FINANCIAL HIGHLIGHTS

COMMERCIAL FEDERAL CORPORATION




(Amounts in Thousands Except Per Share Data) Year
Ended
December 31,
Six Months
Ended
December 31,(1)
Year  
Ended  
June 30, 
  
2001 2000 2000
Interest income $ 871,374 $ 498,732 $ 927,690
Net interest income after provision for loan losses 268,484 126,581 328,381
Other income (loss)(2) 120,387 (40,106) 101,839
General and administrative expenses 248,036 122,625 247,990
Exit costs and termination benefits (gains), net
(15,566) 25,764 3,941
Amortization of intangible assets 15,345 8,153 17,236
Income tax provision (benefit) 43,374 (19,691) 55,269
Income (loss) before cumulative effect of change in accounting
  principle
97,682 (50,376) 105,784
Cumulative effect of change in accounting
  principle, net
- (19,125) (1,776)
Net income (loss) 97,682 (69,501) 104,008
Earnings (loss) per common share:
  Income (loss) before cumulative effect
    of change in accounting principle
1.93 (.92) 1.82
  Cumulative effect of change in accounting principle, net - (.35) (.03)
  Net income (loss) 1.93 (1.27) 1.79
Dividends declared per common share .310 .140 .275
Return on average assets(3) .76% (1.01)% .77%
Return on average equity(3) 12.23% (15.30)% 10.85%
Return on average tangible equity 16.30% (20.15)% 14.52%
Average stockholders' equity to average total assets 6.21% 6.62% 7.10%
General and administrative expenses to average assets(4) 1.93% 1.79% 1.84%
 
Total assets
$12,901,585 $12,540,304 $13,793,038
Investment and mortgage-backed securities 2,980,073 2,285,647 2,213,305
Loans receivable, net 8,403,425 8,893,374 10,407,692
Deposits 6,396,522 7,694,486 7,330,500
Borrowed funds 5,459,269 3,740,808 5,255,608
Stockholders' equity 734,654 863,739 987,978
Book value per common share 15.98 16.23 17.67
Tangible book value per common share 11.82 12.33 13.54
Stock market price 23.50 19.44 15.56
Nonperforming assets to total assets 1.10% 1.01% .73%
Net yield on interest-earning assets at end of period 2.96% 2.46% 2.50%
 
Regulatory capital ratios of the Bank:
  Tangible capital
5.58% 6.51% 6.55%
  Core capital (Tier 1 capital) 5.60% 6.55% 6.59%
  Risk-based capital
    Tier 1 capital
9.50% 10.84% 11.74%
    Total capital 11.38% 11.84% 12.59%
 

(1) In 2000, the Company changed its year-end to December 31 from June 30.

(2) Includes $86.4 million in losses for the six months ended December 31, 2000, on the sales of securities and securitized residential loans and the termination of interest rate swap agreements.

(3) Return on average assets and return on average stockholders’ equity for the calendar year ended December 31, 2001, are .68% and 10.96%, respectively, excluding the after-tax effect of nonrecurring income and charges totaling $10.1 million. Return on average assets and return on average stockholders’ equity for the six months ended December 31, 2000, are .39% and 5.88%, respectively, excluding the after-tax effect of nonrecurring income and charges totaling $96.2 million. Return on average assets and return on average stockholders’ equity for fiscal year 2000 are .76% and 10.77%, respectively, excluding the after-tax effect of nonrecurring income and charges totaling $756,000.

(4) Excludes exit costs and termination benefits totaling $15.6 million, $25.8 million and $3.9 million, respectively, for the year ended December 31, 2001, for the six months ended December 31, 2000, and for fiscal year ended June 30, 2000.