9,688 33,461 32,352
----------- ----------- ----------- -----------
TOTAL INTEREST
EXPENSE 104,144 78,274 280,323 236,107
----------- ----------- ----------- -----------
NET INTEREST INCOME 192,226 148,775 537,701 425,217
Provision for credit
losses 42,529 59,957 132,015 133,354
----------- ----------- ----------- -----------
NET INTEREST INCOME
AFTER PROVISION FOR
CREDIT LOSSES 149,697 88,818 405,686 291,863
Noninterest income:
Automobile servicing 19,347 35,205 60,049 104,468
Gain on sale of
contracts 13,792
Other 1,564 1,312 4,408 2,134
----------- ----------- ----------- -----------
TOTAL NONINTEREST
INCOME 20,911 36,517 64,457 120,394
Noninterest expense:
Salaries and
associate benefits 38,937 39,171 113,165 118,919
Credit and
collections 8,675 7,989 25,035 24,054
Data processing 4,898 3,739 13,803 11,455
Occupancy 3,012 2,851 8,799 8,479
Other 9,201 8,424 20,983 19,813
----------- ----------------------- -----------
TOTAL NONINTEREST
EXPENSE 64,723 62,174 181,785 182,720
----------- ----------- ----------- -----------
INCOME BEFORE INCOME
TAX 105,885 63,161 288,358 229,537
Income tax 42,471 25,057 113,881 90,979
----------- ----------- ----------- -----------
NET INCOME $ 63,414 $ 38,104 $ 174,477 $ 138,558
=========== =========== =========== ===========
Earnings per common
share:
Basic $ 1.54 $ 0.93 $ 4.25 $ 3.38
=========== =========== =========== ===========
Diluted $ 1.54 $ 0.93 $ 4.25 $ 3.37
=========== =========== =========== ===========
Weighted average number
of common shares
outstanding:
Basic 41,087,701 41,037,813 41,067,542 41,035,873
=========== =========== =========== ===========
Diluted 41,087,701 41,080,978 41,067,542 41,078,722
=========== =========== =========== ===========
WFS FINANCIAL INC AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Unaudited)
September December
30, 2005 31, 2004
------------ -----------
(Dollars in thousands)
ASSETS
Cash $ 70,641 $ 87,963
Restricted cash 511,881 363,783
Contracts receivable 11,539,443 9,563,057
Allowance for credit losses (281,562) (252,465)
------------ -----------
Contracts receivable, net 11,257,881 9,310,592
Accrued interest receivable 64,498 55,126
Premises and equipment, net 29,664 30,820
Other 128,743 100,934
------------ -----------
TOTAL ASSETS $12,063,308 $9,949,218
============ ===========
LIABILITIES
Lines of credit -- parent $ 265,067 $ 213,741
Notes payable on automobile secured financing 10,022,631 8,105,275
Notes payable -- parent 300,000 300,000
Amounts held on behalf of trustee 124,897 194,913
Other 132,888 104,812
------------ -----------
TOTAL LIABILITIES 10,845,483 8,918,741
SHAREHOLDERS' EQUITY
Common stock (no par value; authorized
50,000,000 shares; issued and outstanding
41,088,380 shares at September 30, 2005 and
41,038,003 shares at December 31, 2004) 338,678 338,328
Paid-in capital 6,324 6,324
Retained earnings 863,906 689,429
Accumulated other comprehensive income
(loss), net of tax 8,917 (3,604)
------------ -----------
TOTAL SHAREHOLDERS' EQUITY 1,217,825 1,030,477
------------ -----------
TOTAL LIABILITIES AND SHAREHOLDERS'
EQUITY $12,063,308 $9,949,218
============ ===========
The following table presents information relative to the average
balances and interest rates on an owned basis for the periods
indicated:
For the Three Months Ended
September 30, 2005
------------------------------
Average Interest Yield/
Balance Rate
------------- --------- ------
(Dollars in thousands)
Interest earning assets:
Contracts receivable (1) $11,250,886 $288,040 10.16%
Investment securities 945,315 8,330 3.50
------------- --------- ------
Total interest earning assets $ 12,196,201 296,370 9.64
=============
Interest bearing liabilities:
Lines of credit -- parent $350,774 3,898 4.41
Notes payable -- parent 300,000 7,688 10.25
Notes payable on automobile
secured financing 10,091,332 92,037 3.65
Other 148,143 521 1.40
------------- --------- ------
Total interest bearing liabilities $ 10,890,249 104,144 3.82%
============= --------- ------
Net interest income and interest rate
spread $192,226 5.82%
========= ======
Net yield on average interest
earning assets 6.23%
======
For the Three Months Ended
September 30, 2004
------------------------------
Average Interest Yield/
Balance Rate
------------- --------- ------
(Dollars in thousands)
Interest earning assets:
Contracts receivable (1) $ 8,605,463 $223,494 10.33%
Investment securities 955,623 3,555 1.48
------------- --------- ------
Total interest earning assets $ 9,561,086 227,049 9.45
=============
Interest bearing liabilities:
Lines of credit -- parent $ 43,008 463 4.28
Notes payable -- parent 327,121 8,290 10.14
Notes payable on automobile
secured financing 7,970,739 68,586 3.44
Other 300,948 935 1.24
------------- --------- ------
Total interest bearing liabilities $ 8,641,816 78,274 3.62%
============= --------- ------
Net interest income and interest rate
spread $148,775 5.83%
========= ======
Net yield on average interest
earning assets 6.17%
======
(1) For the purpose of these computations, nonaccruing contracts are
included in the average amounts outstanding.
For the Nine Months Ended
September 30, 2005
------------------------------
Average Interest Yield/
Balance Rate
------------ ---------- ------
(Dollars in thousands)
Interest earning assets:
Contracts receivable (1) $10,519,970 $ 799,201 10.16%
Investment securities 834,669 18,823 3.02
------------ ---------- ------
Total interest earning assets $11,354,639 818,024 9.63
============
Interest bearing liabilities:
Lines of credit -- parent $ 254,585 8,143 4.28
Notes payable -- parent 300,000 23,063 10.25
Notes payable on automobile
secured financing 9,382,948 246,862 3.51
Other 179,482 2,255 1.68
------------ ---------- ------
Total interest bearing liabilities $10,117,015 280,323 3.69%
============ ---------- ------
Net interest income and interest rate
spread $ 537,701 5.94%
========== ======
Net yield on average interest
earning assets 6.34%
======
For the Nine Months Ended
September 30, 2004
------------------------------
Average Interest Yield/
Balance Rate
------------ ---------- ------
(Dollars in thousands)
Interest earning assets:
Contracts receivable (1) $ 8,259,679 $ 653,105 10.56%
Investment securities 906,891 8,219 1.21
------------ ---------- ------
Total interest earning assets $ 9,166,570 661,324 9.64
============
Interest bearing liabilities:
Lines of credit -- parent $ 43,434 956 2.94
Notes payable -- parent 374,950 28,052 9.98
Notes payable on automobile
secured financing 7,560,837 203,755 3.59
Other 314,450 3,344 1.42
------------ ---------- ------
Total interest bearing liabilities $ 8,293,671 236,107 3.80%
============ ---------- ------
Net interest income and interest rate
spread $ 425,217 5.84%
========== ======
Net yield on average interest
earning assets 6.20%
======
(1) For the purpose of these computations, nonaccruing contracts are
included in the average amounts outstanding.
WFS FINANCIAL AND SUBSIDIARIES
OTHER FINANCIAL DATA AND STATISTICAL SUMMARY
Q3 2005 Q2 2005 Q1 2005
(Dollars in thousands,
except per share amounts)
----------------------------------------------------------------------
Earnings:
Net interest income $ 192,226 $ 176,142 $ 169,333
Provision for credit losses 42,529 40,224 49,262
Noninterest income 20,911 20,624 22,923
Noninterest expense 64,723 58,697 58,365
------------ ------------ ------------
Income before taxes 105,885 97,845 84,629
Income taxes 42,471 38,528 32,883
------------ ------------ ------------
Net income $ 63,414 $ 59,317 $ 51,746
============ ============ ============
----------------------------------------------------------------------
Equity:
Earning per share - basic $ 1.54 $ 1.44 $ 1.26
Earning per share - diluted $ 1.54 $ 1.44 $ 1.26
Book value per share (period
end) (1) $ 29.42 $ 27.88 $ 26.45
Stock price per share (period
end) $ 67.19 $ 50.71 $ 43.15
Total equity to assets (1) 10.02% 10.10% 9.33%
Return on average equity (1) 21.57% 21.29% 19.56%
Average shares outstanding -
diluted 41,087,701 41,066,461 41,075,579
----------------------------------------------------------------------
Loan Portfolio:
Automobile contracts purchased $ 2,070,694 $ 2,013,622 $ 1,782,414
Automobile contracts managed
(period end) $12,718,750 $12,307,454 $11,852,222
Number of accounts managed
(period end) 941,616 919,722 895,377
Average automobile contracts
managed $12,550,228 $12,019,325 $11,702,544
----------------------------------------------------------------------
Credit Quality:
Delinquency rate (30+ days) 2.15% 1.80% 1.53%
Repossessions to total
contracts 0.05% 0.05% 0.05%
Net chargeoffs (annualized) 1.25% 1.15% 1.66%
Allowance to automobile
contracts 2.44% 2.51% 2.58%
----------------------------------------------------------------------
Operations:
Total assets $12,063,308 $11,342,318 $11,637,467
Noninterest expense to average
contracts managed 2.06% 1.95% 1.99%
Q4 2004 Q3 2004
(Dollars in thousands, except per
share amounts)
----------------------------------------------------------------------
Earnings:
Net interest income $ 158,594 $ 148,775
Provision for credit losses 58,961 59,957
Noninterest income 34,386 36,517
Noninterest expense 62,663 62,174
----------- -----------
Income before taxes 71,356 63,161
Income taxes 27,673 25,057
----------- -----------
Net income $ 43,683 $ 38,104
=========== ===========
----------------------------------------------------------------------
Equity:
Earning per share - basic $ 1.06 $ 0.93
Earning per share - diluted $ 1.06 $ 0.93
Book value per share (period end)
(1) $ 25.20 $ 24.13
Stock price per share (period
end) $ 50.56 $ 46.55
Total equity to assets (1) 10.39% 10.28%
Return on average equity (1) 17.27% 15.69%
Average shares outstanding -
diluted 41,081,156 41,080,978
----------------------------------------------------------------------
Loan Portfolio:
Automobile contracts purchased $ 1,583,748 $ 1,799,106
Automobile contracts managed
(period end) $ 11,560,890 $ 11,440,353
Number of accounts managed
(period end) 876,695 869,038
Average automobile contracts
managed $ 11,512,626 $ 11,268,695
----------------------------------------------------------------------
Credit Quality:
Delinquency rate (30+ days) 2.24% 2.24%
Repossessions to total contracts 0.07% 0.06%
Net chargeoffs (annualized) 2.01% 1.95%
Allowance to automobile contracts 2.64% 2.64%
----------------------------------------------------------------------
Operations:
Total assets $ 9,949,218 $ 9,631,069
Noninterest expense to average
contracts managed 2.18% 2.21%
(1) Excludes other comprehensive income.
WFS FINANCIAL INC AND SUBSIDIARIES
CUMULATIVE STATIC POOL LOSS CURVES (UNAUDITED)
At September 30, 2005
The following table sets forth the cumulative static pool losses
by month for all outstanding public securitized pools:
Period (1) 2002-1 2002-2 2002-3 2002-4 2003-1 2003-2 2003-3(3) 2003-4
-------------------------------------------------------------- -------
1 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
2 0.01% 0.00% 0.02% 0.02% 0.01% 0.00% 0.00% 0.01%
3 0.06% 0.03% 0.06% 0.07% 0.04% 0.02% 0.02% 0.03%
4 0.15% 0.10% 0.14% 0.16% 0.11% 0.06% 0.06% 0.08%
5 0.29% 0.18% 0.27% 0.26% 0.18% 0.14% 0.13% 0.14%
6 0.43% 0.32% 0.44% 0.38% 0.29% 0.25% 0.23% 0.21%
7 0.60% 0.49% 0.57% 0.50% 0.41% 0.36% 0.32% 0.28%
8 0.84% 0.66% 0.70% 0.61% 0.53% 0.48% 0.40% 0.35%
9 1.06% 0.82% 0.82% 0.78% 0.66% 0.59% 0.47% 0.44%
10 1.28% 0.96% 0.96% 0.94% 0.80% 0.70% 0.55% 0.54%
11 1.48% 1.10% 1.10% 1.08% 0.93% 0.80% 0.62% 0.61%
12 1.67% 1.26% 1.24% 1.28% 1.06% 0.89% 0.71% 0.73%
13 1.82% 1.39% 1.38% 1.43% 1.21% 0.98% 0.80% 0.83%
14 1.99% 1.51% 1.53% 1.59% 1.31% 1.08% 0.88% 0.93%
15 2.14% 1.68% 1.70% 1.77% 1.40% 1.20% 0.97% 1.03%
16 2.27% 1.83% 1.88% 1.92% 1.50% 1.31% 1.07% 1.09%
17 2.45% 1.99% 2.03% 2.05% 1.60% 1.41% 1.16% 1.19%
18 2.62% 2.16% 2.15% 2.16% 1.70% 1.53% 1.25% 1.24%
19 2.80% 2.31% 2.28% 2.25% 1.85% 1.66% 1.33% 1.30%
20 2.99% 2.46% 2.41% 2.37% 1.99% 1.76% 1.40% 1.36%
21 3.15% 2.60% 2.52% 2.49% 2.14% 1.87% 1.45% 1.42%
22 3.31% 2.72% 2.62% 2.62% 2.27% 1.95% 1.50% 1.47%
23 3.45% 2.86% 2.74% 2.73% 2.37% 2.02% 1.57% 1.54%
24 3.58% 2.95% 2.83% 2.84% 2.47% 2.09% 1.62%
25 3.69% 3.03% 2.96% 2.95% 2.57% 2.16% 1.69%
26 3.80% 3.13% 3.08% 3.06% 2.63% 2.21% 1.74%
27 3.92% 3.22% 3.21% 3.17% 2.68% 2.27%
28 4.02% 3.33% 3.31% 3.25% 2.73% 2.34%
29 4.12% 3.41% 3.41% 3.32% 2.78% 2.40%
30 4.22% 3.50% 3.48% 3.38% 2.85%
31 4.30% 3.58% 3.56% 3.43% 2.91%
32 4.39% 3.66% 3.62% 3.48% 2.93%
33 4.49% 3.73% 3.67% 3.55%
34 4.56% 3.78% 3.71% 3.61%
35 4.63% 3.84% 3.74% 3.63%
36 4.69% 3.86% 3.80%
37 4.74% 3.90% 3.84%
38 4.77% 3.93% 3.86%
39 4.80% 3.97%
40 4.84% 4.01%
41 4.87% 4.02%
42 4.91%
43 4.90%
Prime Mix
(2) 70% 87% 85% 80% 80% 82% 84% 82%
Period (1) 2004-1(3) 2004-2 2004-3 2004-4 2005-1 2005-2 2005-3
----------------------------------------------------------------------
1 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
2 0.00% 0.00% 0.02% 0.00% 0.00% 0.00% 0.01%
3 0.02% 0.03% 0.06% 0.04% 0.02% 0.02% 0.03%
4 0.06% 0.07% 0.13% 0.09% 0.06% 0.07%
5 0.11% 0.15% 0.21% 0.15% 0.13% 0.13%
6 0.19% 0.24% 0.30% 0.23% 0.20% 0.22%
7 0.27% 0.33% 0.40% 0.30% 0.28% 0.30%
8 0.34% 0.41% 0.50% 0.37% 0.38%
9 0.42% 0.51% 0.56% 0.45% 0.48%
10 0.52% 0.59% 0.64% 0.54%
11 0.59% 0.65% 0.69% 0.65%
12 0.67% 0.70% 0.77% 0.75%
13 0.75% 0.76% 0.87%
14 0.81% 0.83% 0.94%
15 0.88% 0.91%
16 0.93% 0.98%
17 1.00% 1.03%
18 1.06%
19 1.12%
20 1.18%
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
Prime Mix (2) 82% 82% 81% 78% 78% 77% 76%
(1) Represents the number of months since inception of the
securitization.
(2) Represents the original percentage of prime automobile contracts
securitized within each pool.
(3) Represents loans sold to Westcorp in whole loan sales and
subsequently securitized by Westcorp.
WFS manages these contracts pursuant to an agreement with Westcorp
and the securitization trust.
*T