Investor Relations

Press Releases

IR Home Page

Press Releases

SEC Filings

Stock Quote & Charts

Annual Reports

Presentations & Events

Historic Stock Prices

E-mail Signup

Irwin Asset
     Backed Securities

2006 Press Releases

Irwin Financial Corporation Announces
First Quarter 2006 Results

  • Solid Results in Commercial Segments
  • Credit Quality Remains Strong—Delinquencies Decline in Each Segment
  • Mortgage Segment Results Accounted for as a Discontinued Operation
  • 16 Percent Year-over-Year Increase in EPS from Continuing Operations
For further information, contact:
Suzie Singer, Corporate Communications 812.376.1917

Greg Ehlinger, Chief Financial Officer

812.379.7603
Conference Call, 1:00 P.M. EST, May 10, 2006
Confirmation #14609295
888.867.5802
Replay available at http://www.irwinfinancial.com  

 

Columbus, Indiana -- May 10, 2006 --   Irwin Financial Corporation (NYSE: IFC), a bank holding company focusing on small business and consumer mortgage lending today announced net income from continuing operations for the first quarter of 2006 of $8.5 million or $0.29 per diluted share.  This compares with diluted earnings per share from continuing operations of $0.25 and $0.29 million, respectively, in the first and fourth quarters of 2005.  Return on equity from continuing operations was 6.6 percent, compared to 5.8 percent in the year-earlier period.

In the first quarter of 2006, the Corporation announced that it was examining its strategic alternatives for the mortgage banking line of business, including the possible sale of Irwin Mortgage.  It has since narrowed the focus to exiting this segment and is pursuing a sale of the business.  As a result this segment is now reported as “Discontinued Operations.”  While the conventional mortgage segment continues to operate in a business-as-usual mode, the Corporation is engaged in discussions with potential purchasers, but has not reached a sale agreement.  These discontinued operations recorded an after-tax loss of $10.3 million in the first quarter of 2006, compared with an after-tax loss of $9.8 million in the year-earlier period, reflecting mortgage servicing right (MSR) hedge losses in excess of GAAP-based MSR impairment reversal.  Including the discontinued operations, the Corporation recorded a net loss of $1.9 million or $0.07 per diluted share, compared to a $2.5 million loss in the year earlier period.

“Irwin Union Bank and Irwin Commercial Finance again recorded very good earnings in the first quarter—another quarterly record in the case of commercial finance.  The steady progress of both segments in expanding market share with good loan growth and credit quality reinforces the decision made earlier this year to focus our resources and capital on the growth of these two lines of business and our home equity segment,” said Will Miller, Chairman of Irwin Financial.  “By reallocating our resources to these segments, we believe we can create significant value.

“Last month, we announced a meaningful step to improve the performance of our home equity segment.  Our decision to restructure this segment to focus on the two channels which have been consistently profitable for us--broker and correspondent--and to deemphasize the higher-cost retail channel should show meaningful positive effect by late in the second quarter.  Both this initiative and our decision to exit conventional first mortgage banking were difficult for our management teams at home equity and mortgage banking.  Nonetheless, I believe they are the right steps to help return Irwin Financial to a more predictable and sustainable path of long-term success in small business and consumer lending,” Miller concluded.

Financial highlights for continuing operations (commercial banking, commercial finance, and home equity lending) for the period include:

    $ in millions, except EPS  1Q 2006  1Q 2005  Percent  4Q 2005  Percent
                                                 Change             Change
    Net Interest Income After
     Provision for Losses        $52      $49      6%       $54      (3)%
    Non-Interest Income           13       18    (26)         8      63
    Total Consolidated Net
     Revenues                     66       67     (2)        62       6
    Non-Interest Expense          52       55     (6)        48       8
    Net Income From Continuing
     Operations                  8.5      7.2     17        8.6      (1)
    Earning per Share (diluted) 0.29     0.25     16       0.29       -
    Loans and Leases           4,706    3,477     35      4,478       5
    Mortgage Loans Held
     for Sale                    466      327     43        514      (9)
    Deposits                   4,074    3,770      8      3,899       5
    Shareholders' Equity         528      496      6        512       3
    Total Risk-Based Capital
     Ratio                      12.7%    15.0%             13.1%
    Return on Average Equity     6.6%     5.8%              6.6%

Consolidated net revenues for continuing operations increased six percent on a sequential quarter basis, although revenues were down modestly as compared to a year earlier due to lower secondary market gains on sales of loans.  Non-interest operating expenses increased eight percent on a sequential quarter basis due principally to increases in employment taxes, pension and other long-term benefits, but were six percent lower than a year earlier.

The consolidated loan and lease portfolio was $4.7 billion as of March 31, 2006, a $0.2 billion or 22 percent annualized increase as compared to the end of the fourth quarter.  This growth reflects approximately equal increases in both our commercial and home equity portfolios.  Home equity mortgage loans held for sale totaled $464 million, down modestly from $513 million at the end of the fourth quarter. 

Deposits totaled $4.1 billion at March 31, 2006, up $0.2 billion from December 31, 2005, as certain public fund deposits which had been allowed to run-off as of year-end were replaced to fund loan growth.  We elected not to raise deposit rates as aggressively as some competitors in the face of greater price-based competition.   As a result, core deposit balances averaged $2.4 billion during the quarter, down 3 percent from the fourth quarter of 2005. 

The Corporation had $528 million or $17.76 per share in common shareholders' equity as of March 31, 2006.  At quarter end, Tier 1 Leverage Ratio and Total Risk-based Capital Ratio were 10.5 percent and 12.7 percent, respectively, compared to 10.3 percent and 13.1 percent as of December 31, 2005.  During the quarter, the Corporation called $52 million of convertible trust preferred stock (IFC Capital Trust III).  Approximately $20 million was converted to common stock. The remainder was redeemed and refinanced into Tier-1 eligible, 30-year, non-convertible trust preferred stock with a coupon set for the first five years at 6.69 percent, thereafter floating at 3-month LIBOR plus 1.49 percent (IFC Capital Trust IX).  The new securities are callable at par after five years.

Nonperforming assets (including other real estate owned of $17 million) were $55 million or 0.80 percent of total assets as of March 31, 2006, relatively unchanged from $54 million or 0.81 percent of total assets at the end of December.  The on-balance sheet allowance for loan and lease losses totaled $64 million as of March 31, up $5 million from the end of the fourth quarter.  The ratio of on-balance sheet allowance for loan and lease losses to nonperforming loans and leases was 177 percent at March 31, compared to 160 percent at December 31. 

The consolidated loan and lease loss provision totaled $9.2 million, up slightly from the fourth quarter of 2005 and compared favorably to quarterly net charge-offs, which totaled $4.5 million.  Consolidated thirty-day and greater delinquencies decreased on a sequential quarter basis in each of our three product lines.  The specific levels of 30-day and greater delinquencies, the ratio of charge-offs to average loans and leases, and the allowance for loan and lease losses to total loans and leases for principal credit-related portfolios are shown in the next table. 

                                   Commercial  Home Equity Lending  Commercial
                                    Banking     On Balance Sheet      Finance
    March 31, 2006 Portfolio
    ($ in Billions)                  $2.8             $1.5             $0.9

    30-Day and Greater Delinquencies
    -  March 31, 2006                0.10%            1.90%            0.47%
    -  December 31, 2005             0.13             2.23             0.66
    -  September 30, 2005            0.12             2.01             0.59
    -  June 30, 2005                 0.15             1.70             0.54
    -  March 31, 2005                0.66             1.82             1.10

    Annualized Net Charge-offs
    -  1Q06                          0.09%            0.84%            0.35%
    -  4Q05                          0.16             0.26             0.47
    -  3Q05                          0.09             0.36             0.58
    -  2Q05                          0.13             0.43             0.88
    -  1Q05                          0.07             0.15             0.88

    Allowance to Loans and Leases (1)
    -  March 31, 2006                0.92%            2.49%            1.31%
    -  December 31, 2005             0.92             2.40             1.32
    -  September 30, 2005            0.93             2.89             1.37
    -  June 30, 2005                 0.96             1.84             1.42
    -  March 31, 2005                1.00             2.05             1.58

(1) Home Equity on balance sheet Allowance to Loans and Leases relates to Loans Held for Investment portfolio only.

Segment Results

Net income (loss) by line of business is shown below, with additional detail available in the segment summary tables at the end of this release and in the Corporation's Form 10-Q for the period ended March 31, 2006.

   Net Income(loss)      1Q 2006  1Q 2005  Percent  4Q 2005  Percent
    ($ in millions)                         Change             Change
    Commercial Banking     $6.8      $5.5     24%     $8.7      (22)%
    Commercial Finance      2.9       0.7    315       2.8        4
    Home Equity             1.0       2.0    (49)     (1.5)     169
    Other Segments,
     Including Parent (1)  (2.2)     (1.0)  (126)     (1.3)     (64)
    Net Income from
     Continuing Operations  8.5       7.2     17       8.6       (1)

    Loss from Discontinued Operations
     -- Mortgage
      Banking (1)         (10.3)     (9.8)    (6)     (2.1)    (383)
    Consolidated Net Loss  (1.9)     (2.5)    27       6.5     (129)

(1) First quarter and fourth quarter 2005 presentation has been adjusted from a year earlier to reflect SFAS 144 limitations on inter-company allocation charges.

Commercial banking earned net income of $6.8 million, a $1.3 million increase over the first quarter of 2005, but a $1.9 million decrease compared with the fourth quarter of 2005. The year-over-year improvements reflect increases in net interest income from loan portfolio growth, while the sequential quarter decline reflects reduced spread income from lower excess liquidity and normal first quarter increases in employment taxes, pension expense and other long-term benefits.

The commercial banking segment continued to have strong loan growth. Loans outstanding as of March 31, 2006, totaled $2.8 billion, representing a $0.1 billion or 14 percent annualized growth during the quarter and have grown 21 percent over the past year. Net interest margin was 3.98 percent during the quarter, up from 3.81 percent during the fourth quarter and 3.75 percent a year ago as excess liquidity sold internally during 2005 was redeployed during the first quarter into loan assets in this segment. Management expects similarly strong net interest margin in the second quarter.

Credit quality continues to be a positive for this segment. As noted in the table above, thirty-day and greater delinquencies were 0.10 percent as of March 31, compared to 0.13 percent at December 31. The commercial banking segment's loan and lease loss provision of $1.5 million during the quarter compared favorably to net charge-offs of $0.6 million.

The commercial finance line of business earned $2.9 million in the first quarter of 2006, $2.2 million and $0.1 million increases as compared to the first and fourth quarter of 2005, respectively. Net income was another quarterly record for this segment. Loan and lease fundings totaled $120 million during the quarter compared to $83 million in the year earlier period.

The segment's loan and lease portfolio now totals $0.9 billion, representing a $0.2 billion or a 33 percent increase over the past year. Net interest income totaled $9.7 million, a $0.5 million sequential quarter increase. Net interest margin increased modestly to 4.67 percent, as compared to 4.65 percent in the prior quarter.

The loan and lease loss provision in this segment totaled $1.2 million during the quarter, down from $1.4 million during the prior quarter, reflecting continued improvement in credit quality. Net charge-offs declined to $0.7 million, as compared to $0.9 million in the prior quarter and $1.4 million a year earlier. The thirty-day and greater delinquency ratio in this segment decreased to 0.47 percent at March 31, from 0.66 percent on December 31.

The home equity segment earned $1.0 million during the first quarter, compared with a loss of $1.5 million during the fourth quarter and earnings of $2.0 million in the first quarter of 2005. Improved servicing fee income, due to incentive servicing fees, and hedge gains resulted in the sequential improvement in net income. Credit quality continues to meet management's expectations.

Loan originations totaled $284 million in the first quarter, down 11 percent from $318 million in the fourth quarter, and also down from $430 million a year earlier. The decline in volume was primarily in the retail channel. In April, we announced our intention to restructure the retail channel significantly due to its higher origination costs and lower lead-to- close pull through rates as compared to the segment's broker and correspondent channels. This restructuring is expected to result in a one-time charge of approximately $3 million pre-tax in the second quarter. Notwithstanding this one-time charge, management expects underlying profitability to be sufficient for the segment to be profitable in the second quarter. In the second half of the year, we expect this segment's annualized expense run-rate will decline by approximately $15 million due to cost reductions related to the restructurings.

Thirty-day and greater delinquencies on the segment's on-balance sheet portfolio declined to 1.90 percent from 2.23 percent at year end. Loan loss provision totaled $6.6 million, up from $6.1 million in the fourth quarter. Approximately $2.9 million of the current period provision related to the acquisition of seasoned loans in conjunction with clean-up calls of previous asset-backed securitizations. Net charge-offs were approximately $3.2 million during the first quarter, compared to $0.9 million during the fourth quarter. This increase reflects losses incurred from the increase in bankruptcy filings during the fourth quarter as well as shifting product mix, loan seasoning, and normal seasonality. Notwithstanding the increase in bankruptcy-related charge-offs, the percentage of our customers who have taken personal bankruptcy but remain current on their obligation to us, remains at a historically high level.

The parent and other consolidating entities lost $2.2 million during the first quarter, compared to a loss of $1.0 million in the first quarter of 2005. The increased loss related principally to $1.1 million write-off of debt issuance costs associated with IFC Capital Trust III which was called during the first quarter. Finally, adoption of SFAS 123R resulted in an increase in consolidated expense of approximately $250 thousand during the first quarter. Due to timing of stock option vesting and new option issuance, this expense is expected to increase to an average of $500 thousand for each of the remaining quarters in 2006.

Discontinued Operation--Conventional Mortgage Segment

As noted above, in the first quarter of 2006 the Corporation announced that it was examining its strategic alternatives for the mortgage banking line of business, including the possible sale of Irwin Mortgage. It has since narrowed the focus to exiting this segment and is pursuing a sale of the business. Although final disposition plans have not been concluded, in conformity with SFAS 144 these operations are now being reported as "Discontinued Operations." Due to the status of the sales efforts, no costs associated with exit or disposal activities as contemplated under SFAS 146 were accrued during the first quarter of 2006. In the event such a liability is required based on ultimate disposition economics, it would be recorded at the time such a liability is incurred.

Mortgage banking discontinued operations recorded a net loss of $10.3 million, compared to a net loss $2.1 million and $9.8 million in the fourth quarter and first quarter of 2005, respectively. The loss in the current period reflects net MSR hedge losses in excess of accounting based impairment reversal in the rising rate environment experienced in the quarter. The hedge structures employed during the first quarter of 2006, which were designed concurrent with the decision to exit the segment, were intended to hedge the economic rather than accounting value of the portfolio in order to optimize potential sale proceeds. The ultimate outcome of this strategic change in hedging approach will be determined by final portfolio sale proceeds.

Loan production of $2.2 billion decreased 5 percent as compared to originations of $2.4 billion in the fourth quarter. The ratio of gains on sale of loans to loans sold in the secondary market was 0.68 percent. This was a modest increase as compared to the fourth quarter, but continues to indicate signs of intense price competition.

The segment had no bulk MSR sales in the quarter and its servicing portfolio totaled $18.4 billion at March 31, up modestly from $18.3 billion at December 31, 2005. Thirty-day and greater delinquencies on the portfolio declined to 4.02 percent, from 5.41 percent at year end.

About Irwin Financial

Irwin® Financial Corporation (http://www.irwinfinancial.com ) is a bank holding company with a history tracing to 1871. The Corporation, through its principal lines of business provides a broad range of financial services to consumers and small businesses in selected markets in the United States and Canada.

About Forward-Looking Statements

This press release contains forward-looking statements and estimates that are based on management's expectations, estimates, projections, and assumptions. These statements and estimates include but are not limited to earnings estimates and projections of financial performance and profitability, and projections of business strategies and future activities. These statements involve inherent risks and uncertainties that are difficult to predict and are not guarantees of future performance. Words that convey our beliefs, views, expectations, assumptions, estimates, forecasts, outlook and projections or similar language, or that indicate events we believe could, would, should, may or will occur (or might not occur) or are likely (or unlikely) to occur, and similar expressions, are intended to identify forward- looking statements, which may include, among other things:

  • statements and assumptions relating to projected growth in our earnings, projected loan originations, net interest and margins, and the relative performance of our lines of business;
  • statements and assumptions relating to projected trends or potential changes in our asset quality, loan delinquencies, charge-offs, reserves and asset valuations, including valuations of our servicing and residual portfolios and incentive servicing fees;
  • statements about our estimated expenses;
  • statements about the discontinued operations and efforts to sell our conventional mortgage banking segment; and
  • any other statements that are not historical facts.

We qualify any forward-looking statements entirely by these cautionary factors.

Actual future results may differ materially from what is projected due to a variety of factors including: potential changes in direction, volatility and relative movement (basis risk) of interest rates, which may affect consumer demand for our products and the success of our interest rate risk management strategies; staffing fluctuations in response to product demand; the relative profitability of our lending operations; the valuation and management of our residual, servicing and derivatives portfolios, including assumptions we embed in the valuation and short-term swings in the valuation of such portfolios due to quarter-end movements in secondary market interest rates which are inherently volatile; borrowers' refinancing opportunities, which may affect the prepayment assumptions used in our valuation estimates and which may affect loan demand; unanticipated deterioration in the credit quality of our loan and lease assets, including deterioration resulting from the effects of recent natural disasters; unanticipated deterioration in or changes in estimates of the carrying value of our other assets, including securities; difficulties in delivering products to the secondary market as planned; difficulties in expanding our business and obtaining funding as needed; competition from other financial service providers for experienced managers as well as for customers; changes in the value of companies in which we invest; changes in variable compensation plans related to the performance and valuation of lines of business where we tie compensation systems to line of business performance; unanticipated outcomes in litigation; legislative or regulatory changes, including changes in tax laws or regulations, changes in the interpretation of regulatory capital rules, changes in consumer or commercial lending rules, disclosure rules or rules affecting corporate governance, and the availability of resources to address these rules; changes in applicable accounting policies or principles or their application to our businesses or final audit adjustments; additional guidance and interpretation on accounting issues and details of the implementation of new accounting methods; the final outcome and implications of our intention to sell our conventional mortgage banking segment; or governmental changes in monetary or fiscal policies. We undertake no obligation to update publicly any of these statements in light of future events, except as required in subsequent reports we file with the Securities and Exchange Commission.

The Corporation will host a conference call to review results on Wednesday, May 10, at 1:00 p.m. EDT. Greg Ehlinger, Senior Vice President and CFO, Will Miller, CEO, and Jody Littrell, First Vice President and Controller, of Irwin Financial Corporation, will be the speakers on the call. The toll- free number for the call is (888) 867-5802; please tell the operator you would like to join the Irwin Financial call, confirmation #14609295. A replay of the call will be available on the Irwin Financial Corporation website at http://www.irwinfinancial.com/ir-set.html .

    IRWIN FINANCIAL CORPORATION
    Selected Consolidated Financial Highlights
    ($'s in thousands, except per share data)
                                   Q1-2006  Q1-2005 $ Change % Change Q4-2005
      Net Interest Income           $61,280  $52,490  $8,790    16.7  $62,604
      Provision for Loan and Lease
       Losses                        (9,193)  (3,480) (5,713) (164.2)  (8,905)
      Noninterest Income             13,462   18,179  (4,717)  (25.9)   8,260
           Total Net Revenues        65,549   67,189  (1,640)   (2.4)  61,959
      Noninterest Expense            52,339   55,438  (3,099)   (5.6)  48,338
      Income from Continuing
       Operations before Income
       Taxes                         13,210   11,751   1,459    12.4   13,621
      Income Taxes on Continuing
       Operations                     4,734    4,519     215     4.8    5,031
      Net Income from Continuing
       Operations                     8,476    7,232   1,244    17.2    8,590
            Loss from Discontinued
             Operations, Net of Tax (10,334)  (9,777)   (557)   (5.7)  (2,139)
         Net Income (Loss)          ($1,858) ($2,545)   $687    27.0   $6,451

      Dividends on Common Stock      $3,268   $2,851    $417    14.6   $2,862

      Diluted Earnings Per Share
       (29,147 Weighted Average
       Shares Outstanding)
          From Continuing Operations  $0.29    $0.25    0.04    16.0    $0.29
          From All Operations        ($0.07)  ($0.09)   0.02    22.2     0.23
      Basic Earnings Per Share
       (28,939 Weighted Average
       Shares Outstanding)
          From Continuing Operations   0.29     0.25    0.04    16.0     0.30
          From All Operations         (0.06)   (0.09)   0.03    33.3     0.23
      Dividends Per Common Share       0.11     0.10    0.01    10.0     0.10

      Net Charge-Offs                $4,500   $2,115  $2,385   112.8   $2,980

    Performance Ratios - Quarter to
     Date:
      Return on Average Assets from
       Continuing Operations            0.5%     0.5%                     0.5%
      Return on Average Equity from
       Continuing Operations            6.6%     5.8%                     6.6%


                             March 31,  March 31,                 December 31,
                               2006       2005    $ Change % Change      2005
      Loans Held for Sale    $465,812   $326,562   $139,250   42.6   $513,554
      Loans and Leases in
       Portfolio            4,705,850  3,477,435  1,228,415   35.3  4,477,943
      Allowance for Loan
       and Lease Losses       (63,923)   (44,628)   (19,295) (43.2)   (59,223)
      Assets held for sale
       IMC                  1,212,617  1,232,647    (20,030)  (1.6) 1,210,730
      Total Assets          6,795,682  5,551,781  1,243,901   22.4  6,646,524
      Total Deposits        4,074,500  3,770,414    304,086    8.1  3,898,993
      Shareholders' Equity    527,693    496,221     31,472    6.3    512,334
      Shareholders' Equity
       available to Common
        Shareholders (per
         share)                17.76      17.40       0.36    2.1      17.90
      Average
       Equity/Average
       Assets                    7.8%       9.3%                         8.0%
      Tier I Capital         $699,523   $657,468    $42,055    6.4   $675,316
      Tier I Leverage Ratio     10.5%      12.0%                        10.3%
      Total Risk-based
       Capital Ratio            12.9%      15.0%                        13.1%
      Nonperforming Assets
       to Total Assets          0.80%      0.75%                        0.81%





    COMMERCIAL BANKING

                                    Q1-2006  Q1-2005 $ Change % Change Q4-2005
       Net Interest Income           $29,862  $24,560  $5,302   21.6  $30,582
       Provision for Loan and Lease
        Losses                        (1,476)  (1,000)   (476) (47.6)  (1,350)
       Other Revenues                  4,268    4,381    (113)  (2.6)   4,317
          Total Net Revenues          32,654   27,941   4,713   16.9   33,549

       Salaries, Pension, and Other
        Employee Expense              13,488   11,947   1,541   12.9   11,727
       Other Expenses                  7,983    6,808   1,175   17.3    7,446
       Income Before Income Taxes     11,183    9,186   1,997   21.7   14,376
       Income Taxes                    4,421    3,717     704   18.9    5,714
         Net Income                   $6,762   $5,469  $1,293   23.6   $8,662

       Net Charge-offs                  $591     $412    $179   43.5   $1,102
       Net Interest Margin              3.98%    3.75%                   3.81%



                             March 31,  March 31,                 December 31,
                               2006       2005    $ Change % Change     2005
       Securities and
        Short-Term
        Investments          $282,665   $493,251  ($210,586) (42.7)  $340,811
       Loans and Leases     2,766,534  2,279,907    486,626   21.3  2,680,220
       Allowance for Loan
        and Lease Losses      (25,554)   (22,819)    (2,735) (12.0)   (24,670)

       Interest-Bearing
        Deposits            2,537,639  2,352,569    185,070    7.9  2,454,722
       Noninterest-Bearing
        Deposits              365,688    331,888     33,800   10.2    342,913

       Delinquency Ratio
        (30+ days):              0.10%      0.66%                        0.13%





    COMMERCIAL FINANCE

                                  Q1-2006  Q1-2005 $ Change % Change   Q4-2005
       Net Interest Income          $9,692   $7,612   $2,080   27.3    $9,183
       Provision for Loan and
        Lease Losses                (1,164)  (2,110)     946   44.8    (1,410)
       Other Revenues                2,149    1,908      241   12.6     1,865
          Total Net Revenues        10,677    7,410    3,267   44.1     9,638

       Salaries, Pension, and
        Other Employee Expense       5,166    3,948    1,218   30.9     4,495
       Other Expenses                  771    2,238   (1,467) (65.5)      482
       Income Before Income Taxes    4,740    1,224    3,516  287.3     4,661
       Income Taxes                  1,849      528    1,321  250.2     1,891
          Net Income (Loss)         $2,891     $696   $2,195  315.4    $2,770

       Net Charge-Offs                $747   $1,368    ($621) (45.4)     $937
       Loans sold                   12,074   12,400     (326)  (2.6)    7,513
       Net Interest Margin            4.67%    4.85%                     4.65%
       Total Fundings of Loans
        and Leases                $120,082  $83,362  $36,720   44.0  $138,544


                                March 31, March 31,               December 31,
                                  2006      2005    $ Change % Change    2005
       Investment in Loans and
        Leases                   $856,073  $644,020  $212,053  32.9  $817,208
       Allowance for Loan and
        Lease Losses              (11,180)  (10,186)     (994) (9.8)  (10,756)
       Weighted Average Coupon       8.89%     9.06%                     8.88%
       Delinquency ratio (30+
        days)                        0.47%     1.10%                     0.66%





    HOME EQUITY LENDING
                             Q1-2006   Q1-2005   $ Change % Change    Q4-2005
       Net Interest Income     23,669    20,433      3,236     15.8    23,264
       (Provision for)
         Recovery of Loan
          Losses               (6,553)     (371)    (6,182) (1666.3)   (6,146)
       Gain on Sales of Loans,
        Including Points
         and Fees               1,933     8,268     (6,335)   (76.6)    1,986
       Servicing Income, net    2,061     2,743       (682)   (24.9)      776
       Other Revenues           3,393     1,513      1,880    124.3       717
          Total Net Revenues   24,503    32,586     (8,083)   (24.8)   20,597

       Salaries, Pension,
        and Other Employee
        Expense                13,600    19,248     (5,648)   (29.3)   14,239
       Other Expense            9,171     9,919       (748)    (7.5)    8,832
       Income Before Income
        Taxes                   1,732     3,419     (1,687)   (49.3)   (2,474)
       Income Taxes               698     1,374       (676)   (49.2)     (981)
           Net Income          $1,034    $2,045    ($1,011)   (49.4)  ($1,493)

       Loan Volume           $284,375  $429,614  ($145,239)   (33.8) $318,134
          Percent retail         24.8%     40.2%                         47.1%
          Percent brokered       25.6      24.3                          29.4
          Percent correspondent  31.3      19.2                          19.9
          Percent other          18.3      16.3                           3.6
       Loans Sold             140,243   322,054   (181,811)   (56.5)  164,462
       Net Charge-offs
        (Loans Held for
        Investment)             3,162       336      2,826    841.1       937



                             March 31,  March 31,                 December 31,
                               2006       2005   $ Change % Change      2005
      Home Equity Loans
       Held for Sale         $464,490   $325,719  $138,771    42.6   $513,231
      Home Equity Loans
       Held for Investment  1,083,273    553,310   529,963    95.8    980,406
      Allowance for Loan
       and Lease Losses       (26,944)   (11,364)  (15,580) (137.1)   (23,552)
      Residual Asset            7,900     45,900   (38,000)  (82.8)    15,580
      Servicing Asset          31,679     46,765   (15,086)  (32.3)    30,502
      Managed Portfolio     1,621,286  1,159,076   462,210    39.9  1,593,509
         Delinquency Ratio
          (30+ days)             2.29%      3.69%                        3.04%



    MORTGAGE BANKING -
    DISCONTINUED OPERATIONS

                              Q1-2006   Q1-2005   $ Change % Change   Q4-2005
       Net Interest Income     $7,281     $7,723     ($442)  (5.7)     $8,714
     Recovery of (Provision for)
      Loan Losses                 (47)       189      (236)(124.9)        (12)
       Gain on Sales of Loans  15,349     24,973    (9,624) (38.5)     14,774
       Gain on Sale of Servicing  (23)     1,185    (1,208)(101.9)       (829)
     Loan Servicing Fees,
      Net of Amortization
       Expense                  4,120      4,415      (295)  (6.7)      5,350
     Impairment of Servicing
      Assets, Net of Hedging  (18,219)   (14,895)   (3,324) (22.3)     (6,145)
       Other Revenues             732      2,184    (1,452) (66.5)      1,066
         Total Net Revenues     9,193     25,774   (16,581) (64.3)     22,918

     Salaries, Pensions, and
      Other Employee Expense   14,375     23,868    (9,493) (39.8)     13,222
       Other Expenses          12,035     18,610    (6,575) (35.3)     14,044
       Income Before Income
        Taxes                 (17,217)   (16,704)     (513)  (3.1)     (4,348)
       Income Taxes            (6,883)    (6,446)     (437)  (6.8)     (1,728)
         Net Income           $10,334)  ($10,258)     ($76)  (0.7)    ($2,620)

       Total Mortgage Loan
        Originations:      $2,245,676 $2,812,411 ($566,735) (20.2) $2,369,567
         Percent retail             5%        16%                           6%
         Percent wholesale         57%        36%                          57%
         Percent brokered           1%        11%                           1%
         Percent correspondent     37%        37%                          36%
       Total Originations          46%        54%                          45%


                          March 31,  March 31,                    December 31,
                            2006       2005    $ Change   % Change    2005
       Owned Servicing
        Portfolio
         Balance       $18,388,160 $24,458,656 ($6,070,496) (24.8) $18,265,288
       Weighted average
        interest rate         5.84%       5.72%                          5.79%
        Delinquency ratio
         (30+ days):          4.02%       3.46%                          5.41%
            Conventional      2.78%       2.01%                          3.75%
            Government        6.37%       5.67%                          8.63%
        Loans held for
         sale             $766,502    $727,310      39,192    5.4     $779,966
       Servicing Asset     266,955     336,555     (69,600) (20.7)     261,309



###