FIRSTFED FINANCIAL CORP
10-Q/A, 1994-09-07
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: FIRSTFED FINANCIAL CORP, 10-Q/A, 1994-09-07
Next: FIRSTFED FINANCIAL CORP, 10-K/A, 1994-09-07



<PAGE>                                   
======================================================================         

                 SECURITIES AND EXCHANGE COMMISSION
                       Washington, D.C. 20549
          
                            FORM 10-Q/A
                
             
(Mark One)
[x]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE 
      SECURITIES EXCHANGE ACT OF 1934 

                                                                              
     For  the  quarterly  period  ended          June 30, 1994            
                                                 -------------
 
                                 OR
                              
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE              
    SECURITIES EXCHANGE ACT OF 1934


  For the transaction period from       N/A     to                       
                                       ----        --------

                  Commission File No. l-9566
                                    
                      FIRSTFED FINANCIAL CORP.
(Exact  name  of  registrant  as  specified  in  its  charter)
                                    
                                    
      Delaware                                  95-4087449
(State or other jurisdiction of              (I.R.S. Employer
incorporation or organization)              Identification No.)
            
40l  Wilshire  Boulevard,  Santa  Monica,  California  9040l-l490
(Address of principal executive offices)                (Zip Code)
  
Registrant's telephone number, including area code: (310) 319-6000

Indicate by check mark whether the Registrant (l) has filed all reports 
required to be filed by Section l3 or l5(d) of the Securities Exchange 
Act of l934 during the preceding l2 months (or for such shorter period 
that the Registrant was required to file such reports), and (2) has been 
subject to such filing requirements for the past 90 days.  Yes X  No _       

The number of shares of Registrant's $0.01 par value common stock 
outstanding as of August 1, 1994 was 10,585,620.

======================================================================         
                                                           
<PAGE>

PART I -   FINANCIAL STATEMENTS
Item 1.    Financial statements
                                       
<TABLE>                          
<CAPTION>                          

                          FIRSTFED FINANCIAL CORP. 
                              AND SUBSIDIARY
                CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                (Dollars in thousands, except per share data)
    
                                       
                                                   June 30,        December 31,
ASSETS                                               1994              1993    
                                                  ---------        -----------
<S>                                             <C>   
Cash and cash equivalents                       $   16,738         $   17,491
Investment securities, held to maturity                         
  (market of $88,645 and $104,282)                  91,719            103,836
Loans receivable                                 2,780,636          2,692,036
Mortgage-backed securities, held to maturity     
  (market of $699,624 and $715,726)                710,767            708,283
Loans held for sale, market value approximates     
  carrying value                                    13,125             23,627
Accrued interest and dividends receivable           20,871             21,018
Real estate                                         20,417             27,249
Office properties and equipment, net                 9,700              8,923
Investment in Federal Home Loan Bank    
 Stock, at cost                                     39,722             38,967
Other assets                                        32,476             19,687
                                                ----------         ----------
                                                $3,736,171         $3,661,117
                                                ==========         ==========

LIABILITIES
Deposits                                        $2,284,874         $2,305,480
Federal Home Loan Bank advances                  
 and other borrowings                            1,231,024          1,093,149
Deferred income taxes                                    -             16,366
Accrued expenses and other liabilities              43,569             37,830
                                                ----------         ----------  
                                                 3,559,467          3,452,825

COMMITMENTS AND CONTINGENT LIABILITIES
STOCKHOLDERS' EQUITY
Common stock, par value $.01 per share;
 authorized 25,000,000 shares; issued
 11,371,066 and 11,326,191 shares, 
 outstanding 10,574,546 and 10,529,671 
 shares                                                114                113
Additional paid-in capital                          27,414             27,279
Retained earnings - substantially                
 restricted                                        161,982            193,650
Loan to employee stock ownership plan               (2,974)            (2,918)
Treasury stock, at cost, 796,520 shares             (9,832)            (9,832)
                                                   176,704            208,292
                                                ----------         ---------- 
                                                $3,736,171         $3,661,117
                                                ==========         ==========
</TABLE>
See accompanying notes to consolidated financial statements.

                             2       
                                       
<PAGE>

<TABLE>
<CAPTION>                                       
                          FIRSTFED FINANCIAL CORP. 
                              AND SUBSIDIARY
                    CONSOLIDATED STATEMENTS OF OPERATIONS
                (Dollars in thousands, except per share data)


                                        Three  Months  Ended     Six Months Ended
                                             June 30,                 June 30,             
                                        --------------------     ------------------  
                                          1994        1993       1994          1993
                                          ----        ----       ----          ----
<S>                                     <C>         <C>           <C>          <C>
Interest income:
Interest on loans and mortgage-backed                 
 securities                             $ 52,060    $ 54,435      $105,622    $110,796
Interest and dividends on investments      2,320       2,091         4,483       3,977
                                        --------    --------      --------    --------
   Total interest income                  54,380      56,526       110,105     114,773
                                        --------    --------      --------    --------
Interest expense:
 Interest on deposits                     21,265      18,929        41,539      38,097
 Interest on borrowings                   13,297      13,989        25,129      28,019
                                        --------    --------      --------    --------
   Total interest expense                 34,562      32,918        66,668      66,116
                                        --------    --------      --------
Net interest income                       19,818      23,608        43,437      48,657
Provision for loan losses                 55,030       1,849        79,700      45,972
                                        --------    --------      --------    --------
Net interest income (loss) 
   after provision for losses            (35,212)     21,759       (36,263)      2,685
                                        --------    --------      --------
Other income:
 Loan and other fees                       1,725       1,550         3,359       3,341
 Gain  on sale of  loans and mortgage-          
     backed securities                        84       2,502           524       2,902
 Real estate operations, net                 579        (459)          961        (316)
 Other operating income                      367         430           721         814
                                        --------    --------      --------    ----------------
   Total other income                      2,755       4,023         5,565       6,741
                                        --------    --------      --------    --------
Non-interest expense                      11,711      11,443        23,844      22,897
                                        --------    --------      --------    --------
Earnings (loss) before income taxes      (44,168)     14,339       (54,542)    (13,471)
Income tax provision (benefit)           (18,615)      6,011       (22,874)     (5,397)
                                        --------    --------      --------    --------
Net earnings (loss)                     $(25,553)   $  8,328      $(31,668)   $ (8,074)
                                        ========    ========      ========    ========
Earnings (loss) per share               $  (2.42)   $   0.78      $  (3.01)   $  (0.77)
                                        ========    ========      ========    ========
Weighted averages shares for         
  earnings per share calculation      10,541,367  10,649,177     10,536,561  10,427,554                       
                                      ==========  ==========     ==========  ==========

</TABLE>
See accompanying notes to consolidated financial statements.

                             3        
                         


<PAGE>                  

<TABLE>
<CAPTION>                                       
                           FIRSTFED FINANCIAL CORP.
                                AND SUBSIDIARY
                     CONSOLIDATED STATEMENT OF CASH FLOWS
                               ( In thousands)

                                                          Six Months Ended
                                                               June 30,            
                                                       -----------------------
                                                         1994            1993
                                                         ----            ----
<S>                                                 <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net earnings (loss)                                 $  (31,668)       $   (8,074)
Adjustments to reconcile net earnings (loss)
 to net cash provided by operating activities:                     
Provision for loan losses                               79,700            45,972
 Amortization of fees and discounts                       (876)           (1,835)
 Net change to loans held for sale                      12,785            66,948
 Valuation adjustments on real estate sold              (2,782)           (3,323)
 (Increase) decrease in interest and              
   dividends receivable                                   (608)              839
 Decrease in negative amortization                         147             1,630
 Decrease  in interest payable                          (1,854)           (4,908)
 Change in income taxes                                (26,881)           (7,281)
 Other                                                   3,269             3,338
                                                    ----------        ----------
   Net cash provided by operating activities            31,232            93,306
                                                    ----------        ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
 
 Loans made to customers and principal
  collections of loans                                (180,284)         (158,275)
 Loans repurchased                                     (13,905)          (36,093)
 Proceeds from sales of real estate                     38,972            28,988
 Purchase of investment securities                      (2,247)          (42,397)
 Proceeds from maturities and principal payments
   on investment  securities                            14,256             2,000
 Other                                                  (5,291)           (1,824)
                                                    ----------        ----------
   Net cash used by investing activities              (148,499)         (207,601)
                                                    ----------        ----------
CASH FLOWS FROM FINANCING ACTIVITIES:

 Net increase (decrease) in savings deposits           (20,606)           85,926
 Net increase  in short term borrowings                195,375           100,380
 Proceeds from long term borrowings                     50,000           112,700
   Repayment of long term borrowings                  (107,500)         (117,500)
 Other                                                    (755)            1,936
                                                   -----------        ----------
  Net cash provided by financing activities            116,514           183,442
                                                   -----------       -----------
 Net increase (decrease) in cash and cash    
  equivalents                                             (753)           69,147
 Cash and cash equivalents at beginning of period       17,491            23,985
                                                    -----------       ----------
 Cash and cash equivalents at end of period         $   16,738        $   93,132
                                                    ===========       ==========
</TABLE>
See accompanying notes to consolidated financial statements.

                             4 
                    
                    
                    
                    FIRSTFED FINANCIAL CORP.
                        AND SUBSIDIARY
          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1. The unaudited financial statements included herein have been 
   prepared by the Registrant  pursuant to the rules and regulations 
   of the Securities and Exchange Commission. In the  opinion of the 
   Registrant, all adjustments (which include only normal recurring  
   adjustments)  necessary to present fairly the results of operations
   for the periods covered  have been  made.  Certain information and 
   note disclosures normally included in financial  statements presented 
   in accordance with generally accepted accounting principles have  
   been condensed or omitted pursuant to such rules and regulations, 
   although the  Registrant believes that the disclosures are adequate 
   to make the information  presented not  misleading.
 
   It is suggested that these condensed financial statements be read in 
   conjunction with the financial statements and  the notes thereto 
   included in the Registrant's latest annual report on Form 10-K.  
   The results for the periods covered hereby are not  necessarily 
   indicative of the operating results for a full year.

2. Earnings or loss per share were computed by dividing net earnings or 
   loss by  the weighted average number of shares of common stock 
   outstanding for the period, plus the effect of stock options, 
   if dilutive. 

3. For purposes of reporting cash flows on the "Consolidated Statement 
   of Cash Flows", cash and cash equivalents   include cash, overnight 
   investments and securities  purchased under agreements to resell.

4. The Bank adopted Statement of Financial Accounting Standards No. 114,
   "Accounting by Creditors for Impairment of a Loan,"  (SFAS No. 114") 
   effective January 1, 1994.  SFAS No. 114 requires the measurement of 
   impaired loans based on the present value of expected future cash 
   flows discounted at the loan's effective interest rate, or at the 
   loan's observable market price or at the fair value of its collateral.  
   SFAS No. 114 does not apply to large groups of homogeneous loans that 
   are collectively reviewed for impairment.  For the Bank, loans 
   collectively reviewed for impairment include all single family loans 
   less than $500 thousand and multi-family  loans less than $750 thousand.  
   The adoption of SFAS No. 114 did not result in material additions to 
   the Bank's provision for loan losses.<PAGE>
  Item 2. 

                             5
      
      
<PAGE>

                  Management's  Discussion  and  Analysis  of
                 Financial Condition and Results of Operations  

                           Financial Condition

At June 30, 1994,  FirstFed  Financial Corp., (the "Company"), holding 
company for First Federal Bank of California and its subsidiaries 
(the "Bank"), had consolidated assets totaling  $3.7 billion, comparable 
to the level at December 31, 1993 and 3% more than at June 30, 1993.  
The slight increase over the prior year period is due to new loan 
originations which caused the overall loan portfolio to increase by 6%.  
The increase  in asset size was offset by lower amounts in short term 
securities and real estate acquired by foreclosure at June 30, 1994 
compared to June 30, 1993.
   
The Bank's primary market area is Los Angeles County.  This area of 
Southern California has been especially affected during the current 
economic recession.  The metropolitan Los Angeles area has had the 
state's largest economic decline with a widely reported loss of 500,000 
jobs from 1990 to 1993.  In addition to the recession, Los Angeles 
County has experienced civil unrest (1992), major firestorms (1993) and a
devastating earthquake (1994).  Despite some reported improvement in the 
economy, many economists believe that California, and especially Southern 
California, will lag behind the rest of the country during the general 
nationwide economic recovery.  While many reasons are cited, the primary 
cause is the structural changes that have taken place in the defense 
and aerospace industries.  It is not anticipated that the jobs lost in
these business sectors will be replaced in the foreseeable future.   
According to The UCLA Business Forecast for California, June 1994 Report 
(the "UCLA Report"), recovery in California from the current recession 
is expected to begin during 1994, but will be weak, with continuing loss 
of high paying defense and aerospace jobs barely offset by rising service 
jobs.  The UCLA Report forecasts that the construction, trade and services 
(including financial) sectors may increase to replace some of the loss of
jobs caused by cutbacks in the defense industry.  However, the UCLA 
Report notes that the loss of jobs in the manufacturing sector 
(particularly in defense-related aerospace) is expected to continue.  

The unemployment rate for California during the first five months of 
1994, according to the UCLA Report, has varied from a high of 10.1% 
in January to a low of 8.3% in May, with substantial swings from month 
to month.  Even at the May five-month low, California's jobless rate was
reported to be more than 2% above the national rate.

                             6  
<PAGE>

According to the UCLA Report, new residential building remained depressed 
in California.  Single family building permits issued in the first quarter 
of 1994 were comparable to the fourth quarter of 1993, while multi-family 
permits increased slightly.  While the UCLA Report states that a 
preliminary tabulation of Los Angeles area home prices for April 1994 
shows a month-to-month increase, it also states that there is not
sufficient evidence to establish any trend in home prices for 1994.
    
During the first six months of 1994, the Bank recorded  $79.7 million in 
loan loss provisions, consisting of $30.6 million for estimated losses 
relating to  the January 17, 1994 earthquake and $49.1 million to provide 
for estimated losses due to the weak Southern California economy and real 
estate market.  Of the $79.7 million mentioned above, $11.8 million was 
charged-off as earthquake losses during the first six months and $31.5 
million was charged-off as economic losses during the first six months. 
Charge-offs were due primarily to losses on multi-family loans.  
Multi-family loans have been disproportionately affected in the current 
recession.
    
The Bank's portfolio of loans, including mortgage-backed securities, as 
of June 30, 1994 was 2% greater than the December 31, 1993 level and 6% 
greater than the June 30, 1993 level.   All of the mortgage-backed 
securities included in the Bank's loan portfolio are collateralized by 
loans originated by the Bank.  Therefore, the mortgage-backed securities 
generally have the same experience with respect to prepayment, repayment, 
delinquencies and other factors as the remainder of the Bank's portfolio.  
    
The Bank originates primarily single family and multi-family loans in 
Southern California. Loan originations increased by 6% in the second 
quarter of 1994 over the second quarter of 1993 and 27% over the first 
quarter of 1994.  Loan originations for the second quarter of 1994 include 
$13.6 million in single family loans purchased from another financial 
institution.  Due to rising interest rates, market demand for adjustable
rate mortgages, which the Bank originates for  its own portfolio, improved  
during the second quarter. 94% of new loans originated or purchased during 
the first six months of 1994 were adjustable rate mortgages. At June 30, 
1994, 98.9% of the loan portfolio had adjustable interest rate provisions.  
It is management's belief that adjustable rate mortgages help to maintain 
net interest income in fluctuating interest rate environments.  

The ratio of non-performing assets to total assets was 3.03% as of June 30, 
1994, compared to 3.23% at December 31, 1993 and 4.14% at June 30, 1993.  
Real estate acquired by foreclosure decreased 61% at June 30, 1994 compared 
to June 30,1993.  Also, greater specific allowances were allocated for 
problem loans in 1994 compared to 1993. (See "Non-performing Assets" for 
further discussion.)

                             7

<PAGE>

The following table shows the components of the Bank's loan portfolio 
by type of loan for the periods indicated:


LOAN PORTFOLIO COMPOSITION
                                         
<TABLE>                                         
<CAPTION>
                                         June 30,     December 31,   June 30,
                                          1994            1993         1993    
                                         --------     ------------   --------
                                               (Dollars in thousands)
<S>                                       <C>          <C>           <C>
REAL ESTATE LOANS:
 First trust deed residential loans:
  One unit                                $ 939,733     $ 864,874     $ 873,933
  Two to four units                         348,967       340,035       341,429
  Five or more units                      1,320,743     1,296,260     1,214,155
                                         ----------    ----------    ----------
    Residential loans                     2,609,443     2,501,169     2,429,517

OTHER REAL ESTATE LOANS:
  Commercial and industrial                 240,614       245,387       250,362
  Second trust deeds                         22,072        24,606        29,214
  Other                                      20,321         5,861        14,052
                                         ----------    ----------    ----------
    Real estate loans                     2,892,450     2,777,023     2,723,145

NON-REAL ESTATE LOANS:
  Manufactured housing                        2,622         2,880         3,204
  Deposit accounts                            1,278         1,086         1,173
  Consumer                                      711           847         1,187
                                         ----------    ----------    ----------
    Loans receivable                      2,897,061     2,781,836     2,728,709

LESS:
  General valuation allowances-
   loan portfolio                            77,038        40,669        44,282
  General valuation allowances-
   loans sold with recourse (1)                 -           6,231         8,247
  Unrealized loan fees                       26,262        19,273        25,450
                                         ----------    ----------    ----------
   Net loans receivable                   2,793,761     2,715,663     2,650,730

FHLMC AND FNMA MORTGAGE-
  BACKED SECURITIES:
   Secured by single family dwellings       682,712       678,884       610,876
  Secured by multi-family dwellings          28,055        29,399        30,536
   Mortgage-backed securities               710,767       708,283       641,412
                                         ----------    ----------    ----------
      TOTAL                              $3,504,528    $3,423,946    $3,292,142
                                         ==========    ==========    ==========
</TABLE>

(1) Effective June 30, 1994, this amount ($6,238,000) was reclassified 
    to a liability account.

                             8  

<PAGE>

The one year GAP ratio (the difference between rate-sensitive assets and 
liabilities repricing within one year or less as a percentage of total 
assets)  was  a positive 15.9% at the end of the second quarter.  
Management's goal is to keep the one year GAP ratio less than  20% of 
total assets to further minimize the Bank's exposure to interest rate
risk.

Deposits grew by 10% at June 30, 1994 compared to the level one year ago 
due to the acquisition of $113 million in deposits from the Resolution 
Trust Corporation in December of 1993. Deposits at June 30, 1994 decreased 
slightly from the December 31,1993 level due to deposits withdrawn when 
interest rates on the acquired deposits were modified to market rates.  
Also, deposits in the telemarketing area decreased  due primarily  to 
competition from other investments available to telemarketing customers.

Consolidated stockholders' equity decreased to $176.7 million at June 30, 
1994 due to the $31.7 million loss booked for the first six months of 1994.  
However, the Bank's capital remains above the minimum amounts required by 
its primary regulatory agency, the Office of Thrift Supervision.  At June 
30, 1994, the Bank was required to maintain tangible capital of at least 
1.5% of adjusted total assets; core capital of at least 3% of adjusted 
total assets;  and risk-based capital of at least 8% of risk-weighted 
assets.  The Bank's core and tangible capital ratios were both 4.6%  and 
the risk-based capital ratio was 8.7%  as of June 30, 1994.   
 
Effective January 1, 1994, a financial institution must hold additional 
capital to the extent that its net portfolio value deteriorates greater 
than 2%, based on a 200 basis point increase or decrease in interest rates.  
The amount of additional capital required to be held is equal to one-half 
the difference between an institution's measured exposure to interest rate 
risk and  a "normal" level of exposure to interest rate risk.  A normal 
level of interest rate risk is defined as two percent of the estimated 
economic value of an institution's assets.  The initial calculation, which 
is to be done as of September  1, 1994, will be based on data as of 
December 31, 1993.  Based on data as of December 31, 1993, management does 
not expect that the Bank will be required to hold any additional capital 
as a result of this regulation.

                                                
                       Results of Operations 

The Company reported a consolidated net loss of $25.6 million for the 
second quarter of 1994 compared to net earnings of $8.3 million for the 
second quarter of 1993.  For the first six months of 1994, the Company 
reported a net loss of $31.7 million compared to a net loss of $8.1 
million for the first six months of 1993. 1994 results to date were
caused by loan loss provisions totaling $55.0 million and $79.7 million, 
respectively, for the second quarter and first six months of the year.  
The provisions were necessary due to anticipated losses stemming from 
the earthquake and  general  weakness in the Southern California economy.  
1993 results were also impacted by weakness in the Southern California 
economy,  A  $44.1 million provision recorded in the first quarter of
1993  brought total provisions for the first six months of 1993 to 
$46.0 million.  
                             9
            
<PAGE>

Management is unable to predict future levels of loan loss provisions. 
Among other things, future loan loss provisions are based on the level 
of loan charge-offs and the severity and duration of the economic 
recession in Southern California.  Although management believes that 
it has provided for all known losses resulting from the January 1994 
earthquake, further provisions for losses may be necessary due to
unforeseen events.

Loan charge-offs increased to $18.6 million and $43.3 million for the 
second quarter and first six months of 1994, compared to $8.8 million 
and $21.3 million for the second quarter and first six months of 1993.   
The increase in charge-offs compared to the prior year resulted 
primarily from adjustments to record loans and foreclosed properties at
fair value less estimated costs to sell.  Multi-family loans have been 
particularly affected in the current economy.  The current recession 
has caused declines in multi-family property values due to lower rental 
income, higher vacancy rates, real estate depreciation, and lower levels 
of real estate sales.  Upon foreclosure, or when a loan becomes seriously 
delinquent, the properties securitizing the loans are recorded at fair
value less the estimated costs to sell. As a result of the decrease in 
multi-family property values, larger write-downs on non-performing 
multi-family loans and multi-family properties acquired by foreclosure 
were required.

The Bank maintains two different general valuation allowance accounts:  
one for inherent risks in the Bank's own loan portfolio  and the other 
for risks associated with loans the Bank has sold with recourse (and 
recorded as a liability.)  These two allowances, when added together, 
are referred to as the "combined GVA" by the  Bank.

Listed below is a summary of the activity in the combined GVA and the 
associated loan portfolio during the periods indicated (in thousands):


<TABLE>                   
<CAPTION>
          
                                           Six Months Ended June 30,
                                          --------------------------
                                             1994           1993
                                          --------        ------
<S>                                       <C>            <C>
Beginning Balance                         $  46,900      $  27,854
Provision for Loan Losses                    79,700         45,972
Charge-Offs:
 Single Family                               (4,757)        (4,175)
 Multi-Family                               (35,807)       (16,594)
 Commercial                                  (2,685)          (442)
 Non-Real Estate                                (75)           (86)
                                          ---------      ---------
Total Charge-Offs                           (43,324)      (21,297)
                                          ---------      ---------
Ending  General Valuation Allowances      $  83,276      $  52,529
                                          =========      =========
    
</TABLE>
                             10

<PAGE>

Due to the high level of provisions recorded during the first six months 
of 1994, the ratio of general valuation allowances to the Bank's 
portfolio of loans with loss exposure and real estate owned increased 
to 2.62% at June 30, 1994 compared to 1.43%  at March 31, 1994 and 1.60% 
at June 30, 1993.  The liability for loans sold with recourse amounted 
to 2.13% of the principal balance of loans sold with recourse at June 30,
1994 compared  to 1.89% at March 31, 1994 and 2.23% at June 30, 1993. 
Management believes that, as of June 30, 1994,  the level of general 
valuation allowances recorded by the Bank is sufficient to cover losses 
inherent in the loan portfolio at that time.

Due to the increasing trend in interest rates, the Bank's net interest 
income decreased 16% in the second quarter of 1994 compared to the 
second quarter of 1993 and  11% in the first six months of 1994 compared 
to the first six months of 1993. The Bank's interest rate margin declined 
in 1994 compared to 1993 due to the lagging nature of the index upon  
which the majority of the Bank's loans are adjusted. Although the loan
portfolio will eventually adjust to any changes in interest rates, net 
interest income initially decreases  due to the three month time lag 
before changes in the index upon which the Bank's loans adjust can be 
passed on to its loan customers.

The following table sets forth: (i) the average dollar amounts of and 
average yields earned on loans, mortgage-backed securities and 
investment securities, (ii) the average dollar amounts of and average 
rates paid on savings and borrowing, (iii) the average dollar differences, 
(iv) the interest rate spreads, and (v) the effective net spreads for the 
periods indicated.

<TABLE>
<CAPTION>                               
                                        During The Six Months Ended June 30, (1)            
                                        ----------------------------------------     
                                             1994                   1993              
                                             ----                   ----
                                              (Dollars in thousands)
<S>                                     <C>          <C>      <C>          <C>
Average dollar amount of and 
 average yield earned on:
 Loans and mortgage-backed
    securities                          $3,443,353   6.14%    $3,322,992   6.67% 
 Investment securities (2)                 138,726   4.83        132,709   4.55
                                        ----------   ----     ----------   ----
 Interest-earning assets                 3,582,079   6.09      3,455,701   6.59

Average dollar amount of and 
 average rate paid on:
 Deposits                                2,293,683   3.65      1,988,053   3.87
 Borrowings                              1,200,506   4.21      1,366,033   4.13
                                        ----------   ----     ----------   ----
  Interest-bearing liabilities           3,494,189   3.84      3,354,086   3.97
  
Average dollar difference between
 interest-earning assets and                                
                                        ----------            ----------
 interest-bearing liabilities           $   87,890            $  101,615
                                        ==========            ==========                      
                                                     -----                 -----
Interest rate spread                                 2.25%                 2.62%
                                                     =====                 =====  
Effective net spread (3)                             2.34%                 2.73%
                                                     =====                 =====  
</TABLE>

                             11
                                             

<PAGE>
                                         
<TABLE>                                  
<CAPTION>
                                         During The Three Months Ended June 30,(1)                   
                                         ------------------------------------------
                                              1994                   1993
                                              ----                   ----
                                                (Dollars in thousands)
<S>                                     <C>           <C>       <C>           <C>
Average dollar amount of and 
  average yield earned on:
Loans and mortgage-backed
    securities                          $3,453,952    6.03%     $3,324,984    6.55%
 Investment securities (2)                 140,020    4.88         135,440    4.64 
                                        ----------    ----      ----------    ----
 Interest-earning assets                 3,593,972    5.99       3,460,424    6.47

Average dollar amount of and 
 average rate paid on:
 Deposits                                2,294,226    3.72       1,996,188     3.80
 Borrowings                              1,225,354    4.35       1,395,932     4.02
                                        ----------    ----      ----------    ----
  Interest-bearing liabilities           3,519,580    3.94       3,392,120     3.89
  
  Average dollar difference between
   interest-earning assets and                                
                                        ----------              ----------
   interest-bearing liabilities         $   74,392              $   68,304
                                        ==========              ==========                                                         
                                                      -----                    -----
 Interest rate spread                                 2.05%                    2.58%
                                                      =====                    =====
 Effective net spread (3)                             2.13%                    2.66%
                                                      =====                    =====     
- - - ---------------                                  
(1) Average balances and weighted average rates for the period are computed 
    based on daily balances.                  
(2) Does not include Federal Home Loan Bank Stock.
(3) The effective net spread is a fraction, the denominator of which is the 
    average dollar amount of interest-earning assets, and the numerator of 
    which is net interest income (excluding stock dividends and miscellaneous 
    interest income)

Real estate operations resulted in net gains of $579 thousand and $961 
thousand for the second quarter and first six months of 1994, respectively.  
Gains are mostly the result of  recoveries of excess valuation allowances 
realized upon the sale of foreclosed properties.  In comparison, the Bank 
recorded net losses of $459 thousand and $316 thousand for the second 
quarter and first six months of 1993, respectively.  The losses recorded 
during 1993 were mostly attributable to maintenance costs and property tax
payments on foreclosed multi-family properties which exceeded rents 
collected during the holding period before the properties were sold.  

Gain on sale of loans and mortgage-backed securities was $84 thousand and 
$524 thousand, respectively, for the second quarter and first six months of 
1994 compared to $2.5 million and $2.9 million, respectively, for the second 
quarter and first six months of 1993.  Gain on sale of loans for the second 
quarter of 1993 included a gain of $2.0 million on the sale of a mortgage-
backed security which had previously been identified as held for sale.

Total non-interest expenses increased by 2% during the second quarter of 
1994 compared to the same period of the prior year and 4% during the 
first six months of 1994 compared to the same period  of the prior year.  
The increases were in line with with the Bank's asset growth.  
Non-interest expenses increased slightly in 1994 compared to 1994 due 
to costs associated with one branch added since June of 1993.  The 

                             12

<PAGE>

expense-to-assets ratio was 1.26% of average assets  for the second 
quarter of 1994 compared to 1.27% for the second quarter of 1993.  
On a six-month comparative basis, the expense-to-assets ratio remained  
at 1.29% of average assets for both periods.
                                                                
                                                                
       Non-accrual, Past Due, Modified  and Restructured Loans

The Bank accrues interest earned but uncollected for every loan without 
regard to its contractual delinquency status but establishes a specific 
interest allowance for each loan which becomes 90 days or more past due 
or in foreclosure.  Loans on which delinquent interest allowances had 
been established totaled $124 million at June 30, 1994 compared to 
$106 million at December 31, 1993 and $107 million at June 30, 1993.

The additional interest that  would have been earned had there been no 
loans 90 days or more delinquent or in foreclosure was $6.7  million 
as of June 30, 1994  compared to $5.8 million at December 31, 1993 
and $5.0 million at June 30, 1993.  The Bank  has debt restructurings 
which result from temporary modifications of principal and interest 
payments.  Under these arrangements, loan terms are typically reduced 
to no less than a monthly interest payment required under the note.  
Any loss of revenues under the modified terms would be immaterial to 
the Bank.  If the borrower is unable to return to scheduled principal 
and interest payments at the end of the modification period, 
foreclosure procedures are initiated.  As of June 30, 1994, the
Bank had modified loans totaling $84.0 million.  As of that date, 
loan loss allowances totaling $6.1 million had been established 
for these loans.  Less than 5%  of  modified loans were 90 days or 
more delinquent as of June 30, 1994.

The Bank also restructured certain loans to borrowers who experienced 
damage to their properties as a result of the January 1994 earthquake.  
These modifications were granted in the months immediately following 
the earthquake and were usually for the deferral of three  to six months 
of loan payments. As of June 30, 1994, the modification period for most 
of these loans had ended.  The outstanding balance of loans which remain 
modified for earthquake reasons as of June 30, 1994 totaled $26.4 million.
   
At January 1, 1994, the Bank implemented Statement of Financial Accounting
Standards No. 114, "Accounting by Creditors for Impairment of a Loan"  
("SFAS No.114").  Pursuant to SFAS No. 114, the Bank considers a loan to 
be impaired when management believes that it is probable that the Bank 
will be unable to collect all amounts due under the contractual terms of 
the loan.  Estimated impairment losses are included in the Bank's specific 
loan loss allowances.  Subsequent adjustments to estimated impairment 
losses are included in the Bank's provisions for loan losses.  At June  
30, 1994, the total recorded amount of loans for which impairment has been
recognized in accordance with SFAS No. 114 was $153.5 million (after 
deducting $31.9 million of specific loan loss allowances attributable 
to such loans).  The Bank's impaired loans at June 30, 1994 were composed 
of non-accrual major loans (single family loans with an outstanding 
principal amount greater than or equal to $500,000 and multi-family and 
commercial real estate  loans with an outstanding principal amount greater 

                             13  

<PAGE>

than or equal to $750,000) of $53.1 million, modified loans of $58.6  
million and major loans less than 90 days delinquent in which full payment 
of principal and interest is not expected of $41.8  million.

The Bank evaluates loans for impairment whenever the collectability of 
contractual principal and interest payment is questionable.  A loan is 
impaired when the collateral property's undiscounted net operating 
income (over a holding period not to exceed 5 years) plus the 
property's anticipated value at the end of the period, are less than the
estimated debt service payments over the same period plus the estimated 
remaining unpaid balance.  Large groups of smaller balance homogenous 
loans that are collectively evaluated, including residential mortgage 
loans, are not subject to the application of SFAS No. 114.  

When a loan is considered impaired the Bank measures impairment based 
on the present value of expected future cash flows (over a period not 
to exceed 5 years) discounted at the loan's effective interest rate.  
However, if the loan is probable of foreclosure, impairment is 
measured based on the fair value of the collateral.  As of June 30,  
1994, out of total impaired loans of $153.5  million, approximately 
$71.3 million were measured using the fair value method and $82.2  
million were measured based on the present value of expected future 
cash flows discounted at the effective interest rate of the loan.  
When the measure of an impaired loan is less than the recorded 
investment in the loan, the Bank has recorded a specific loan loss 
allowance amounting to the excess of the Bank's recorded investment 
in the loan over its measured value.

The present value of an impaired loan's expected future cash flows 
will change from one reporting period to the next because of the 
passage of time and also may change because of revised estimates in 
the amount or timing of those cash flows.  The Bank records the 
entire change in the present value of the expected future cash flows 
as an adjustment to the provision for loan losses.  Similarly, 
the fair value of the collateral of an impaired collateral-dependent 
loan may change from one reporting period to the next.  The Bank 
records a change in the measure of these impaired loans as an adjustment 
to the provision for loan losses.

Cash payments received from impaired loans are recorded in accordance 
with the contractual terms of the loan.  The principal portion of the 
payment is used to reduce the principal balance of the loan, whereas 
the interest portion is recognized as interest income.

Because the Bank had established specific loan loss allowances for all 
loans deemed probable of foreclosure based on the fair value of the 
collateral, the adoption of SFAS No. 114 had only a minor impact on 
the Bank's allowance for loan losses.  

Debt restructurings completed prior to the adoption of SFAS No. 114 
were accounted for in accordance with SFAS No. 15.   Bank policy 
required that when the estimated cash receipts projected in accordance 
with the modified terms were less than the recorded investment in the 
loan, the recorded investment would be reduced to an amount equal to 
these future cash receipts.  The amount of this reduction was required
to be recognized as a specific loan loss allowance.  Bank policy also 

                             14  

<PAGE>

required that if future cash receipts specified by the new terms 
exceeded the recorded investment in the loan, interest income would 
have been recognized over the restructuring period using the interest 
method.  Debt restructurings that are probable of foreclosure require
loss recognition based on the fair value of the collateral.

The table below identifies the Bank's investment in non-performing loans 
determined to be impaired loans by property type at June 30, 1994:


</TABLE>
<TABLE>
<CAPTION>

                                   At June 30, 1994
                                   -----------------
                                     (In thousands)
<S>                                     <C>
Single Family                           $ 1,535
Multi-Family                             36,849
Commercial                               14,715
                                        -------
     Total                              $53,099
                                        ======= 
</TABLE>


                            Asset Quality

Asset Quality Ratios
- - - --------------------
The following table sets forth certain asset quality ratios of 
the Bank at the periods indicated:

<TABLE>
<CAPTION>
                                 June 30,          December 31,        June 30,
                                   1994              1993                1993   
                                -----------     ----------------     ---------- 
<S>                               <C>               <C>                <C>
Non-Performing Loans to 
  Loans Receivable (1)            3.21%              3.28%              3.60%
Non-Performing Assets to
  Total Assets (2)                3.03%              3.23%              4.14%
Loan Loss Allowances to 
  Non-Performing Loans (3)       87.15%             52.23%             49.59%
General Loss Allowances to  
  Total Loans with Loss
   Exposure (4)                   2.57%              1.48%              1.68%
- - - -------------------
(1) Non-performing loans are net of specific loan loss allowances.  Loans 
    receivable exclude mortgage-backed securities and are  before deducting 
    unrealized loan fees and general valuation allowances.
(2) Non-performing assets are net of specific loan loss allowances. 
(3) The Bank's loan loss allowances, including specific loan loss 
    allowances and general valuation allowances but excluding general 
    valuation allowances for loans sold by the Bank with full or 
    limited recourse.  Non-performing loans are  before deducting  
    specific loan loss allowances.
(4) The Bank's general valuation allowances, including general valuation 
    allowances for loans sold with full or limited recourse.

                                                                     
</TABLE>
                             15                                                 
                                                                 
                    Non-performing Assets

The Bank defines non-performing assets as loans delinquent over 90 days 
(non-accrual loans), loans in foreclosure and real estate acquired in 
settlement of loans.

An analysis of non-performing assets as of June 30, 1994 and 1993 and 
December 31, 1993 follows:
                                     
<TABLE>
<CAPTION>
                                     
                                           June 30,    December 31,    June 30,
                                            1994          1993          1993    
                                           --------    ------------    -------- 
                                                    (Dollars in thousands)
<S>                                         <C>            <C>           <C>
Foreclosed real estate owned: 
Single family                               $  9,277       $10,052       $ 14,424
Multi-family                                  10,085        16,015         36,378
Commercial                                       137           327            -
Other                                            555           484            649
                                            --------      --------       --------
     Total foreclosed real estate owned       20,054        26,878         51,451

Delinquent loans over 90 days past due:
Single family                                 26,210        25,317         31,762
Multi-family                                  78,296        70,207         67,891
Commercial                                    19,543        10,307          6,893
Other                                            189           245            284
Specific valuation allowances                (31,238)      (14,732)        (8,696)
                                            --------      --------       --------
     Total delinquent loans                   93,000        91,344         98,134
                                            --------      --------       --------
Total non-performing assets                 $113,054      $118,222       $149,585
                                            ========      ========       ========
General Valuation Allowances (GVA)          $ 77,038      $ 40,669        $ 44,282
                                            ========      ========        ========
 Ratio of general valuation allowances
   to total non-performing assets              68.1%         34.4%           29.6%
                                            ========      ========        ========
</TABLE>
 
The ratio of non-performing assets to total assets was 3.03% at June 30, 
1994, compared to 3.23% at December 31, 1993 and 4.14% at June 30, 1993. 
The decrease from June 30, 1993 to June 30, 1994 was caused by a 61% 
drop in foreclosed properties owned by the Bank and higher specific 
allowances established for non-performing loans.    Management continues to
dedicate significant attention to resolving problem loan situations and 
disposing of foreclosed properties.  Foreclosed real estate sold totaled 
$23.6 million and $37.3 million for the second quarter and first six 
months of 1994, respectively, compared to $20.0 million and $28.4 million,
respectively for the second quarter and first six months of 1993. 
     
The Bank's general and specific loan loss allowances (excluding general 
valuation allowances for loans sold with full or limited recourse) 
increased 105.4% from December 31, 1993 to June 30, 1994.  The increase 
in loan loss allowances is attributable to the increase in non-performing
loans, the overall increase in the loan portfolio and the continuing 
decline in the Southern California real estate market.

The adoption of SFAS No. 114 has had an effect on the comparability of the 
non-performing assets information and the specific loan loss  and  
general loan loss allowance information to the extent that certain loans 
for which specific loan loss allowances were not previously required under 
prior accounting standards are now considered impaired and thus subject to 
the establishment of specific loan loss allowances.
                                                                      
                                                                  
                           Sources of Funds
                                                                  
External sources of funds include savings deposits, advances from the Federal 
Home Loan Bank of San Francisco ("FHLB") and securitized borrowings.  

Savings deposits are obtained from several sources:  retail savings branches, 
the telemarketing department, and national deposit brokers.  Not including 
$15.8 million and $30.9 million in interest credits during the second quarter 
and first six months of 1994, respectively,  total savings deposits decreased 
by $12.9 million during the second quarter and $52.0 million during the  first
six months of 1994.  
   
The cost of funds, operating margins and net income of the Bank associated 
with brokered and telemarketing deposits are generally comparable to the 
cost of funds, operating margins and net income of the Bank associated with 
retail deposits, FHLB borrowings and repurchase agreements.  As the cost of 
each source of funds fluctuates from time to time, based on market rates of 
interest generally offered by the Bank and other depository institutions 
and associated costs, the Bank seeks funds from the lowest cost source 
until the relative costs change.  As the costs of funds, operating margins 
and net income of the Bank associated with each source of funds are 
generally comparable, the Bank does not deem the impact of its use of any 
one of the specific sources of funds at a given time to be material.
    
Retail deposits decreased by $4.0 million during the second quarter and 
$24.7 million during the first six months of 1994.  The Bank experienced 
outflows of deposits acquired from the Resolution Trust Corporation in 
December of 1993, particularly during the first quarter of 1994.  This 
outflow typically occurs with acquired deposits when the interest rates, 
which are typically above market on the date of acquisition,  are 
adjusted to market rates after the acquisition. The Bank had several 
promotional campaigns during the second quarter which helped to stem the
outflow of deposits.  Retail deposits comprised 66% of total deposits 
at June 30, 1994.

Telemarketing deposits decreased by $59.1 million during the second quarter 
of 1994 and $33.1 million for the first six months of the year.  
These deposits, normally large deposits from pension plans and other 
managed trusts,  decreased due primarily to higher yields available to 
investors on alternate investments.  Telemarketing deposits comprised 
11% of total deposits at June 30, 1994. 

Deposits acquired from national brokerage firms increased by $50.2 million 
during the second quarter of 1994 and $5.8 million for the first six months 
of the year. The Bank  has used brokered deposits for nearly 10 years and 
considers these deposits a stable source of funds. The Bank solicits 
brokered funds based on a  waiver obtained from the Federal Deposit 
Insurance Corporation ("FDIC"), the insurer of the Bank's deposits.  
The Bank's waiver expires on August 27, 1994 and it has applied for a 
new waiver.   At June 30, 1994, brokered deposits comprised
23% of total deposits.

Securitized borrowings under reverse repurchase agreements increased by 
$51.7 million during the first six months of the year and $1.1 million 
during  the second quarter. These securitized borrowings are normally 

                             17

<PAGE>
      
the most cost effective for the Bank but the amount outstanding  varies
depending on the level  of available collateral. The Bank converted 
$35.4 million and $49.3 million of loans into mortgage-backed 
securities during the second quarter and first six months of 1994, 
respectively. 

FHLB advances increased by $112.5 million for both the second quarter 
and the first six months of 1994. The Bank utilized its borrowing 
capacity with the FHLB during the second quarter when it exhausted 
the collateral available for securitized borrowings.  

Internal sources of funds include both principal payments and 
payoffs on loans, loan sales,  and positive cash flows from operations.

Principal payments include amortization and prepayments which are a function 
of real estate activity and the general level of interest rates.  Total 
principal payments were $76.6 million  and $141.7 million, respectively, 
for the second quarter and first six months of 1994. This compares with 
$90.8 million and $172.3 million, respectively,  for the second quarter 
and first six months of 1993.  Principal payments decreased due to higher 
interest rates in 1994 compared to 1993 which had the effect of decreasing  
loan refinance activity.

Loan sales decreased to $5.9 million for the second quarter and $42.4 million 
for the first six months of 1994.  This compares with loan sales of $91.2 
million and $108.6 million, respectively for the second quarter and first six 
months of 1993.  Activity for the second quarter of 1993 included the sale of 
a $70.2 million mortgage-backed security from the Bank's portfolio of loans
and mortgage-backed securities held for sale.  Due to increased interest 
rates in 1994, the level of loans originated for sale by the Bank  decreased 
in 1994 compared to 1993.

                             18


<PAGE>
      
                                                                 
                                                                  
                    PART II  -  OTHER INFORMATION
                                                                  

Item 4.     Submission of Matters to a Vote of Securities Holders

On April 20, 1994, the Company held its Annual Meeting of Stockholders for 
the purpose of voting on two proposals.  The following are the matters 
voted on at the meeting and the votes cast for, against or withheld, 
and abstentions as to each such matter.  There were no broker non-votes 
as to these matters.

1. Election of Directors 
                                  For       Withheld    Abstain
                                ---------   --------    -------
    Christopher Harding         9,059,689     41,825        0
    James L. Hesburgh           9,060,438     41,076        0
    Steven L. Soboroff          9,060,439     41,075        0


2. Ratification of KPMG Peat Marwick as independent public auditors for 
   the Company for 1994.

    For:                   9,045,331
    Against                   37,089
    Abstain:                  19,094


Item 6. Exhibits and Reports on Form 8-K (Unaudited)

 a)   Exhibits

      1.)  Computation of earnings per share.  Part I hereof is hereby 
           incorporated by reference.

      2.)  Reports furnished to security holders.  The second quarter report 
           to shareholders for the period ended June 30, 1994.  Pages 
           21 to 25.

 b)   Reports on Form 8-K

      1.)  No reports on Form 8-K were filed during the period ended June 
           30,  1994.

                             19      
                                                                               
                                                                 
<PAGE>
      
                                                                
                            SIGNATURES

                                                                 
Pursuant to the requirements of the Securities Exchange Act of 1934,  
the registrant has duly caused this report to be signed on its behalf 
by the undersigned thereunto duly authorized.





                               FIRSTFED FINANCIAL CORP.
                                    Registrant


   
                                Date:    SEPTEMBER 7, 1994
                     
     
                               By /s/ WILLIAM MORTENSEN     
                                   --------------------- 
                                    William S. Mortensen
                                     Chairman of the Board
                                        and Chief Executive Officer



                                By /s/ JAMES GIRALDIN                          
                                   ------------------  
                                     James P. Giraldin
                                     Chief Financial Officer and
                                        Executive Vice President

                             20



<PAGE>
      

               FirstFed Financial Corp. and Subsidiary     
                     MESSAGE TO STOCKHOLDERS
                                                  

Dear Stockholder:

The Bank recorded a loss in the second quarter due to our provision 
for loan losses resulting from the earthquake and continued economic 
problems in  Southern California.  During the second quarter of the 
year, the Bank added $55 million in provisions for loan losses, 
bringing the year-to-date total to nearly $80 million.  The result 
was a reported loss of $25.6 million for the second quarter and 
$31.7 million for the six-month period.

Although no one can accurately predict when the economy will recover, 
recent reports by UCLA and other economic forecasters have indicated 
that we may have seen the worst of the current recession and that 
there is some possibility that the economy is improving. Real 
estate sales in Southern California for the month of June increased 
12% over May and 27% over the level in June of last year.  To aid 
in the recovery, the California state legislature is taking a more 
aggressive role in creating jobs and developing housing opportunities.  
A recent article in the Los Angeles Times indicates that the number 
of businesses leaving the state has declined and that some businesses 
are actually returning to the state.  Recent reforms in the workers 
compensation laws have created a more business-friendly environment 
in the state.  Furthermore, with the decrease in real estate values 
in the current recession, the "affordability" of housing has improved 
significantly in many areas of the state, making it easier for 
businesses to attract high quality employees. 


Despite the encouraging news, we don't know when the economy will fully
recover.  However, one reason for our optimism is that the volume of new 
loans originated by the Bank has increased 27% over the first quarter 
level and 6% over the second quarter of last year.  Because of rising 
interest rates, market conditions for adjustable rate mortgages have 
improved.  Adjustable rate mortgages have traditionally provided the 
Bank with strong core earnings.  99% of the loan portfolio has adjustable
interest rate provisions.

We are pleased that, due to strong allowances built in the past, the 
Bank's capital  remains above the minimum levels required by Federal 

                             21      

<PAGE>

regulations.  Also, as announced in a recent news release, the Company 
has filed a preliminary registration statement with the Securities 
and Exchange Commission for the future issuance of $50 million in 
10-year notes.  

The Company's low expense-to-assets ratio remains well 
below that of our major thrift competitors.  In the long run, the Bank's 
ability to provide services at a low cost  will allow us to compete 
favorably in the  financial environment of the future.

                             22

<PAGE>

FINANCIAL  HIGHLIGHTS 

                                                    Quarter Ended              
<TABLE>
<CAPTION>
                                                 June 30,       June 30,
                                                  1994            1993          
                                              -------------    ------------
                                               (Dollars in Thousands,
                                                  Except Per Share)
<S>                                            <C>               <C> 
At, Or For The Three Months Ended
Net Earnings (Loss)                            $    (25,553)     $      8,328
Net Earnings (Loss) Per Share                  $      (2.42)     $       0.78
Common Shares Outstanding                        10,574,546        10,439,882
Weighted Average Shares for
     Earnings Per Share Calculation              10,541,367        10,649,177
Book Value Per Common Share                    $      16.71      $      19.11
Total Loan Volume                              $    196,962      $    185,876    
Total Assets                                   $  3,736,171      $  3,610,600
Total Loans                                    $  3,504,528      $  3,292,142
Total Deposits                                 $  2,284,874      $  2,068,671
Total Borrowings                               $  1,231,024      $  1,291,821
Net Worth                                      $    176,704      $    199,536
Net Interest Income                            $     19,818      $     23,608
Interest Rate Spread During
 the Period                                           2.05%             2.58%
Net Worth to Assets Ratio                             4.73%             5.53%
Tangible Capital Ratio                                4.57%             5.39%
Core Capital Ratio                                    4.57%             5.39%
Risk-Based Capital Ratio                              8.71%             9.47%
Return on Average Assets                             (2.76%)            0.93%
Return on Average Equity                            (53.95%)           17.05%
Expense Ratio as a % of
 Average Assets                                       1.26%             1.27% 
Non-performing Assets to                    
 Total Assets Ratio                                   3.03%             4.14%
Adjustable Loans as a % of        
 Total Loans                                         98.87%            97.99%

</TABLE>
                              23                                 
                                       
                                       
                                       
<TABLE>                          
<CAPTION>                          

                          FIRSTFED FINANCIAL CORP. 
                              AND SUBSIDIARY
                CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                (Dollars in thousands, except per share data)
    
                                       
                                                   June 30,        December 31,
ASSETS                                               1994              1993        
                                                  ---------        ------------  
<S>                                             <C>                <C>                                    
Cash and cash equivalents                       $   16,738         $   17,491
Investment securities, held to maturity                         
  (market of $88,645 and $104,282)                  91,719            103,836
Loans receivable                                 2,780,636          2,692,036
Mortgage-backed securities, held to maturity     
  (market of $699,624 and $715,726)                710,767            708,283
Loans held for sale, market value approximates     
  carrying value                                    13,125             23,627
Accrued interest and dividends receivable           20,871             21,018
Real estate                                         20,417             27,249
Office properties and equipment, net                 9,700              8,923
Investment in Federal Home Loan Bank    
 Stock, at cost                                     39,722             38,967
Other assets                                        32,476             19,687
                                                ----------         ----------
                                                $3,736,171         $3,661,117
                                                ==========         ==========

LIABILITIES
Deposits                                        $2,284,874         $2,305,480
Federal Home Loan Bank advances                  
 and other borrowings                            1,231,024          1,093,149
Deferred income taxes                                    -             16,366
Accrued expenses and other liabilities              43,569             37,830
                                                ----------         ----------  
                                                 3,559,467          3,452,825

COMMITMENTS AND CONTINGENT LIABILITIES
STOCKHOLDERS' EQUITY
Common stock, par value $.01 per share;
 authorized 25,000,000 shares; issued
 11,371,066 and 11,326,191 shares, 
 outstanding 10,574,546 and 10,529,671 
 shares                                                114                113
Additional paid-in capital                          27,414             27,279
Retained earnings - substantially                
 restricted                                        161,982            193,650
Loan to employee stock ownership plan               (2,974)            (2,918)
Treasury stock, at cost, 796,520 shares             (9,832)            (9,832)
                                                   176,704            208,292
                                                ----------         ---------- 
                                                $3,736,171         $3,661,117
                                                ==========         ==========
</TABLE>


                             24       
                                       
<PAGE>

<TABLE>
<CAPTION>                                       
                          FIRSTFED FINANCIAL CORP. 
                              AND SUBSIDIARY
                    CONSOLIDATED STATEMENTS OF OPERATIONS
                (Dollars in thousands, except per share data)


                                        Three  Months  Ended     Six Months Ended
                                             June 30,                 June 30,             
                                        --------------------     ------------------  
                                          1994        1993       1994          1993
                                          ----        ----       ----          ----
<S>                                     <C>         <C>           <C>                           
Interest income:
Interest on loans and mortgage-backed                 
 securities                             $ 52,060    $ 54,435      $105,622    $110,796
Interest and dividends on investments      2,320       2,091         4,483       3,977
                                        --------    --------      --------    --------
   Total interest income                  54,380      56,526       110,105     114,773
                                        --------    --------      --------    --------
Interest expense:
 Interest on deposits                     21,265      18,929        41,539      38,097
 Interest on borrowings                   13,297      13,989        25,129      28,019
                                        --------    --------      --------    --------
   Total interest expense                 34,562      32,918        66,668      66,116
                                        --------    --------      --------
Net interest income                       19,818      23,608        43,437      48,657
Provision for loan losses                 55,030       1,849        79,700      45,972
                                        --------    --------      --------    --------
Net interest income (loss) 
   after provision for losses            (35,212)     21,759       (36,263)      2,685
                                        --------    --------      --------    --------
Other income:
 Loan and other fees                       1,725       1,550         3,359       3,341
 Gain  on sale of  loans and mortgage-          
     backed securities                        84       2,502           524       2,902
 Real estate operations, net                 579        (459)          961        (316)
 Other operating income                      367         430           721         814
                                        --------    --------      --------    -------- 
   Total other income                      2,755       4,023         5,565       6,741
                                        --------    --------      --------    --------
Non-interest expense                      11,711      11,443        23,844      22,897
                                        --------    --------      --------    --------
Earnings (loss) before income taxes      (44,168)     14,339       (54,542)    (13,471)
Income tax provision (benefit)           (18,615)      6,011       (22,874)     (5,397)
                                        --------    --------      --------    --------
Net earnings (loss)                     $(25,553)   $  8,328      $(31,668)   $ (8,074)
                                        ========    ========      ========    ========
Earnings (loss) per share               $  (2.42)   $   0.78      $  (3.01)   $  (0.77)
                                        ========    ========      ========    ========

</TABLE>
                                       
                               25        
                                       
                                       



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission