CONSOLIDATED STATEMENT OF FINANCIAL CONDITION
COMMERCIAL FEDERAL CORPORATION




(Dollars in Thousands) December 31, December 31,  June 30,   
ASSETS 2001 2000 2000
Cash (including short-term investments of $590, $1,283 and $1,086) $ 206,765 $ 192,358 $ 199,566
Investment securities available for sale, at fair value 1,150,345 771,137 70,478
Mortgage-backed securities available for sale, at fair value 1,829,728 1,514,510 362,756
Loans and leases held for sale, net 470,647 242,200 183,356
Investment securities held to maturity
  (fair value of $857,786)
- - 922,689
Mortgage-backed securities held to maturity
  (fair value of $835,095)
- - 857,382
Loans receivable, net of allowances
  of $102,359, $82,263 and $70,497
7,932,778 8,651,174 10,224,336
Federal Home Loan Bank stock 253,946 251,537 255,756
Real estate, net 57,476 38,331 39,129
Premises and equipment, net 158,691 167,210 181,692
Bank owned life insurance 214,585 200,713 -
Other assets 435,174 303,707 265,048
Core value of deposits, net 28,733 36,209 42,488
Goodwill, net 162,717 171,218 188,362
    Total Assets $12,901,585 $12,540,304 $13,793,038
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
Liabilities:
  Deposits
$6,396,522 $7,694,486 $7,330,500
  Advances from Federal Home Loan Bank 4,939,056 3,565,465 5,049,582
  Other borrowings 520,213 175,343 206,026
  Other liabilities 311,140 241,271 218,952
    Total Liabilities 12,166,931 11,676,565 12,805,060
Commitments and Contingencies - - -
Stockholders' Equity: 
  Preferred stock, $.01 par value;
    10,000,000 shares authorized; none issued
- - -
  Common stock, $.01 par value; 120,000,000 shares authorized;
    45,974,648, 53,208,628 and 55,922,884 shares
    issued and outstanding
460 532 559
  Additional paid-in capital 80,799 255,870 303,635
  Retained earnings 705,160 622,659 699,724
  Accumulated other comprehensive loss, net (51,765) (15,322) (15,940)
    Total Stockholders' Equity 734,654 863,739 987,978
    Total Liabilities and Stockholders' Equity $12,901,585 $12,540,304 $13,793,038
 
Refer to the Commercial Federal Corporation December 31, 2001, Annual Report on Form 10-K for a complete set of consoildated financial statements.