Back to GetFilings.com





SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q

[X]    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended June 30, 2004

OR

[ ]    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Transition Period from ____________ to ______________

Commission File Number: 000-33485

SAXON CAPITAL, INC.
(Exact name of Registrant as specified in its charter)

                       DELAWARE
(State or other jurisdiction of incorporation or
                      organization)
                                 54-2036376
             (IRS Employer Identification No.)

4860 COX ROAD, SUITE 300
GLEN ALLEN, VIRGINIA
(Address of principal executive offices)

23060
(Zip Code)

(804) 967-7400
(Registrant’s telephone number, including area code)

Indicate by check mark whether the Registrant (1) has filed all documents and reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 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        

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act). Yes    X    No        

As of August 3, 2004 there were 28,773,200 shares of our common stock, par value $0.01 per share, outstanding.



SAXON CAPITAL, INC.

Table of Contents

Page
PART I - Financial Information  

      Item 1. Financial Statements

                 Unaudited Condensed Consolidated Balance Sheets at June 30, 2004 and
                 December 31, 2003

                 Unaudited Condensed Consolidated Statements of Operations for the three and six
                 months ended June 30, 2004 and June 30, 2003

                 Unaudited Condensed Consolidated Statement of Stockholders´ Equity for the six
                 months ended June 30, 2004

                 Unaudited Condensed Consolidated Statements of Cash Flows for the six months
                 months ended June 30, 2004 and June 30, 2003

                 Unaudited Notes to Condensed Consolidated Financial Statements

      Item 2. Management´s Discussion and Analysis of Financial Condition and Results
                  of Operations 17 

      Item 3. Quantitative and Qualitative Disclosures About Market Risk
84 

      Item 4. Controls and Procedures
91 

PART II - Other Information

      Item 1. Legal Proceedings
92 

      Item 2. Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities
93 

      Item 3. Defaults Upon Senior Securities
93 

      Item 4. Submission of Matters to a Vote of SSecurity Holders
93 

      Item 5. Other Information
93 

      Item 6. Exhibits and Reports on Form 8-K
93 












Table of Contents

Part I. Financial Information

Item 1. Financial Statements

Saxon Capital, Inc.
Condensed Consolidated Balance Sheets
(dollars in thousands, except for share data)
(unaudited)

June 30,
2004

December 31,
2003

 Assets:            
 Cash     $ 7,320   $ 5,245  
 Accrued interest receivable       57,891     54,080  
 Trustee receivable       90,741     74,614  
 Mortgage loan portfolio       5,293,114     4,723,416  
 Allowance for loan loss       (34,032 )   (43,369 )


      Net mortgage loan portfolio       5,259,082     4,680,047  
 Restricted cash       12,343     1,257  
 Servicing related advances       79,416     98,588  
 Mortgage servicing rights, net       44,698     41,255  
 Real estate owned       20,745     23,787  
 Deferred tax asset       2,660      
 Other assets       73,976     79,959  


 Total assets     $ 5,648,872   $ 5,058,832  


 Liabilities and shareholders' equity:    
 Liabilities:    
 Accrued interest payable     $ 8,425   $ 8,602  
 Warehouse financing       879,107     427,969  
 Securitization financing       4,332,875     4,237,375  
 Note payable       25,000     25,000  
 Deferred tax liability           907  
 Other liabilities       12,165     13,933  


 Total liabilities       5,257,572     4,713,786  


 Commitments and contingencies - Note 9            
Shareholders' equity:    
 Common stock, $0.01 par value per share, 100,000,000 shares    
    authorized; shares issued and outstanding: 28,730,700 as of June    
    30, 2004 and 28,661,757 as of December 31, 2003       287     287  
 Additional paid-in capital       266,421     264,030  
 Other comprehensive income (loss), net of tax of $781 and $(3,500)       1,226     (5,497 )
 Retained earnings       123,366     86,226  


 Total shareholders' equity       391,300     345,046  


 Total liabilities and shareholders' equity     $ 5,648,872   $ 5,058,832  


The accompanying notes are an integral part of these condensed consolidated financial statements.



Table of Contents

Saxon Capital, Inc.
Condensed Consolidated Statements of Operations
(dollars in thousands, except for share data)
(unaudited)

Three Months Ended June 30,
Six Months Ended June 30,
2004
2003
2004
2003
Revenues:                    
    Interest income     $ 99,051   $ 83,577   $ 190,050   $ 158,832  
   Interest expense       (36,045 )   (30,993 )   (69,212 )   (57,654 )




        Net interest income       63,006     52,584     120,838     101,178  
   Provision for mortgage loan losses       (10,160 )   (9,677 )   (14,038 )   (18,291 )




        Net interest income after provision for    
           mortgage loan losses       52,846     42,907     106,800     82,887  
   Servicing income, net of amortization and    
      impairment       6,931     8,202     11,823     15,782  
   Gain on sale of mortgage assets       308     45     2,859     51  




        Total net revenues       60,085     51,154     121,482     98,720  
Expenses:    
    Payroll and related expenses       (17,554 )   (13,382 )   (33,198 )   (27,660 )
   General and administrative expenses       (13,367 )   (11,424 )   (26,125 )   (22,482 )
   Depreciation       (1,575 )   (785 )   (3,069 )   (1,451 )
   Other expense       (1,248 )   (476 )   (2,391 )   (1,135 )




        Total operating expenses       (33,744 )   (26,067 )   (64,783 )   (52,728 )
   Income before taxes       26,341     25,087     56,699     45,992  
   Income tax expense       (8,893 )   (9,656 )   (19,559 )   (17,677 )




Net income     $ 17,448   $ 15,431   $ 37,140   $ 28,315  




Earnings per common share:    
    Average common shares - basic       28,703,360     28,522,401     28,687,242     28,410,096  
   Average common shares - diluted       31,196,482     29,973,379     31,309,052     29,569,312  
   Basic earnings per common share     $ 0.61   $ 0.54   $ 1.30   $ 1.00  
   Diluted earnings per common share     $ 0.56   $ 0.51   $ 1.19   $ 0.96  

The accompanying notes are an integral part of these condensed consolidated financial statements.










Table of Contents

Saxon Capital, Inc.
Condensed Consolidated Statement of Shareholders’ Equity
(dollars in thousands, except share data)

(unaudited)

Common
Shares
Outstanding

Common
Stock

Additional
Paid-in
Capital

Accumulated
Other
Comprehensive
(Loss) Income

Retained
Earnings

Total
Balance at January 1, 2004       28,661,757   $ 287   $ 264,030   $ (5,497 ) $ 86,226   $ 345,046  
Issuance of common stock       68,943         1,110             1,110  
Compensation expense on restricted stock units               1,281             1,281  
Comprehensive income:    
     Net income                       37,140     37,140  
     Add: change in unrealized loss on mortgage    
      securities                   351         351  
     Add: reclassification adjustment for    
      unrealized gain on mortgage securities                   465         465  
     Less: tax effect of above unrealized gain on    
      mortgage securities                   (317 )       (317 )
     Add: gain on cash flow hedging instruments                   10,157         10,157  
     Add: reclassification adjustment for gain on    
      cash flow hedging instruments                   30         30  
     Less: tax effect of gain on cash flow hedging    
      instruments                   (3,963 )       (3,963 )






Total comprehensive income                   6,723     37,140     43,863  






Balance at June 30, 2004       28,730,700   $ 287   $ 266,421   $ 1,226   $ 123,366   $ 391,300  






The accompanying notes are an integral part of these condensed consolidated financial statements.














Table of Contents

Saxon Capital, Inc.
Condensed Consolidated Statements of Cash Flows
(dollars in thousands)

(unaudited)

Six Months Ended June 30,
2004
2003
Operating Activities:            
 Net income from operations     $ 37,140   $ 28,315  
Adjustments to reconcile net income to net cash provided    
   by operating activities:    
   Depreciation and amortization       23,208     13,337  
   Deferred income taxes       (3,567 )   (3,333 )
   Impairment of assets       6,692     1,967  
   Gain from sale of assets       (2,859 )   (51 )
   Provision for loan losses       14,038     18,291  
   (Recovery) provision for advanced interest losses       (529 )   441  
   Decrease in servicing related advances       19,172     2,850  
   Increase in accrued interest receivable       (3,811 )   (11,547 )
   (Decrease) increase in accrued interest payable       (178 )   2,157  
   Increase in trustee receivable       (16,128 )   (25,410 )
   Net change in other assets and other liabilities       (5,693 )   (2,521 )


        Net cash provided by operating activities       67,485     24,496  


Investing Activities:    
 Purchase and origination of mortgage loans       (1,750,620 )   (1,478,199 )
Principal payments on mortgage loan portfolio       965,483     619,793  
Proceeds from the sale of mortgage loans       150,690     23,584  
Proceeds from the sale of real estate owned       28,783     13,953  
(Increase) decrease in restricted cash       (11,086 )   300,598  
Purchase of mortgage bonds       --     (3,000 )
Principal payments received on mortgage bonds       3,584     1,418  
Acquisition of mortgage servicing rights       (14,826 )   (8,697 )
Net capital expenditures       (4,146 )   (4,405 )


        Net cash used in investing activities       (632,138 )   (534,955 )


Financing Activities:    
 Proceeds from issuance of securitization financing       1,115,475     1,380,175  
Bond issuance costs       (4,017 )   (4,892 )
Principal payments on securitization financing       (998,553 )   (624,835 )
Proceeds from (repayment of) warehouse financing, net       451,138     (222,524 )
Proceeds from (purchases of) derivative instruments       1,575     (25,124 )
Proceeds received from issuance of stock       1,110     3,670  


              Net cash provided by financing activities .       566,728     506,470  


Net increase (decrease) in cash       2,075     (3,989 )
Cash at beginning of period       5,245     8,098  


Cash at end of period     $ 7,320   $ 4,109  


Supplemental Cash Flow Information:    
 Cash paid for interest     $ 82,230   $ 71,683  
Cash paid for taxes     $ 16,038   $ 20,687  
Non-Cash Financing Activities:    
 Transfer of mortgage loans to real estate owned     $ 44,748   $ 9,258  

The accompanying notes are an integral part of these condensed consolidated financial statements.



Table of Contents

Notes to Unaudited Condensed Consolidated Financial Statements

(1) Organization and Summary of Significant Accounting Policies

(a)         The Company and Principles of Consolidation

        The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with the instructions to Form 10-Q and Article 10, Rule 10-01 of Regulation S-X for interim financial statements. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America, or GAAP, for complete financial statements.

        In the opinion of management, the accompanying unaudited condensed consolidated financial statements contain all adjustments, consisting of normal recurring accruals, necessary for a fair presentation. The results of operations and other data for the three and six months ended June 30, 2004 are not necessarily indicative of the results that may be expected for any other interim periods or the entire year ending December 31, 2004. The unaudited condensed consolidated financial statements presented herein should be read in conjunction with the audited consolidated financial statements and related notes thereto included in Saxon Capital, Inc.‘s Annual Report on Form 10-K, as amended for the year ended December 31, 2003.

        Saxon Capital, Inc. (the “Company”) (NASDAQ: SAXN) was formed on April 23, 2001. The Company acquired all of the issued and outstanding capital stock of SCI Services, Inc. (“Predecessor”) from Dominion Capital, Inc. (“Dominion Capital”) on July 6, 2001. The Company had no activities between April 23, 2001 and the acquisition of Predecessor.

        The Company, through its wholly-owned subsidiaries Saxon Mortgage, Inc. (“Saxon Mortgage”) and America’s MoneyLine, Inc. (“America’s MoneyLine”), is licensed to originate loans or is exempt from licensing requirements, in 49 states. Its activities consist primarily of originating and purchasing single-family residential mortgage loans and home equity loans through three production segments — wholesale, correspondent, and retail. The Company may also, as servicer of record, purchase loans from prior securitizations pursuant to the clean-up call provisions of the trusts. Loans originated or purchased by the Company are secured by a mortgage on the borrower’s property. The Company then either sells these loans or accumulates such loans until a sufficient volume has been reached to securitize them. In addition, the Company, through its wholly-owned subsidiary Saxon Mortgage Services, Inc. (“Saxon Mortgage Services”), services and sub-services single-family mortgage loans throughout the country that primarily have been purchased or originated by the Company. The Company, headquartered in Glen Allen, Virginia, has operation centers of its subsidiaries in Fort Worth, Texas and Foothill Ranch, California and 25 branch offices located throughout the country at June 30, 2004. The focus of the Company is on originating and purchasing loans to homebuyers who generally do not meet the underwriting guidelines of one of the government-sponsored entities such as the Federal Home Loan Mortgage Corporation, (“Freddie Mac”), the Federal National Mortgage Association, (“Fannie Mae”), and the Government National Mortgage Association, (“Ginnie Mae”). Use of the term “Company” throughout these Unaudited Notes to Condensed Consolidated Financial Statements shall be deemed to refer to or include the applicable subsidiaries of the Company.

        The unaudited condensed consolidated financial statements of the Company include the accounts of all wholly owned subsidiaries. All inter-company balances and transactions have been eliminated in consolidation.

(b)         Use of Estimates

        The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reporting period. Actual results could differ from those estimates. The recorded balances most affected by the use of estimates are net interest income, the allowance for loan loss, valuation of servicing rights, hedging activities, and income taxes.

(c)         Stock Options

        The Company has elected to follow the intrinsic value method, in accounting for its stock options issued to employees and non-employee directors. Accordingly, the Company does not recognize compensation expense upon the issuance of its stock options because the option terms are fixed and the exercise price equals the market price of the underlying stock on the grant date. The following table illustrates the effect on net income and earnings per share if the Company had applied the fair value method to options granted to employees using the Black-Scholes option pricing model.

Three Months Ended June 30,
Six Months Ended June 30,
2004
2003
2004
2003
(dollars in thousands, except per share data)
Net income, as reported     $ 17,448   $ 15,431   $ 37,140   $ 28,315  
Deduct: Total stock-based compensation expense    
   determined under fair value based method for    
    all awards, net of related tax effects       (638 )   (638 )   (1,276 )   (1,260 )




Pro forma net income     $ 16,810   $ 14,793   $ 35,864   $ 27,055  




Earnings per share:    
Basic - as reported     $ 0.61   $ 0.54   $ 1.30   $ 1.00  




Basic - pro forma     $ 0.59   $ 0.52   $ 1.26   $ 0.96  




Diluted - as reported     $ 0.56   $ 0.51   $ 1.19   $ 0.96  




Diluted - pro forma     $ 0.54   $ 0.49   $ 1.15   $ 0.92  





(d)         Reclassifications

        Certain amounts for 2003 have been reclassified to conform to presentations adopted in 2004.

(2)     Subsequent Events

         On July 13, 2004, the Company closed a new servicing advance facility, Saxon Advance Receivables Note Trust.  The facility allows for the issuance of multiple series of notes to finance principal, interest and other servicing advances that the Company is required to make for its owned portfolio as well as those related to certain third party servicing contracts.   The initial Series 2004-1 Notes issued under the facility allow cumulative borrowings up to $160.0 million.  >The initial amount financed under the Series 2004-1 Notes amounted to $109.2 million.  The terms of the Series 2004-1 Notes require the Notes to begin to amortize at various dates through October 2006.   In conjunction with the new facility, the existing Saxon Advance Receivables Backed Certificates 2002-A and Saxon Advance Receivables Backed Certificates 2003-A facilities were both terminated.

        On July 16, 2004, the Company’s $150.0 million repurchase facility with Greenwich Capital Financial Products, Inc. was amended extending the termination date of the facility to September 1, 2004.

        On July 14, 2004 and on August 3, 2004, the Company’s subsidiary formed for the purpose of effecting the proposed real estate investment trust (“REIT”) conversion, Saxon REIT, Inc., filed pre-effective amendment numbers 4 and 5, respectively, to its S-4 registration statement (File No. 333-112834). with the SEC. On August 5, 2004, Saxon REIT, Inc. filed the definitive proxy statement/prospectus with the SEC pursuant to Rule 424(b)(3) under the Securities Act. The Company plans to present the merger agreement that effectuates the proposed REIT conversion to its shareholders for approval at its annual meeting, which will be held on September 13, 2004. If approved, the Company expects the proposed REIT conversion to be completed before the end of 2004.

        On July 22, 2004, Saxon REIT, Inc. filed amendment number 1 to its S-11 registration statement (File No. 333-116028) with the SEC.

        In July 2004, the Company purchased $1.6 billion in third party servicing rights for approximately $12 million.

        On July 26, 2004, the Company closed a $1.2 billion asset backed securitization, which will be accounted for as debt for both tax and financial reporting purposes.

        On July 26, 2004, the Company called $50.5 million of mortgage loans from the SAST 1998-4 securitization pursuant to the clean-up call provision of the trust.

        On July 29, 2004, the Company closed operations in the Nashville, Tennessee and Merriam, Kansas retail branches.

        On August 6, 2004, the Company’s $400.0 million repurchase facility with Merrill Lynch Mortgage Capital, Inc. was amended extending the termination date of the facility to November 19, 2004.

(3)     Earnings Per Share

        Basic earnings per share is based on the weighted average number of common shares outstanding, excluding any dilutive effects of options, warrants, or restricted stock units. Diluted earnings per share is based on the weighted average number of common shares, dilutive stock options, dilutive stock warrants, and dilutive restricted stock units outstanding during the year. Computations of earnings per common share were as follows:

Three Months Ended June 30,
Six Months Ended June 30,
2004
2003
2004
2003
(dollars in thousands, except share data)
Basic:                    
Net income     $ 17,448   $ 15,431   $ 37,140   $ 28,315  
Weighted average common shares outstanding       28,703,360     28,522,401     28,687,242     28,410,096  




Earnings per share     $ 0.61   $ 0.54   $ 1.30   $ 1.00  




Diluted:    
Net income     $ 17,448   $ 15,431   $ 37,140   $ 28,315  
Weighted average common shares outstanding       28,703,360     28,522,401     28,687,242     28,410,096  
Dilutive effect of stock options, warrants and    
   restricted stock units       2,493,122     1,450,978     2,621,810     1,159,216  




Weighted average common shares outstanding -    
   diluted       31,196,482     29,973,379     31,309,052     29,569,312  




Earnings per share     $ 0.56   $ 0.51   $ 1.19   $ 0.96  





(4)     Mortgage Loan Portfolio

        The Company’s subsidiaries purchase and originate fixed-rate and adjustable-rate mortgage loans that have a contractual maturity of up to 30 years. These mortgage loans are secured by single-family residential properties (which may include manufactured homes affixed to and classified as real property under applicable law), condominiums and one-to-four unit properties, and are recorded at amortized cost. Most of these mortgage loans are pledged as collateral for a portion of the warehouse financing and securitization financing.

        Approximately 22% of the property securing the Company’s mortgage loan portfolio was located in the state of California at both June 30, 2004 and December 31, 2003, respectively. No other state comprised more than 8% and 9% of the Company’s mortgage loan portfolio at June 30, 2004 and December 31, 2003, respectively.

        Mortgage loans reflected on the Company’s condensed consolidated balance sheets as of June 30, 2004 and December 31, 2003 were comprised of the following:

June 30, 2004
December 31, 2003
(dollars in thousands)
Securitized mortgage loans - principal balance     $ 4,196,617   $ 4,078,468  
Unsecuritized mortgage loans - principal balance       980,678     529,161  
Premiums, net of discounts       63,347     53,066  
Hedge basis adjustments       35,209     46,058  
Deferred origination costs, net       11,637     9,374  
Fair value adjustments       5,626     7,289  


Total     $ 5,293,114   $ 4,723,416  


        From time to time, the Company may choose to sell certain mortgage loans rather than securitize them. The following chart summarizes the Company’s activity with respect to sold mortgage loans during the periods presented.

Three Months Ended June 30,
Six Months Ended June 30,
2004
2003
2004
2003
(dollars in thousands)
Mortgage loans sold:                    
  Performing mortgage loans sold:    
     Non conforming first lien mortgages     $ 936   $   $ 70,209   $  
     Second lien mortgages       36,575     12,335     52,271     22,654  
  Delinquent mortgage loans(1)               24,465      




Total mortgage loans sold       37,511     12,335     146,945     22,654  
Yield adjustments       1,207     437     917     879  
Cash received       39,026     12,817     150,690     23,584  




Gain on sale of mortgage loans(1)(2)     $ 308   $ 45   $ 2,828   $ 51  





  (1) Includes real estate owned, or REO, that was part of a delinquent loan sale.

  (2) Total gain on sale of mortgage assets of $2,859 on the Condensed Consolidated Statements of Operations for the six months ended June 30, 2004 includes the gain recognized on sale of other assets of approximately $31 thousand.

(5)     Allowance for Loan Loss

        The Company is exposed to risk of loss from its mortgage loan portfolio and establishes the allowance for loan loss taking into account a variety of criteria including the contractual delinquency status and historical loss experience. The allowance for loan loss is evaluated monthly and adjusted based on this review.

        Activity related to the allowance for loan loss for the mortgage loan portfolio for the three and six months ended June 30, 2004 and 2003 is as follows:

Three Months Ended June 30,
Six Months Ended June 30,
2004
2003
2004
2003
(dollars in thousands)
Beginning balance     $ 33,837   $ 42,999   $ 43,369   $ 40,227  
Provision for loan losses(1)       9,692     9,677     13,510     18,732  
Charge-offs       (9,497 )   (8,029 )   (22,847 )   (14,312 )




Ending balance     $ 34,032   $ 44,647   $ 34,032   $ 44,647  





  (1) Includes $(0.5) million and none for the three months ended June 30, 2004 and 2003, respectively, and $(0.5) million and $0.4 million for the six months ended June 30, 2004, respectively, related to advanced interest paid to securitization trusts but not yet collected. This amount is included as a component of interest income in the condensed consolidated statements of operations.


(6)     Mortgage Servicing Rights

        Mortgage servicing rights, or MSRs, are initially recorded at cost and subsequently amortized in proportion to and over the period of the anticipated servicing income to arrive at the carrying value. The amount recorded on the condensed consolidated balance sheets represents the carrying value less any temporary impairments of the Company’s servicing portfolio. As of June 30, 2004, the fair value of the mortgage servicing rights in total, based on independent appraisals, was measured at $70.6 million, compared to $46.8 million at December 31, 2003. The following table summarizes activity in mortgage servicing rights for the three and six months ended June 30, 2004 and 2003:

Three Months Ended June 30,
Six Months Ended June 30,
2004
2003
2004
2003
(dollars in thousands)
Balance, beginning of period     $ 39,042   $ 31,683   $ 41,255   $ 24,971  
Purchased       11,002         14,826     8,697  
Amortization       (3,478 )   (1,935 )   (6,733 )   (3,420 )
Temporary impairment       (1,868 )   (250 )   (4,650 )   (750 )




Balance, end of period     $ 44,698   $ 29,498   $ 44,698   $ 24,498  




        The following table summarizes the activity of our valuation allowance:

Valuation Allowance
(dollars in thousands)
Balance at January 1, 2004     $ (687 )
Temporary impairment       (4,650 )
Permanent impairment        

Balance at June 30, 2004     $ (5,337 )

        As of June 30, 2004, the following table summarizes the remaining estimated projected amortization expense for the carrying value of the mortgage servicing rights for each of the five succeeding years and thereafter:

Years Ending
December 31,

(dollars in thousands)
July 2004 through December 2004     $ 8,031  
2005       13,136  
2006       8,621  
2007       5,987  
2008       4,212  
Thereafter       10,048  

Total     $ 50,035  


(7)     Warehouse Financing, Securitization Financing and Note Payable

A summary of the amounts outstanding and available under these agreements at June 30, 2004 and December 31, 2003 is as follows:

June 30, 2004
December 31, 2003
(dollars in thousands)
Debt Outstanding            
Warehouse financing - loans and servicing advances     $ 244,795   $ 101,055  
Repurchase agreements - loans       633,258     325,474  
Repurchase agreements - mortgage bonds       1,054     1,440  
Securitization financing - servicing advances       95,000     100,239  
Securitization financing - loans and real estate owned .       4,203,275     4,079,050  
Securitization financing - net interest margin       34,600     58,086  
Note payable       25,000     25,000  


Total     $ 5,236,982   $ 4,690,344  


The following table summarizes our contractual obligations at June 30, 2004:

As of June 30, 2004 Total
Less than 1
year

1-3 years
3-5 years
After 5
years

(dollars in thousands)
Warehouse financing facility - line of credit     $ 244,795   $ 244,795   $   $   $  
Warehouse financing facility - repurchase    
   agreements       633,258     633,258              
Repurchase agreements - bonds       1,054     1,054              
Securitization financing - servicing advances(1)       95,000     33,838     33,578     10,370     17,214  
Securitization financing - loans and real estate    
   owned(2)       4,203,275     1,544,799     1,482,438     456,263     719,775  
Securitization financing - net interest margin(2)       34,600     31,402     3,198          
Note payable       25,000         25,000          





Total contractual cash obligations     $ 5,236,982   $ 2,489,146   $ 1,544,214   $ 466,633   $ 736,989  






  (1) Amounts shown are estimated bond payments based on anticipated recovery of the underlying principal and interest servicing advances.

  (2) Amounts shown are estimated bond payments based on anticipated receipt of principal and interest on underlying mortgage loan collateral using historical prepayment speeds.


        A summary of interest expense and the weighted average cost of funds is as follows:

Three Months Ended June 30,
Six Months Ended June 30,
2004
2003
2004
2003
(dollars in thousands)
Interest Expense                    
Warehouse financing     $ 927   $ 232   $ 1,210   $ 477  
Repurchase agreements       1,813     1,016     3,322     2,475  
Securitization financing       31,899     28,548     61,984     52,247  
Notes payable       497     499     995     992  
Other       909     698     1,701     1,463  




Total     $ 36,045   $ 30,993   $ 69,212   $ 57,654  




Weighted Average Cost of    
   Funds    
Warehouse financing       1.85 %   1.25 %   1.78 %   1.27 %
Repurchase agreements       1.86 %   1.95 %   1.83 %   2.00 %
Securitization financing       2.78 %   2.96 %   2.71 %   2.87 %
Notes payable       8.00 %   8.00 %   8.00 %   8.00 %




Total       2.77 %   2.98 %   2.72 %   2.90 %




        During the six months ended June 30, 2004, the Company completed one securitization of mortgage loans, ($1.1 billion in principal balances and $20.1 million in unamortized basis adjustments). During the six months ended June 30, 2003, the Company completed the final funding of Saxon Asset Securities Trust (“SAST”) 2002-3 ($300.2 million in principal balances and $4.4 million in unamortized basis adjustments) and two additional securitizations of mortgage loans ($1.3 billion in principal balances and $19.2 million in unamortized basis adjustments).

        Under its borrowing agreements, the Company is subject to certain debt covenants and is required to maintain or satisfy specified financial ratios and tests, as well as other customary covenants, representations and warranties, and events of default. In the event of default, the Company may be prohibited from paying dividends and making distributions under certain of its financing facilities without the prior approval of its lenders. At June 30, 2004, the Company was in compliance with all its covenants under the respective borrowing agreements.

(8)     Derivatives

        The Company accounts for its derivative financial instruments as cash flow hedges, which hedge the Company’s variable rate debt. At June 30, 2004 and December 31, 2003, the fair value of the Company’s derivatives totaled $15.0 million and $5.7 million, respectively. The derivative fair value is held on the condensed consolidated balance sheet as part of other assets. As of June 30, 2004 and December 31, 2003, the mark to market adjustment on effective hedges recorded in accumulated other comprehensive income (loss) was $2.5 million with a tax expense of $1.0 million and $(7.7) million with a tax benefit of $(3.0) million, respectively. Accumulated other comprehensive income (loss) relating to cash flow hedging is amortized into earnings through interest expense as the hedged risk affects earnings. The expected effect of amortization of the accumulated other comprehensive income on earnings for the next twelve months is $0.3 million of income, depending on future performance. Hedge ineffectiveness associated with hedges resulted in $28.2 thousand of income and $270.9 thousand of expense for the three months ended June 30, 2004 and 2003, respectively and resulted in $8.5 thousand of expense and $502.4 thousand of expense for the six months ended June 30, 2004 and 2003, respectively.

        At June 30, 2004 and December 31, 2003, the Company had $35.2 million and $46.3 million, respectively of basis adjustments on mortgage loans related to fair value hedging activity. The basis adjustment is amortized into earnings through interest income based on the life of the previously hedged loans.


(9)     Commitments and Contingencies

        Mortgage Loans

        At June 30, 2004 and December 31, 2003, the Company’s subsidiaries had commitments to fund mortgage loans with agreed-upon rates of approximately $344.6 million and $144.3 million, respectively. These amounts do not necessarily represent future cash requirements, as some portion of the commitments are likely to expire without being drawn upon or may be subsequently declined for credit or other reasons.

        In connection with the approximately $0.9 billion of mortgage loans securitized in off balance sheet transactions from May 1996 to July 5, 2001, and which are still outstanding as of June 30, 2004, and in connection with the sales of mortgage loans to nonaffiliated parties, the Company’s subsidiaries made representations and warranties about certain characteristics of the loans, the borrowers, and the underlying properties. In the event of a breach of these representations and warranties, the Company may be required to remove loans from a securitization and replace them with cash or substitute loans, and to indemnify parties for any losses related to such breach. At June 30, 2004 the Company neither has nor expects to incur any material obligation to remove any such loans, or to provide any such indemnification.

        The Company is subject to premium recapture expenses in connection with the sale of residential mortgage loans. Premium recapture expenses represent repayment of a portion of certain loan sale premiums to investors on previously sold loans which are repaid within six months of the loan sale. The Company accrues an estimate of the potential refunds of premium received on loan sales based upon historical experience. At both June 30, 2004 and December 31, 2003, the liability recorded for premium recapture expense was $0.2 million.

        Mortgage Servicing Rights

        The Company expects to purchase third party servicing rights for an additional $4.7 billion of mortgage loans through the third quarter of 2004, of which $1.6 billion were purchased in July 2004 for approximately $12.0 million.

        Legal Matters

        Because the business of the Company’s subsidiaries involves the collection of numerous accounts, the validity of liens and compliance with various state and federal lending laws, the Company or its subsidiaries are subject, in the normal course of business, to various legal proceedings. The resolution of these lawsuits, in management’s opinion, will not have a material adverse effect on the financial position or the results of operations of the Company.

        America’s MoneyLine is named in a case brought as a class action in Illinois. This is a class action suit alleging consumer fraud and unjust enrichment under Illinois law and similar laws of other states. The plaintiff alleges that she was improperly charged a fee for overnight delivery of mortgage loan documents. In December 2002, the Company filed a Petition to Compel Arbitration in the United States District Court for the Southern District of Illinois. The Motion to Compel Arbitration in federal court was denied on jurisdictional grounds. The Company appealed the District Court’s decision to the United States Court of Appeals for the Seventh Circuit. The Court of Appeals affirmed the District Court’s decision. The Company has filed a motion to compel arbitration in state court. If the plaintiff achieves nationwide class certification and the case is decided adversely to America’s MoneyLine, the potential loss could materially and adversely affect the Company’s business. At this time, the Company cannot predict the outcome of this matter and cannot reasonably estimate a range of possible loss given the current status of the litigation; accordingly, no amounts have been accrued in the Company’s accompanying condensed consolidated financial statements.

        Saxon Mortgage Services, was named in a matter filed in the United States District Court for the Northern District of Illinois, Eastern Division as a class action. The plaintiffs alleged that Saxon Mortgage Services collected prepayment penalties on loans that had been accelerated, constituting violations of the Illinois Interest Act, the Illinois Consumer Fraud Act, similar laws, if any, in other states, and a breach of contract. The claims of one of the named plaintiffs have been settled, and the claims of the remaining named plaintiff against Saxon Mortgage Services have been dismissed without prejudice. The remaining named plaintiff re-filed the action in State Court. On the Company’s motion, the action was removed to Federal Court. The parties have agreed to a settlement that would require the Company to pay approximately $0.2 million to a group of 27 former Illinois borrowers and their attorneys in exchange for a dismissal. Accordingly, the Company accrued $0.2 million in the Company’s consolidated financial statements for the year ended December 31, 2003. The Court has entered an order approving the settlement, and we are in the process of performing our obligations under the settlement agreement. Each of the 27 former borrowers may choose to opt out of the settlement and may pursue individual actions against us. The settlement would not preclude former borrowers in other states from bringing similar claims, or attempting to assert similar claims as a class action.

        Insurance Policies

        As of June 30, 2004, the Company carried a primary directors and officers liability insurance policy for $10 million, excess directors and officer’s liability insurance policies totaling $40 million and key man insurance policies in the amount of $9.6 million. In addition, the Company carried a banker’s professional/lender’s liability policy, a fiduciary liability policy and an employment practices liability policy for $10 million each; a financial institutions bond, a mortgage protection policy, and a commercial umbrella coverage for $15 million each; a commercial general liability policy and a property insurance policy for $1 million per occurrence; and a business auto policy and worker’s compensation policy for $1 million per occurrence. For the three months ended June 30, 2004 and 2003, insurance expense amounted to $0.8 million and $0.5 million, respectively. For the six months ended June 30, 2004 and 2003, insurance expense amounted to $1.9 million and $1.1 million, respectively.

(10)     Segments

        The operating segments reported below are the segments of the Company for which separate financial information is available and for which net revenues and net operating income amounts are evaluated regularly by management in deciding how to allocate resources and in assessing performance.

        The portfolio segment uses the Company’s equity capital and borrowed funds to invest in its mortgage loan portfolio, thereby producing net interest income. The servicing segment services loans, seeking to ensure that loans are repaid in accordance with their terms. The wholesale segment purchases and originates non-conforming residential mortgage loans through relationships with various mortgage companies and mortgage brokers. The correspondent segment purchases mortgage loans from correspondent lenders following a complete re-underwriting of each mortgage loan. The retail segment originates non-conforming mortgage loans directly to borrowers through its 25 branch offices.

        Segment net revenues and net operating income amounts include the following:

        Portfolio Segment

        Servicing Segment

        Wholesale, Correspondent, and Retail Segments

        The wholesale, correspondent, and retail segments collect revenues, such as origination and underwriting fees and other certain nonrefundable fees, that are deferred and recognized over the life of the loan as an adjustment to interest income recorded in the portfolio segment. As such, these fees are not included below in the wholesale, correspondent, and retail segments.


        Management evaluates assets only for the servicing and portfolio segments. Assets not identifiable to an individual segment are corporate assets, which are comprised of cash and other assets.

Three Months Ended June 30,
Six Months Ended June 30,
2004
2003
2004
2003
(dollars in thousands)
Segment Net Revenues:                    
    Portfolio revenues, net of interest    
   expense and provision for mortgage loan    
       losses     $ 53,154   $ 42,952   $ 109,659   $ 82,938  
    Servicing revenues, net of amortization    
       and impairment       6,931     8,202     11,823     15,782  
    Wholesale                    
    Correspondent                    
    Retail                    




       Total segment net revenues     $ 60,085   $ 51,154   $ 121,482   $ 98,720  




Segment Net Operating Income:    
    Portfolio     $ 58,106   $ 47,458   $ 118,350   $ 90,912  
    Servicing (1)       (866 )   2,013     (3,685 )   3,633  
    Wholesale       (11,220 )   (8,581 )   (20,745 )   (17,830 )
    Correspondent       (4,229 )   (3,202 )   (7,518 )   (6,319 )
    Retail       (15,450 )   (12,601 )   (29,703 )   (24,404 )




       Total segment net operating income     $ 26,341   $ 25,087   $ 56,699   $ 45,992  




June 30, 2004
December 31, 2003
Segment Assets:            
Portfolio     $ 5,440,802   $ 4,833,785  
Servicing       124,114     139,843  


Total segment assets     $ 5,564,916   $ 4,973,628  


Corporate assets       83,956     85,204  


Total assets     $ 5,648,872   $ 5,058,832  



  (1)         The Company includes all costs to service mortgage loans within the servicing segment.

Item 2.    Management's Discussion and Analysis of Financial Condition and Results of Operations

        This discussion should be read in conjunction with the unaudited condensed consolidated financial statements, notes and tables included elsewhere in this report and in the Saxon Capital, Inc. Annual Report on Form 10-K, as amended for the year ended December 31, 2003, or the 2003 Form 10-K, filed with the Securities and Exchange Commission, or the SEC. Certain information contained in this Report constitutes forward-looking statements under Section 27 of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Generally, forward-looking statements can be identified by the use of forward-looking terminology including, but not limited to, “may,” “will,” “expect,” “intend,” “should,” “anticipate,” “estimate,” “is likely to,” “could,” “are confident that,” or “believe” or comparable terminology. All statements contained in this item as well as those discussed elsewhere in this Report addressing our operating performance, events, or developments that we expect or anticipate will occur in the future, including statements relating to net interest income growth, earnings or earnings per share growth, and market share, as well as statements expressing optimism or pessimism about future operating results, are forward-looking statements. The forward-looking statements are based upon management’s views and assumptions, as of the date of this Report, regarding future events and operating performance, and are applicable only as of the dates of such statements. By their nature, all forward-looking statements involve risk and uncertainties. Actual results may differ materially from those contemplated by the forward-looking statements for a number of reasons. Factors which might cause actual results to differ from our plans and expectations and which could have a material adverse affect on our operations and future prospects include, but are not limited to:

        These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. We undertake no obligation to update publicly any of these statements in light of future events except as required in subsequent periodic reports we file with the SEC.


        The following sets forth the table of contents for Management’s Discussion and Analysis.

      Table of Contents
Page
Executive Overview       19  
Description of Other Data     21  
Outlook       22  
Critical Accounting Estimates       23  
Consolidated Results       28  
Business Segment Results - Portfolio       32  
Business Segment Results - Servicing       41  
Business Segment Results - Wholesale       46  
Business Segment Results - Correspondent       49  
Business Segment Results - Retail       53  
Called Loans       56  
Financial Condition       57  
Liquidity and Capital Resources       59  
Off Balance Sheet Items and Contractual Obligations       63  
Other Matters       64  
Mortgage Loan Portfolio       64  
Mortgage Loan Production       73  

Executive Summary

Industry Overview

        According to the Mortgage Bankers Association of America’s, or MBAA, website as of April 14, 2004, lenders in the United States originated $3.8 trillion in single-family mortgage loans in 2003. Approximately 66% of the loan originations in 2003 were attributable to mortgage loan refinancings by customers taking advantage of the decline in interest rates during 2003. As of July 14, 2004, lenders in the United States are expected to originate approximately $2.5 trillion in single-family mortgage loans in 2004. We believe that the projected decline is largely attributable to a reduction in refinancing of conforming loans as interest rates rise. Generally, we believe sub-prime borrowers are not solely motivated by fluctuations in interest rates; thus, we do not expect the same level of decline in the non-conforming market, as discussed in “Mortgage Loan Portfolio by Borrower Purpose.”

Company Overview

        We are in the business of originating, securitizing, and servicing non-conforming mortgage loans, including sub-prime residential mortgage loans. We operate through five business segments. These segments are:

        We originate or purchase mortgage loans for our portfolio segment through our wholesale, retail, and correspondent segments. We earn our revenues from the interest income from those mortgages through our portfolio segment and from servicing loans for other companies through our servicing segment. We pay interest to finance our mortgage loan portfolio and we incur general and administrative expenses to operate our business. We maintain a provision for mortgage loan losses that may occur from impaired mortgage loans that are in our portfolio. When we securitize our mortgage loans, we structure those transactions as financing transactions. As such, the mortgage loans and related debt to finance those loans remain on our balance sheet. We fund our mortgage loan originations through short-term warehouse lines of credit and through repurchase facilities. These short-term facilities are replaced by permanent financing when we securitize the loans.

        In general, the primary factors in our business that affect our revenues are changes in interest rates and changes in the size of our mortgage loan portfolio and servicing portfolio. Decreases in interest rates generally result in a decrease in the interest rates we charge on the mortgage loans we originate, but also result in growth in our mortgage loan portfolio. Decreases also lead to increases in loan prepayments, which result in increases in prepayment penalty income, but decrease servicing income. In addition, decreases in interest rates reduce our cost to borrow, but because loan originations tend to rise during periods of decreased interest rates, generally lead to increases in our borrowings.

        Conversely, increases in interest rates generally result in an increase in the interest rates we charge on the mortgage loans we originate. Increases in interest rates also lead to decreases in loan prepayments, reducing prepayment penalty income, but increasing servicing income. In addition, increases in interest rates increase our cost to borrow, but because loan originations tend to decline during periods of increased interest rates, generally lead to decreases in our borrowings.

        In general, the primary factors in our business that lead to increased expenses are the volume and credit mix of mortgage loans we originate or purchase, the number of retail branches we open and operate, the number of sales representatives we employ, and the cost of being a public company. As our loan production and loan portfolio increase we would generally expect to hire additional employees and we would also expect our variable expenses to increase. Also, we may incur additional marketing and advertising expenses in order to achieve our production goals. We would also expect to incur higher expenses in years where we open additional retail branches, which would result in increased office rent, equipment rent and insurance costs that would be incurred. There are also increased cash requirements that are associated with being a public company, such as investor relations responsibilities and expending the resources necessary to ensure that we have met the requirements set forth by Sarbanes-Oxley, the SEC and others by hiring outside consultants and additional employees when required. From time to time, we may also be required to upgrade existing computer systems and focus on other beneficial projects, and during those periods we will experience increased expenses.

        For the three months ended June 30, 2004 and 2003, we originated or purchased approximately $0.9 billion and $0.7 billion, respectively, and securitized approximately $0.5 billion and $0.6 billion of residential mortgage loans, respectively. For the six months ended June 30, 2004 and 2003, we originated, purchased or called approximately $1.7 billion and $1.5 billion, respectively, and securitized approximately $1.1 billion and $1.6 billion of residential mortgage loans, respectively. Called loans occur upon exercise of the clean-up call option by us, as servicer or master servicer, of the securitized pools of our predecessor for which Dominion Capital retained residual interests. A clean-up call option is an option to acquire all remaining mortgage loans, and any real estate owned, referred to as REO, in a securitized pool that arises at the time the aggregate unpaid scheduled principal balance of the loans declines to an amount that is less than 10% of the aggregate unpaid scheduled principal balance of the total pool at the time of securitization. In some cases the rights to exercise the call option, as well as the pool of called loans, may be owned by an unaffiliated third party.

        We intend to continue accessing the asset-backed securitization market to provide long-term financing for our mortgage loans. We finance the loans initially under one of several different secured and committed warehouse financing facilities on a recourse basis. These loans are subsequently financed using asset-backed securities issued through securitization trusts. From May 1996 to June 30, 2004, we securitized approximately $16.5 billion in mortgage loans. Since July 6, 2001, we have structured our securitizations as financing transactions for financial reporting purposes under accounting principles generally accepted in the United States of America, or GAAP. Accordingly, following a securitization, (1) the mortgage loans we originate or purchase remain on our condensed consolidated balance sheet; (2) the securitization indebtedness replaces the warehouse debt associated with the securitized mortgage loans; and (3) we record interest income on the mortgage loans and interest expense on the securities issued in the securitization over the life of the securitization, instead of recognizing a gain or loss upon completion of the securitization. This accounting treatment more closely matches the recognition of income with the receipt of cash payments on the individual loans.


Description of Other Data

        In this Management’s Discussion and Analysis of Financial Condition and Results of Operations, we present certain data that we consider helpful in understanding our financial condition and results of operations. Descriptions of these financial measures are set forth below.

        Net Cost to Produce. Our net cost to produce is calculated as our general and administrative costs and premium paid, net of fees collected at origination, divided by the number of loans originated.

        Net Cost per Loan. Our net cost per loan is calculated as our general and administrative costs and premium paid, net of fees collected at origination, divided by the number of loans originated.

        Net Interest Margin. Net interest margin is calculated as the difference between our interest income and interest expense divided by our average interest-earning assets. Average interest-earning assets are calculated using a daily average balance over the time period indicated.

        Reconciliation of trust losses and charge-offs. We present a reconciliation of securitization trust losses and charge-offs because management believes that it is meaningful to show both measures of losses since it is a widely accepted industry practice to evaluate losses on a trust level and the information is provided on a monthly basis to the investors in each securitization. However, these losses are recorded as charge-offs in our condensed consolidated financial statements. GAAP requires losses to be recognized immediately upon a loan being transferred to REO, whereas a trust does not recognize a loss on REO until the loan is sold. This causes a timing difference between charge-offs and trust losses. In addition, the trust losses exclude losses resulting from delinquent loan sales.

        Efficiency ratio. Our efficiency ratio is calculated as our total operating expenses (which is composed of payroll and related expenses, general and administrative expenses, and other expense) divided by our total net revenues, excluding provision for mortgage loan losses and gain on sale of mortgage assets.

        Operating expenses as a percentage of average assets. Operating expenses as a percentage of average assets is calculated based on our total operating expenses for the period indicated divided by our average assets for the same period. Average assets are calculated as a simple average over the time period indicated.

        Working capital. It is common business practice to define working capital as current assets less current liabilities. We do not have a classified balance sheet and therefore calculate our working capital using our own internally defined formula, which is generally calculated as unrestricted cash and investments as well as unencumbered mortgage loans and servicing advances that can be pledged against existing committed facilities and converted to cash in five days or less.

        Descriptions of certain components of our revenues and expenses are set forth in more detail in our 2003 Form 10-K.


Outlook

        REIT Conversion

        On January 26, 2004, we announced that our board of directors had authorized us to convert to a REIT, subject to shareholder approval and other conditions. If approved, we expect the proposed REIT conversion to be completed before the end of 2004.

        The proposed REIT conversion contemplates us becoming a subsidiary of Saxon REIT, Inc., by means of a merger. Saxon REIT will become a publicly traded company and elect REIT status. We plan to present the merger agreement to our shareholders for approval at our annual meeting, which will be held on September 13, 2004. Shareholders and investors are urged to read the definitive proxy statement/prospectus because it contains important information, including detailed risk factors, about Saxon and the proposed transaction. A copy of the definitive proxy statement/prospectus filed by Saxon REIT relating to this transaction and other relevant documents are available free of charge at the SEC’s website (www.sec.gov) or can be obtained by contacting us at the address listed above.

        After the REIT conversion, our strategy will be to accumulate in our REIT or in other qualified REIT subsidiaries a portfolio of non-conforming mortgage loans that we originate in our qualified REIT subsidiary or taxable REIT subsidiaries to produce stable net interest income and dividends to our shareholders. We also intend to sell loans in our taxable REIT subsidiaries and to generate origination fees and servicing income in those subsidiaries, enabling us to increase our capital by retaining the after tax income in those subsidiaries, subject to the limitations imposed by REIT tax rules.

        After the REIT conversion, our principal elements of revenues are expected to be interest income generated from our portfolio of non-conforming mortgage loans at our REIT or our qualified REIT subsidiaries. Additional components of revenues are expected to be gains on sale from the sale of loans, servicing income, and loan origination fees, all initially expected to be generated at our taxable REIT subsidiaries. Our primary components of expenses are expected to be interest expense on our warehouse lines and repurchase facilities and securitizations and general and administrative expenses and payroll and related expenses arising from our origination and servicing businesses. With the exception of the impact of taxes and dividends following the proposed REIT conversion, we expect that our historical results of operations will be comparable to our results of operations following the proposed REIT conversion.

        There can be no assurance that the proposed REIT conversion will be consummated, and if it is not consummated, we will continue to operate our business as we have been doing so in the past and we will record as a charge to income the expenses we have incurred pursuing the REIT conversion strategy.

        We expect to experience increased costs primarily related to additional staffing to ensure compliance with REIT qualification rules in connection with the REIT conversion in 2004. However, we expect the benefits of the conversion will compensate for such increased costs.

        In addition, as part of the proposed REIT conversion, Saxon REIT intends to raise additional capital, which we currently expect to be a minimum of $380 million, in a public offering. The net proceeds from this offering are expected to be used to retire a $25 million 8% promissory note of Saxon, to pay the cash component of the merger consideration, to purchase assets from Saxon, to repay a portion of the outstanding balances under our warehouse facilities, and for working capital purposes. Earnings of our taxable REIT subsidiaries will be taxed and retained in the subsidiaries as retained earnings. To the extent that our taxable REIT subsidiaries do not dividend these retained earnings to us, these earnings will not be distributed as dividends to our shareholders. We anticipate that we will be able to grow shareholder equity through the retained earnings of our taxable REIT subsidiaries.

        Revenue Growth and Increased Expenses

        In 2004, we expect market interest rates to rise. In addition, because of our intent to focus to some extent on higher interest rates, lower credit grade products, the credit characteristics of our mortgage loan production may be lower than we experienced in 2003. As a result, we expect to earn higher interest rates on the loans we originate in 2004 than the interest rates earned on loans we originated in 2003; however, we may also experience more delinquencies and defaults, the risk of which is typically greater with lower credit quality loans.

        In addition, we intend to continue to grow our mortgage loan portfolio and servicing portfolio, which will produce higher levels of net interest income, increase our provision for mortgage loan losses, and produce higher levels of servicing income. With our expected increase in our mortgage loan portfolio and servicing portfolio in 2004, we expect to incur higher levels of payroll and related expenses and general and administrative expenses compared to 2003.


Critical Accounting Estimates

        Management’s Discussion and Analysis of Financial Condition and Results of Operations discusses our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. On an on-going basis, management evaluates its estimates and judgments. Management bases its estimates and judgments on historical experience and on various other factors that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates and the estimates will change under different assumptions or conditions.

        Critical accounting estimates are defined as those that reflect significant judgments and uncertainties and potentially result in materially different outcomes under different assumptions and conditions. Our critical accounting estimates are discussed below and consist of:

        With the exception of accounting for income taxes, we do not expect to change our critical accounting estimates as a result of the proposed REIT conversion.

Accounting for Net Interest Income

        Net interest income is calculated as the difference between our interest income and interest expense. Interest income on our mortgage loan portfolio is a combination of accruing interest based on the outstanding balance and contractual terms of the mortgage loans and the amortization of yield adjustments using the interest method, principally the amortization of premiums, discounts, and other net capitalized fees or costs associated with originating our mortgage loans. These yield adjustments are amortized against interest income over the lives of the assets using the interest method adjusted for the effects of estimated prepayments. Management does not currently use the payment terms required by each loan contract in the calculation of amortization. Because we hold a large number of similar loans for which prepayments are probable, we currently use a prepayment model to project loan prepayment activity based upon loan age, loan type and remaining prepayment penalty coverage. Estimating prepayments and estimating the remaining lives of our mortgage loan portfolio requires management judgment, which involves consideration of possible future interest rate environments and an estimate of how borrowers will behave in those environments. Reasonableness tests are performed against past history, mortgage asset pool specific events, current economic outlook and loan age to verify the overall prepayment projection. If these mortgage loans prepay faster than originally projected, GAAP requires us to write down the remaining capitalized yield adjustments at a faster speed than was originally projected, which would decrease our current net interest income.

        Interest expense on our warehouse and securitization financings is a combination of accruing interest based on the contractual terms of the financing arrangements and the amortization of premiums, discounts, bond issuance costs, and accumulated other comprehensive income relating to cash flow hedging using the interest method.

        Mortgage prepayments generally increase on our adjustable rate mortgages when fixed mortgage interest rates fall below the then-current interest rates on outstanding adjustable rate mortgage loans. Prepayments on mortgage loans are also affected by the terms and credit grades of the loans, conditions in the housing and financial markets and general economic conditions. We have sought to minimize the effects caused by faster than anticipated prepayment rates by lowering premiums paid to acquire mortgage loans and by purchasing and originating mortgage loans with prepayment penalties. Those penalties typically expire two to three years from origination. We anticipate that prepayment rates on a significant portion of our adjustable rate mortgage portfolio will increase as these predominately adjustable rate loans reach their initial adjustments during 2004 and 2005 due to the high concentration of two to three year hybrid loans we originated or purchased during 2002 and 2003. The constant prepayment rate, or CPR, currently used to project cash flows is 37 twelve month annual CPR. Actual prepayment penalty income is recorded as cash is collected and is not recorded based on CPR assumptions. Therefore, in instances where our CPR increases, we anticipate also having an increase in prepayment penalty income.

Allowance for Loan Loss

        The allowance for loan loss is established through the provision for mortgage loan losses, which is charged to earnings on a monthly basis. The accounting estimate of the allowance for loan loss is considered critical as significant changes in the mortgage loan portfolio, which includes both securitized and unsecuritized mortgage loans, and/or economic conditions may affect the allowance for loan loss and our results of operations. The assumptions used by management regarding these key estimates are highly uncertain and involve a great deal of judgment.

        Provisions are made to the allowance for loan loss for currently impaired loans in the outstanding mortgage loan portfolio. We define a mortgage loan as impaired at the time the loan becomes 30 days delinquent under its payment terms. Charge-offs to the allowance are recorded at the time of liquidation or at the time the loan is transferred to REO. The allowance for loan loss is regularly evaluated by management for propriety by taking into consideration factors such as changes in the nature and volume of the loan portfolio; trends in actual and forecasted portfolio performance and credit quality, including delinquency, charge-off and bankruptcy rates; and current economic conditions that may affect a borrower’s ability to pay. An internally developed roll rate analysis, static pool analysis and historical losses are the primary tools used in analyzing our allowance for loan loss. Our roll rate analysis is defined as the historical progressing of our loans through the various delinquency statuses. Our static pool analysis provides data on individual pools of loans based on year of origination. These tools take into consideration historical information regarding delinquency and loss severity experience and apply that information to the portfolio. Loss severity is defined as the total loss amount divided by the actual unpaid principal balance at the time of liquidation. Total loss amounts include all accrued interest and interest advances, fees, principal balances, all basis adjustments, all costs of liquidating and all other servicing advances for taxes, property insurance, and other servicing costs incurred and invoiced to us within 90 days following the liquidation date. If actual results differ from our estimates, we may be required to adjust our provision accordingly. Likewise, the use of different estimates or assumptions could produce different provisions for loan losses.


Mortgage Servicing Rights Valuation

        The valuation of mortgage servicing rights, or MSRs, requires that we make estimates of numerous market assumptions. Interest rates, prepayment speeds, servicing costs, discount rates, and the payment performance of the underlying loans significantly affect our ongoing valuations and the rate of amortization of MSRs. In general, during periods of declining interest rates, the value of MSRs decline due to increasing prepayments attributable to increased mortgage refinancing activity.

        The carrying values of the MSRs are amortized in proportion to, and over the period of, the anticipated net servicing income. MSRs are assessed periodically to determine if there has been any impairment to the carrying value, based on the fair value at the date of the assessment and by stratifying the MSRs based on underlying loan characteristics, including the date of the related securitization. We obtained an independent third-party valuation to determine the fair value of our MSRs at June 30, 2004 and December 31, 2003. We regularly obtain valuations for our MSRs.

        Due to subsequent changes in economic and other relevant conditions, the actual rates of prepayments and defaults and the value of collateral generally differ from our initial estimates, and these differences are sometimes material. If actual prepayment and default rates were higher than those assumed, we would earn less mortgage servicing income, which would adversely affect the value of the MSRs. As demonstrated above, significant changes in prepayment speeds, delinquencies, and losses may result in impairment of most of our MSRs, and would be recorded in our consolidated statements of operations.

Accounting for Hedging Activities

        We incorporate the use of derivative instruments to manage certain risks. We have qualified for hedge accounting treatment for all of our derivative instruments, which are accounted for as cash flow hedges. This is because on the date a derivative instrument agreement is entered into, we designate it as a hedge of a forecasted transaction or of the variability of cash flows to be paid related to a recognized liability. In accordance with GAAP, the effective portions of the changes in fair value of our derivative instruments are reflected in accumulated other comprehensive income and is amortized or accreted into earnings through interest expense as the hedged transaction affects interest expense. To qualify for hedge accounting, we must demonstrate initially, and on an ongoing basis, that our derivative instruments are expected to be and are, respectively, highly effective at offsetting the designated risk. The determination of effectiveness is the primary assumption and estimate used in accounting for our hedge transactions. In instances where we use swaps as a hedge, the swap rate is fixed and compared monthly to the one-month London Inter-Bank Offered Rate, or LIBOR, index. The payment of interest on our bonds issued in a securitization transaction is also based on LIBOR. Therefore, we consider the swaps to be an effective hedge against interest rate risk. Likewise, when we use options as a hedge, such as caps and floors, they also are considered to be effective hedges because these options are based on the LIBOR index. In the case where we may use Eurodollar futures, correlation analysis is necessary since a slight amount of basis risk can occur. The correlation calculation for Eurodollars is calculated by capturing historic swap rates and the corresponding Eurodollar prices, and then calculating a financing rate, for the maturity deemed necessary. The impact of market changes on the hedged item and the derivative are recorded over the relevant hedging periods and correlation statistics are evaluated. The difference between a 100% correlation result and our actual correlation percentage is used to calculate any ineffective portion related the Eurodollar futures; which is recorded as an expense in the income statement.

Deferral of Direct Loan Origination Fees and Costs

        We collect certain nonrefundable fees associated with our loan origination activities. In addition, we incur certain direct loan origination costs in connection with these activities. The net of such amounts is recognized over the life of the related loans as an adjustment of yield, as discussed above in the section relating to our critical accounting estimate with respect to accounting for net interest income.

        The amount of deferred nonrefundable fees is determined based on the amount of such fees collected at the time of loan closing. We determine the amount of direct loan origination costs to be deferred based on an estimate of the standard cost per loan originated. The standard cost per loan is based on the amount of time spent and costs incurred by loan origination personnel in the performance of certain activities directly related to the origination of funded mortgage loans. These activities include evaluating the prospective borrower’s financial condition, evaluating and recording collateral and security arrangements, negotiating loan terms, processing loan documents and closing the loan. Management believes these estimates reflect an accurate cost structure related to successful loan origination efforts for the six months ended June 30, 2004. Management periodically reviews its time and cost estimates to determine if updates and refinements to the deferral amounts are necessary. Updates would be considered necessary if it was determined that the time spent and/or costs incurred related to performing the above activities had significantly changed from the previous period. This estimate is made for all loans originated by our wholesale and retail segments. Correspondent originations are not included, as we purchase these loans as closed loans and therefore, loan origination costs related to these purchases are recorded as incurred.

Accounting for Income Taxes

        Significant management judgment is required in developing our provision for income taxes, including the determination of deferred tax assets and liabilities and any valuation allowances that might be required against the deferred tax asset. As of June 30, 2004, we had not recorded a valuation allowance on our deferred tax assets based on management’s belief that operating income will, more likely than not, be sufficient to realize the benefit of these assets over time. The evaluation of the need for a valuation allowance takes into consideration our recent earnings history, current tax position, and estimates of taxable income in the near term. The tax character (ordinary versus capital) and the carryforward periods of certain tax attributes such as capital losses and tax credits must also be considered. Significant judgment is required in considering the relative impact of negative and positive evidence related to the ability to realize deferred tax assets. In the event that actual results differ from these estimates or if our current trend of positive operating income changes, we may be required to record a valuation allowance on our deferred tax assets, which could have a material adverse effect on our consolidated financial condition and results of operations. We recognize all of our deferred tax assets if we believe that it is more likely than not, given all available evidence, that all of the benefits of the carryforward losses and other deferred tax assets will be realized. Management believes that, based on the available evidence, it is more likely than not that we will realize the benefit from our deferred tax assets.

        Subject to shareholder approval of the merger agreement which is required in connection with our proposed REIT conversion, we expect to elect to be taxed as a REIT beginning at the conversion date and intend to comply with the REIT provisions of the Internal Revenue Code of 1986, as amended, which we refer to as the Code. Accordingly, we will not be subject to federal or state income tax on net income that is distributed to shareholders to the extent that our annual distributions to shareholders are equal to at least 90% of our REIT taxable income (determined without regard to the deduction for dividends paid and by excluding any net capital gain) for a given year and as long as certain asset, income and stockownership tests are met. In the event that we do not qualify as a REIT in any year, we will be subject to federal income tax as a domestic corporation and the amount of our after-tax cash available for distribution to our shareholders will be reduced. However, our taxable REIT subsidiaries will be subject to federal income tax and we intend to continue to employ the accounting policy described above with respect to our taxable REIT subsidiaries.

        For further information on our critical accounting estimates, refer to our 2003 Form 10-K for the year ended December 31, 2003.

Consolidated Results

Three and Six Months Ended June 30, 2004 versus Three and Six Months Ended June 30, 2003

    Overview.        Net income increased $2.0 million, or 13%, to $17.4 million for the three months ended June 30, 2004, from $15.4 million for the three months ended June 30, 2003. Net income increased $8.8 million, or 31%, to $37.1 million for the six months ended June 30, 2004, from $28.3 million for the six months ended June 30, 2003. The increase was primarily the result of increased net interest income after provision for mortgage loan losses, due to growth in and increased credit quality of our mortgage loan portfolio. This increase was partially offset by a decrease in servicing income, net of amortization and impairment, and an increase in total operating expenses during the three and six months ended June 30, 2004. Due to the higher rated credit quality mix, we continue to see lower weighted average coupons on our mortgage loan portfolio and we continue to experience lower delinquencies in the 2002 and 2003 portfolio compared to the 2001 portfolio. In addition, lower interest rates caused higher refinance activity, which generated higher prepayment penalty income during the first six months of 2004 compared to the first six months of 2003. To the extent interest rates continue to rise in the second half of 2004, we would expect an increase in the interest rates we charge on the mortgage loans we originate, decreases in our loan prepayments, and increases in our servicing income. In addition, because of our intent to focus to some extent on higher interest rates, lower credit grade products, the credit characteristics of our mortgage loan production may be lower than we experienced in 2003. As a result, we expect to charge higher interest rates on the loans we originate in 2004 than the interest rates earned on loans we originated in 2003; however, we may also experience more delinquencies and defaults, the risk of which is typically greater with lower credit quality loans

        Total Net Revenues. Total net revenues increased $8.9 million, or 17%, to $60.1 million for the three months ended June 30, 2004, from $51.2 million for the three months ended June 30, 2003. Total net revenues increased $22.8 million, or 23%, to $121.5 million for the six months ended June 30, 2004, from $98.7 million for the six months ended June 30, 2003. Our increase in total net revenues was due to an increase in total net interest income after provision for mortgage loan losses resulting from the continued growth of our owned portfolio and increase in prepayment penalty income, partially offset by a decrease in servicing income, net of amortization and impairment, resulting from an increase in temporary impairment of our MSRs recorded during the first six months of 2004.


        Payroll and Related Expenses. Payroll and related expenses increased $4.2 million, or 31%, to $17.6 million for the three months ended June 30, 2004, from $13.4 million for the three months ended June 30, 2003. Payroll and related expenses increased $5.5 million, or 20%, to $33.2 million for the six months ended June 30, 2004, from $27.7 million for the six months ended June 30, 2003. Specifically:

  o Severance expense increased $1.7 million, or 1,700%, to $1.8 million for the three months ended June 30, 2004, from $0.1 million for the three months ended June 30, 2003. Severance expense increased $1.4 million, or 350%, to $1.8 million for the six months ended June 30, 2004, from $0.4 million for the six months ended June 30, 2003. The severance expense increase is due to the resignation of our President/Chief Operating Officer in June 2004 and the associated provisions contained in his employment agreement relating thereto;

  o Executive compensation plan expense increased to $1.1 million and $1.3 million for the three and six months ended June 30, 2004, respectively, from none for both the three and six months ended June 30, 2003 primarily due to vesting of restricted stock units upon the resignation of our President/Chief Operating Officer.

  o Salary expense increased $0.9 million, or 8%, to $11.7 million for the three months ended June 30, 2004, from $10.8 million for the three months ended June 30, 2003. Salary expense increased $2.2 million, or 10%, to $23.5 million for the six months ended June 30, 2004, from $21.3 million for the six months ended June 30, 2003; and

  o Bonus expense increased $0.8 million, or 57%, to $2.2 million for the three months ended June 30, 2004 from $1.4 million for the three months ended June 30, 2003. Bonus expense increased $1.3 million, or 43%, to $4.3 million for the six months ended June 30, 2004 from $3.0 million for the six months ended June 30, 2003.


        Salary and bonus expenses primarily increased because of the increase in employees from the second quarter of 2003 to the second quarter of 2004. The increase in salary expense was also attributed to normal merit increases granted year over year. Deferred payroll and related expenses, as they related to direct loan origination costs, increased $2.5 million, or 36%, to $9.4 million for the three months ended June 30, 2004, from $6.9 million for the three months ended June 30, 2003, mainly due to an increase in production during the second quarter of 2004. Deferred payroll and related expenses, as they related to direct loan origination costs, increased $3.6 million, or 28%, to $16.5 million for the six months ended June 30, 2004, from $12.9 million for the six months ended June 30, 2003, mainly due to an increase in production during the three and six months ended June 30, 2004.

        We expect payroll and related expenses to continue to increase as we continue to grow our staffing to support further loan production growth, third party servicing acquisitions, and to ensure compliance with REIT qualification rules. We employed 1,173 predominantly full time employees as of June 30, 2004, compared to 1,154 as of June 30, 2003.

        General and Administrative Expenses. General and administrative expenses increased $2.0 million, or 18%, to $13.4 million for the three months ended June 30, 2004, from $11.4 million for the three months ended June 30, 2003. General and administrative expenses increased $3.6 million, or 16%, to $26.1 million for the six months ended June 30, 2004, from $22.5 million for the six months ended June 30, 2003. The following factors contributed to the increase in general and administrative expenses:

  o a $0.4 million increase and a $0.8 million increase for the three and six months ended June 30, 2004, compared to the three and six months ended June 30, 2003, respectively, in insurance expense relating to increases in our directors’ and officers’ liability insurance;

  o a $0.3 million increase and a $0.5 million increase for the three and six months ended June 30, 2004, compared to the three and six months ended June 30, 2003, respectively, in maintenance agreement expense and an increase of $0.8 million increase and a $1.6 million increase for the three and six months ended June 30, 2004 compared to the three and six months ended June 30, 2003, respectively, in depreciation expense relating to an increased number of computer systems and fixed asset acquisitions; and

  o a $0.9 million increase and a $1.1 million increase for the three and six months ended June 30, 2004 compared to the three and six months ended June 30, 2003, respectively, in professional and consulting services direct expense generally related to increased consulting, legal, and accounting services relating to Sarbanes-Oxley and SEC requirements.



        Selected Ratios. As we continue to build our marketplace and our relationships as well as continue to grow our mortgage loan portfolio, we anticipate improvements in our efficiency ratio. The increase in our efficiency ratio for the three and six months ended June 30, 2004 compared to the three and six months ended June 30, 2003 was primarily a result of severance and executive compensation expense recorded during the second quarter of 2004. Our efficiency ratio and our operating expenses as a percentage of average assets were the following for the three and six months ended June 30, 2004 compared to the three and six months ended June 30, 2003:

Selected Ratios For the Three and Six Months Ended June 30, 2004 and 2003

Three Months Ended June 30,
Six Months Ended June 30,
2004
2003
% Variance
2004
2003
% Variance
Efficiency ratio       48 .2%   42 .9%   12 .4%   48 .8%   45 .0%   8 .4%
Operating expenses as a percentage    
   of average assets       2 .4%   2 .3%   4 .3%   2 .4%   2 .4%  

        Effective Tax Rate. We experienced a 33.8% effective tax rate for the three months ended June 30, 2004, compared to a 38.5% effective tax rate for the three months ended June 30, 2003. We experienced a 34.5% effective tax rate for the six months ended June 30, 2004, compared to a 38.4% effective tax rate for the six months ended June 30, 2003. On January 1, 2003, we elected REIT status for one of our subsidiaries, which was deemed to be a captive REIT, that resulted in a lower effective tax rate for 2004 compared to 2003. We expect a significant decrease in our future tax expense if we consummate our proposed REIT conversion and we continue to satisfy the requirements for taxation as a REIT going forward.

Business Segment Results

Three Months Ended June 30,
Six Months Ended June 30,
2004
2003
2004
2003
(in thousands)
Segment Net Revenues:                    
   Portfolio     $ 53,154   $ 42,952   $ 109,659   $ 82,938  
   Servicing       6,931     8,202     11,823     15,782  
   Wholesale                    
   Correspondent                    
   Retail                    




      Total segment net revenues     $ 60,085   $ 51,154   $ 121,482   $ 98,720  




Segment Net Operating Income (Loss):    
   Portfolio     $ 58,106   $ 47,458   $ 118,350   $ 90,912  
   Servicing(1)       (866 )   2,013     (3,685 )   3,633  
   Wholesale       (11,220 )   (8,581 )   (20,745 )   (17,830 )
   Correspondent       (4,229 )   (3,202 )   (7,518 )   (6,319 )
   Retail       (15,450 )   (12,601 )   (29,703 )   (24,404 )




      Total segment net operating income (loss)     $ 26,341   $ 25,087   $ 56,699   $ 45,992  





  (1) We include all costs to service mortgage loans within the servicing segment.

        We operate our business through five core business segments, portfolio, servicing, wholesale, correspondent, and retail mortgage loan production. The portfolio segment uses our equity capital and borrowed funds to invest in our mortgage loan portfolio, to produce net interest income. The servicing segment services loans, seeking to ensure that loans are repaid in accordance with their terms. The wholesale segment purchases and originates non-conforming residential mortgage loans through relationships with various mortgage companies and mortgage brokers. The correspondent segment purchases mortgage loans from correspondent lenders following a complete re-underwriting of each mortgage loan. The retail segment originates non-conforming mortgage loans directly to borrowers through its 25 branch offices.

        The wholesale, correspondent, and retail segments collect revenues, such as origination and underwriting fees and certain other non-refundable fees, that are deferred and recognized over the life of the loan as an adjustment to interest income recorded in the portfolio segment. As such, these fees are not included below in the results of the wholesale, correspondent, and retail segments.

        In this section, we discuss performance and results of our business segments for the three and six months ended June 30, 2004 and 2003.

Portfolio Segment

Three Months Ended June 30,
Six Months Ended June 30,
2004
2003
2004
2003
(in thousands)
Net revenues                    
Interest income     $ 99,051   $ 83,577   $ 190,050   $ 158,832  
Interest expense       (36,045 )   (30,993 )   (69,212 )   (57,654 )




   Net interest income       63,006     52,584     120,838     101,178  
Provision for mortgage loan losses       (10,160 )   (9,677 )   (14,038 )   (18,291 )
   Net interest income after provision for mortgage    
   loan losses       52,846     42,907     106,800     82,887  
Gain on sale of mortgage assets       308     45     2,859     51  




   Total net revenues     $ 53,154   $ 42,952   $ 109,659   $ 82,938  




        We evaluate the performance of our portfolio segment based on total net revenues, or net interest income after provision for mortgage loan losses and gain on sale of mortgage assets, as measures of performance of our portfolio segment. The following discussion highlights changes in our portfolio segment.

        Three and Six Months Ended June 30, 2004 versus Three and Six Months Ended June 30, 2003

        Interest Income. Interest income increased $15.5 million, or 19%, to $99.1 million for the three months ended June 30, 2004, from $83.6 million for the three months ended June 30, 2003. Interest income increased $31.3 million, or 20%, to $190.1 million for the six months ended June 30, 2004, from $158.8 million for the six months ended June 30, 2003. The increase in interest income was due primarily to: (1) an increase in gross interest income from growth in our mortgage loan portfolio, partially offset by the impact of lower interest rates; (2) an increase in prepayment penalty income resulting from an increase in the prepayments of mortgages held in our owned portfolio; and (3) a decrease in the amortization of fair value hedges. These increases were partially offset by an increase in amortization of yield adjustments. As shown in the table below, for the three and six months ended June 30, 2004 compared to the three and six months ended June 30, 2003, our interest income increased $16.7 million and $36.3 million, respectively, due to an increase in the size of our mortgage loan portfolio but decreased $1.2 million and $5.1 million, respectively, as a result of a declining interest rate environment.

Rate/Volume Table For the Three and Six Months Ended June 30, 2004 Compared to the Three and Six Months Ended June 30, 2003

Three Months Ended June 30, 2004
Six Months Ended June 30, 2004
Change in
Rate

Change in
Volume

Total Change in
Interest Income

Change in
Rate

Change in
Volume

Total Change
in Interest
Income

(in thousands)
Securitized loans     $ (769 )   9,570     8,801   $ (4,760 ) $ 26,373   $ 21,613  
Warehouse loans       (848 )   6,141     5,293     (1,181 )   7,300     6,119  
Mortgage bonds       (698 )   (197 )   (895 )   (1,255 )   (371 )   (1,626 )
Other           4     4         (1 )   (1 )






Total     $ (2,315 ) $ 15,518   $ 13,203   $ (7,196 ) $ 33,301   $ 26,105  






Prepayment penalty income               2,271             5,113  


            $ 15,474           $ 31,218  


        The increase in interest income correlates to the growth of our mortgage loan portfolio. The mortgage loan portfolio increased $0.9 billion, or 21%, to $5.2 billion at June 30, 2004, from $4.3 billion at June 30, 2003. However, this growth was offset partially by the 58 and 61 basis point decrease in the gross weighted-average coupon rate due to the declining interest rate environment experienced for the three and six months ended June 30, 2004 and 2003, respectively, and an increase in credit grade in our mortgage loan portfolio. Our weighted-average credit score increased to 614 at June 30, 2004, from 606 at June 30, 2003. We anticipate that our gross interest income will continue to grow as our mortgage loan portfolio grows and as interest rates rise. We also expect that our interest income may increase in 2004 as we originate or purchase lower credit quality loans that typically yield higher interest. See “Mortgage Loan Portfolio.”

        Prepayment penalty income increased $2.3 million, or 31%, to $9.8 million for the three months ended June 30, 2004, from $7.5 million for the three months ended June 30, 2003. Prepayment penalty income increased $5.1 million, or 40%, to $17.7 million for the six months ended June 30, 2004, from $12.6 million for the six months ended June 30, 2003. The marketplace perception that interest rates would begin to rise in the near future appears to have contributed to the increase in prepayment penalty income earned, since mortgage loan prepayments tend to increase as interest rates are expected to increase. We expect that prepayment penalty income may decrease in the third quarter of 2004 if interest rates rise; however, we also expect to generate higher interest income on loans we originate during a rising interest rate environment to offset this decline. Effective July 1, 2003, government regulations related to the Alternative Mortgage Transactions Parity Act were amended to restrict the ability of state-chartered mortgage lenders to charge prepayment penalties on certain types of mortgage loans. Management expects that these amendments also could reduce our prepayment penalty income in future periods.

        Amortization expense of yield adjustments increased $0.1 million, or 2%, to $6.2 million for the three months ended June 30, 2004, from $6.1 million for the three months ended June 30, 2003. Amortization expense of yield adjustments increased $2.2 million, or 20%, to $13.2 million for the six months ended June 30, 2004, from $11.0 million for the six months ended June 30, 2003. This increase was predominantly caused by the amortization related to the yield adjustments on loans originated during 2003 and during the first six months of 2004, which increased due to the origination and purchase of more mortgage loans. The increase for the second quarter of 2004 was also attributable to increased prepayment speeds. We expect that the amortization of yield adjustments will continue to increase in 2004 due to our anticipated mortgage loan portfolio growth, and that generally our amortization of yield adjustments should increase as our interest income increases. We also expect our amortization of yield adjustments to fluctuate as prepayment speeds fluctuate in the future.


        The amortization expense of fair value hedges decreased $1.8 million, or 25%, to $5.3 million for the three months ended June 30, 2004, from $7.1 million for the three months ended June 30, 2003. The amortization expense of fair value hedges decreased $2.5 million, or 19%, to $10.8 million for the six months ended June 30, 2004, from $13.3 million for the six months ended June 30, 2003. The amortization of fair value hedges should decline in future years as the existing balance of $35.2 million at June 30, 2004 continues to decrease. We do not expect to use fair value hedges in the future, as we now use cash flow hedging for all hedging transactions.

        The following table presents the average yield on our interest-earning assets for the three and six months ended June 30, 2004 and 2003, respectively.

Interest Income Yield Analysis For the Three and Six Months Ended June 30, 2004 Compared to the Three and Six Months Ended June 30, 2003

Three Months Ended June 30, 2004
Three Months Ended June 30, 2003
Average
Balance

Interest
Income

Average
Yield

Average
Balance

Interest
Income

Average
Yield

(dollars in thousands)
Gross     $ 4,986,364   $ 100,793     8.09 % $ 4,115,044   $ 89,187     8.67 %
Add prepayment penalty income           9,794     0.79 %       7,523     0.73 %
Less amortization of yield adjustments(1)           (6,245 )   (0.5 0)%       (6,062 )   (0.5 9)%
Less amortization of fair value hedges           (5,291 )   (0.4 1)%       (7,071 )   (0.6 9)%






Total interest-earning assets     $ 4,986,364   $ 99,051     7.95 % $ 4,115,044   $ 83,577     8.12 %






Six Months Ended June 30, 2004
Six Months Ended June 30, 2003
Average
Balance

Interest
Income

Average
Yield

Average
Balance

Interest
Income

Average
Yield

(dollars in thousands)
Gross     $ 4,856,350   $ 196,440     8.09 % $ 3,919,175   $ 170,471     8.70 %
Add prepayment penalty income           17,703     0.73 %       12,589     0.64 %
Less amortization of yield adjustments(1)           (13,245 )   (0.5 5)%       (10,959 )   (0.5 6)%
Less amortization of fair value hedges           (10,848 )   (0.4 4)%       (13,269 )   (0.6 8)%






Total interest-earning assets     $ 4,856,350   $ 190,050     7.83 % $ 3,919,175   $ 158,832     8.10 %







  (1)         Yield adjustments include premiums, discounts, net deferred origination costs and nonrefundable fees.

        Interest Expense. Interest expense increased $5.0 million, or 16%, to $36.0 million for the three months ended June 30, 2004, from $31.0 million for the three months ended June 30, 2003. Interest expense increased $11.5 million, or 20%, to $69.2 million for the six months ended June 30, 2004, from $57.7 million for the six months ended June 30, 2003. The table below presents the total change in interest expense from the three and six months ended June 30, 2003 to the three and six months ended June 30, 2004, and the amount of the total change that is attributable to declining interest rates and an increase in our outstanding debt related to an increase in our loan production. As shown in the table below, for the three and six months ended June 30, 2004 compared to the three and six months ended June 30, 2003, our interest expense decreased $1.7 million and $3.0 million, respectively, as a result of a declining interest rate environment and increased $6.8 million and $14.6 million, respectively, due to an increase in our borrowings relating to an increase in our mortgage loan production.

Rate/Volume Table For the Three and Six Months Ended June 30, 2004 Compared to the Three and Six Months Ended June 30, 2003

Three Months Ended June 30, 2004
Six Months Ended June 30, 2004
Change in
Rate

Change in
Volume

Total Change in Interest Expense
Change in
Rate

Change in
Volume

Total Change in Interest Expense
(in thousands)
Securitization financing     $ (1,800 ) $ 5,152   $ 3,352   $ (3,044 ) $ 12,781   $ 9,737  
Warehouse financing:    
     Lines of credit       153     541     694     243     490     733  
     Repurchase agreements       (50 )   847     797     (221 )   1,069     848  
Other       (2 )   211     209     3     237     240  






Total     $ (1,699 ) $ 6,751   $ 5,052   $ (3,019 ) $ 14,577   $ 11,558  






        As seen in the table below, the increase in interest expense was primarily related to an increase in the average balance of borrowings of $1.0 billion, or 24%, to $5.2 billion for the three months ended June 30, 2004, from $4.2 billion for the three months ended June 30, 2003, and an increase in the average balance of borrowings of $1.1 billion, or 28%, to $5.1 billion for the six months ended June 30, 2004, from $4.0 billion for the six months ended June 30, 2003 as a result of the growth in our mortgage loan portfolio. This interest expense increase was partially offset by the accretion of yield adjustments for the three and six months ended June 30, 2004, as well as a decrease in the average yield on interest-bearing liabilities resulting from declining interest rates in the first six months of 2004. The accretion of yield adjustments decreased $1.3 million, or 15%, to $7.5 million for the three months ended June 30, 2004, from $8.8 million for the three months ended June 30, 2003. The accretion of yield adjustments decreased $1.2 million, or 7%, to $14.9 million for the six months ended June 30, 2004, from $16.1 million for the six months ended June 30, 2003. This was due to increased amortization of bond issuance costs as a result of issuing more bonds. The table below presents the average yield on our interest-bearing liabilities for the three and six months ended June 30, 2004 and 2003, respectively.

Interest Expense Yield Analysis For the Three and Six Months Ended June 30, 2004 Compared to the Three and Six Months Ended June 30, 2003

Three Months Ended June 30, 2004
Three Months Ended June 30, 2003
Average
Balance

Interest
Expense

Average
Yield

Average
Balance

Interest
Expense

Average
Yield

(dollars in thousands)
Warehouse financing     $ 198,354   $ 1,130     2.25 % $ 73,695   $ 457     2.46 %
Less compensating balance credits(1)           (203 )   (0.4 0)%       (225 )   (1.2 1)%






Net warehouse financing       198,354     927     1.85 %   73,695     232     1.25 %






Repurchase agreements       386,315     1,813     1.86 %   206,121     1,016     1.95 %
Securitization financing:    
Gross       4,587,307     39,397     3.44 %   3,857,752     36,262     3.76 %
Less net accretion of yield    
  adjustments (2)           (7,456 )   (0.6 5)%       (8,768 )   (0.9 1)%
Add amortization (accretion) of cash    
  flow hedges           (42 )   (0.0 1)%       1,054     0.11 %






Net securitization financing:       4,587,307     31,899     2.78 %   3,857,752     28,548     2.96 %






Notes payable       25,000     497     8.00 %   25,000     499     8.00 %
Other expenses           909             698      






Total interest-bearing liabilities     $ 5,196,976   $ 36,045     2.77 % $ 4,162,568   $ 30,993     2.98 %






Six Months Ended June 30, 2004
Six Months Ended June 30, 2003
Average
Balance

Interest
Expense

Average
Yield

Average
Balance

Interest
Expense

Average
Yield

(dollars in thousands)
Warehouse financing     $ 135,198   $ 1,574     2.32 % $ 74,705   $ 933     2.48 %
Less compensating balance credits(1)           (364 )   (0.5 4)%       (456 )   (1.2 1)%






Net warehouse financing       135,198     1,210     1.78 %   74,705     477     1.27 %






Repurchase agreements       361,258     3,322     1.83 %   246,619     2,475     2.00 %
Securitization financing:    
Gross       4,566,901     76,875     3.37 %   3,635,009     68,408     3.76 %
Less accretion of yield adjustments(2)           (14,921 )   (0.6 5)%       (16,072 )   (0.8 8)%
Add amortization (accretion) of cash    
 flow hedges           30     (0.0 1)%       (89 )   (0.0 1)%






Net securitization financing: .       4,566,901     61,984     2.71 %   3,635,009     52,247     2.87 %






Notes payable       25,000     995     8.00 %   25,000     992     8.00 %
Other expenses           1,701             1,463      






Total interest-bearing liabilities     $ 5,088,357   $ 69,212     2.72 % $ 3,981,333   $ 57,654     2.90 %







  (1) Compensating balance credits represent the amount of credits against interest expense placed on the value of balances held by our financial institutions.

  (2) Yield adjustments include premiums, discounts, bond issuance costs and accumulated other comprehensive income relating to cash flow hedging related to our bonds.



        Net Interest Margin. Our net interest margin remained constant at 5.1% for both the three months ended June 30, 2004 and 2003. Our net interest margin decreased slightly to 5.0% for the six months ended June 30, 2004, from 5.2% for the six months ended June 30, 2003. We anticipate that net interest margin may continue to stabilize in future periods if interest rates increase, as prepayments may begin to stabilize and/or decline, and as a result of management’s anticipated shift toward higher weighted average coupons from a somewhat lower credit quality product going forward.

        Provision for Mortgage Loan Losses. Provision for mortgage loan losses increased $0.5 million, or 5%, to $10.2 million for the three months ended June 30, 2004, from $9.7 million for the three months ended June 30, 2003. Provision for mortgage loan losses decreased $4.3 million, or 23%, to $14.0 million for the six months ended June 30, 2004, from $18.3 million for the six months ended June 30, 2003. The increase in the provision for the three months ended June 30, 2004 was primarily attributable to an increase in delinquencies and charge-offs during the quarter as the portfolio continues to age. However, the decrease in the provision for the six months ended June 30, 2004 is a result of the improved credit quality of our 2002 and 2003 originations, which have directly impacted our delinquency rates. Our mortgage loan portfolio’s weighted average median credit score increased to 614 as of June 30, 2004, from 606 as of June 30, 2003. To the extent our credit mix shifts to a lower rated credit quality mix in the future, we would expect our provisions for mortgage loan losses to increase as the portfolio ages. We also expect that our future provisions for mortgage loan losses may increase related to delinquent loan balances increasing in the future primarily as a result of the continued aging and growth of our mortgage loan portfolio. We did not make any significant changes in our reserve methodologies or assumptions during the six months ended June 30, 2004 and 2003.

        We saw a slight increase in delinquency rates and loan loss experience in our owned servicing portfolio in the second quarter of 2004 compared to the second quarter of 2003 by year of origination, or vintage, due to the aging and growth of the portfolio. However, relative to past production, measured as a percentage of the original balance, 2002, 2003, and 2004 delinquency rates are the lowest we have experienced since 1996. We believe this is the result of the credit mix of production we have originated or purchased. Loans with higher credit scores typically have lower frequency of foreclosure and loss, and our weighted average median credit score rose to 627 and 623 for the three and six months ended June 30, 2004, respectively, from 617 and 615, respectively, for the three and six months ended June 30, 2003. The chart below shows our cumulative losses by vintage.


        Also by looking at the portfolio on a static pool basis, or each year’s production over time, we are experiencing an increase in overall losses. This is expected as the portfolio seasons and more foreclosure events occur. However, losses on higher credit production, primarily 2002 and 2003 production, are lower than for 2001 production as losses from production in the earlier years were charged-off and replaced with loans of higher credit quality. With rising losses, loss severities have been increasing as well. This is also expected as aged REO properties begin to liquidate, even though property values are presumed to increase. Because loss severities typically increase as the portfolio gets older and refinance activity is expected to decrease, management expects our average loss severities to increase.

        The following table sets forth information about the delinquency and loss experience of our owned servicing portfolio.

Delinquency and Loss Experience Of Our Owned Portfolio For June 30, 2004 and 2003

June 30,
2004
2003
Total Delinquencies and Loss Experience
Owned Portfolio
(dollars in thousands)
Total outstanding principal balance (at period end)     $ 5,215,050   $ 4,319,424  
Delinquency (at period end):    
     30-59 days:    
         Principal balance     $ 251,075   $ 221,218  
         Delinquency percentage       4.81 %   5.12 %
     60-89 days:    
         Principal balance     $ 59,826   $ 65,490  
         Delinquency percentage       1.15 %   1.52 %
     90 days or more:    
         Principal balance     $ 36,889   $ 44,478  
         Delinquency percentage       0.71 %   1.03 %
Bankruptcies (1):    
         Principal balance     $ 96,978   $ 83,205  
         Delinquency percentage       1.86 %   1.93 %
Foreclosures:    
         Principal balance     $ 121,326   $ 87,399  
         Delinquency percentage       2.33 %   2.02 %
Real estate owned:    
         Principal balance     $ 42,891   $ 30,830  
         Delinquency percentage       0.82 %   0.71 %
Total seriously delinquent including real estate owned(2)     $ 337,301   $ 286,784  
Total seriously delinquent including real estate owned(2)       6.47 %   6.64 %
Total seriously delinquent excluding real estate owned     $ 294,410   $ 255,954  
Total seriously delinquent excluding real estate owned       5.65 %   5.93 %
Net losses on liquidated loans-trust basis-quarter ended(3)(4)     $ 11,007   $ 6,668  
Charge-offs - quarter ended(4)(5)     $ 9,497   $ 8,029  
Percentage of trust basis losses on liquidated loans(4)(6)       0.42 %   0.31 %
Percentage of charge-offs on liquidated loans(4)(6)       0.36 %   0.37 %
Loss severity on liquidated loans (4) (7)       37.99 %   33.60 %

  (1) Bankruptcies include both non-performing and performing loans in which the related borrower is in bankruptcy. Amounts included for contractually current bankruptcies for the owned portfolio for June 30, 2004 and 2003 are $15.8 million and $19.9 million, respectively.

  (2) Seriously delinquent is defined as loans that are 60 or more days delinquent, foreclosed, REO, or held by a borrower who has declared bankruptcy and is 60 or more days contractually delinquent.

  (3) Net losses on liquidated loans for our portfolio exclude losses of $5.9 million relating to sales of delinquent called loans purchased at a discount and certain recoveries during the first quarter of 2004.

  (4) Amounts are for the three months ended June 30, 2004 and 2003, respectively.

  (5) Charge-offs represent the losses recognized in our financial statements in accordance with GAAP. See reconciliation of trust to charge-offs below.

  (6) Annualized.

  (7) Loss severity is defined as the total loss amount divided by the actual unpaid principal balance at the time of liquidation. Total loss amounts include all accrued interest and interest advances, fees, principal balances, all costs of liquidating and all other servicing advances for taxes, property insurance, and other servicing costs incurred and invoiced to us within 90 days following the liquidation date.


        A reconciliation between trust losses and charge-offs is provided below.

Reconciliation of Trust Losses and Charge-offs For the Three Months Ended June 30, 2004 and 2003

For the Three Months Ended
June 30,

2004
2003
(in thousands)
Losses - trust basis     $ 11,007   $ 6,668  
Loan transfers to real estate owned       8,536     4,945  
Realized losses on real estate owned       (8,153 )   (4,908 )
Timing differences between liquidation and claims processing       (1,158 )   1,234  
Basis adjustments applied against loss           (194 )
Interest not advanced on warehouse       (60 )   (226 )
Other       (675 )   510  


Charge-offs (1)     $ 9,497   $ 8,029  



  (1) Charge-offs represent the losses recognized in our financial statements in accordance with GAAP.

  Servicing Segment

Three Months Ended June 30,
Six Months Ended June 30,
2004
2003
2004
2003
(in thousands)
Net Revenues                    
Gross servicing income     $ 12,277   $ 10,388   $ 23,206   $ 19,953  
Amortization and impairment       (5,346 )   (2,186 )   (11,383 )   (4,171 )




Servicing income, net of amortization and impairment     $ 8,202   $ 11,823   $ 15,782   $ 6,931  





        We evaluate the performance of our servicing segment based on servicing income, net of amortization and impairment, cost to service a loan, and delinquency levels as measures of the performance of the segment. We believe these measures assist investors by allowing them to evaluate performance of our servicing segment. The following discussion highlights changes in our servicing segment for the periods indicated.

Three and Six Months Ended June 30, 2004 versus Three and Six Months Ended June 30, 2003

        Servicing Income, Net of Amortization and Impairment. Servicing income, net of amortization and impairment, decreased $1.3 million, or 16%, to $6.9 million for the three months ended June 30, 2004, from $8.2 million for the three months ended June 30, 2003. Servicing income, net of amortization and impairment, decreased $4.0 million, or 25%, to $11.8 million for the six months ended June 30, 2004, from $15.8 million for the six months ended June 30, 2003. The increase in gross servicing income for the three and six months ended June 30, 2004 compared to the three and six months ended June 30, 2003 of $1.9 million and $3.3 million, respectively, was primarily the result of a higher average total servicing portfolio due to the continued growth in our owned portfolio as well as the acquisition of additional third party servicing rights. This increase was offset by an increase of $3.2 million and $7.2 million of amortization and impairment expense of MSRs for the three and six months ended June 30, 2004, respectively, compared to the three and six months ended June 30, 2003. The increase in MSR amortization expense was due to increased prepayment speeds during the second quarter of 2004, as well as increased servicing acquisitions and the use of discounted projected net servicing income as a prospective change in estimate in the first quarter of 2004, which further accelerates amortization expense and is more consistent with the underlying methods used to determine fair value. The increase in the MSR impairment was due to a temporary impairment of $1.9 million and $4.7 million for the three and six months ended June 30, 2004, respectively. We expect our servicing income, net of amortization and impairment, to increase as we grow our third party servicing portfolio. To the extent prepayment speeds decline in the second half of 2004, we would also anticipate a decline in our amortization and impairment expense. Information relating to our servicing income is shown in the table below:

Servicing Income For the Three and Six Months Ended June 30, 2004 Compared to the Three and Six Months Ended June 30, 2003

Three Months Ended June 30,
Six Months Ended June 30,
2004
2003
%Variance
2004
2003
% Variance
(dollars in thousands)
Average third party servicing portfolio     $ 5,678,958   $ 4,220,332     35 % $ 5,691,353   $ 4,034,326     41 %
Average owned portfolio     $ 5,066,652   $ 4,136,240     22 % $ 4,940,410   $ 3,912,569     26 %
Average total servicing portfolio     $ 10,745,609   $ 8,356,572     29 % $ 10,631,763   $ 7,946,894     34 %
Gross servicing income     $ 12,277   $ 10,388     18 % $ 23,206   $ 19,953     16 %
Amortization and impairment     $ 5,346   $ 2,186     145 % $ 11,383   $ 4,171     173 %
Servicing fees - third party portfolio(1)(2)       72     64         62     66  
Amortization - third party portfolio(1)       24     18         24     16  
Impairment - third party portfolio(1)       13     2         16     4  
Other servicing income - total servicing    
  portfolio(1)(3)       8     18         10     14  
Servicing income - total servicing    
  portfolio(1)       46     50         43     48  

  (1) Annualized and in basis points.

  (2) Includes master servicing fees.

  (3) Includes primarily late fees, electronic processing fees, and tax service fee expense. Ancillary fees are collected and recorded within other servicing income for both the third party portfolio as well as the owned portfolio.

  Our Mortgage Loan Servicing Portfolio

        In addition to servicing mortgage loans that we originate or purchase, we service mortgage loans for other lenders and investors. For the three and six months ended June 30, 2004, we purchased the rights to service $1.5 billion and $2.1 billion of mortgage loans, respectively.


        Our loan servicing portfolio as of June 30, 2004 is summarized below:

Number of Loans
Principal
Balance

Percent of
Total

Average Loan
Balance

(dollars in thousands)
Owned Portfolio:                    
 Saxon Capital, Inc. (1)       38,634   $ 5,215,050     46 % $ 135  
Third Party Servicing:    
Greenwich Capital, Inc.       28,953   $ 4,894,971     $ 169  
Dominion Capital (2)       12,581     928,709         74  
Credit Suisse First Boston       2,422     265,791         110  
Dynex Capital, Inc.       464     43,617         94  
Fannie Mae       216     5,736         27  
Various government entities and other investors       341     10,128         30  



Total third party servicing       44,977     6,148,952     54 %   137  



Total       83,611   $ 11,364,002       $ 136  




  (1) Includes loans we originated and purchased from July 6, 2001 to March 31, 2004.

  (2) Includes loans securitized by SCI Services, Inc. from May 1996 to July 5, 2001.

        Our mortgage loan servicing portfolio, including loans recorded on the condensed consolidated balance sheets, increased $1.5 billion, or 15%, to $11.4 billion at June 30, 2004, from $9.9 billion at December 31, 2003. The increase was due primarily to the origination and purchase of $1.7 billion of mortgage loans during the first six months of 2004 and the acquisition of servicing rights related to $2.1 billion of mortgage loans owned by non-affiliated companies during the first six months of 2004, partially offset by decreases caused by prepayments and losses totaling $2.2 billion.

        We believe we can continue to increase our servicing portfolio because competition in the non-conforming mortgage loan industry has been adversely affected by limited access to capital, lower than anticipated performance of seasoned portfolios, and industry consolidation. Competitors with limited access to capital have shifted their operations to selling loans, along with the related servicing rights, or have entered into strategic alliances with investment banks to increase their liquidity and access to the capital markets. This has resulted in an increasing number of asset-backed securities being issued by entities that do not perform servicing which is presenting opportunities for us to increase the size of our portfolio of loans serviced for third parties. We expect to purchase third party servicing rights for an additional $4.7 billion of mortgage loans through the third quarter of 2004, of which $1.6 billion were purchased in July 2004 for approximately $12.0 million.

        We include all costs to service mortgage loans within the servicing segment. We reduced our cost to service to 22 basis points for the second quarter of 2004, from 26 basis points for the second quarter of 2002 due to an increase in our overall servicing portfolio and credit quality of the owned portfolio, as well as a continued focus on operating efficiencies. We expect to see further reductions in our cost to service as we continue to grow our mortgage loan servicing portfolio.

        Our Delinquency and Loss Experience – Total Servicing Portfolio

        We experienced a decline in seriously delinquent accounts for our total servicing portfolio to 7.17% for the second quarter of 2004, from 10.00% for the second quarter of 2003. This was mainly a result of the higher credit quality of new production since 2001 as well as the higher credit quality of our additional third party purchases since 2002. Higher delinquencies on our third party servicing portfolio will negatively impact our servicing income and the fair value of our MSRs, and cause us to pay more in servicing advances. The following tables set forth information about the delinquency and loss experience of the mortgage loans we service (which are primarily loans we have originated or purchased and have been or will be securitized for the periods indicated).


June 30,
2004
2003
Total Delinquencies and Loss Experience (1)
Total Servicing Portfolio
(dollars in thousands)
Total outstanding principal balance (at period end)     $ 11,364,002   $ 8,318,228  
Delinquency (at period end):    
     30-59 days:    
         Principal balance     $ 536,522   $ 470,758  
         Delinquency percentage       4.72 %   5.66 %
     60-89 days:    
         Principal balance     $ 142,404   $ 147,664  
         Delinquency percentage       1.25 %   1.78 %
     90 days or more:    
         Principal balance     $ 94,971   $ 102,253  
         Delinquency percentage       0.84 %   1.23 %
Bankruptcies (2):    
         Principal balance     $ 272,043   $ 305,337  
         Delinquency percentage       2.39 %   3.67 %
Foreclosures:    
         Principal balance     $ 267,054   $ 242,624  
         Delinquency percentage       2.35 %   2.92 %
Real estate owned:    
         Principal balance     $ 93,809   $ 108,644  
         Delinquency percentage       0.83 %   1.31 %
Total seriously delinquent including real estate owned(3)     $ 814,810   $ 831,968  
Total seriously delinquent including real estate owned(3)       7.17 %   10.00 %
Total seriously delinquent excluding real estate owned     $ 721,001   $ 723,324  
Total seriously delinquent excluding real estate owned       6.34 %   8.70 %
Net losses on liquidated loans-trust basis-quarter ended(4)(5)     $ 29,396   $ 29,127  
Percentage of trust basis losses on liquidated loans(4)(6)       0.52 %   0.70 %
Loss severity on liquidated loans(4)(7)       45.46 %   42.78 %

  (1) Includes all loans we service.

  (2) Bankruptcies include both non-performing and performing loans in which the related borrower is in bankruptcy. Amounts included for contractually current bankruptcies for the total servicing portfolio for June 30, 2004 and 2003 are $41.0 million and $59.6 million, respectively.

  (3) Seriously delinquent is defined as loans that are 60 or more days delinquent, foreclosed, REO, or held by a borrower who has declared bankruptcy and is 60 or more days contractually delinquent.

  (4) Amounts are for the three months ended June 30, 2004 and 2003, respectively.

  (5) Net losses on liquidated loans exclude losses of $5.9 million relating to sales of delinquent called loans purchased at a discount and certain recoveries during the first quarter of 2004.

  (6) Annualized.

  (7) Loss severity is defined as the total loss amount divided by the actual unpaid principal balance at the time of liquidation. Total loss amounts include all accrued interest and interest advances, fees, principal balances, all costs of liquidating and all other servicing advances for taxes, property insurance, and other servicing costs incurred and invoiced to us within 90 days following the liquidation date.



Delinquency by Credit Grade by Year Funded (1)(2)

Percentage 60+ Days Delinquent
Year
Original
Balance

Balance
Outstanding

Percentage
of Original
Remaining

> 650
650 to
601

600-551
550-526
<=525
Unavailable
Total
Cumulative
Loss
Percentage
(3)

Loss
Severity
(4)(5)

(dollars in thousands)
Pre-divestiture:                                                    
1996     $ 741,645   $ 17,896     2.4 %       16.09 %   7.19 %       3.25 %   8.32 %   7.01 %   1.92 %   31.47 %
1997     $ 1,769,538   $ 71,798     4.1 %   2.29 %   5.10 %   5.58 %   8.38 %   6.92 %   10.39 %   6.25 %   3.19 %   38.76 %
1998     $ 2,084,718   $ 168,733     8.1 %   9.77 %   9.80 %   18.57 %   24.02 %   23.75 %   13.25 %   15.02 %   3.82 %   40.11 %
1999     $ 2,381,387   $ 347,838     14.6 %   13.43 %   17.06 %   26.57 %   32.03 %   37.70 %   24.81 %   25.05 %   4.43 %   41.64 %
2000     $ 2,078,637   $ 375,599     18.1 %   12.99 %   19.63 %   30.61 %   37.37 %   41.31 %   33.24 %   30.55 %   4.50 %   41.93 %
2001     $ 499,879   $ 113,102     22.6 %   3.67 %   27.43 %   24.45 %   31.94 %   44.34 %   46.38 %   26.27 %   2.49 %   49.04 %
Post-divestiture:    
2001     $ 1,833,357   $ 499,507     27.2 %   7.39 %   15.54 %   22.08 %   30.54 %   41.37 %   33.43 %   22.48 %   2.03 %   35.89 %
2002     $ 2,484,074   $ 1,051,179     42.3 %   4.26 %   7.87 %   13.32 %   19.41 %   28.84 %   22.62 %   11.46 %   0.62 %   30.57 %
2003     $ 2,842,942   $ 2,034,197     71.6 %   1.98 %   2.75 %   4.26 %   8.72 %   11.92 %   8.28 %   4.12 %   0.05 %   16.56 %
2004     $ 1,722,689   $ 1,299,644     75.4 %   0.10 %   0.46 %   0.29 %   1.14 %   2.79 %   2.94 %   0.50 %        

  (1) Includes loans originated or purchased by us and our predecessor.

  (2) As of June 30, 2004.

  (3) Includes securitization losses and losses incurred from loan repurchases, delinquent loan sales, and unsecuritized loans.

  (4) Loss severity is defined as the total loss amount divided by the actual unpaid principal balance at the time of liquidation. Total loss amounts include all accrued interest and interest advances, fees, principal balances, all costs of liquidating and all other servicing advances for taxes, property insurance, and other servicing costs incurred and invoiced to us within 90 days following the liquidation date.

  (5) Loss severity amounts are cumulative for each respective funded year.

Mortgage Loan Production Segments

        We evaluate the performance of our mortgage loan production segments based on production levels and net cost to produce as measures of the performance of those segments. We believe the characteristics and level of mortgage loan production and related cost to produce assists investors by allowing them to evaluate performance of our mortgage loan production segments. The following discussion highlights changes in our mortgage loan production segments.

Wholesale Segment

        Three and Six Months Ended June 30, 2004 versus Three and Six Months Ended June 30, 2003

        Wholesale loan production increased $142.9 million, or 51%, to $425.4 million for the three months ended June 30, 2004, from $282.5 million for the three months ended June 30, 2003. Wholesale loan production increased $169.4 million, or 30%, to $726.6 million for the six months ended June 30, 2004, from $557.2 million for the six months ended June 30, 2003. This favorable production trend was primarily the result of the marketplace perception that interest rates would increase in the near future, a change in management in the wholesale segment that took place in the first quarter of 2003, and a change in our pricing methodology to become more competitive and gain market share. Our weighted average median credit scores increased slightly, to 636 and 632 for the three and six months ended June 30, 2004, respectively, from 632 and 629, respectively, for the three and six months ended June 30, 2003. We also saw an increase in our average balance per loan and the number of loans originated for both the three and six months ended June 30, 2004 compared to the three and six months ended June 30, 2003. We have seen an increase in our application volume quarter to quarter, and expect that this will result in increased production in the future. In 2004, we expect our resulting credit mix to be similar to what we experienced in 2002, at which time 22% of our total production had credit scores higher than 651.


        The following table sets forth selected information about our wholesale loan production for the three and six months ended June 30, 2004 and 2003:

For the Three Months Ended June 30,
For the Six Months Ended June 30,
2004
2003
Variance
2004
2003
Variance
(dollars in thousands)
Loan production     $ 425,415   $ 282,460     50.61 % $ 726,621   $ 557,185     30.41 %
Average principal balance per loan     $ 166   $ 135     22.96 % $ 166   $ 142     16.90 %
Number of loans originated       2,560     2,092     22.37 %   4,367     3,924     11.29 %
Combined weighted average initial loan to value (LTV)       81.12 %   80.66 %   0.57 %   81.11 %   79.84 %   1.59 %
Percentage of first mortgage loans owner occupied       91.72 %   90.12 %   1.78 %   91.67 %   90.55 %   1.24 %
Percentage with prepayment penalty       73.41 %   73.77 %   (0.49 )%   73.92 %   73.59 %   0.45 %
Weighted average median credit score(1)       636     632     4 poi nts   632     629     3 poi nts
Percentage fixed rate mortgages       27.89 %   30.88 %   (9.68 )%   26.76 %   30.81 %   (13.1 5)%
Percentage adjustable rate mortgages       72.11 %   69.12 %   4.33 %   73.24 %   69.19 %   5.85 %
Weighted average interest rate:    
     Fixed rate mortgages       7.52 %   8.30 %   (9.40 )%   7.60 %   8.34 %   (8.87 )%
     Adjustable rate mortgages       6.78 %   7.30 %   (7.12 )%   6.80 %   7.50 %   (9.33 )%
     Gross margin - adjustable rate mortgages(2)       5.67 %   4.92 %   15.24 %   5.43 %   5.07 %   7.10 %
Average number of account executives       126     133     (5.26 )%   128     133     (3.76 )%
Volume per account executive     $ 3,376   $ 2,124     58.95 % $ 5,677   $ 4,189     35.52 %
Loans originated per account executive       20     16     25.00 %   34     30     13.33 %

  (1) The credit score is determined based on the median of FICO, Empirica, and Beacon credit scores.

  (2) The gross margin is the amount added to the applicable index rate, subject to rate caps and limits, to determine the interest rate.

  

        The following table highlights the net cost to produce loans for our wholesale segment for the three and six months ended June 30, 2004 and 2003:


For the Three Month Ended
June 30, 2004

For the Three Months Ended
June 30, 2003

Incurred
Deferred
Recognized
Incurred
Deferred
Recognized
Fees collected (1)       (31 )   31         (36 )   36      
General and administrative    
  production costs (1)(2)       201     (100 )   101     245     (96 )   149  
Premium paid (1)       93     (93 )       88     (88 )    






Net cost to produce (1)       263     (162 )   101     297     (148 )   149  






Net cost per loan    
(dollars in thousands)     $ 4.3     $ 4.2      


For the Six Month Ended
June 30, 2004

For the Six Months Ended
June 30, 2003

Incurred
Deferred
Recognized
Incurred
Deferred
Recognized
Fees collected (1)       (31 )   31         (36 )   36      
General and administrative    
  production costs (1)(2)       221     (101 )   120     262     (93 )   169  
Premium paid (1)       100     (100 )       86     (86 )    






Net cost to produce (1)       290     (170 )   120     312     (143 )   169  






Net cost per loan    
(dollars in thousands)     $ 4.8     $ 4.5      



  (1) In basis points.

  (2) Excludes corporate overhead costs. Includes depreciation and amortization expense.

        For the three months ended June 30, 2004, our net cost to produce decreased 34 basis points, or 11%, from the three months ended June 30, 2003. For the six months ended June 30, 2004, our net cost to produce decreased 22 basis points, or 7%, from the six months ended June 30, 2003. During the first six months of 2004, we experienced a reduction in our collected fees from levels achieved in the first six months of 2003. This reduction was due mainly to higher credit quality loan production. During 2004, we expect our collected fees to stabilize at 2003 levels to the extent we are able to increase our lower credit quality production. We saw an increase in the premiums we pay to mortgage brokers during the first six months of 2004. Our general and administrative production costs decreased by 18% and 16%, for the three and six months ended June 30, 2004 compared to the three and six months ended June 30, 2003, respectively, which was primarily due to a reduction in our account executives and reduced severance costs as well as increases in our average loan size. We experienced an increase in our net cost per loan during the three and six months ended June 30, 2004 compared to the three and six months ended June 30, 2003, mainly due to an increase in the amount of premiums paid on a per loan basis. We have several initiatives planned to further improve our operating efficiencies and anticipate a modest reduction in net cost to produce loans for the wholesale segment in 2004.

  


Correspondent Segment

        Over the past three years we have generally seen a steady decline in our bulk purchases. Our bulk prices include a review of each loan for conformity to our underwriting guidelines prior to purchasing the pool. The decreasing rate environment brought a number of new investors into the market, which increased competition and caused pricing to escalate to levels, which would not provide us an adequate return on investment in the bulk market. We maintained our pricing discipline in the bulk market and, therefore, concentrated our efforts on increasing flow production. If pricing competition lessens and the bulk market becomes more economical for us as it did in the second quarter of 2004, we may choose to increase our bulk volume going forward.

        Three and Six Months Ended June 30, 2004 versus Three and Six Months Ended June 30, 2003

        Correspondent bulk loan production increased $10.8 million, or 31%, to $45.6 million for the three months ended June 30, 2004, from $34.8 million for the three months ended June 30, 2003. Correspondent bulk loan production decreased $71.0 million, or 48%, to $78.3 million for the six months ended June 30, 2004, from $149.3 million for the six months ended June 30, 2003. Our weighted average median credit scores increased slightly, to 601 and 598 for the three and six months ended June 30, 2004, respectively, from 579 and 570, respectively, for the three and six months ended June 30, 2003; however, we experienced declines in our weighted average interest rates over the same periods. We saw an increase in our average balance per loan for both the three and six months ended June 30, 2004 compared to the three and six months ended June 30, 2003. We also saw declines in the percentage of our production with prepayment penalties, primarily related to amended government regulations, and we expect this trend to continue.

        The following table sets forth selected information about loans purchased by our correspondent segment through bulk delivery for the three and six months ended June 30, 2004 and 2003:

For the Three Months Ended June 30,
For the Six Months Ended June 30,
2004
2003
Variance
2004
2003
Variance
(dollars in thousands)
Loan production - bulk     $ 45,601   $ 34,774     31.14 % $ 78,320   $ 149,348     (47.5 6)%
Average principal balance per loan     $ 172   $ 146     17.81 % $ 167   $ 139     20.14 %
Number of loans originated       265     238     11.34 %   469     1,074     (56.3 3)%
Combined weighted average initial LTV       78.72 %   78.93 %   (0.27 )%   78.79 %   81.94 %   (3.84 )%
Percentage of first mortgage loans owner occupied       96.18 %   95.56 %   0.65 %   97.33 %   96.56 %   0.80 %
Percentage with prepayment penalty       77.16 %   94.49 %   (18.3 4)%   80.43 %   93.08 %   (13.5 9)%
Weighted average median credit score(1)       601     579     22 p oints   598     570     28 p oints
Percentage fixed rate mortgages       29.43 %   25.18 %   16.88 %   25.95 %   19.79 %   31.13 %
Percentage adjustable rate mortgages       70.57 %   74.82 %   (5.68 )%   74.05 %   80.21 %   (7.68 )%
Weighted average interest rate:    
     Fixed rate mortgages       7.05 %   8.27 %   (14.7 5)%   7.26 %   8.64 %   (15.9 7)%
     Adjustable rate mortgages       7.11 %   8.37 %   (15.0 5)%   7.35 %   8.57 %   (14.2 4)%
     Gross margin - adjustable rate mortgages(2)       5.83 %   6.92 %   (15.7 5)%   6.05 %   6.60 %   (8.33 )%

  (1) The credit score is determined based on the median of FICO, Empirica, and Beacon credit scores. (2) The gross margin is the amount added to the applicable index rate, subject to rate caps and limits, to determine the interest rate.

        Correspondent flow loan production increased $7.9 million, or 4%, to $208.3 million for the three months ended June 30, 2004, from $200.4 million for the three months ended June 30, 2003. Correspondent flow loan production decreased $23.6 million, or 7%, to $319.3 million for the six months ended June 30, 2004, from $342.9 million for the six months ended June 30, 2003. This unfavorable production trend for the six months ended June 30, 2004 was primarily attributable to market conditions and increased pricing competition in the first quarter of 2004; however, market conditions improved during the second quarter of 2004 which contributed to our favorable production trend for the quarter. Our weighted average median credit scores have increased, to 622 and 620 for the three and six months ended June 30, 2004, respectively, from 605 and 604 for the three and six months ended June 30, 2003; however, we experienced declines in our average coupon rate. We also saw declines in our percentage of our production with prepayment penalties, primarily related to amended government regulations, and we expect this trend to continue.

        The following table sets forth selected information about loans purchased by our correspondent segment through flow delivery for the three and six months ended June 30, 2004 and 2003:


For the Three Months Ended June 30,
For the Six Months Ended June 30,
2004
2003
Variance
2004
2003
Variance
(dollars in thousands)
Loan production - flow     $ 208,320   $ 200,441     3.93 % $ 319,326   $ 342,901     (6.88 )%
Average principal balance per loan     $ 174   $ 161     8.07 % $ 165   $ 162     1.85 %
Number of loans originated       1,199     1,245     (3.69 )%   1,933     2,117     (8.69 )%
Combined weighted average initial LTV       79.27 %   79.63 %   (0.45 )%   79.61 %   78.82 %   1.00 %
Percentage of first mortgage loans owner occupied       93.00 %   95.33 %   (2.44 )%   93.16 %   95.01 %   (1.95 )%
Percentage with prepayment penalty       75.03 %   82.76 %   (9.34 )%   73.61 %   83.07 %   (11.3 9)%
Weighted average median credit score(1)       622     605     17 p oints   620     604     16 p oints
Percentage fixed rate mortgages       31.79 %   31.68 %   0.35 %   30.94 %   31.88 %   (2.95 )%
Percentage adjustable rate mortgages       68.21 %   68.32 %   (0.16 )%   69.06 %   68.12 %   1.38 %
Weighted average interest rate:    
     Fixed rate mortgages       7.36 %   7.93 %   (7.19 )%   7.56 %   8.00 %   (5.50 )%
     Adjustable rate mortgages       6.97 %   7.94 %   (12.2 2)%   7.14 %   8.01 %   (10.8 6)%
     Gross margin - adjustable rate mortgages(2)       4.81 %   5.02 %   (4.18 )%   4.80 %   5.07 %   (5.33 )%

  (1) The credit score is determined based on the median of FICO, Empirica, and Beacon credit scores.

  (2) The gross margin is the amount added to the applicable index rate, subject to rate caps and limits, to determine the interest rate.

        The following table sets forth selected information about our sales representatives in the correspondent segment for the three and six months ended June 30, 2004 and 2003:

For the Three Months Ended June 30,
For the Six Months Ended June 30,
2004
2003
Variance
2004
2003
Variance
(dollars in thousands)
Loan production - bulk     $ 45,601   $ 34,774     31.14 % $ 78,320   $ 149,348     (47.5 6)%
Loan production - flow     $ 208,320   $ 200,441     3.93 % $ 319,326   $ 342,901     (6.88 )%
Total loan production     $ 253,921   $ 235,215     7.95 % $ 397,646   $ 492,249     (19.2 2)%
Number of loans originated       1,464     1,483     (1.28 )%   2,402     3,191     (24.7 3)%
Average number of sales representatives       8     6     33.33 %   8     6     33.33 %
Volume per sales representative     $ 31,740   $ 39,203     (19.0 4)% $ 49,706   $ 82,042     (39.4 1)%
Loan production per sales representative       183     247     (25.9 1)%   300     532     (43.6 1)%

  


        The following table highlights the net cost to produce loans for our correspondent segment for the three and six months ended June 30, 2004 and 2003:

For the Three Month Ended
June 30, 2004

For the Three Months Ended
June 30, 2003

Incurred
Deferred
Recognized
Incurred
Deferred
Recognized
Fees collected (1)       (8 )   8         (9 )   9      
General and administrative    
  production costs (1)(2)       85         85     85         85  
Premium paid (1)       244     (244 )       281     (281 )    





Net cost to produce (1)       321     (236 )   85     357     (272 )   85  






Net cost per loan    
(dollars in thousands)     $ 5.6     $ 5.7      


For the Six Month Ended
June 30, 2004

For the Six Months Ended
June 30, 200

Incurred
Deferred
Recognized
Incurred
Deferred
Recognized
Fees collected (1)       (8 )   8         (7 )   7      
General and administrative    
  production costs (1)(2)       101         101     80         80  
Premium paid (1)       259     (259 )       315     (315 )    






Net cost to produce (1)       352     (251 )   101     388     (308 )   80  






Net cost per loan    
(dollars in thousands)     $ 5.8     $ 6.0      



  (1) In basis points.

  (2) Excludes corporate overhead costs. Includes depreciation expense.

        For the three months ended June 30, 2004, our net cost to produce decreased 36 basis points, or 10%, from the three months ended June 30, 2003. For the six months ended June 30, 2004, our net cost to produce decreased 36 basis points, or 9%, from the six months ended June 30, 2003. General and administrative expenses were higher for the six months ended June 30, 2004 compared to the six months ended June 30, 2003 due to the additional staffing in the first quarter of 2004; however these increases were offset by lower commission expense resulting from decreased production levels. We also experienced a decrease in premiums paid in the three and six months ended June 30, 2004 compared to the three and six months ended June 30, 2003. As we move forward, our goal is to reduce our net cost to produce and our net cost per loan.

  


Retail Segment

        Three and Six Months Ended June 30, 2004 versus Three and Six Months Ended June 30, 2003

        Retail originations increased $4.1 million, or 18%, to $264.6 million for the three months ended June 30, 2004, from $223.6 million for the three months ended June 30, 2003. Retail originations increased $56.1 million, or 14%, to $462.1 million for the six months ended June 30, 2004, from $406.0 million for the six months ended June 30, 2003. The number of loans originated also increased for the three and six months ended June 30, 2004 compared to the three and six months ended June 30, 2003. This favorable production trend was primarily the result of the marketplace perception that interest rates would increase in the near future and the result of changing our pricing methodology to become more competitive and gain market share. Our weighted average interest rates experienced declines during the three and six months ended June 30, 2004 due to the declining interest rate environment. We expect the change in the credit mix during the fourth quarter of 2003 for the retail segment to begin to positively impact our net interest income during 2004. We conduct direct marketing activities to increase the number of A minus customers in our local branch network; however, these marketing efforts can take six to twelve months to generate loan volume.

        The following table sets forth selected information about our retail loan originations for the three and six months ended June 30, 2004 and 2003:

For the Three Months Ended June 30,
For the Six Months Ended June 30,
2004
2003
Variance
2004
2003
Variance
(dollars in thousands)
Loan originations     $ 264,619   $ 223,633     18.33 % $ 462,130   $ 405,979     13.83 %
Average principal balance per loan     $ 131   $ 128     2.34 % $ 127   $ 129     (1.55 )%
Number of loans originated       2,019     1,747     15.57 %   3,643     3,147     15.76 %
Combined weighted average initial LTV       79.61 %   79.40 %   0.26 %   79.83 %   79.48 %   0.44 %
Percentage of first mortgage loans owner occupied       95.46 %   94.80 %   0.70 %   95.68 %   94.80 %   0.93 %
Percentage with prepayment penalty       65.96 %   65.22 %   1.13 %   65.46 %   67.95 %   (3.66 )%
Weighted average median credit score (1)       621     616     5 poi nts   619     619      
Percentage fixed rate mortgages       62.65 %   59.29 %   5.67 %   61.30 %   62.16 %   (1.38 )%
Percentage adjustable rate mortgages       37.35 %   40.71 %   (8.25 )%   38.70 %   37.84 %   2.27 %
Weighted average interest rate:    
     Fixed rate mortgages       6.91 %   7.23 %   (4.43 )%   6.93 %   7.29 %   (4.94 )%
     Adjustable rate mortgages       7.17 %   7.64 %   (6.15 )%   7.21 %   7.62 %   (5.38 )%
     Gross margin - adjustable rate mortgages(2)       6.01 %   5.92 %   1.52 %   5.78 %   5.89 %   (1.87 )%
Average number of loan officers       207     230     (10.0 0)%   223     221     0.90 %
Volume per loan officer     $ 1,278   $ 972     31.48 % $ 2,072   $ 1,837     12.79 %
Loans originated per loan officer       10     8     25.00 %   16     14     14.29 %

  (1) The credit score is determined based on the median of FICO, Empirica, and Beacon credit scores.

  (2) The gross margin is the amount added to the applicable index rate, subject to rate caps and limits, to determine the interest rate.

  


        The following table highlights the net cost to produce loans for our retail segment for the three and six months ended June 30, 2004 and 2003:

For the Three Month Ended
June 30, 2004

For the Three Months Ended
June 30, 2003

Incurred
Deferred
Recognized
Incurred
Deferred
Recognized
Fees collected (1)       (246 )   246         (207 )   207      
General and administrative    
  production costs (1)(2)       474     (192 )   282     487     (185 )   302  






Net cost to produce (1)       228     54     282     280     22     302  






Net cost per loan    
(dollars in thousands)       $3.0       $3.7      


For the Six Month Ended
June 30, 2004

For the Six Months Ended
June 30, 2003

Incurred
Deferred
Recognized
Incurred
Deferred
Recognized
Fees collected (1)       (246 )   246         (218 )   218      
General and administrative    
   production costs (1)(2)       530     (198 )   332     510     (180 )   330  






Net cost to produce (1)       284     48     332     292     38     330  






Net cost per loan    
(dollars in thousands)       $3.6       $3.9      



  (1) In basis points.

  (2) Excludes corporate overhead costs. Includes depreciation expense.

        For the three months ended June 30, 2004, our net cost to produce decreased 52 basis points, or 19%, from the three months ended June 30, 2003. For the six months ended June 30, 2004, our net cost to produce decreased 8 basis points, or 3%, from the six months ended June 30, 2003. We collected higher fees on a per loan basis for both the three and six months ended June 30, 2004 compared to the three and six months ended June 30, 2003.. Commission expense was higher due to increased production for the three and six months ended June 30, 2004 as compared to the three and six months ended June 30, 2003. With the rising rate environment in retail, we have maintained our retail operation and focused on consolidating expenses and making the branches more efficient at originating a more appropriate mix of business than the prior year.

  

Called Loans

        We generally have the option, called a clean-up call option, to purchase mortgage loans in a securitized pool for which we act as servicer or master servicer once the aggregate principal balance of the remaining mortgage loans in the securitized pool is less than a specified percentage (generally 10%) of the original aggregate principal balance of the pool at the time of the securitization. We refer to the loans we acquire upon exercise of a clean-up call option as called loans. We routinely review the securitized pools subject to clean-up call options, and frequently determine it to be to our advantage to call those loans.

        Because our called loan purchases represent a more seasoned portfolio than the new production we have originated through our wholesale, correspondent, and retail segments, we have provided data below regarding the characteristics of our called loan production for the periods indicated.

        Three and Six Months Ended June 30, 2004 versus Three and Six Months Ended June 30, 2003

        During the first six months of 2004, we called loans in the total amount of $136.3 million. There were no loans called in 2003. The following table sets forth selected information about our called loans for the three and six months ended June 30, 2004 and 2003:

For the Three Months Ended June 30,
For the Six Months
Ended June 30,

2004
2003
Variance
2004
2003
Variance
(dollars in thousands)
Called loans purchased                 $ 136.3          
Average principal balance per loan                 $ 69          
Number of loans originated                   1,987          
Combined weighted average initial LTV                   77.86 %        
Percentage of first mortgage loans owner occupied                   89.24 %        
Percentage with prepayment penalty                   0.04 %        
Weighted average median credit score(1)                   606          
Percentage fixed rate mortgages                   80.73 %        
Percentage adjustable rate mortgages                   19.27 %        
Weighted average interest rate:              
     Fixed rate mortgages                   9.81 %        
     Adjustable rate mortgages                   9.49 %        
     Gross margin - adjustable rate mortgages(2)                   5.97 %        

  (1) The credit score is determined based on the median of FICO, Empirica, and Beacon initial credit scores.

  (2) The gross margin is the amount added to the applicable index rate, subject to rate caps and limits, to determine the interest rate.


Financial Condition

  June 30, 2004 Compared to December 31, 2003

         Mortgage Loan Portfolio, Net. Our mortgage loan portfolio, net increased $0.6 billion, or 13%, to $5.3 billion at June 30, 2004, from $4.7 billion at December 31, 2003. This increase was the result of the origination and purchase of $1.7 billion of mortgage loans during the six months ended June 30, 2004, due to the continued favorable interest rate environment, offset by principal payments of $1.0 billion and loan sales of $0.1 billion. We expect that our mortgage loan portfolio will continue to grow as we continue to originate and purchase mortgage loans; however we anticipate the growth rate will be slower than historical growth rates as our portfolio ages and more seasoned mortgage loans are paid off. A detailed discussion of our portfolio characteristics is discussed in "Mortgage Loan Portfolio."

        Allowance for Loan Loss. The allowance for loan loss decreased $9.4 million, or 22%, to $34.0 million at June 30, 2004, from $43.4 million at December 31, 2003. This decrease was due to charge-offs of $22.8 million from primarily our 2001 and early 2002 securitizations, which were provided for in previous periods, coupled with lower required provisions being made during the first six months of 2004 as a result of the higher credit rating of a majority of our 2002 production as well as our 2003 and 2004 production. We expect our allowance for loan loss may increase in the future to the extent we shift our focus towards lower credit quality loans.

        Restricted Cash. Restricted cash increased to $12.3 million at June 30, 2004, from $1.3 million at December 31, 2003. This was primarily the result of additional cash being restricted for payment of our servicing advance receivables backed certificates resulting from a decrease in our servicing related advances, further discussed in "Servicing Related Advances" below.

        MSRs. MSRs increased $3.4 million, or 8.0%, to $44.7 million at June 30, 2004, from $41.3 million at December 31, 2003. This increase was primarily due to purchases of $14.8 million of rights to service $2.1 billion of mortgage loans during the six months ended June 30, 2004. We have strategically positioned ourselves to take advantage of the increased supply of servicing assets in the marketplace and have been able to purchase servicing assets at what we believe to be favorable prices. We anticipate that the demand for non-conforming servicing will continue and that we will continue to purchase servicing rights in the future, which would increase our net servicing income. We expect to purchase third party servicing rights for an additional $4.7 billion of mortgage loans through the third quarter of 2004, of which $1.6 billion were purchased in July 2004 for approximately $12.0 million. The increase in MSRs was partially offset by amortization of servicing rights of $6.7 million during the first six months of 2004, which was higher than the first six months of 2003 due to our additional servicing acquisitions and the use of discounted projected net servicing income as a prospective change in estimate which further accelerates amortization expense and is more consistent with the underlying methods used to determine fair value. Also, a temporary impairment of $4.7 million further offset the increase.

        Servicing Related Advances. Servicing related advances decreased $19.2 million, or 19%, to $79.4 million at June 30, 2004, from $98.6 million at December 31, 2003. The decrease was primarily due to the effects of lower delinquencies experienced. As delinquencies decrease, we generally have to make fewer servicing related advances as more loans are paying as scheduled. If our delinquencies increase our servicing related advances may also increase.

        Trustee Receivables. Trustee receivables increased $16.1 million, or 22%, to $90.7 million at June 30, 2004, from $74.6 million at December 31, 2003. The increase was primarily due to the completion of a securitization during the first six months of 2004. Our trustee receivable balance increased at a greater rate than our mortgage loan portfolio balance during 2003, primarily due to more loans paying as scheduled due to lower delinquency rates. On each payment date, the trust distributes SAST securitization loan payments to their related bondholders. These loan payments are collected by the trust between cut-off dates, which is typically the 17th of each month. Therefore, all principal payments received after the cut-off date are recorded as a trustee receivable and reduce our mortgage loan portfolio on our condensed consolidated balance sheet. The trustee retains these principal payments until the following payment date. As we continue to securitize mortgage loans, we anticipate our trustee receivable balance to increase.

        Other Assets. Other assets decreased $6.0 million, or 8%, to $74.0 million at June 30, 2004, from $80.0 million at December 31, 2003. The decrease in other assets is primarily the result of a decrease of $4.0 million in bond issuance costs and a decrease of $11.4 million in taxes payable, offset by an increase of $9.3 million in the value of our hedge instruments.

        Warehouse Financing. Warehouse financing increased $451.1 million, or 105%, to $879.1 million at June 30, 2004, from $428.0 million at December 31, 2003. We expect our warehouse financing to continue to fluctuate from one reporting period to the next as a result of the timing of our securitizations and to generally increase in proportion to the increase in our mortgage loan production.


        Securitization Financing. Securitization financing increased $0.1 billion, or 2%, to $4.3 billion at June 30, 2004, from $4.2 billion at December 31, 2003. This increase resulted from the execution of an asset-backed securitization, which resulted in bonds being issued in the amount of $1.1 billion during the six months ended June 30, 2004. This increase was primarily offset by bond and certificate payments of $1.0 billion. In general, we will expect increases in our securitization financing as we experience increased mortgage loan production and continue to securitize our mortgage loans.

        Shareholders' Equity. Shareholders' equity increased $46.3 million, or 13%, to $391.3 million at June 30, 2004, from $345.0 million at December 31, 2003. The increase in shareholders' equity was due primarily to net income of $37.1 million for the six months ended June 30, 2004; the issuance of common stock under our Employee Stock Purchase Plan, the amortization of restricted stock units, and the exercise of stock options under our Stock Incentive Plan of $2.4 million; offset by an increase in accumulated other comprehensive income of $6.7 million primarily due to losses on hedging instruments. We have never declared or made any cash distributions on our common stock.

        If we consummate the proposed REIT conversion, we expect to make quarterly distributions to shareholders totaling, on an annual basis, at least 90% of our annual REIT taxable income (determined without regard to the deduction for dividends paid and by excluding any net capital gain). The actual amount and timing of dividends will be declared by the Board of Directors and will depend on our financial condition and earnings. Therefore, while we expect our shareholders' equity to increase in the future due to continued growth in our net income at the taxable REIT subsidiary level, we anticipate shareholders' equity, to grow relatively slowly because we expect to make regular distributions in the future. Also, upon shareholder approval of the merger agreement required in connection with the proposed REIT conversion, all outstanding stock options and restricted stock units will become immediately vested. Saxon REIT, Inc. will assume any outstanding options or other rights to acquire our common stock that are not exercised on or before closing of the merger, if it is completed.

Liquidity and Capital Resources

        Cash increased by $2.1 million during the six months ended June 30, 2004. The overall change in cash was comprised of the following:

Six Months Ended
June 30, 2004

Six Months Ended
June 30, 2003

(dollars in thousands)
Cash provided by operations     $ 67,485   $ 24,496  
Cash used by investing activities       (632,138 )   (534,955 )
Cash provided by financing activities       566,728     506,470  


Increase (decrease) in cash     $ 2,075   $ (3,989 )


        Operating Activities. Cash provided by operations for the six months ended June 30, 2004 was $67.5 million, reflecting an improvement of $43.0 million, or 176%, compared to the prior year. This change was the result of increased net income from operations adjusted for non-cash items such as depreciation and amortization, deferred income taxes and provision for mortgage loan losses. Our earnings are primarily from net interest income and servicing income, offset by general and administrative expenses as well as tax expense. Further details are discussed in “Consolidated Results.”

        The overall increase in cash provided by operations for the six months ended June 30, 2004 was somewhat offset by an increase in trustee receivable balances of $16.1 million. This increase resulted from the continued growth in the underlying mortgage loan portfolio. In addition, a decrease in servicing related advances of $19.2 million for the period was the result of lower delinquencies experienced which contributed to the overall increase in cash provided by operations.

        Investing Activities. Cash used for investing activities was $632.1 million for the six months ended June 30, 2004. Investing activities consist principally of the origination and purchase of mortgage loans as well as the acquisition of MSRs. The origination and purchase of mortgage loans totaled $1.8 billion for the six months ended June 30, 2004. In addition, MSRs were purchased totaling $14.8 million. These decreases to cash were partially offset by cash received from principal payments on our mortgage loan portfolio totaling $965.5 million and proceeds from the sale of mortgage loans and REO which totaled $150.7 million and $28.8 million, respectively.

        Restricted cash increased $11.0 million to $12.3 million at June 30, 2004, from $1.3 million at December 31, 2003 due primarily to additional cash being restricted for payment of our servicing advance receivables backed certificates.

        Capital expenditures during the six months ended June 30, 2004 were $4.1 million and related primarily to various information technology enhancements.

        Financing Activities. Cash provided by financing activities during the six months ended June 30, 2004 was $566.7 million and was primarily the result of proceeds from the issuance of securitization financing of $1.1 billion and net proceeds from additional warehouse financing of $451.1 million. These proceeds were partially offset by principal payments on securitization financing of $998.6 million and bond issuance costs of $4.0 million relating to the SAST 2004-1 securitization. Fluctuations in warehouse and securitization financing period over period can occur due to the timing of securitizations and the related repayment of the warehouse financing facilities.


        Derivative financial instrument transactions during the six months ended June 30, 2004 used primarily as cash flow hedges with the objective of hedging interest rate risk related to our financing activities resulted in an increase in cash of $1.6 million.

        Trends. At this time, we see no material negative trends that we believe would affect our access to long-term borrowings, short-term borrowings or bank credit lines sufficient to maintain our current operations or that would likely cause us to be in danger of any debt covenant default.

        Working Capital

        We intend to maintain sufficient working capital to fund the cash flow needs of our operations in the event we are unable to generate sufficient cash flows from operations to cover our operating requirements. Using our definition of working capital, we calculated our working capital as of June 30, 2004 to be approximately $103.2 million. Under the commonly defined working capital definition, we calculated our working capital as of June 30, 2004 to be $277.9 million. A reconciliation between our working capital calculation and the common definition of working capital is provided below. Management focuses on our internally defined calculations of working capital rather than the commonly used definition of working capital because management believes our definition provides a better indication of how much liquidity we have available to conduct business at the time of the calculation.

Working Capital Reconciliation - June 30, 2004
Saxon Defined Working Capital
Commonly Defined Working Capital
(dollars in thousands)
Unrestricted cash     $ 7,320   $ 7,320  
Borrowing availability       31,221      
Trustee receivable           90,741  
Accrued interest receivable           57,891  
Accrued interest payable           (8,425 )
Unsecuritized mortgage loans - payments less than one year       309,449     956,013  
Warehouse financing facility - payments less than one year       (244,795 )   (878,053 )
Bonds - repurchase agreement - payments less than one year           (1,054 )
Servicing advances           79,416  
Financed advances - payments less than one year           (33,838 )
Securitized loans - payments less than one year           1,584,120  
Securitized debt - payments less than one year           (1,576,201 )


Total     $ 103,195   $ 277,930  


        Financing Facilities

        We need to borrow substantial sums of money each quarter to originate and purchase mortgage loans. We rely upon several counterparties to provide us with financing facilities to fund our loan originations and purchases, as well as fund a portion of our servicing advances and servicing rights. Our ability to fund current operations and accumulate loans for securitization depends to a large extent upon our ability to secure short-term financing on acceptable terms.

        To accumulate loans for securitization, we borrow money on a short-term basis through committed secured warehouse lines of credit and committed repurchase agreements. In addition to funding loans prior to securitization, some of our committed facilities allow us to finance advances that are required by our mortgage servicing contracts, mortgage bonds and mortgage servicing rights.

        Committed Facilities. Changes to our committed facilities during the second quarter of 2004 include the execution of an amendment to the $400.0 million repurchase facility with Merrill Lynch Mortgage Capital, Inc. effective May 3, 2004 extending the termination date of the facility to September 1, 2004.

        The $300.0 million repurchase facility with Bank of America, N.A. was amended effective June 23, 2004 extending the termination date of the facility to August 22, 2004.

        At June 30, 2004 we had committed revolving warehouse and repurchase facilities in the amount of approximately $1.8 billion. The table below summarizes our facilities and their expiration dates at June 30, 2004. We believe this level of committed financing will allow us flexibility to execute our asset-backed securitizations in accordance with our business plans.

Counterparty Committed Lines
Facility Amount
Expiration Date
(dollars in thousands)
JP Morgan Chase Bank     $ 300,000     March 30, 2005  
Greenwich Capital Financial Products, Inc.       150,000     July 17, 2004  
Greenwich Capital Financial Products, Inc.       175,000     June 24, 2005  
Bank of America, N.A       300,000     August 22, 2004  
CS First Boston Mortgage Capital, LLC       300,000     September 30, 2004  
Merrill Lynch Mortgage Capital, Inc.       400,000     September 1, 2004  
Saxon Advance Receivables Backed Certificates 2002-A       75,000     August 24, 2005  
Saxon Advance Receivables Backed Certificates 2003-A       55,000     October 24, 2006  

Total committed facilities     $ 1,755,000      

       

        The amount we have outstanding on our committed facilities at any quarter end generally is a function of the pace of mortgage loan purchases and originations relative to the timing of our securitizations. Although we expect to issue asset-backed securities on a quarterly basis, our intention is to maintain committed financing facilities, which approximate six months of mortgage production that allows for flexibility in securitization timing.


        We had $879.1 million of warehouse borrowings collateralized by residential mortgages outstanding at June 30, 2004. As we complete securitization transactions, a portion of the proceeds from the long-term debt issued in the securitization will be used to pay down our short-term borrowings. Therefore, the amount of short-term borrowings will fluctuate from quarter to quarter, and could be significantly higher or lower than the $879.1 million we held at June 30, 2004, as our mortgage production and securitization programs continue.

        Our financing facilities require us to comply with various customary operating and financial covenants, which generally relate to our tangible net worth, liquidity, and leverage requirements. In addition, some of the facilities may subject us to cross default features. We do not believe that these existing financial covenants will restrict our operations or growth. We were in compliance with all covenants under the agreements as of and for the six months ended June 30, 2004.

        Our $150.0 million repurchase facility with Greenwich Capital Financial Products, Inc. was amended effective July 16, 2004 extending the termination date of the facility to September 1, 2004.

         Our $400.0 million repurchase facility with Merrill Lynch Mortgage Capital, Inc. was amended effective August 6, 2004 extending the termination date of the facility to November 19, 2004.

        On July 13, 2004 we closed a new servicing advance facility, Saxon Advance Receivables Note Trust.   The facility allows for the issuance of multiple series of notes to finance principal, interest and other servicing advances that we are required to make for our owned portfolio as well as those related to certain third party servicing contracts.  The initial Series 2004-1 Notes issued under the facility allow cumulative borrowings up to $160.0 million.   The initial amount financed under the Series 2004-1 Notes amounted to $109.2 million.   The terms of the Series 2004-1 Notes require the Notes to begin to amortize at various dates through October 2006.  In conjunction with the new facility, the existing Saxon Advance Receivables Backed Certificates 2002-A and Saxon Advance Receivables Backed Certificates 2003-A facilities were both terminated.

        In connection with the proposed REIT conversion, we expect to amend or renegotiate our financing facilities. In addition, we will be required to seek consents under our financing facilities.

        Securitization Financing

        We have historically financed, and expect to continue to finance, our mortgage loan portfolio on a long-term basis by issuing asset-backed securities. We believe that issuing asset backed securities provides us a low cost method of financing our mortgage loan portfolio. In addition, it allows us to reduce our interest rate risk on our fixed rate loans by securitizing them. Our ability to issue asset backed securities depends on the overall performance of our assets, as well as the continued general demand for securities backed by non-conforming mortgages and home equity loans.

        As of June 30, 2004, securitization financing on our consolidated balance sheet was approximately $4.3 billion. Generally we are not legally obligated to make payments to the holders of the asset-backed securities issued as part of our securitizations. Instead, the holders of the asset-backed securities can look for repayment only from the cash flows from the real estate specifically collateralizing the debt.


        Off Balance Sheet Items and Contractual Obligations

        In connection with the approximately $0.9 billion of mortgage loans securitized in off balance sheet transactions from May 1996 to July 5, 2001, and which are still outstanding as of June 30, 2004, and in connection with the sales of mortgage loans to nonaffiliated parties, the Company’s subsidiaries made representations and warranties about certain characteristics of the loans, the borrowers, and the underlying properties. In the event of a breach of these representations and warranties, the Company may be required to remove loans from a securitization and replace them with cash or substitute loans, and to indemnify parties for any losses related to such breach. At June 30, 2004 the Company neither has nor expects to incur any material obligation to remove any such loans, or to provide any such indemnification.

        We are subject to premium recapture expenses in connection with the sale of residential mortgage loans. Premium recapture expenses represent repayment of a portion of certain loan sale premiums to investors on previously sold loans which are repaid within six months of the loan sale. We accrue an estimate of the potential refunds of premium received on loan sales based upon historical experience. At both June 30, 2004 and December 31, 2003, the liability recorded for premium recapture expense was $0.2 million.

        Our subsidiaries have commitments to fund mortgage loans with agreed upon rates of approximately $344.6 million and $144.3 million at June 30, 2004 and December 31, 2003, respectively. This does not necessarily represent future cash requirements, as some portion of the commitments are likely to expire without being drawn upon or may be subsequently declined for credit or other reasons.

        Our subsidiaries are obligated under non-cancelable operating leases for property and equipment. Future minimum rental payments for all of our operating leases as of June 30, 2004 and December 31, 2003 totaled $25.1 million and $21.8 million, respectively.

        We expect to purchase third party servicing rights for an additional $4.7 billion of mortgage loans through the third quarter of 2004, of which $1.6 billion were purchased in July 2004 for approximately $12.0 million.

Other Matters

        Related Party Transactions

        At June 30, 2004 and December 31, 2003, we had $11.0 million and $12.0 million, respectively, of unpaid principal balances within our mortgage loan portfolio, related to mortgage loans originated for our officers and employees. These mortgage loans were underwritten to our underwriting guidelines. When making loans to our officers and employees, we waive loan origination fees that otherwise would be paid to us by the borrower, and reduce the interest rate by 25 basis points from the market rate. Effective December 1, 2002, we no longer renew or make any new loans to our executive officers or directors. We have never made loans to any of our outside directors.

        Mortgage Loan Portfolio

        Our net mortgage loan portfolio included on our condensed consolidated balance sheet was $5.3 billion at June 30, 2004. We have generally seen consistent levels on our combined weighted average LTV, percentage of first mortgage owner occupied and mix of fixed rate and variable rate mortgage loan characteristics. We saw a slight increase in our weighted average median credit scores during the first six months of 2004. We expect these changes to the composition of our portfolio credit scores to have a positive effect on the performance of our portfolio with a lower level of losses expected. We expect lower levels of impaired loans and losses in relation to the portfolio as a whole and this has led to a lower required allowance for loan loss as a percentage of the mortgage loan portfolio.

        We also saw a decrease in the weighted average interest rate on our portfolio during the first six months of 2004. This was primarily due to lower interest rates in the market. This decrease in interest rates has caused a decline in the gross yield that we earn on our mortgage portfolio. If we increase our lower credit quality production in 2004,and thereby increase our percentage of these loans in our portfolio mix, we may increase the weighted average interest rate on our portfolio and therefore positively impact net interest income, if managed properly. This will likely also lead to increased delinquencies and higher provisions for mortgage loan losses, due to lower credit quality of the borrowers.


Overview of Mortgage Loan Portfolio

June 30,
2004 (1)

December 31, 2003 (1)
Variance
(dollars in thousands)
Average principal balance per loan     $ 134   $ 133     0.75 %
Combined weighted average initial LTV       78.64 %   78.16 %   0.61 %
Percentage of first mortgage loans owner occupied       95.63 %   95.04 %   0.62 %
Percentage with prepayment penalty       78.33 %   80.18 %   (2.3 1)%
Weighted average median credit score (2)       614     610     4 p oints
Percentage fixed rate mortgages       39.70 %   37.75 %   5.17 %
Percentage adjustable rate mortgages       60.30 %   62.25 %   (3.1 3)%
Weighted average interest rate:    
      Fixed rate mortgages       7.85 %   8.22 %   (4.5 0)%
      Adjustable rate mortgages       7.84 %   8.24 %   (4.8 5)%
      Gross margin - adjustable rate mortgages (3)       5.37 %   5.40 %   (0.5 6)%

  (1) Excludes loans funded but not transmitted to the servicing system at June 30, 2004 and December 31, 2003 of $163.7 million and $78.8 million, respectively.

  (2) The credit score is determined based on the median of FICO, Empirica, and Beacon credit scores.

  (3) The gross margin is the amount added to the applicable index rate, subject to any rate caps and limits specified in the mortgage note, to determine the interest rate.


Mortgage Loan Portfolio by Product Type

        We originate and purchase both adjustable rate mortgages, or ARMs, and fixed rate mortgages, or FRMs. The majority of our FRMs are 30-year mortgages. Our ARM production is then divided into two categories: floating ARMs and hybrid ARMs. A floating ARM is a loan on which the interest rate adjusts throughout the life of the loan, either every six or every 12-months. A hybrid ARM is a loan on which the interest rate is fixed for the initial 24 to 60-months on the loan term, and thereafter adjusts either every six or every 12-months. All of our ARMs adjust with reference to a defined index rate.

        The interest rate on ARMs once the initial rate period has lapsed is determined by adding the “gross margin” amount to the “index” rate. The index most commonly used in our loan programs is the one-month LIBOR. The gross margin is a predetermined percentage that, when added to the index, gives the borrower the rate that will eventually be due. It is common in the beginning stages of an ARM loan to allow the borrower to pay a rate lower than the rate that would be determined by adding the margin to the index. Over time, the rate adjusts upward so that the interest rate the borrower pays eventually takes into account the index plus the entire margin amount.

        In general, our mix of ARMs and FRMs remained consistent during the first six months of 2004. We have seen, however, a decrease in our two-year hybrid loans and our three to five-year hybrid loans, primarily due to the fact that we have experienced a significant increase in our adjustable interest only product. Because these mortgage loans tend to reach a higher level of prepayment at the reset date, we expect the average duration of our second quarter of 2004 portfolio will be shorter than our 2003 portfolio. This may reduce our interest income in future periods. We also saw a slight increase in our fifteen and thirty year fixed products.


        The following table sets forth information about our mortgage loan portfolio based on product type as of June 30, 2004 and December 31, 2003.

June 30,
2004 (1)

December 31, 2003 (1)
Variance
Floating adjustable rate mortgages       0.56 %   0.61 %   (8.20 )%
Interest only adjustable rate mortgages       8.54 %   2.22 %   284.68 %
Two year hybrids (2)       32.80 %   37.15 %   (11.71 )%
Three - five year hybrids (2)       18.40 %   22.27 %   (17.38 )%



     Total adjustable rate mortgages       60.30 %   62.25 %   (3.13 )%



Fifteen year       4.03 %   3.93 %   2.54 %
Thirty year       25.45 %   23.44 %   8.58 %
Interest only fixed rate mortgages       2.63 %   1.64 %   60.37 %
Balloons and other (3)       7.59 %   8.74 %   (13.16 )%



     Total fixed rate mortgages       39.70 %   37.75 %   5.17 %




  (1) Excludes loans funded but not transmitted to the servicing system at June 30, 2004 and December 31, 2003 of $163.7 million and $78.8 million, respectively.

  (2) Hybrid loans are loans that have a fixed interest rate for the initial two to five years and after that specified time period, become adjustable rate loans.

  (3) Balloon loans are loans with payments calculated according to a 30-year amortization schedule, but which require the entire unpaid principal and accrued interest to be paid in full on a specified date that is less than 30 years after origination.


  

Mortgage Loan Portfolio by Borrower Credit Score


        The following table sets forth information about our mortgage loan portfolio by borrower risk classification as of June 30, 2004 and December 31, 2003.

June 30,
2004 (1)

December 31, 2003 (1)
Variance
  A+ Credit Loans (credit scores > 650) (2)                
Percentage of portfolio       27.59 %   25.34 %   8.88 %
Combined weighted average initial LTV       77.64 %   76.19 %   1.90 %
Weighted average median credit score       692     692      
Weighted average interest rate:    
     Fixed rate mortgages       7.10 %   7.42 %   (4.31 )%
     Adjustable rate mortgages       6.71 %   7.01 %   (4.28 )%
     Gross margin - adjustable rate mortgages       4.63 %   4.59 %   0.87 %
A Credit Loans (credit scores 650 - 601) (2)    
Percentage of portfolio       29.67 %   28.43 %   4.36 %
Combined weighted average initial LTV       79.04 %   78.38 %   0.84 %
Weighted average median credit score       626     626      
Weighted average interest rate:    
     Fixed rate mortgages       7.63 %   7.96 %   (4.15 )%
     Adjustable rate mortgages       7.24 %   7.60 %   (4.74 )%
     Gross margin - adjustable rate mortgages       4.98 %   4.95 %   0.61 %
A- Credit Loans (credit scores 600 - 551) (2)    
Percentage of portfolio       23.97 %   25.07 %   (4.39 )%
Combined weighted average initial LTV       79.18 %   79.32 %   (0.18 )%
Weighted average median credit score       578     577     1 poi nt
Weighted average interest rate:    
     Fixed rate mortgages       8.37 %   8.75 %   (4.34 )%
     Adjustable rate mortgages       8.08 %   8.42 %   (4.04 )%
     Gross margin - adjustable rate mortgages       5.50 %   5.50 %    
B Credit Loans (credit scores 550 - 526) (2)    
Percentage of portfolio       9.92 %   11.15 %   (11.0 3)%
Combined weighted average initial LTV       79.84 %   79.93 %   (0.11 )%
Weighted average median credit score       538     538      
Weighted average interest rate:    
     Fixed rate mortgages       9.58 %   9.92 %   (3.43 )%
     Adjustable rate mortgages       8.94 %   9.20 %   (2.83 )%
     Gross margin - adjustable rate mortgages       6.15 %   6.12 %   0.49 %
C/D Credit Loans (credit scores <=525)(2)    
Percentage of portfolio       8.05 %   9.20 %   (12.5 0)%
Combined weighted average initial LTV       78.18 %   77.98 %   0.26 %
Weighted average median credit score       509     508     1 poi nt
Weighted average interest rate:    
     Fixed rate mortgages       10.60 %   10.92 %   (2.93 )%
     Adjustable rate mortgages       9.76 %   10.03 %   (2.69 )%
     Gross margin - adjustable rate mortgages       6.61 %   6.64 %   (0.45 )%
Unavailable credit scores    
     Percentage of portfolio       0.80 %   0.81 %   (1.23 )%
     Combined weighted average initial LTV       72.67 %   73.48 %   (1.10 )%
     Weighted average median credit score                
     Weighted average interest rate:    
     Fixed rate mortgages       10.07 %   10.10 %   (0.30 )%
     Adjustable rate mortgages       9.46 %   9.49 %   (0.32 )%
     Gross margin - adjustable rate mortgages       5.68 %   5.60 %   1.43 %

  (1) Excludes loans funded but not transmitted to the servicing system at June 30, 2004 and December 31, 2003 of $163.7 million and $78.8 million, respectively.

  (2) The letter grade applied to each risk classification reflects our internal standards and does not necessarily correspond to classifications used by other mortgage lenders. We use our credit grades only for non-conforming and sub-prime loans, many of which inherently carry greater risk than conforming and prime loans carry.


  

        During the first six months of 2004, our loan originations continued to include a high percentage of A plus production, which has lowered the weighted average coupon on our portfolio. As a result, we have experienced declines in our weighted average interest rates on our portfolio during the first six months of 2004.

Mortgage Loan Portfolio by Income Documentation

        Typically, we require income documentation that conforms to Government Sponsored Entity, or GSE, requirements. We call this a full documentation mortgage loan. We also originate loans that require less income documentation through our limited documentation mortgage loan program, and we originate loans with no verification of income through our stated income mortgage loan program. In general, the risk of loss on the mortgage loan increases as less income documentation is required during the origination process.

        We have seen very little change in our mortgage loan documentation at June 30, 2004 compared to December 31, 2003. The following table sets forth information about our mortgage loan portfolio based on income documentation as of June 30, 2004 and December 31, 2003.

June 30, 2004 (1)
December 31, 2003 (1)
Income documentation
% of
Portfolio

Weighted
Average
Median
Credit
Score

% of
Portfolio

Weighted
Average
Median
Credit
Score

% of
Portfolio
Variance

Weighted
Average Median
Credit Score
Variance

Full documentation       72.42 %   607     72.25 %   602     0.24 %   5 points  
Limited documentation       4.81 %   623     5.06 %   626     (4.9 4)%   (3 points)  
Stated income       22.77 %   636     22.69 %   632     0.35 %   4 points  

  (1) Excludes loans funded but not transmitted to the servicing system at June 30, 2004 and December 31, 2003 of $163.7 million and $78.8 million, respectively.



  

Mortgage Loan Portfolio by Borrower Purpose

        We saw very little change in the mix of borrower purpose within our portfolio during the first six months of 2004. We anticipate the percentage of our cash-out refinance mortgage loan portfolio may increase in the future as a result of increased interest rates and our strategically focused marketing efforts. We expect borrowers who have credit card or installment debt will still be in the market for cash out refinance loans as they strive to reduce their monthly payments by extending debt over a longer period of time to help increase their disposable income. Most of this activity will likely be within the sub-prime lending sector. The following table sets forth information about our mortgage loan portfolio based on borrower purpose as of June 30, 2004 and December 31, 2003.

Borrower Purpose
June 30, 2004 (1)
December 31, 2003 (1)
Variance
Cash-out refinance       69.00 %   69.23 %   (0.3 3)%
Purchase       21.47 %   21.25 %   1.04 %
Rate or term refinance       9.53 %   9.52 %   0.11 %

  (1) Excludes loans funded but not transmitted to the servicing system at June 30, 2004 and December 31, 2003 of $163.7 million and $78.8 million, respectively.


  


Mortgage Loan Portfolio Geographic Distribution

        We saw very little shift in the concentration of our geographic distribution during the first six months of 2004. We do not expect our portfolio mix to change materially from the distribution we had at June 30, 2004. We analyze our portfolio for economic trends from both a macro and a micro level to determine if we have any credit loss exposure within a specific geographic region. We group the states in the United States by region as follows:

        The following table sets forth the percentage of our mortgage loan portfolio by region as of June 30, 2004 and December 31, 2003.

June 30, 2004 (1)
December 31, 2003 (1)
Variance
South       28.95 %   28.38 %   2.01 %
California       21.92 %   22.46 %   (2.4 0)%
Mid Atlantic       13.53 %   13.53 %    
Midwest       13.32 %   13.61 %   (2.1 3)%
West       9.70 %   9.22 %   5.21 %
Southwest       7.95 %   7.94 %   0.13 %
New England       4.63 %   4.86 %   (4.7 3)%


     Total       100.00 %   100.00 %



  (1) Excludes loans funded but not transmitted to the servicing system at June 30, 2004 and December 31, 2003 of $163.7 million and $78.8 million, respectively.



  

Securitized Mortgage Loan Coupon and Prepayment Penalty Coverage

        Our weighted average coupon, or WAC, on our respective securitizations has declined since 2001 due to the declining interest rate environment and our strategic shift in originating higher credit grade mortgage loans over that period. The current loan balance as a percentage of original loan balance has declined from December 31, 2003 through the second quarter of 2004 as our customers either prepay or paydown the mortgage loans by making the regular contractual principal payments.

        The following tables set forth information about our securitized mortgage loan portfolio at June 30, 2004 and December 31, 2003.

Issue Date
Original
Loan
Principal
Balance

Current
Loan
Principal
Balance

Percentage
of
Original
Remaining

WAC
Fixed

WAC Arm
(dollars in thousands)
June 30, 2004                            
SAST 2001-2       8/2/2001   $ 650,410   $ 193,174     30 %   9.48 %   9.88 %
SAST 2001-3       10/11/2001   $ 699,999   $ 201,888     29 %   10.04 %   9.63 %
SAST 2002-1       3/14/2002   $ 899,995   $ 330,301     37 %   8.90 %   9.06 %
SAST 2002-2       7/10/2002   $ 605,000   $ 266,229     44 %   8.86 %   9.11 %
SAST 2002-3       11/8/2002   $ 999,999   $ 524,068     52 %   8.41 %   8.34 %
SAST 2003-1       3/6/2003   $ 749,996   $ 480,768     64 %   7.50 %   8.06 %
SAST 2003-2       5/29/2003   $ 599,989   $ 437,489     73 %   7.36 %   7.46 %
SAST 2003-3       9/16/2003   $ 1,000,000   $ 836,888     84 %   7.28 %   7.55 %
SAST 2004-1 (1)       2/19/2004   $ 1,099,999   $ 1,044,744     95 %   7.90 %   7.44 %
December 31, 2003    
SAST 2001-2       8/2/2001   $ 650,410   $ 252,627     39 %   9.54 %   9.86 %
SAST 2001-3       10/11/2001   $ 699,999   $ 275,915     39 %   10.02 %   9.65 %
SAST 2002-1       3/14/2002   $ 899,995   $ 449,616     50 %   8.93 %   9.21 %
SAST 2002-2       7/10/2002   $ 605,000   $ 353,607     58 %   8.88 %   9.08 %
SAST 2002-3       11/8/2002   $ 999,999   $ 698,704     70 %   8.43 %   8.38 %
SAST 2003-1       3/6/2003   $ 749,996   $ 626,089     83 %   7.57 %   8.06 %
SAST 2003-2       5/29/2003   $ 599,989   $ 546,274     91 %   7.39 %   7.53 %
SAST 2003-3       9/16/2003   $ 1,000,000   $ 977,656     98 %   7.33 %   7.59 %

  (1) The original loan balance for SAST 2004-1 increased to approximately $1.1 billion during the second quarter of 2004 in connection with the final prefunding.


        We experienced faster prepayments of our mortgage loans during the second quarter of 2004 compared to the first quarter of 2004. A substantial portion of our loans contain prepayment penalties. Borrowers who accept the prepayment penalty receive a lower interest rate on their mortgage loan. Borrowers always retain the right to refinance their loan, but may have to pay a fee of up to six-months interest on 80% of the remaining principal when prepaying their loans. If the mortgage loan prepays within the prepayment penalty coverage period, we will record revenue from collection of a prepayment penalty. We report prepayment penalties when we collect such fees in interest income. In addition, if a loan prepays we fully expense any related deferred costs for that loan upon prepayment. We reflect the amortization of deferred costs in interest income.

        We expect that prepayment speeds will slow in future periods if market interest rates increase. If this occurs, we expect to see our current balance, as a percentage of original balance, not to decline as quickly as we saw in the second quarter of 2004. This event would positively impact interest income; however, we would also anticipate a decrease in the prepayment penalty income we receive.

12 Month Constant
Prepayment Rate
(Annual Percent)

Life-to-date
Constant Prepayment
Rate (Annual
Percent)

Issue Date
Percent
with
Prepayment
Penalty

Fixed
Arm
Fixed
Arm
June 30, 2004                            
SAST 2001-2       8/2/2001     62.19 %   37.75 %   52.29 %   29.58 %   40.52 %
SAST 2001-3       10/11/2001     65.68 %   44.20 %   50.84 %   35.21 %   40.21 %
SAST 2002-1       3/14/2002     66.83 %   37.12 %   49.89 %   30.74 %   39.91 %
SAST 2002-2       7/10/2002     70.00 %   41.51 %   45.40 %   32.69 %   36.62 %
SAST 2002-3       11/8/2002     73.47 %   36.13 %   43.05 %   28.84 %   34.39 %
SAST 2003-1       3/6/2003     73.35 %   26.21 %   37.90 %   22.82 %   33.82 %
SAST 2003-2       5/29/2003     71.62 %   18.29 %   31.08 %   18.45 %   30.51 %
SAST 2003-3       9/16/2003     60.20 %           12.22 %   24.68 %
SAST 2004-1       2/19/2004     49.54 %           8.70 %   18.64 %
December 31, 2003    
SAST 2001-2       8/2/2001     69.24 %   38.26 %   49.86 %   28.29 %   38.37 %
SAST 2001-3       10/11/2001     64.44 %   40.07 %   48.25 %   32.74 %   38.42 %
SAST 2002-1       3/14/2002     77.07 %   37.23 %   43.23 %   29.53 %   35.54 %
SAST 2002-2       7/10/2002     75.02 %   35.44 %   38.37 %   30.41 %   33.23 %
SAST 2002-3       11/8/2002     72.83 %   27.58 %   33.32 %   22.68 %   29,20 %
SAST 2003-1       3/6/2003     74.53 %           14.33 %   24.83 %
SAST 2003-2       5/29/2003     71.72 %           12.21 %   18.11 %
SAST 2003-3       9/16/2003     58.57 %           4.79 %   8.84 %

        Mortgage Loan Production

        Overview

        Our subsidiaries originate or purchase mortgage loans through our three separate production channels, wholesale, correspondent, and retail. Having three production channels allows us to diversify our production without becoming reliant on any one particular segment of the mortgage loan market. Mortgage loan production was $944.0 million for the three months ended June 30, 2004, which represents a 27% increase over our three months ended June 30, 2003 production of $741.3 million. Mortgage loan production was $1.7 billion for the six months ended June 30, 2004, which represents an 18% increase over our six months ended June 30, 2003 production of $1.5 billion. Our production growth during the second quarter of 2004 was primarily due to improved market and pricing conditions, as well as the marketplace perception that interest rates will rise in the near future. We expect the positive production trends to continue during the second half of 2004. We also experienced a significant increase in the number of loans originated for both the three and six months ended June 30, 2004 compared to the three and six months ended June 30, 2003. Of the total mortgage loan production of $1.7 billion for the six months ended June 30, 2004, wholesale comprised 42%, correspondent comprised 23%, and retail comprised 27%, with the remaining 8%, or $136.3 million, representing called loans purchased from previously securitized off-balance sheet pools during the quarter. We retain the option as master servicer to call loans once the balance is below 10% of the original balance of the securitization. We routinely review the financial consequences of calling loans, and it is frequently to our advantage to do so since the loans that we place into our portfolio are performing assets. There were no loans called in the second quarter of 2004.


     

        We saw a slight decrease in our average loan balance for the six months ended June 30, 2004 compared to the six months ended June 30, 2004; however we saw a significant increase in our average loan balance in the second quarter of 2004 compared to the second quarter of 2003. We saw an increase in our weighted average median credit scores during the first six months of 2004. The decrease in our average loan balance for the first six months of 2004 was attributable to the loans we called during the first quarter of 2004 having a much lower average balance than new production since these loans are six to seven years old. We also saw a decrease in the weighted average interest rates on our production during the first six months of 2004, which was attributable to our higher credit quality loan production as well as lower interest rates in the market. The percentage of our production with prepayment penalties decreased to 66% for the first six months of 2004 from 76% from the first six months of 2003, primarily as a result of the seasoned portfolio of called loans we acquired during the first quarter of 2004 having no prepayment penalties in effect. Further discussion of each channel’s mortgage loan production can be found on pages 46 to 56.

        The following table sets forth selected information about our total loan production and purchases for the three and six months ended June 30, 2004 and 2003.

For the Three Months Ended June 30,
For the Six Months Ended June 30,
2004
2003
Variance
2004 (1)
2003
Variance
(dollars in thousands)
Loan production     $ 943,955   $ 741,308     27.34 % $ 1,722,689   $ 1,455,413     18.36 %
Average principal balance per loan     $ 156   $ 139     12.23 % $ 139   $ 142     (2.11 )%
Number of loans originated       6,043     5,333     13.31 %   12,399     10,249     20.98 %
Combined weighted average initial LTV       80.17 %   79.92 %   0.31 %   80.13 %   79.71 %   0.53 %
Percentage of first mortgage loans owner    occupied       93.26 %   93.19 %   0.08 %   93.09 %   93.40 %   (0.33 )%
Percentage with prepayment penalty       71.86 %   74.59 %   (3.66 )%   66.05 %   76.25 %   (13.3 8)%
Weighted average median credit score (2)       627     617     10 p oints   623     615     8 poi nts
Percentage fixed rate mortgages       38.57 %   39.40 %   (2.11 )%   41.04 %   38.67 %   6.13 %
Percentage adjustable rate mortgages       61.43 %   60.60 %   1.37 %   58.96 %   61.33 %   (3.86 )%
Weighted average interest rate:    
     Fixed rate mortgages       7.20 %   7.74 %   (6.98 )%   7.66 %   7.82 %   (2.05 )%
     Adjustable rate mortgages       6.91 %   7.63 %   (9.44 )%   7.05 %   7.80 %   (9.62 )%
     Gross margin - adjustable rate mortgages(3)       5.52 %   5.27 %   4.74 %   5.40 %   5.41 %   (0.18 )%

  (1) Amounts for the six months ended June 30, 2004 include $136.3 million in called loans.

  (2) The credit score is determined based on the median of FICO, Empirica, and Beacon credit scores.

  (3) The gross margin is the amount added to the applicable index rate, subject to rate caps and limits, to determine the interest rate.


        The following table highlights the net cost to produce loans for our total loan production and purchases for the three and six months ended June 30, 2004 and 2003.

For the Three Months Ended June 30,
2004
2003
Incurred
Deferred (1)
Recognized
Incurred
Deferred (1)
Recognized
Fees collected (2) (3)       (86 )   86         (78 )   78      
General and administrative    
  production costs (2)(3)(4)(5)       246     (99 )   147     267     (92 )   175  
Premium paid (2)(3)(5)       108     (108 )       123     (123 )    






Net cost to produce (2)(3)(5)       268     (121 )   147     312     (137 )   175  






Net cost per loan (dollars in    
thousands) (5)     $ 4.2           $ 4.5              


For the Six Months Ended June 30,
2004
2003
Incurred
Deferred (1)
Recognized
Incurred
Deferred (1)
Recognized
Fees collected (2) (3)       (89 )   89         (76 )   76      
General and administrative    
  production costs (2)(3)(4)(5)       281     (104 )   177     269     (86 )   183  
Premium paid (2)(3)(5)       111     (111 )       139     (139 )    






Net cost to produce (2)(3)(5)       303     (126 )   177     332     (149 )   183  






Net cost per loan (dollars in    
thousands) (5)     $ 4.6           $ 4.8              



  (1) We defer nonrefundable fees and certain direct costs associated with originating a loan.

  (2) Excludes costs related to purchases from pre-divestiture securitizations pursuant to clean-up call provisions of the securitization trusts.

  (3) In basis points.

  (4) The incurred column excludes corporate overhead costs of 134 and 111 basis points for the three months ended June 30, 2004 and 2003, respectively, and 140 and 114 basis points for the six months ended June 30, 2004 and 2003, respectively. Includes depreciation expense.

  (5) Loan production figures used in this calculation are net of called loans.

        For the three months ended June 30, 2004, our net cost to produce decreased 44 basis points, or 14%, from the three months ended June 30, 2003. For the six months ended June 30, 2004, our net cost to produce decreased 29 basis points, or 9%, from the six months ended June 30, 2003. During the first six months of 2004, we collected higher fees; however, since the first six months of 2003, we have also incurred higher general and administrative expenses, relating to higher commission expense as a result of increased loan production. A detailed discussion of our cost to produce by segment is discussed in “Business Segment Results.”

  


Loan Production by Product Type

        We saw a decrease in our hybrid loan production and an increase in both our fixed mortgage production and our interest only production in the first six months of 2004 as compared to the first six months of 2003. The decrease in our hybrid loan production was mainly attributable to the introduction of our adjustable rate interest only product. During the three and six months ended June 30, 2004, approximately 29% and 24% of our production was adjustable rate interest only mortgages, compared to none for both the three and six months ended June 30, 2003, respectively. The following table shows the composition of our loan production based on product type for the three and six months ended June 30, 2004 and 2003.

For the Three Months Ended June 30,
For the Six Months Ended June 30,
2004
2003
Variance
2004 (1)
2003
Variance
Interest only adjustable rate mortgages       29.05 %       100.00 %   24.08 %       100.00 %
Two year hybrids (2)       21.69 %   38.41 %   (43.53 )%   24.58 %   41.43 %   (40.67 )%
Three -five year hybrids (2)       10.68 %   22.17 %   (51.83 )%   9.95 %   19.84 %   (49.85 )%
Floating adjustable rate mortgages       0.01 %   0.02 %   (50.00 )%   0.35 %   0.06 %   483.33 %






     Total adjustable rate mortgages       61.43 %   60.60 %   1.37 %   58.96 %   61.33 %   (3.86 )%






Fifteen year       2.80 %   3.65 %   (23.29 )%   3.48 %   3.74 %   (6.95 )%
Thirty year       23.28 %   23.59 %   (1.31 )%   25.33 %   23.70 %   6.88 %
Interest only fixed rate mortgages       5.69 %   2.76 %   106.16 %   4.36 %   2.20 %   98.18 %
Balloons and other (3)       6.80 %   9.40 %   (27.66 )%   7.87 %   9.03 %   (12.85 )%






     Total fixed rate mortgages       38.57 %   39.40 %   (2.11 )%   41.04 %   38.67 %   6.13 %







  (1) Includes all called loans.

  (2) Hybrid loans are loans that have a fixed interest rate for the initial two to five years and after that specified time period, become adjustable rate loans.

  (3) Balloon loans are loans with payments calculated according to a 30-year amortization schedule, but which require the entire unpaid principal and accrued interest to be paid in full on a specified date that is less than 30 years after origination.


  

  


Loan Production by Borrower Credit Score

        The following table shows the composition of our loan production by borrower risk classification for the three and six months ended June 30, 2004 and 2003.

For the Three Months Ended June 30,
For the Six Months Ended June 30,
2003
Variance
2004 (1)
2003
Variance
2004
A+ Credit Loans (credit scores > 650) (2)                            
Percentage of total purchases and originations       34.52 %   30.72 %   12.37 %   32.41 %   28.66 %   13.08 %
Combined weighted average initial LTV       81.49 %   81.59 %   (0.12 )%   81.23 %   80.98 %   0.31 %
Weighted average median credit score       692     688     4 poi nts   689     689      
Weighted average interest rate:    
     Fixed rate mortgages       7.02 %   7.62 %   (7.87 )%   7.35 %   7.59 %   (3.16 )%
     Adjustable rate mortgages       6.21 %   6.60 %   (5.91 )%   6.28 %   6.71 %   (6.41 )%
     Gross margin - adjustable rate mortgages       4.97 %   4.55 %   9.23 %   4.84 %   4.64 %   4.31 %
A Credit Loans (credit scores 650 - 601) (2)    
Percentage of total purchases and originations       32.76 %   28.73 %   14.03 %   31.15 %   28.99 %   7.45 %
Combined weighted average initial LTV       80.94 %   80.12 %   1.02 %   80.99 %   79.58 %   1.77 %
Weighted average median credit score       625     626     (1 po int)   625     626     (1 poi nt)
Weighted average interest rate:    
     Fixed rate mortgages       7.22 %   7.51 %   (3.86 )%   7.50 %   7.63 %   (1.70 )%
     Adjustable rate mortgages       6.56 %   7.09 %   (7.48 )%   6.64 %   7.23 %   (8.16 )%
     Gross margin - adjustable rate mortgages       5.27 %   4.87 %   8.21 %   5.12 %   4.98 %   2.81 %
A- Credit Loans (credit Scores 600 - 551) (2)    
Percentage of total purchases and originations       20.71 %   24.29 %   (14.7 4)%   21.96 %   24.41 %   (10.04 )%
Combined weighted average initial LTV       78.35 %   78.56 %   (0.27 )%   78.59 %   79.01 %   (0.53 )%
Weighted average median credit score       579     577     2 poi nts   580     577     3 poin ts
Weighted average interest rate:    
     Fixed rate mortgages       7.21 %   7.85 %   (8.15 )%   7.83 %   8.02 %   (2.37 )%
     Adjustable rate mortgages       7.25 %   7.93 %   (8.58 )%   7.35 %   8.07 %   (8.92 )%
     Gross margin - adjustable rate mortgages       5.86 %   5.44 %   7.72 %   5.65 %   5.58 %   1.25 %
B Credit Loans (credit Scores 550 - 526) (2)    
Percentage of total purchases and originations       6.74 %   9.07 %   (25.6 9)%   7.91 %   10.15 %   (22.07 )%
Combined weighted average initial LTV       77.42 %   80.01 %   (3.24 )%   78.17 %   80.09 %   (2.40 )%
Weighted average median credit score       539     538     1 poi nt   543     538     5 poin ts
Weighted average interest rate:    
     Fixed rate mortgages       8.05 %   8.59 %   (6.29 )%   8.80 %   8.85 %   (0.56 )%
     Adjustable rate mortgages       8.11 %   8.73 %   (7.10 )%   8.21 %   8.81 %   (6.81 )%
     Gross margin - adjustable rate mortgages       6.52 %   6.17 %   5.67 %   6.28 %   6.24 %   0.64 %
C /D Credit Loans (credit Scores <=525) (2)    
Percentage of total purchases and originations       5.18 %   7.10 %   (27.0 4)%   6.23 %   7.70 %   (19.09 )%
Combined weighted average initial LTV       77.62 %   76.73 %   1.16 %   78.18 %   77.38 %   1.03 %
Weighted average median credit score       513     512     1 poi nt   521     514     7 poin ts
Weighted average interest rate:    
     Fixed rate mortgages       8.98 %   9.81 %   (8.46 )%   9.62 %   9.76 %   (1.43 )%
     Adjustable rate mortgages       8.80 %   9.44 %   (6.78 )%   8.84 %   9.49 %   (6.85 )%
     Gross margin - adjustable rate mortgages       6.63 %   6.57 %   0.91 %   6.58 %   6.65 %   (1.05 )%
Unavailable credit scores    
Percentage of total purchases and originations       0.09 %   0.09 %       0.34 %   0.09 %   277.78 %
     Combined weighted average initial LTV       70.97 %   61.99 %   14.49 %   76.25 %   68.52 %   11.28 %
     Weighted average median credit score                            
     Weighted average interest rate:    
     Fixed rate mortgages       9.19 %   8.18 %   12.35 %   10.89 %   8.39 %   29.80 %
     Adjustable rate mortgages       8.29 %   8.95 %   (7.37 )%   9.12 %   9.72 %   (6.17 )%
     Gross margin - adjustable rate mortgages       6.68 %   5.99 %   11.52 %   6.16 %   6.33 %   (2.69 )%

  (1) Includes all called loans.

  (2) The letter grade applied to each risk classification reflects our internal standards and does not necessarily correspond to classifications used by other mortgage lenders. We use our credit grades only for non-conforming and sub-prime loans, many of which inherently carry greater risk than conforming and prime loans carry.



         We have experienced a decline in the interest rates on our loans due to a significant increase in our higher credit quality production and the declining market interest rate environment since 2001 , which together contributed to lower coupons on our production in the first six months of 2004.

  

  

Loan Production by Income Documentation

        For the first six months of 2004, we saw an increase in our full documentation loan program. The following table shows the composition of our loan production based on income documentation for the three and six months ended June 30, 2004 and 2003.

For the Three Months Ended June 30,
2004
2003
Variance
Income documentation
% of
Production

Weighted
Average
Median
Credit
Score

% of
Production

Weighted
Average
Median
Credit
Score

% of
Production

Weighted
Average
Median
Credit
Score

Full documentation       70.93 %   620     66.58 %   605     6.53 %   15 points  
Limited documentation       3.38 %   616     4.51 %   630     (25.0 6)%   (14 points)  
Stated income       25.69 %   647     28.91 %   643     (11.1 4)%   4 points  
For the Six Months Ended June 30,
2004 (1)
2003
Variance
Income documentation
% of
Production

Weighted
Average
Median
Credit
Score

% of
Production

Weighted
Average
Median
Credit
Score

% of
Production

Weighted
Average
Median
Credit
Score

Full documentation       70.49 %   616     68.38 %   604     3.09 %   12 points  
Limited documentation       4.12 %   616     4.49 %   631     (8.2 4)%   (15 points)  
Stated income       25.39 %   643     27.13 %   639     (6.4 1)%   4 points  

  (1) Includes all called loans.

  

  


Loan Production by Borrower Purpose

        For the three months ended June 30, 2004 we saw an increase in our purchase loan production, with a corresponding decline in our rate or term refinance production as compared to the three months ended June 30, 2003. However, we experienced a decline in purchase loan production for the six months ended June 30, 2004 compared to the six months ended June 30, 2003. Even in years where we have experienced significant declines in mortgage interest rates, we have remained focused on cash-out refinance production. We anticipate the percentage of our purchase mortgage loan production may continue to increase in the future as a result of increased interest rates and our strategically focused marketing efforts.

        The following table shows the composition of our loan production based on borrower purpose for the three and six months ended June 30, 2004 and 2003.

For the Three Months Ended June 30,
For the Six Months Ended June 30,
Borrower Purpose
2004
2003
Variance
2004 (1)
2003
Variance
Cash-out refinance       66.84 %   69.61 %   (3.98 )%   66.78 %   69.37 %   (3.73 )%
Purchase       26.96 %   20.33 %   32.61 %   25.14 %   20.43 %   23.05 %
Rate or term refinance       6.20 %   10.06 %   (38.3 7)%   8.08 %   10.20 %   (20.7 8)%

  (1) Includes all called loans.

  

   


Geographic Distribution

        Our production levels by region have fluctuated for the six months ended June 30, 2004 compared to the six months ended June 30, 2003 primarily in connection with our called loans acquired during the first quarter of 2004, which had fewer loans originated in California and more loans originated in the South and Mid Atlantic regions. The following table sets forth the percentage of all loans originated or purchased by us by region for the three and six months ended June 30, 2004 and 2003.

For the Three Months Ended June 30,
For the Six Months Ended June 30,
2004
2003
Variance
2004 (1)
2003
Variance
California       27.39 %   27.03 %   1.33 %   25.33 %   27.03 %   (6.29 )%
South       25.99 %   26.37 %   (1.44 )%   26.98 %   25.57 %   5.51 %
Mid Atlantic       14.96 %   13.63 %   9.76 %   14.93 %   13.28 %   12.42 %
West       11.09 %   9.04 %   22.68 %   10.83 %   9.43 %   14.85 %
Midwest       10.24 %   11.37 %   (9.94 )%   10.83 %   11.61 %   (6.72 )%
Southwest       5.63 %   6.75 %   (16.59 )%   6.61 %   7.11 %   (7.03 )%
New England       4.70 %   5.81 %   (19.10 )%   4.49 %   5.97 %   (24.7 9)%




     Total       100.00 %   100.00 %     100.00 %   100.00 %  





  (1) Includes all called loans.

  

  


Item 3. Quantitative and Qualitative Disclosures About Market Risk

        We define market risk as the sensitivity of income to changes in interest rates. Changes in prevailing market interest rates may have two general effects on our business. First, any general increase in mortgage loan interest rates may tend to reduce customer demand for new mortgage loans for the mortgage industry generally, which can negatively impact our future production volume and our projected income. Second, increases or decreases in interest rates can cause changes in our net interest income on the mortgage loans that we own or are committed to fund, and as a result, cause changes in our net income. We refer to this second type of risk as our “managed interest rate risk”. Substantially all of our managed interest rate risk arises from debt related to the financing of our mortgage loan portfolio.

        Interest rate risk is managed within an overall asset/liability management framework. The principal objective of asset/liability management is to manage the sensitivity of net income to changing interest rates.

Overview of Our Interest Rate Risk Profile

        We view our interest rate risk profile relative to the financing vehicle that is used during the life of our mortgage loans. We have short-term and long-term financings that expose us to interest rate risk for the duration of the respective financing.

        Short-term Financing. Short-term financing exists from the time mortgage loans are originated until they are securitized. Our short-term financings, or warehouse borrowings, are dependent upon floating LIBOR rates with a one-month maturity. Because nearly all the collateral backing these financings have an initial fixed interest rate, and the financing instruments are subject to monthly changes in LIBOR, our net interest income is subject to fluctuations.

        Long-term Financing. Long-term financing is typically decided by an asset securitization structure. This structure can have financing terms that may be fixed for the life of the financing or subject to changes in LIBOR rates, as described in the paragraph above.

        A fixed financing structure is typically collateralized by fixed rate assets. Because both the asset and liability have fixed rates for the term of the financing, interest rate risk due to fluctuation in LIBOR rates does not exist, resulting in stable net interest income for the term of the financing.

        A floating financing structure can be collateralized by fixed or floating rate assets. Nearly all of our mortgage loans have an initial period that is fixed relative to the floating financing structure. For this reason we are subject to net interest income fluctuations caused by changes in LIBOR rates. This fluctuation in net interest income can exist for the entire term of the financing.

        Since our net interest income is subject to fluctuating LIBOR rates during the term of our financings, we attempt to minimize our exposure to rate fluctuations by hedging our interest rate risk.


   Types of Managed Interest Rate Risk

        Our managed interest rate risks include repricing, basis, and prepayment risk.

        Repricing Risk.  Financing rates are subject to change from the time we originate mortgage products, based upon an estimation of short term financing rates over the life of the loan, until long-term financing is structured. Repricing risk is caused by the potential differences in these financing rates. To minimize the impact of fluctuating financing rates on net interest income we manage our risks through a regimented hedging routine. This hedging strategy involves buying market instruments that match the sensitivity of long-term financing. By doing this we are able to manage our net interest income for the life of our financing.

        Basis Risk.  Basis risk results when the structured terms of mortgage loans differ from financing terms of our borrowings that are collateralized by those mortgage loans. As a result, our financing rates can change differently than the rates we charge on our mortgage loans. Changes in our financing rates relative to the loans supporting those financings causes fluctuations in net interest income. For this reason our management of this risk involves buying market instruments that increase in value while our interest expense declines in value.

        Prepayment Risk.  Prepayment risk results from the ability of customers to pay off their mortgage loans before maturity. Generally, prepayments tend to increase in falling interest rate environments as a result of borrowers refinancing fixed-rate and adjustable-rate loans to lower coupon mortgage loans, and prepayments tend to decrease in rising interest rate environments. As a result, falling interest rate environments tend to cause decreases in the balance of our mortgage loan portfolio and related decreases in our net interest income. For this reason we consider many prepayment alternatives when managing interest rate risk to avoid a negative impact to net interest income that can be caused by too many hedge instruments relative to the amount of assets remaining.

        Management of Interest Rate Risk. To manage repricing, basis, and prepayment risks, we use various derivative instruments such as options on futures, Eurodollar futures, interest rate caps and floors, interest rate swaps and options on swaps. Generally, we seek to match derivative instruments to particular groups or pools of mortgage loans depending on whether the mortgage loans are fixed or floating rate loans. We intend the derivatives to remain in place until the risk is minimized to the extent that the risk of fluctuation in net interest income is acceptable to management. Through the structure of our long-term financings, we generally have, and seek to realize, opportunities to manage our interest rate risks, particularly with respect to fixed rate mortgages, by seeking to match the terms of the fixed rate mortgages with the fixed rate portion of the long-term financing. We continue to manage interest rate risks associated with variable-rate and other mortgages beyond the point of long-term financing by seeking to identify differences in the basis between our mortgage loans and related long-term financing, and to manage the repricing characteristics of our debt by continuing to purchase, hold, and sell appropriate financial derivatives.

        In selecting financial derivatives for interest rate risk management, we seek to select interest rate caps and floors, interest rate swaps, sales of futures and purchases of options on futures designed to provide protection should interest rates on our debt rise. We seek to select derivatives with values that can be expected to rise and produce returns tending to offset reductions in net interest income caused by increased borrowing costs in a rising rate environment.

        Counterparty Risk. An additional risk that arises from our borrowing (including repurchase agreements) and derivative activities is counterparty risk. These activities generally involve an exchange of obligations with unaffiliated banks or companies, referred to in such transactions as “counterparties” If a counterparty were to default, we could potentially be exposed to financial loss. We seek to mitigate this risk by limiting our derivatives transactions to counterparties that we believe to be well established, reputable and financially strong.

Maturity and Repricing Information

        As shown in the tables below, from December 31, 2003 to June 30, 2004, there was an increase in our hedging activity due to the addition of new mortgage assets to our portfolio and the belief that interest rates would increase in the future. The following table summarizes the notional amounts, expected maturities and weighted average strike rates for interest rate floors, caps, swaps, and futures that we held as of June 30, 2004 and December 31, 2003.

As of June 30, 2004
2004
2005
2006
2007
2008
Thereafter
(dollars in thousands)
Caps bought - notional:     $ 1,221,500   $ 898,216   $ 336,583   $ 18,167          

Weighted average rate
      2.75 %   3.92 %   3.27 %   3.25 %        

Caps sold - notional:
    $ 1,150,000   $ 865,966   $ 336,583   $ 18,167          

Weighted average rate
      3.43 %   5.13 %   4.94 %   5.00 %        

Futures sold - notional:
        $ 12,500   $ 95,000              

Weighted average rate
          3.71 %   3.87 %            

Swaps bought - notional:
        $ 500,000   $ 500,000              

Weighted average rate
          2.31 %   3.52 %            

Puts bought - notional:
        $ 50,000                  

Weighted average rate
          2.25 %                

Puts sold - notional:
    $ 100,000   $ 112,500                  

Weighted average rate
      3.75 %   4.11 %                

Calls bought - notional:
    $ 425,000                      

Weighted average rate
      2.00 %                    







Total notional:
    $ 2,896,500   $ 2,439,182   $ 1,268,166   $ 36,334   $   $  







As of December 31, 2003
2004
2005
2006
2007
2008
Thereafter
(dollars in thousands)

Caps bought - notional:
    $ 1,115,750   $ 927,466   $ 321,417              

Weighted average rate
      2.92 %   3.87 %   3.35 %            

Caps sold - notional:
    $ 1,025,000   $ 899,299   $ 321,417              

Weighted average rate
      3.61 %   5.09 %   5.04 %            

Futures sold - notional:
        $ 37,500   $ 112,500              

Weighted average rate
          3.88 %   4.31 %            

Puts bought - notional:
    $ 250,000   $ 50,000                  

Weighted average rate
      1.50 %   2.25 %                

Puts sold - notional:
    $ 112,500   $ 437,500                  

Weighted average rate
      2.78 %   4.03 %                







Total notional:
    $ 2,503,250   $ 2,351,765   $ 755,334   $   $   $  






Analyzing Rate Shifts

        In our method of analyzing the potential effect of interest rate changes, we study the published forward yield curves for applicable interest rates and instruments, and we then develop various interest rate scenarios for those yield curves, using scenarios that we develop to provide relevant assumptions concerning economic growth rates, market conditions, and inflation rates, as well as the timing, duration, and amount of corresponding Federal Reserve Bank, or FRB, responses, in order to determine hypothetical impacts on relevant interest rates. We use this method of analysis as a means of valuation to manage our interest rate risk on our mortgage loan financing over long periods of time. The table below represents the change in our net interest income as determined by changes in our debt costs and offsetting values of derivative instruments under the four different analysis scenarios that we currently use as of June 30, 2004 and as of December 31, 2003 under the four scenarios that we used at that time.


Effect on Net Interest Income of Assumed Changes in Interest Rates Over a Three Year Period
June 30, 2004
December 31, 2003
Scenario 1
Scenario 2
Scenario 3
Scenario 4
Scenario 1
Scenario 2
Scenario 3
Scenario 4
(dollars in thousands)
Change in net interest income from mortgage portfolio     $ (26,653 ) $ 15,883   $ 76,270   $ 120,221   $ (10,066 ) $ 824   $ 10,827   $ 42,369  

Change in net interest
   
income from hedging    
instruments:

   
Futures
      405     275     (510 )   (991 )   479     667     385     (1,133 )
Swaps
      7,254     272     (5,912 )   (11,297 )                
Puts
      (157 )   (44 )   (125 )   (187 )   615     (192 )   (153 )   (250 )
Calls
      (74 )   37     409     1,217                  
Caps
      5,169     367     (4,105 )   (2,703 )   2,310     556     (969 )   (2,129 )








Total change in net interest income from hedging instruments     $ 12,597   $ 907   $ (10,243 ) $ (13,961 ) $ 3,404   $ 1,031   $ (737 ) $ (3,512 )








Net change in net interest income     $ (14,056 ) $ 16,790   $ 66,027   $ 106,260   $ (6,662 ) $ 1,855   $ 10,090   $ 38,857  








        Each scenario is more fully discussed below, and tables of the hypothetical yield curves are included below.

        Scenario 1 – Under this scenario we show mortgage loan and derivative valuations based upon an assumed aggressive response from the FRB, with the assumption that the economy is growing at a pace inconsistent with a FRB desire to maintain a stable or declining inflation environment. Under this scenario, we assume a hypothetical interest rate increase of approximately 350 basis points over a two-year period beginning in second quarter 2004. Such an increase in interest rates is aggressive by historical standards, and provides us with a view of the net interest income changes of our mortgage loans by assuming a comparable rise in financing rates. Making these assumptions at June 30, 2004, we estimate that our net interest income from our mortgage loan portfolio would decrease by $26.7 million. However, we estimate that this amount would be partially offset by an increase in our hedging instruments of $12.6 million. The net effect of this scenario would be a potential decline of $14.1 million in our net interest income from our portfolio. At December 31, 2003, we estimated that our net interest income could decline by approximately $6.7 million under this scenario.


        Scenario 2 – In this scenario we assume a slightly less severe hypothetical rise in interest rates compared to Scenario 1 in which the FRB doesn’t begin raising interest rates until the end of the second quarter of 2004 and then pushes interest rates higher at a faster pace as the economy expands and inflation increases. Under this scenario, we assume that interest rates have the potential to rise approximately 375 basis points, over a three year period beginning in the second quarter of 2004. Making these assumptions at June 30, 2004, we estimate that our net interest income from our mortgage loan portfolio and hedging instruments would increase by $15.9 million and $0.9 million, respectively, for a total potential increase in net interest income of $16.8 million. At December 31, 2003, we estimated that our net interest income could increase by approximately $1.8 million under this scenario.

        Scenario 3 — In this scenario we assume relatively stable hypothetical short-term rates. This scenario assumes that the FRB is relatively patient, by historical standards, as the economy maintains a range of low growth, and thus the FRB is more concerned with economic expansion than inflation. Interest rates are assumed to rise modestly with only an approximate 300 basis point increase over three years beginning in the second quarter of 2004. Given these assumptions at June 30, 2004, we estimate that our net interest income from our mortgage portfolio would increase by approximately $76.3 million, which would partially be offset by an estimated decline in net interest income from hedging instruments of approximately $10.2 million, for a total potential increase in net interest income of approximately $66.1 million. At December 31, 2003, we estimated that our net interest income could increase by approximately $10.1 million under this scenario.

        Scenario 4 –This scenario assumes that the FRB determines that it must maintain stable rates in the near term, and then begins to reverse previous interest rate cuts in year two, and more aggressively in year three, accounting for an approximate 250 basis point increase in rates over the three year period. Given these assumptions at June 30, 2004, we estimate that our net interest income from our mortgage portfolio would increase by approximately $120.2 million, which would partially be offset by an estimated decline in net interest income from hedging instruments of approximately $14.0 million, for a total potential increase in net interest income of approximately $106.2 million. At December 31, 2003, we estimated that our net interest income could increase by approximately $38.9 million under this scenario.


        The hypothetical yield curve data for each scenario as of June 30, 2004 and December 31, 2003 are as follows:

June 30, 2004
Month
Current Market (1)
Scenario 1
Scenario 2
Scenario 3
Scenario 4
Jul-04       1.37     2.14     1.64     1.35     1.10  
Sep-04       2.02     2.65     2.14     1.61     1.11  
Dec-04       2.52     3.16     2.40     1.89     1.39  
Mar-05       2.97     4.18     2.65     2.15     1.65  
Jun-05       3.37     4.69     3.16     2.65     2.15  
Sep-05       3.70     4.70     3.66     3.15     2.40  
Dec-05       3.99     4.71     3.92     3.41     2.66  
Mar-06       4.21     4.72     4.42     3.66     3.16  
Jun-06       4.39     4.73     4.68     3.92     3.67  
Sep-06       4.56     4.75     4.93     4.17     3.67  
Dec-06       4.72     4.76     4.94     4.18     3.68  
Mar-07       4.86     4.77     4.94     4.18     3.68  
Jun-07       5.01     4.78     4.95     4.18     3.68  

  (1) Current market is depicted using the forward Eurodollar Futures Curve. The Eurodollar Future curve is the series of benchmark rates of Libor with a 3 month maturity. The series of 3 month rates depicted represent the current market expectations of Libor spot rates in the future based on expectations of economic activity.

December 31, 2004
Month
Current Market (1)
Scenario 1
Scenario 2
Scenario 3
Scenario 4
Jan-04       1.12     1.13     1.13     1.10     1.10  
Mar-04       1.23     1.36     1.14     1.11     0.86  
Jun-04       1.43     1.86     1.14     1.14     0.89  
Sep-04       1.76     2.11     1.61     1.14     1.06  
Dec-04       2.16     2.37     1.87     1.62     1.07  
Mar-05       2.57     2.62     2.37     2.12     1.57  
Jun-05       2.99     2.87     2.87     2.62     2.37  
Sep-05       3.36     3.38     3.38     3.13     2.88  
Dec-05       3.66     3.88     3.88     3.88     3.13  
Mar-06       3.90     4.13     4.38     4.38     3.38  
Jun-06       4.14     4.64     4.89     4.42     3.34  
Sep-06       4.35     4.67     4.67     4.39     3.17  
Dec-06       4.56     4.89     4.64     4.39     3.14  

  (1) Current market is depicted using the forward Eurodollar Futures Curve. The Eurodollar Future curve is the series of benchmark rates of Libor with a 3 month maturity. The series of 3 month rates depicted represent the current market expectations of Libor spot rates in the future based on expectations of economic activity.


        These scenarios are provided for illustrative purposes only and are intended to assist in the understanding of our sensitivity to changes in interest rates. While these scenarios are developed based on current economic and market conditions, we cannot make any assurances as to the predictive nature of assumptions made in this analysis.

Item 4. Controls and Procedures

        As of the end of the period covered by this report, our Chief Executive Officer and Chief Financial Officer carried out an evaluation, with the participation of other members of management as they deemed appropriate, of the effectiveness of the design and operation of our disclosure controls and procedures as contemplated by Exchange Act Rule 13a-15. Based upon, and as of the date of that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures are effective, in all material respects, in timely alerting them to material information relating to us (and our consolidated subsidiaries) required to be included in the periodic reports we are required to file and submit to the SEC under the Exchange Act.


PART II. Other Information

Item 1. Legal Proceedings

        Because we are subject to many laws and regulations, including but not limited to federal and state consumer protection laws, we are regularly involved in numerous lawsuits filed against us, some of which seek certification as class action lawsuits on behalf of similarly situated individuals. If class actions are certified and there is an adverse outcome or we do not otherwise prevail in the following matters, we could suffer material losses, although we intend to vigorously defend these lawsuits.

        Josephine Coleman v. America’s MoneyLine is a matter filed on November 20, 2002 in the Circuit Court of the Third Judicial Circuit, Madison County, Illinois, Case No. 02L1557. This is a class action suit alleging consumer fraud and unjust enrichment under Illinois law and similar laws of other states. Ms. Coleman alleges that she was improperly charged a fee for overnight delivery of mortgage loan documents. In December 2002, defendants filed a Petition to Compel Arbitration in the United States District Court for the Southern District of Illinois. The Motion to Compel Arbitration in federal court was denied on jurisdictional grounds. We appealed the District Court’s decision to the United States Court of Appeals for the Seventh Circuit. The Court of Appeals affirmed the District Court’s decision. We have filed a motion to compel arbitration in state court. If the plaintiff achieves nationwide class certification and the case is decided adversely to America’s MoneyLine, the potential loss could materially and adversely affect our earnings. At the present time, however, we cannot predict the outcome of the case.

        Margarita Barbosa, et al. v. Saxon Mortgage Services (f/k/a Meritech Mortgage Services, Inc.) et al., is a legal proceeding previously reported by the Company. The Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2003 and Quarterly Report on Form 10-Q for the quarter ended March 31, 2004 contains a description of this matter. There were no material developments in this legal proceeding during the quarter ended June 30, 2004.

        Shirley Hagan, et al. v. Concept Mortgage Corp., Saxon Mortgage and others is a class action filed on February 27, 2003 in the Circuit Court of Wayne County, Michigan. The suit alleges that the defendant mortgage companies, including Saxon Mortgage, violated the Home Ownership and Equity Protection Act, the Truth in Lending Act, and the Real Estate Settlement Procedures Act with respect to the fees and interest rate charged to plaintiff and the related loan disclosures, in connection with the plaintiff’s loan and the loans of a similarly situated class of borrowers. The suit seeks rescission of the affected loans, damages with interest, and costs and attorneys fees. We removed the case to federal court and filed a motion to compel arbitration, which was granted by the Magistrate Judge and subsequently appealed by the plaintiff. The District Court affirmed the Magistrate Judge’s order, and arbitration was initiated. In July, 2004, an agreement in principle was reached for settlement of this matter. The settlement would reduce the outstanding balance, and interest rate, of the plaintiff’s loan and provide for payment of the plaintiff’s legal fees in an approximate amount of $30,000.

         We are subject to other legal proceedings arising in the normal course of our business. In the opinion of management, the resolution of these other proceedings is not expected to have a material adverse effect on our financial position or our results of operations.

Item 2. Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities

None.

Item 3. Defaults Upon Senior Securities

None.

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

None.

Item 5. Other Information

None.

Item 6. Exhibits and Reports on Form 8-K

(a) Exhibits

3.1 Amended and Restated Certificate of Incorporation of Saxon Capital, Inc. (1)

3.2 Amended and Restated Bylaws of Saxon Capital, Inc.

4.1 Form of Common Stock Certificate (1)

4.2 Certain instruments defining the rights of the holders of long-term debt of the Company and certain of its subsidiaries, none of which authorize a total amount of indebtedness in excess of 10% of the total assets of the Company and its subsidiaries on a consolidated basis, have not been filed as Exhibits. The Company hereby agrees to furnish a copy of any of these agreements to the SEC upon request.

31.1 Certification of Chief Executive Officer pursuant to Section 302

31.2 Certification of Principal Financial Officer pursuant to Section 302

32.1 Certification of Chief Executive Officer and Principal Financial Officer pursuant to Section 906


(1) Incorporated herein by reference to the Company’s Registration Statement on Form S-1 (Registration Statement No. 333-71052) declared effective by the SEC on January 15, 2002.

(b) Reports on Form 8-K

  On April 6, 2004, the Company furnished a Form 8-K (Item 9) reporting that the Company had issued a press release on April 6, 2004 announcing its earnings release and conference call dates for its results for the quarter ended March 31, 2004, and a copy of the press release was furnished as an exhibit.

  On April 23, 2004, the Company filed a Form 8-K (Items 5, 7, and 12) reporting that the Company had issued a press release on April 22, 2004 announcing the Company’s financial results for the first quarter ended March 31, 2004, and a copy of the press release was filed as an exhibit.

  On June 8, 2004, the Company filed a Form 8-K (Items 5 and 7) reporting that the Company had issued a press release on June 7, 2004 announcing the resignation of Dennis G. Stowe, Chief Operating Officer, President and Director, and a copy of the press release was filed as an exhibit.



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.

Dated: August 9, 2004 SAXON CAPITAL, INC.


By: /s/ Michael L. Sawyer
——————————————
Michael L. Sawyer
Chief Executive Officer (authorized officer of registrant)

Dated: August 9, 2004
By: /s/ Robert B. Eastep
——————————————
Robert B. Eastep
Chief Financial Officer (principal financial officer)