##### Table of Contents

---



SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10-Q



QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934



For the quarterly period ended June 30, 2005



Commission file number 0-27459



---



Digital Insight Corporation

(Exact name of registrant as specified in its
charter)



|                         |  |                                     
|------------------------ |  | ------------------------------------
|Delaware                 |  | 77-0493142                          
|(State of incorporation) |  | (IRS Employer Identification Number)



26025 Mureau Road,
Calabasas, CA 91302

(Address of principal executive offices, including zip code)



(818) 871-0000

(Registrants telephone number, including area code)



---



Indicate by check mark whether the registrant (1) has
filed all 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 Exchange Act Rule 12b-2). Yes x No ̈



Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable
date:



Common Stock, $0.001 par value

34,055,112 shares outstanding as of July 31, 2005



---



---

##### Table of Contents

DIGITAL INSIGHT CORPORATION

FORM 10-Q

INDEX



|                               |  |                                                                                                                    |  |     
|------------------------------ |  | ------------------------------------------------------------------------------------------------------------------ |  | ----
|                               |  |                                                                                                                    |  | Page
|PART I - FINANCIAL INFORMATION |  |                                                                                                                   
|                               |  |                                                                                                                   
|ITEM 1                         |  | Consolidated Financial Statements (Unaudited)                                                                      |  |     
|                               |  |                                                                                                                   
|                               |  | Consolidated Balance Sheets as of June 30, 2005 (Unaudited) and December 31, 2004                                  |  | 1   
|                               |  |                                                                                                                   
|                               |  | Consolidated Statements of Operations (Unaudited) for the three months and six months ended June 30, 2005 and 2004 |  | 2   
|                               |  |                                                                                                                   
|                               |  | Consolidated Statements of Cash Flows (Unaudited) for the six months ended June 30, 2005 and 2004                  |  | 3   
|                               |  |                                                                                                                   
|                               |  | Notes To Condensed Consolidated Financial Statements (Unaudited)                                                   |  | 4   
|                               |  |                                                                                                                   
|ITEM 2                         |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                              |  | 10  
|                               |  |                                                                                                                   
|ITEM 3                         |  | Quantitative and Qualitative Disclosures About Market Risk                                                         |  | 17  
|                               |  |                                                                                                                   
|ITEM 4                         |  | Controls and Procedures                                                                                            |  | 17  
|                               | 
|PART II - OTHER INFORMATION    |  |                                                                                                                   
|                               |  |                                                                                                                   
|ITEM 1                         |  | Legal Proceedings                                                                                                  |  | 18  
|                               |  |                                                                                                                   
|ITEM 2                         |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                        |  | 18  
|                               |  |                                                                                                                   
|ITEM 4                         |  | Submission of Matters to a Vote of Security Holders                                                                |  | 19  
|                               |  |                                                                                                                   
|ITEM 6                         |  | Exhibits                                                                                                           |  | 19  
|                               |  |                                                                                                                   
|SIGNATURES                     |  |                                                                                                                    |  | 20  



---

##### Table of Contents

PART IFINANCIAL INFORMATION



|ITEM 1. | CONSOLIDATED FINANCIAL STATEMENTS
|------- | ---------------------------------



DIGITAL INSIGHT CORPORATION

CONSOLIDATED BALANCE SHEETS

(in thousands, except share information)



|                                                                                                                                                                                                                              |  |                           |          |   |                   |   |          |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------- | -------- | - | ----------------- | - | -------- | -
|                                                                                                                                                                                                                              |  | June 30, 2005 (Unaudited) |          |   | December 31, 2004 |  
|ASSETS                                                                                                                                                                                                                        |  |                           |          |   |                   |   |          |  
|Current assets:                                                                                                                                                                                                               |  |                           |          |   |                   |   |          |  
|Cash and cash equivalents                                                                                                                                                                                                     |  | $                         | 20,411   |   |                   | $ | 64,682   |  
|Short-term investments                                                                                                                                                                                                        |  |                           | 61,762   |   |                   |   | 34,787   |  
|Accounts receivable, net of allowance for doubtful accounts of $771 and $1,274                                                                                                                                                |  |                           | 24,727   |   |                   |   | 27,483   |  
|Accumulated implementation costs                                                                                                                                                                                              |  |                           | 2,275    |   |                   |   | 2,662    |  
|Deferred tax asset, net                                                                                                                                                                                                       |  |                           | 21,789   |   |                   |   | 18,665   |  
|Prepaid and other current assets                                                                                                                                                                                              |  |                           | 4,358    |   |                   |   | 2,499    |  
|                                                                                                                                                                                                                              |  |                           |          |   |                   |   |          |  
|Total current assets                                                                                                                                                                                                          |  |                           | 135,322  |   |                   |   | 150,778  |  
|                                                                                                                                                                                                                              |  |                          
|Property and equipment, net of accumulated depreciation of $64,014 and $58,244                                                                                                                                                |  |                           | 24,638   |   |                   |   | 22,818   |  
|Goodwill                                                                                                                                                                                                                      |  |                           | 136,382  |   |                   |   | 136,382  |  
|Intangible assets, net of accumulated amortization of $35,048 and $30,997                                                                                                                                                     |  |                           | 13,122   |   |                   |   | 17,173   |  
|Accumulated implementation costs                                                                                                                                                                                              |  |                           | 3,027    |   |                   |   | 2,810    |  
|Long-term investments                                                                                                                                                                                                         |  |                           | 18,865   |   |                   |   | 17,785   |  
|Deferred tax asset, net                                                                                                                                                                                                       |  |                           | 20,558   |   |                   |   | 29,318   |  
|Other assets                                                                                                                                                                                                                  |  |                           | 5,915    |   |                   |   | 192      |  
|                                                                                                                                                                                                                              |  |                           |          |   |                   |   |          |  
|Total assets                                                                                                                                                                                                                  |  | $                         | 357,829  |   |                   | $ | 377,256  |  
|                                                                                                                                                                                                                              |  |                           |          |   |                   |   |          |  
|                                                                                                                                                                                                                              |  |                          
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                                                                          |  |                           |          |   |                   |   |          |  
|Current liabilities:                                                                                                                                                                                                          |  |                           |          |   |                   |   |          |  
|Accounts payable                                                                                                                                                                                                              |  | $                         | 11,772   |   |                   | $ | 7,493    |  
|Accrued compensation and related benefits                                                                                                                                                                                     |  |                           | 6,698    |   |                   |   | 4,952    |  
|Customer deposits and deferred revenue                                                                                                                                                                                        |  |                           | 12,937   |   |                   |   | 14,030   |  
|Accrued expenses and other liabilities                                                                                                                                                                                        |  |                           | 7,594    |   |                   |   | 6,934    |  
|Tax contingency reserve                                                                                                                                                                                                       |  |                           | 4,359    |   |                   |   | 3,994    |  
|                                                                                                                                                                                                                              |  |                           |          |   |                   |   |          |  
|Total current liabilities                                                                                                                                                                                                     |  |                           | 43,360   |   |                   |   | 37,403   |  
|                                                                                                                                                                                                                              |  |                          
|Customer deposits and deferred revenue                                                                                                                                                                                        |  |                           | 7,389    |   |                   |   | 6,772    |  
|                                                                                                                                                                                                                              |  |                           |          |   |                   |   |          |  
|Total liabilities                                                                                                                                                                                                             |  |                           | 50,749   |   |                   |   | 44,175   |  
|                                                                                                                                                                                                                              |  |                           |          |   |                   |   |          |  
|Stockholders equity:                                                                                                                                                                                                         |  |                           |          |   |                   |   |          |  
|Common stock, $.001 par value; 100,000,000 shares authorized; 36,594,357 shares issued and 34,053,013 shares outstanding at June 30, 2005 and
36,045,211 shares issued and 35,813,011 shares outstanding at December 31, 2004 |  |                           | 34       |   |                   |   | 36       |  
|Additional paid-in capital                                                                                                                                                                                                    |  |                           | 459,070  |   |                   |   | 451,080  |  
|Treasury stock, at cost; 2,541,344 shares at June 30, 2005 and 232,200 shares at December 31, 2004                                                                                                                            |  |                           | (49,996  | ) |                   |   | (3,812   | )
|Deferred stock-based compensation                                                                                                                                                                                             |  |                           | (465     | ) |                   |   | (542     | )
|Accumulated deficit                                                                                                                                                                                                           |  |                           | (101,563 | ) |                   |   | (113,681 | )
|                                                                                                                                                                                                                              |  |                           |          |   |                   |   |          |  
|Total stockholders equity                                                                                                                                                                                                    |  |                           | 307,080  |   |                   |   | 333,081  |  
|                                                                                                                                                                                                                              |  |                           |          |   |                   |   |          |  
|Total liabilities and stockholders equity                                                                                                                                                                                    |  | $                         | 357,829  |   |                   | $ | 377,256  |  
|                                                                                                                                                                                                                              |  |                           |          |   |                   |   |          |  



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



1



---

##### Table of Contents

DIGITAL INSIGHT CORPORATION



CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited, in thousands, except per share data)



|                                                                                                                                                                                                               |  |                             |        |                           |   |        |  |      |         |  |   |       
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------- | ------ | ------------------------- | - | ------ |  | ---- | ------- |  | - | ------
|                                                                                                                                                                                                               |  | Three months ended June 30, |        | Six months ended June 30,
|                                                                                                                                                                                                               |  | 2005                        |        | 2004                      |   | 2005   |  | 2004
|Revenues                                                                                                                                                                                                       |  | $                           | 52,324 |                           | $ | 46,857 |  | $    | 104,071 |  | $ | 92,536
|Cost of revenues                                                                                                                                                                                               |  |                             | 22,197 |                           |   | 20,902 |  |      | 44,536  |  |   | 41,915
|                                                                                                                                                                                                               |  |                             |        |                           |   |        |  |      |         |  |   |       
|Gross profit                                                                                                                                                                                                   |  |                             | 30,127 |                           |   | 25,955 |  |      | 59,535  |  |   | 50,621
|                                                                                                                                                                                                               |  |                             |        |                           |   |        |  |      |         |  |   |       
|Operating expenses:                                                                                                                                                                                            |  |                             |        |                           |   |        |  |      |         |  |   |       
|Sales, general and administrative (including amortization of deferred stock-based compensation of $39 and $78 and $62 and $123 for the three
months and six months ended June 30, 2005 and 2004, respectively) |  |                             | 13,076 |                           |   | 10,841 |  |      | 26,182  |  |   | 21,533
|Research and development                                                                                                                                                                                       |  |                             | 5,688  |                           |   | 5,857  |  |      | 11,042  |  |   | 11,138
|Amortization of intangible assets                                                                                                                                                                              |  |                             | 2,025  |                           |   | 2,075  |  |      | 4,050   |  |   | 4,150 
|                                                                                                                                                                                                               |  |                             |        |                           |   |        |  |      |         |  |   |       
|Total operating expenses                                                                                                                                                                                       |  |                             | 20,789 |                           |   | 18,773 |  |      | 41,274  |  |   | 36,821
|                                                                                                                                                                                                               |  |                             |        |                           |   |        |  |      |         |  |   |       
|Income from operations                                                                                                                                                                                         |  |                             | 9,338  |                           |   | 7,182  |  |      | 18,261  |  |   | 13,800
|Interest and other income, net                                                                                                                                                                                 |  |                             | 777    |                           |   | 149    |  |      | 1,314   |  |   | 248   
|                                                                                                                                                                                                               |  |                             |        |                           |   |        |  |      |         |  |   |       
|Income before provision for income taxes                                                                                                                                                                       |  |                             | 10,115 |                           |   | 7,331  |  |      | 19,575  |  |   | 14,048
|Provision for income taxes                                                                                                                                                                                     |  |                             | 3,720  |                           |   | 2,790  |  |      | 7,457   |  |   | 5,350 
|                                                                                                                                                                                                               |  |                             |        |                           |   |        |  |      |         |  |   |       
|Net income                                                                                                                                                                                                     |  | $                           | 6,395  |                           | $ | 4,541  |  | $    | 12,118  |  | $ | 8,698 
|                                                                                                                                                                                                               |  |                             |        |                           |   |        |  |      |         |  |   |       
|Basic net income per share                                                                                                                                                                                     |  | $                           | 0.18   |                           | $ | 0.13   |  | $    | 0.34    |  | $ | 0.25  
|                                                                                                                                                                                                               |  |                             |        |                           |   |        |  |      |         |  |   |       
|Diluted net income per share                                                                                                                                                                                   |  | $                           | 0.18   |                           | $ | 0.13   |  | $    | 0.34    |  | $ | 0.24  
|                                                                                                                                                                                                               |  |                             |        |                           |   |        |  |      |         |  |   |       
|Shares used to compute basic net income per share                                                                                                                                                              |  |                             | 34,811 |                           |   | 35,203 |  |      | 35,183  |  |   | 35,117
|Shares used to compute diluted net income per share                                                                                                                                                            |  |                             | 35,765 |                           |   | 36,085 |  |      | 35,835  |  |   | 36,217



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



2



---

##### Table of Contents

DIGITAL INSIGHT CORPORATION



CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, in thousands)



|                                                                                  |  |                           |         |   |      |   |         |  
|--------------------------------------------------------------------------------- |  | ------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                  |  | Six months ended June 30, |        
|                                                                                  |  | 2005                      |         |   | 2004 |  
|Cash flows from operating activities:                                             |  |                           |         |   |      |   |         |  
|Net income                                                                        |  | $                         | 12,118  |   |      | $ | 8,698   |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                           |         |   |      |   |         |  
|Depreciation and amortization of property and equipment                           |  |                           | 6,857   |   |      |   | 6,988   |  
|Amortization of intangible assets                                                 |  |                           | 4,050   |   |      |   | 4,150   |  
|Amortization of deferred stock-based compensation                                 |  |                           | 78      |   |      |   | 123     |  
|Deferred income tax provision                                                     |  |                           | 5,636   |   |      |   | 4,705   |  
|Loss on disposition of property and equipment                                     |  |                           | 47      |   |      |   | 281     |  
|Income tax benefit on stock options exercised                                     |  |                           | 1,033   |   |      |   | 1,480   |  
|Changes in operating assets and liabilities:                                      |  |                           |         |   |      |   |         |  
|Accounts receivable                                                               |  |                           | 2,756   |   |      |   | 760     |  
|Accumulated implementation costs                                                  |  |                           | 170     |   |      |   | 913     |  
|Prepaid and other current assets                                                  |  |                           | (1,597  | ) |      |   | (966    | )
|Other assets                                                                      |  |                           | (5,723  | ) |      |   | 91      |  
|Accounts payable                                                                  |  |                           | 4,279   |   |      |   | 1,803   |  
|Accrued compensation and related benefits                                         |  |                           | 1,746   |   |      |   | (836    | )
|Customer deposits and deferred revenue                                            |  |                           | (476    | ) |      |   | (751    | )
|Other liabilities and tax contingency reserve                                     |  |                           | 823     |   |      |   | (1,787  | )
|                                                                                  |  |                           |         |   |      |   |         |  
|Net cash provided by operating activities                                         |  |                           | 31,797  |   |      |   | 25,652  |  
|                                                                                  |  |                           |         |   |      |   |         |  
|Cash flows from investing activities:                                             |  |                           |         |   |      |   |         |  
|Purchases of investments                                                          |  |                           |         |   |      |   |         |  
|Held-to-maturity                                                                  |  |                           | (60,911 | ) |      |   | (17,893 | )
|Available for sale                                                                |  |                           | (15,073 | ) |      |   |        |  
|Other investments                                                                 |  |                           | (500    | ) |      |   |        |  
|Proceeds from maturity of investments                                             |  |                           |         |   |      |   |         |  
|Held-to-maturity                                                                  |  |                           | 44,814  |   |      |   | 17,200  |  
|Available for sale                                                                |  |                           | 3,615   |   |      |   |        |  
|Other investments                                                                 |  |                           |        |   |      |   |        |  
|Purchase of property and equipment                                                |  |                           | (8,986  | ) |      |   | (3,478  | )
|Acquisition payments, net of cash received                                        |  |                           |        |   |      |   | (1,043  | )
|                                                                                  |  |                           |         |   |      |   |         |  
|Net cash used in investing activities                                             |  |                           | (37,041 | ) |      |   | (5,214  | )
|                                                                                  |  |                           |         |   |      |   |         |  
|Cash flows from financing activities:                                             |  |                           |         |   |      |   |         |  
|Acquisition of treasury stock                                                     |  |                           | (46,184 | ) |      |   |        |  
|Proceeds from issuance of common stock                                            |  |                           | 7,157   |   |      |   | 4,373   |  
|                                                                                  |  |                           |         |   |      |   |         |  
|Net cash provided by (used in) financing activities                               |  |                           | (39,027 | ) |      |   | 4,373   |  
|                                                                                  |  |                           |         |   |      |   |         |  
|Net increase (decrease) in cash and cash equivalents                              |  |                           | (44,271 | ) |      |   | 24,811  |  
|Cash and cash equivalents, beginning of period                                    |  |                           | 64,682  |   |      |   | 40,226  |  
|                                                                                  |  |                           |         |   |      |   |         |  
|Cash and cash equivalents, end of period                                          |  | $                         | 20,411  |   |      | $ | 65,037  |  
|                                                                                  |  |                           |         |   |      |   |         |  
|Supplementary disclosures of cash flow information:                               |  |                           |         |   |      |   |         |  
|Cash paid during the period for interest                                          |  | $                         |        |   |      | $ |        |  
|Cash paid during the period for income taxes                                      |  | $                         | 861     |   |      | $ | 207     |  



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



3



---

##### Table of Contents

DIGITAL INSIGHT CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



|1. | The Company and Summary of Significant Accounting Policies
|-- | ----------------------------------------------------------



The Company



Digital Insight Corporation (the Company), incorporated in March 1997 in Delaware, provides outsourced online banking applications and
services to banks, credit unions, and savings and loan associations. Its outsourcing operations include three operating segments: Internet banking, business banking and lending. The Internet banking segment includes online banking for consumers,
including bill payment and bill presentment, and the business banking segment includes online banking for small to large financial institutions. The lending operation offers online lending for consumer loans. Substantially all of the Companys
revenues are derived from these products and services. The Companys consolidated financial statements include the accounts of its subsidiaries, and there were no inter-company transactions requiring elimination in consolidation.



Method of presentation



The accompanying condensed consolidated financial statements as of June 30, 2005 and for the three months and six months
ended June 30, 2005 and 2004 have been prepared in accordance with generally accepted accounting principles (GAAP) and the instructions to Form 10-Q and Article 10 of Regulation S-X. Certain information and footnote disclosures normally
included in financial statements in accordance with GAAP have been omitted or condensed in accordance with quarterly reporting requirements of the Securities and Exchange Commission (the SEC). Independent auditors have not audited these
consolidated financial statements. The consolidated financial statements include all adjustments (consisting of normal recurring adjustments), which are, in the opinion of management, necessary for a fair statement of the consolidated financial
condition, results of operations and cash flows for such periods. However, these results are not necessarily indicative of results for any other interim period or for the full year. The accompanying consolidated balance sheet as of December 31, 2004
has been derived from the audited consolidated financial statements, but does not include all disclosures required by GAAP. Certain items shown in the prior consolidated financial statements have been reclassified to conform to the presentation of
the current period.



Management believes that the disclosures
included in the accompanying interim condensed consolidated financial statements and footnotes are adequate to make the information not misleading, but should be read together with the consolidated financial statements and notes thereto included in
the Companys Annual Report on Form 10-K for the year ended December 31, 2004.



Investments in debt and equity securities



The
Company accounts for its short-term and long-term investments in debt and equity securities in accordance with Statement of Financial Accounting Standards (SFAS) No. 115, Accounting for Certain Investments in Debt and Equity
Securities and Emerging Issues Task Force (EITF) Issue No. 03-01, The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments. These investments are comprised of readily marketable
commercial paper, debt instruments of the U.S. government and its agencies, corporate debt securities and auction rate debt and preferred securities, and our warrants in CashEdge. All investments, with the exception of the auction rate securities
and our warrants in CashEdge, are classified as held-to-maturity securities and carried at amortized cost using the specific identification method. The Company intends to and has the ability to hold these investments to maturity. Auction rate
securities are classified as available-for-sale investments and are carried at their fair value. Unrealized gains and losses on available-for-sale securities would be reported in comprehensive income, however, at June 30, 2005, the fair value of the
available-for-sale securities approximated cost. Realized gains and losses, if any, are included in net income. There were no realized gains or losses in the three month or six month periods ended June 30, 2005 and 2004.



The Company assesses whether an other-than-temporary impairment loss on an
investment has occurred due to declines in fair value or other market conditions. There were no other-than-temporary impairment losses in the three month or six month periods ended June 30, 2005 and 2004.



In June 2005, the Company entered into a strategic alliance with CashEdge
Inc., a leading provider of online financial applications, to become a distributor for CashEdges account opening and funding solution. As part of this



4



---

##### Table of Contents

agreement, the Company pre-purchased transactions from CashEdge for use over a five year term as well as obtained warrants to purchase common shares in
CashEdge for aggregate consideration of $6.25 million which is included in accounts payable at June 30, 2005. The estimated fair value of the warrants of $500,000 has been recorded in long-term investments. The warrants contain a cash-less exercise
feature and are therefore considered a derivative financial instrument for accounting purposes. The warrants will be marked to market at each reporting date with any unrealized gains or losses reflected in net income. The remaining $5.75 million has
been recorded in other assets in the June 30, 2005 balance sheet.



Data
processing vendors and third party service providers



The
Company has joint sales and marketing agreements with several data processing software vendors of the Companys financial institution customers. Generally, the Company pays a recurring referral fee to these data processing software vendors
based on fees billed by the Company to the financial institution customers for the services provided by the Company. Under these arrangements, the Company is the primary obligor, performs all services, establishes prices charged to the financial
institution for the Companys services, and bears all performance and collection risks. Because of these factors, the Company recognizes revenue under these arrangements based on the gross amount earned from the customer in accordance with EITF
99-19, Reporting Revenue Gross as a Principal versus Net as an Agent. The referral fees earned by the data processing software vendors are recognized as incurred in sales, general and administrative expenses.



The Company bills three data processing software vendors directly for the
services provided by the Company to financial institution customers. Under these arrangements, the data processing vendor sets the actual price charged to the financial institution, bundles the Companys services with other vendor services,
performs administrative functions including billing, and bears all collection risk. Because of these factors, the Company recognizes the revenue under these arrangements based on the net revenue earned from the data processing vendor in accordance
with EITF No. 99-19.



The Company has agreements with third
party vendors to resell the services of those third parties to the Companys financial institution customers including bill payment, online statement, online account opening and funding, and check imaging services. The Company is obligated to
provide these services to its customers and there is no contractual arrangement between the third party vendors and the Companys customers. In addition, the Company prices these services independent of the amounts billed by these vendors to
the Company and the Company bears all collection risk for the amounts billed to its customers. In accordance with EITF No. 99-19, amounts earned from the Companys customers are recorded as revenue on a gross basis and the costs incurred from
the third party service providers are recorded as cost of revenues in the accompanying consolidated statements of operations.



Income taxes



The Company uses the asset and liability method to account for income taxes. Under this method, deferred taxes are determined based on differences between
the financial statement and tax basis of assets and liabilities, and are measured at the enacted tax rates that will be in effect when those differences are expected to reverse. A valuation allowance is established when it is more likely than not
that some or all of the deferred tax assets will not be realized. There were no valuation allowances recorded as of June 30, 2005 and December 31, 2004. The Company records a contingent income tax liability for differences between the as-filed basis
and book basis of certain tax assets and liabilities. As of June 30, 2005 and December 31, 2004, the cumulative tax contingency reserve of $4.4 million and $4.0 million is included in current liabilities on the accompanying consolidated balance
sheets.



Stock-based compensation



The Company has chosen to account for stock-based compensation using the
intrinsic value method prescribed in APB Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations. Accordingly, compensation expense from stock options is measured as the excess, if any, of the fair market
value of the Companys stock price at the date of grant over the amount an employee must pay to acquire the stock as determined by the board of directors.



In December 2004, the Financial Accounting Standards Board revised Statement of Financial Accounting Standards No. 123 (SFAS 123R),
Share-Based Payment, which requires companies to expense the estimated



5



---

##### Table of Contents

fair value of employee stock options and similar awards. The accounting provisions of SFAS 123R will be effective for annual or interim periods beginning
after January 1, 2006.



The following table illustrates the
effect on stock-based compensation, net income and earnings per share as if the Company had applied the fair value recognition provisions of SFAS No. 123, Accounting for Stock-Based Compensation, and SFAS No. 148 Accounting for
Stock Based Compensation, Transition and Disclosure, to stock-based employee compensation (amounts in thousands, except per share data):



|                                                                                                       |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|------------------------------------------------------------------------------------------------------ |  | -------------------------- | ------ | - | ------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                                                                       |  | Three months endedJune 30, |        |   | Six months endedJune 30, |  
|                                                                                                       |  | 2005                       |        |   | 2004                     |   |        | 2005 |  |   | 2004   |  
|Stock-based compensation, net of tax:                                                                  |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|As reported                                                                                            |  | $                          | 23     |   |                          | $ | 38     |      |  | $ | 47     |   |  | $ | 76     |  
|Additional stock-based compensation expense determined under the fair value method                     |  |                            | 1,291  |   |                          |   | 1,056  |      |  |   | 2,384  |   |  |   | 1,983  |  
|                                                                                                       |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|Pro forma                                                                                              |  | $                          | 1,314  |   |                          | $ | 1,094  |      |  | $ | 2,431  |   |  | $ | 2,059  |  
|                                                                                                       |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|Net income:                                                                                            |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|As reported                                                                                            |  | $                          | 6,395  |   |                          | $ | 4,541  |      |  | $ | 12,118 |   |  | $ | 8,698  |  
|Additional stock-based compensation expense determined under the fair value method                     |  |                            | (1,291 | ) |                          |   | (1,056 | )    |  |   | (2,384 | ) |  |   | (1,983 | )
|                                                                                                       |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|Pro forma                                                                                              |  | $                          | 5,104  |   |                          | $ | 3,485  |      |  | $ | 9,734  |   |  | $ | 6,715  |  
|                                                                                                       |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|Net income per sharebasic:                                                                            |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|As reported                                                                                            |  | $                          | 0.18   |   |                          | $ | 0.13   |      |  | $ | 0.34   |   |  | $ | 0.25   |  
|Per share effect of additional stock-based compensation expense determined under the fair value method |  |                            | (0.04  | ) |                          |   | (0.03  | )    |  |   | (0.07  | ) |  |   | (0.06  | )
|                                                                                                       |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|Pro forma                                                                                              |  | $                          | 0.14   |   |                          | $ | 0.10   |      |  | $ | 0.27   |   |  | $ | 0.19   |  
|                                                                                                       |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|Net income per sharediluted:                                                                          |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|As reported                                                                                            |  | $                          | 0.18   |   |                          | $ | 0.13   |      |  | $ | 0.34   |   |  | $ | 0.24   |  
|Per share effect of additional stock-based compensation expense determined under the fair value method |  |                            | (0.04  | ) |                          |   | (0.03  | )    |  |   | (0.07  | ) |  |   | (0.05  | )
|                                                                                                       |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|Pro forma                                                                                              |  | $                          | 0.14   |   |                          | $ | 0.10   |      |  | $ | 0.27   |   |  | $ | 0.19   |  
|                                                                                                       |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  



Net income per share



The company computes net income per share in accordance
with SFAS No. 128, Earnings per share, and Staff Accounting Bulletin No. 98 (SAB 98). Under the provisions of SFAS No. 128 and SAB 98, basic and diluted net income per share is computed by dividing the net income available to
common stockholders for the period by the weighted average number of shares of common stock outstanding during the period, less shares subject to the repurchase rights. The calculation of diluted net income per share excludes potential common shares
if the effect is anti-dilutive. Potential common shares are incremental shares of common stock issuable upon the exercise of stock options and warrants. The difference between the shares used to calculate basic and diluted earnings per share is
primarily comprised of employee and non-employee director stock options for both the three month and six month periods ending June 30, 2005 and 2004.



|2. | Magnet Communications, Inc.
|-- | ---------------------------



On November 25, 2003, the Company completed its acquisition of all of the outstanding shares of capital stock of Magnet in a forward triangular merger
pursuant to the Agreement and Plan of Merger dated October 23, 2003 among the Company, Mureau Acquisitions LLC, a wholly owned subsidiary of the Company, and Magnet. Magnet was a privately held company based in Atlanta, Georgia that provided
business banking solutions to large and mid-size financial institutions. The acquisition of Magnet allows the Company to offer online business banking products to large financial institutions that are available as either a licensed software
implementation or hosted in the Companys data centers. The Company paid $33.5 million and issued 1,448,335 million shares of its common stock with a fair value of approximately $28.5 million determined at the public announcement date to
acquire all of the outstanding shares of Magnet. Additionally, the Company paid approximately $1.9 million in transaction costs.



The acquisition has been accounted for using the purchase method of accounting. The purchase price was allocated to the estimated fair value of the assets
acquired and liabilities assumed. The estimated fair value of the tangible assets acquired and liabilities assumed approximated the historical cost basis. Based on the final purchase price allocation during the year ended December 31, 2004, the
allocation to goodwill increased $294,000 to $34.3



6



---

##### Table of Contents

million. The purchase price allocation to identifiable intangible assets was $12.1 million and these assets will be amortized on a straight-line basis over a
range of estimated useful lives of one to eight years.



|3. | Reportable Segments and Major Customers
|-- | ---------------------------------------



The Company manages its business through three reportable segments: Internet banking, business banking and lending. General and administrative expenses,
interest and other income, and the income tax provision are managed on a company wide basis and are excluded from the results of the business segments.



The results of operations from these reportable segments were as follows for the three month and six month periods ended June 30, 2005 and 2004 (in
thousands):



|                                  |  |                 |        |                 |   |         |  |   |                 |   |  |       |         |   |  |   |        
|--------------------------------- |  | --------------- | ------ | --------------- | - | ------- |  | - | --------------- | - |  | ----- | ------- | - |  | - | -------
|                                  |  | InternetBanking |        | BusinessBanking |   | Lending |  |   | Unallocated (1) |   |  | Total
|Three months ended June 30, 2005: |  |                 |        |                 |   |         |  |   |                 |   |  |       |         |   |  |   |        
|Revenues                          |  | $               | 42,126 |                 | $ | 6,643   |  | $ | 3,555           |   |  | $     |        |   |  | $ | 52,324 
|Cost of revenues                  |  |                 | 17,233 |                 |   | 2,809   |  |   | 2,155           |   |  |       |        |   |  |   | 22,197 
|Gross profit                      |  |                 | 24,893 |                 |   | 3,834   |  |   | 1,400           |   |  |       |        |   |  |   | 30,127 
|Operating expenses (2)            |  |                 | 8,394  |                 |   | 3,203   |  |   | 1,177           |   |  |       | 8,015   |   |  |   | 20,789 
|Income (loss) from operations     |  |                 | 16,499 |                 |   | 631     |  |   | 223             |   |  |       | (8,015  | ) |  |   | 9,338  
|Three months ended June 30, 2004: |  |                 |        |                 |   |         |  |   |                 |   |  |       |         |   |  |   |        
|Revenues                          |  | $               | 37,252 |                 | $ | 5,842   |  | $ | 3,763           |   |  | $     |        |   |  | $ | 46,857 
|Cost of revenues                  |  |                 | 15,522 |                 |   | 2,819   |  |   | 2,561           |   |  |       |        |   |  |   | 20,902 
|Gross profit.                     |  |                 | 21,730 |                 |   | 3,023   |  |   | 1,202           |   |  |       |        |   |  |   | 25,955 
|Operating expenses (3)            |  |                 | 8,431  |                 |   | 2,345   |  |   | 1,044           |   |  |       | 6,953   |   |  |   | 18,773 
|Income from operations            |  |                 | 13,299 |                 |   | 678     |  |   | 158             |   |  |       | (6,953  | ) |  |   | 7,182  
|Six months ended June 30, 2005:   |  |                 |        |                 |   |         |  |   |                 |   |  |       |         |   |  |   |        
|Revenues                          |  | $               | 84,479 |                 | $ | 13,091  |  | $ | 6,501           |   |  | $     |        |   |  | $ | 104,071
|Cost of revenues                  |  |                 | 34,685 |                 |   | 5,500   |  |   | 4,351           |   |  |       |        |   |  |   | 44,536 
|Gross profit                      |  |                 | 49,794 |                 |   | 7,591   |  |   | 2,150           |   |  |       |        |   |  |   | 59,535 
|Operating expenses (2)            |  |                 | 16,703 |                 |   | 6,367   |  |   | 2,213           |   |  |       | 15,991  |   |  |   | 41,274 
|Income (loss) from operations     |  |                 | 33,091 |                 |   | 1,224   |  |   | (63             | ) |  |       | (15,991 | ) |  |   | 18,261 
|Six months ended June 30, 2004:   |  |                 |        |                 |   |         |  |   |                 |   |  |       |         |   |  |   |        
|Revenues                          |  | $               | 73,279 |                 | $ | 11,806  |  | $ | 7,451           |   |  | $     |        |   |  | $ | 92,536 
|Cost of revenues                  |  |                 | 31,293 |                 |   | 5,614   |  |   | 5,008           |   |  |       |        |   |  |   | 41,915 
|Gross profit.                     |  |                 | 41,986 |                 |   | 6,192   |  |   | 2,443           |   |  |       |        |   |  |   | 50,621 
|Operating expenses (3)            |  |                 | 16,526 |                 |   | 4,853   |  |   | 2,074           |   |  |       | 13,368  |   |  |   | 36,821 
|Income from operations            |  |                 | 25,460 |                 |   | 1,339   |  |   | 369             |   |  |       | (13,368 | ) |  |   | 13,800 

---

|(1) | Unallocated amounts include deferred stock-based compensation, intangible asset amortization, and other charges and general and administrative expenses that are not included in the
measure of segment profit or loss used internally to evaluate the segment operating results.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(2) | Unallocated operating expenses include $2,025 and $4,050 of intangible asset amortization and $5,990 and $11,941 of general and administrative expenses for the three months and six
months ended June 30, 2005.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(3) | Unallocated operating expenses include $2,075 and $4,150 of intangible asset amortization and $4,878 and $9,218 of general and administrative expenses for the three months and six
months ended June 30, 2004.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The Company assesses
the performance of its assets in the aggregate and accordingly assets are not presented on a segment basis.



For the three month and six month periods ended June 30, 2005 and 2004, no customer comprised more than 10% of total revenues or Internet banking segment
revenues. For the three and six month periods ending June 30, 2005, one customer accounted for approximately 10% of business banking revenues. For the three and six month periods ended June 30, 2004, no customer comprised more than 10% of business
banking revenue. For the three and six month periods ending June 30, 2005, one customer accounted for 25% and 27% of total lending segment revenues, respectively, and one customer for the three month and six month periods ending June 30, 2004,
accounted for 24% and 26% of total lending segment revenues. The Company has no significant foreign operations.



7



---

##### Table of Contents

|4. | Contingencies
|-- | -------------



The Company accounts for contingent liabilities, including pending and threatened litigation and tax contingencies, in accordance with SFAS No. 5,
Accounting for Contingencies and records liabilities when the outcome is deemed probable and the amount is reasonably estimable.



In Re Digital Insight Corporation Initial Public Offering Securities Litigation



On December 6, 2001, the Company and two of its former officers and directors and one current director were named as
defendants in a class-action lawsuit filed in the United States District Court for the Southern District of New York. The lawsuit is captioned In Re Digital Insight Corp. Initial Public Offering Securities Litigation, No. 01 CV 11231. The claims,
which were also asserted against the managing underwriters of the Companys previous public offerings, and are based on allegations that the underwriter defendants solicited and received from certain investors, in exchange for allocating
Digital Insight shares to the investors in connection with the previous public offerings, additional, excessive and undisclosed commissions and undisclosed commitments to purchase additional Digital Insight shares in the aftermarket. Other actions
have been filed in New York making similar allegations regarding the public offerings of more than 300 other companies. Along with these companies and the individual defendants, but not the underwriter defendants, the Company has entered into a
settlement agreement with the plaintiffs to settle the claims. As part of the settlement, once all settlement documents have been fully executed, the plaintiffs will dismiss with prejudice the settling companies and individual defendants. In the
opinion of management, after consultation with legal counsel and based on currently available information, the ultimate disposition of these matters is not expected to have a material adverse effect on the Companys business, financial
condition or results of operations, and accordingly no amounts have been accrued for this lawsuit.



In addition to this lawsuit, the Company may be involved from time to time in litigation arising in the normal course of its business. Although the
Company is currently not a party to such litigation that it believes would have a material adverse effect, individually or in the aggregate, on its business, financial condition, or results of operations, it is possible that in the future the
Company could become a party to such proceedings.



Magnet
Claims



Currently, approximately $3.4 million of cash and
144,834 shares of the Companys common stock issued in connection with its acquisition of Magnet are held in escrow. The Company has notified the prior stockholders of Magnet that it has various claims against them in connection with the
acquisition, and is seeking recovery of damages, including the amounts in escrow. The prior stockholders have initiated arbitration proceedings seeking release of the escrowed amounts. The Company is in the preliminary stages of the arbitration
proceedings and, as such, the Company cannot determine the final outcome.



|5. | Treasury Stock
|-- | --------------



On October 21, 2004, the Company announced that its Board of Directors had approved a share repurchase program for up to $25.0 million of the
Companys common stock for 12 months. As of March 31, 2005, the Company had repurchased 1,503,244 shares for an aggregate cost of $25.0 million.



In April 2005, the Companys Board of Directors approved another $25.0 million stock repurchase program. The program gave the Company the ability to
repurchase up to $25.0 million of the Companys common stock during the following 12 months in the open market or in privately negotiated transactions, and was funded by operating cash flows. As of June 30, 2005, the Company repurchased
1,038,100 shares of its common stock for an aggregate purchase price of $25.0 million.



There are no restrictions on the Companys treasury stock. The repurchased common stock is classified as Treasury stock, at cost in the accompanying consolidated balance sheets.



8



---

##### Table of Contents

|6. | Earnings Per Share
|-- | ------------------



The following table sets forth the computation of basic and diluted net income (loss) per share for the periods indicated (in thousands, except per share
data):



|                                       |  |                            |        |                          |   |        |  |      |        |  |   |       
|-------------------------------------- |  | -------------------------- | ------ | ------------------------ | - | ------ |  | ---- | ------ |  | - | ------
|                                       |  | Three Months EndedJune 30, |        | Six Months EndedJune 30,
|                                       |  | 2005                       |        | 2004                     |   | 2005   |  | 2004
|Net income                             |  | $                          | 6,395  |                          | $ | 4,541  |  | $    | 12,118 |  | $ | 8,698 
|Denominator for basic calculation      |  |                            | 34,811 |                          |   | 35,203 |  |      | 35,183 |  |   | 35,117
|Dilutive effect of options outstanding |  |                            | 954    |                          |   | 882    |  |      | 652    |  |   | 1,100 
|                                       |  |                            |        |                          |   |        |  |      |        |  |   |       
|Denominator for diluted calculation    |  |                            | 35,765 |                          |   | 36,085 |  |      | 35,835 |  |   | 36,217
|                                       |  |                            |        |                          |   |        |  |      |        |  |   |       
|                                       |  |                            |        |                         
|Basic net income per share             |  | $                          | 0.18   |                          | $ | 0.13   |  | $    | 0.34   |  | $ | 0.25  
|                                       |  |                            |        |                          |   |        |  |      |        |  |   |       
|Diluted net income per share           |  | $                          | 0.18   |                          | $ | 0.13   |  | $    | 0.34   |  | $ | 0.24  
|                                       |  |                            |        |                          |   |        |  |      |        |  |   |       



Common stock
equivalents that are not included in the diluted net income (loss) per share calculation above because to do so would be anti-dilutive for the periods indicated are as follows (in thousands):



|                                                     |  |                            |  |                          |  |       |  |      
|---------------------------------------------------- |  | -------------------------- |  | ------------------------ |  | ----- |  | -----
|                                                     |  | Three Months EndedJune 30, |  | Six Months EndedJune 30,
|                                                     |  | 2005                       |  | 2004                     |  | 2005  |  | 2004 
|Weighted average effect of common stock equivalents: |  |                            |  |                          |  |       |  |      
|Warrants                                             |  |                           |  | 55                       |  | 44    |  | 51   
|Employee stock options                               |  | 1,168                      |  | 1,548                    |  | 1,981 |  | 1,454



9



---

##### Table of Contents

|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------



The forward-looking statements included in this section involve risks and uncertainties. These forward-looking statements
include: anticipated financial performance, business prospects, anticipated capital expenditures and other similar matters. Such statements reflect managements best judgment based on factors currently known. Actual results and experience could
differ materially from the anticipated results or other expectations expressed in our forward-looking statements as a result of a number of factors, including but not limited to those discussed under the caption Risk Factors in our
Annual Report on Form 10-K for the year ended December 31, 2004. We undertake no obligation to update publicly any forward-looking statements for any reason after the date of this Quarterly Report.



The following discussion should be read together with our condensed
consolidated financial statements and related notes.



Overview



We manage our business through three reportable segments:
Internet banking, business banking and lending. Our Internet banking segment includes online banking for consumers, which includes bill payment and bill presentment. Our business banking segment includes online business banking for small to large
financial institutions. Our lending operation offers online lending for consumer loans. In addition, general and administrative expenses are managed on a company wide basis across all of our operations and therefore these expenses will not be
included in the operating results of the business segments.



Critical
Accounting Policies



The following discussion and analysis
of our financial condition and operating results are based on our unaudited condensed consolidated financial statements. Preparation of this Form 10-Q requires us to make estimates and assumptions that affect the reported amounts of assets and
liabilities, disclosure of contingent assets and liabilities at the date of our financial statements, and the reported amounts of revenue and expenses during the reporting period. Actual results may differ from those estimates and assumptions. In
preparing our financial statements and accounting for the underlying transactions and balances, we apply our accounting policies as disclosed in our Notes to Consolidated Financial Statements. Critical accounting policies are described in our Annual
Report on Form 10-K for the year ended December 31, 2004.



Known Trends and
Uncertainties



The following discussion identifies known
trends and uncertainties currently impacting each of our business segments.



The growth in our Internet banking revenues during the first six months of 2005 was driven primarily by a 17% increase in Internet banking end users and a 47% increase in online bill payment users when compared to
June 30, 2004. Revenue from end user growth was partially offset by a slight decrease in the average revenue per end user, due primarily to price discounts experienced at the time of contract renewal (generally once every three to five years) and
the effects of tiered pricing incentives in most of our contracts. We expect a continuing modest decline in average monthly revenue per Internet banking end user over the next several years as our base of end users continues to increase and as
customers renew their contracts with us.



Our business banking
revenues for the three and six month periods ended June 30, 2005 reflect the acquisition of Magnet in November 2003 that has been combined with our existing business banking segment. Revenues from the acquired business banking segment during the
three month and six month periods ended June 30, 2005 and 2004 were negatively impacted by unexpected delays in certain professional services projects that have limited our ability to begin new professional services projects from which to generate
additional revenues. We also continue to invest significant resources to further develop our business banking software for large financial institutions, which increased costs and reduced our resources dedicated to supporting new sales. We believe
that these trends will continue for the Magnet business for the rest of 2005 and possibly into 2006. Recurring revenue contributions from our outsourced business banking products, including the Magnet products hosted in our data center, remained
strong and we expect that this performance will continue.



10



---

##### Table of Contents

The decrease in our lending revenues during the first three month and six month periods ended June 30,
2005 reflects certain key customer losses in late 2004 and as a result, a decrease in the number of lending applications processed and the continuation of a shift in the number of applications processed from our call center operations to the
Internet channel. Internet applications result in lower revenue per application compared to applications received through our call center. We expect the Internet channel to continue to increase as a percentage of total loan applications processed in
future quarters. We recently introduced a new product in the lending division that, for the first time, includes a loan origination system. Early sales and implementations of the new lending platform have proceeded slower than previously expected
due primarily to product stability issues that we are working to resolve. As a result, we do not anticipate any material revenue contributions from the new platform prior to 2006.



Results of Operations



We manage our business through three reportable segments: Internet banking, business banking and lending. General and administrative expenses, interest
and other income, and the income tax provision are managed on a company-wide basis and are excluded from the results of the business segments.



Summarized results of operations for our reportable segments were as follows for the three month and six month periods ended June 30, 2005 and 2004:



|                        |  |                             |        |   |                                |     |   |         |   |        |           |  |     |         |  |   |           |   |  |         |   |  |           |         |   |  |     |  
|----------------------- |  | --------------------------- | ------ | - | ------------------------------ | --- | - | ------- | - | ------ | --------- |  | --- | ------- |  | - | --------- | - |  | ------- | - |  | --------- | ------- | - |  | --- | -
|                        |  | Three months Ended June 30, |        |   | Six Months ended June 30, 2005 |    
|                        |  | 2005                        |        |   | 2004                           |     |   | 2005    |   |        | 2004      | 
|                        |  | (dollars in thousands)      |        |   | (dollars in thousands)         |    
|                        |  | Dollars                     |        |   | %                              |     |   | Dollars |   |        | %         |  |     | Dollars |  |   | %         |   |  | Dollars |   |  | %         |        
|Revenues:               |  |                             |        |   |                                |     |   |         |   |        |           |  |     |         |  |   |           |   |  |         |   |  |           |         |   |  |     |  
|Internet banking        |  | $                           | 42,126 |   |                                | 80  |   |         | $ | 37,252 |           |  | 80  |         |  | $ | 84,479    |   |  | 81      |   |  | $         | 73,279  |   |  | 79  |  
|Business banking        |  |                             | 6,643  |   |                                | 13  |   |         |   | 5,842  |           |  | 12  |         |  |   | 13,091    |   |  | 13      |   |  |           | 11,806  |   |  | 13  |  
|Lending                 |  |                             | 3,555  |   |                                | 7   |   |         |   | 3,763  |           |  | 8   |         |  |   | 6,501     |   |  | 6       |   |  |           | 7,451   |   |  | 8   |  
|                        |  |                             |        |   |                                |     |   |         |   |        |           |  |     |         |  |   |           |   |  |         |   |  |           |         |   |  |     |  
|Total                   |  | $                           | 52,324 |   |                                | 100 |   |         | $ | 46,857 |           |  | 100 |         |  | $ | 104,071   |   |  | 100     |   |  | $         | 92,536  |   |  | 100 |  
|                        |  |                             |        |   |                                |     |   |         |   |        |           |  |     |         |  |   |           |   |  |         |   |  |           |         |   |  |     |  
|                        |  |                             |        |   |                                |     |   |        
|                        |  | Dollars                     |        |   | Margin(1)                      |     |   | Dollars |   |        | Margin(1) |  |     | Dollars |  |   | Margin(1) |   |  | Dollars |   |  | Margin(1) |        
|Gross profit:           |  |                             |        |   |                                |     |   |         |   |        |           |  |     |         |  |   |           |   |  |         |   |  |           |         |   |  |     |  
|Internet banking        |  | $                           | 24,893 |   |                                | 59  | % |         | $ | 21,730 |           |  | 58  | %       |  | $ | 49,794    |   |  | 59      | % |  | $         | 41,986  |   |  | 57  | %
|Business banking        |  |                             | 3,834  |   |                                | 58  |   |         |   | 3,023  |           |  | 52  |         |  |   | 7,591     |   |  | 58      |   |  |           | 6,192   |   |  | 52  |  
|Lending                 |  |                             | 1,400  |   |                                | 39  |   |         |   | 1,202  |           |  | 32  |         |  |   | 2,150     |   |  | 33      |   |  |           | 2,443   |   |  | 33  |  
|                        |  |                             |        |   |                                |     |   |         |   |        |           |  |     |         |  |   |           |   |  |         |   |  |           |         |   |  |     |  
|Total                   |  | $                           | 30,127 |   |                                | 58  | % |         | $ | 25,955 |           |  | 55  | %       |  | $ | 59,535    |   |  | 57      | % |  | $         | 50,621  |   |  | 55  | %
|                        |  |                             |        |   |                                |     |   |         |   |        |           |  |     |         |  |   |           |   |  |         |   |  |           |         |   |  |     |  
|                        |  |                             |        |   |                                |     |   |        
|                        |  | Dollars                     |        |   | %                              |     |   | Dollars |   |        | %         |  |     | Dollars |  |   | %         |   |  | Dollars |   |  | %         |        
|Operating expenses:     |  |                             |        |   |                                |     |   |         |   |        |           |  |     |         |  |   |           |   |  |         |   |  |           |         |   |  |     |  
|Internet banking        |  | $                           | 8,394  |   |                                | 40  |   |         | $ | 8,431  |           |  | 45  |         |  | $ | 16,703    |   |  | 41      |   |  | $         | 16,526  |   |  | 45  |  
|Business banking        |  |                             | 3,203  |   |                                | 15  |   |         |   | 2,345  |           |  | 12  |         |  |   | 6,367     |   |  | 15      |   |  |           | 4,853   |   |  | 13  |  
|Lending                 |  |                             | 1,177  |   |                                | 6   |   |         |   | 1,044  |           |  | 6   |         |  |   | 2,213     |   |  | 5       |   |  |           | 2,074   |   |  | 6   |  
|Unallocated (2) (3) (4) |  |                             | 8,015  |   |                                | 39  |   |         |   | 6,953  |           |  | 37  |         |  |   | 15,991    |   |  | 39      |   |  |           | 13,368  |   |  | 36  |  
|                        |  |                             |        |   |                                |     |   |         |   |        |           |  |     |         |  |   |           |   |  |         |   |  |           |         |   |  |     |  
|Total                   |  | $                           | 20,789 |   |                                | 100 |   |         | $ | 18,773 |           |  | 100 |         |  | $ | 41,274    |   |  | 100     |   |  | $         | 36,821  |   |  | 100 |  
|                        |  |                             |        |   |                                |     |   |         |   |        |           |  |     |         |  |   |           |   |  |         |   |  |           |         |   |  |     |  
|                        |  |                             |        |   |                                |     |   |        
|                        |  | Dollars                     |        |   | Margin(1)                      |     |   | Dollars |   |        | Margin(1) |  |     | Dollars |  |   | Margin(1) |   |  | Dollars |   |  | Margin(1) |        
|Income from operations: |  |                             |        |   |                                |     |   |         |   |        |           |  |     |         |  |   |           |   |  |         |   |  |           |         |   |  |     |  
|Internet banking        |  | $                           | 16,499 |   |                                | 39  | % |         | $ | 13,299 |           |  | 36  | %       |  | $ | 33,091    |   |  | 39      | % |  | $         | 25,460  |   |  | 35  | %
|Business banking        |  |                             | 631    |   |                                | 9   |   |         |   | 678    |           |  | 12  |         |  |   | 1,224     |   |  | 9       |   |  |           | 1,339   |   |  | 11  |  
|Lending                 |  |                             | 223    |   |                                | 6   |   |         |   | 158    |           |  | 4   |         |  |   | (63       | ) |  | (1      | ) |  |           | 369     |   |  | 5   |  
|Unallocated (2) (3) (4) |  |                             | (8,015 | ) |                                |    |   |         |   | (6,953 | )         |  |    |         |  |   | (15,991   | ) |  |        |   |  |           | (13,368 | ) |  |    |  
|                        |  |                             |        |   |                                |     |   |         |   |        |           |  |     |         |  |   |           |   |  |         |   |  |           |         |   |  |     |  
|Total                   |  | $                           | 9,338  |   |                                | 18  | % |         | $ | 7,182  |           |  | 15  | %       |  | $ | 18,261    |   |  | 18      | % |  | $         | 13,800  |   |  | 15  | %
|                        |  |                             |        |   |                                |     |   |         |   |        |           |  |     |         |  |   |           |   |  |         |   |  |           |         |   |  |     |  

---

|(1) | Margin represents dollar amounts as a percentage of revenues.
|--- | -------------------------------------------------------------



|(2) | Unallocated amounts include deferred stock-based compensation, intangible asset amortization, and other charges and general and administrative expenses that are not included in the
measure of segment profit or loss used internally to evaluate the segment operating results.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(3) | Unallocated operating expenses include $2,025 and $4,050 of intangible asset amortization and $5,990 and $11,941 of general and administrative expenses for the three months and six
months ended June 30, 2005.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(4) | Unallocated operating expenses include $2,075 and $4,150 of intangible asset amortization and $4,878 and $9,218 of general and administrative expenses for the three months and six
months ended June 30, 2004.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



We assess the
performance of our assets in the aggregate and, accordingly, assets are not presented on a segment basis.



For the three month and six month periods ended June 30, 2005 and 2004, no customer comprised more than 10% of total revenues or Internet banking segment
revenues. For the three and six month periods ending



11



---

##### Table of Contents

June 30, 2005, one customer accounted for approximately 10% of business banking revenues. For the three and six month periods ended June 30, 2004, no
customer comprised more than 10% of business banking revenue. For the three and six month periods ending June 30, 2005, one customer accounted for 25% and 27% of total lending segment revenues, respectively, and one customer for the three and six
month periods ending June 30, 2004, accounted for 24% and 26% of total lending segment revenues. The Company has no significant foreign operations.



A large portion of our Internet banking revenue is attributable to the number of active Internet banking end users and bill payment end users at our
financial institution customers. Summarized end users, in thousands, at June 30, 2005 and 2004 were as follows:



|                                      |  |               |  |                 |               |  |           |  |                 |  
|------------------------------------- |  | ------------- |  | --------------- | ------------- |  | --------- |  | --------------- | -
|                                      |  | June 30, 2005 |  |                 | June 30, 2004 | 
|                                      |  | End Users     |  | Penetration (1) |               |  | End Users |  | Penetration (1) |  
|Potential end users at live sites     |  | 35,200        |  | n/a             |               |  | 34,200    |  | n/a             |  
|Active Internet banking end users (2) |  | 5,712         |  | 16.2            | %             |  | 4,885     |  | 14.3            | %
|Bill payment end users                |  | 1,196         |  | 20.9            | %             |  | 816       |  | 16.7            | %

---

|(1) | Penetration for active end users is calculated as a percentage of potential end users at live sites. Penetration for bill payment end users is calculated as a percentage of active
Internet banking end users.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(2) | Active Internet banking end users are consumers whose basic account information is available online as specified by our contract with the financial institution.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



Three months Ended June 30, 2005 Compared to Three months
Ended June 30, 2004



Revenues: Revenues for the
three months ended June 30, 2005 were $52.3 million, an increase of 12% from the $46.9 million reported for the same period of the prior year.



The Internet banking division reported revenues of $42.1 million for the quarter ended June 30, 2005 compared to $37.3 million for the same quarter last
year. This increase of $4.9 million, or 13%, was primarily due to an increased number of active Internet banking end users and bill payment end users within our existing customer base. Active Internet banking end users increased 17% to approximately
5,712,000 users at June 30, 2005 from approximately 4,885,000 users at June 30, 2004. Bill payment end users increased 47% to 1,196,000 users at June 30, 2005 from approximately 816,000 users at June 30, 2004. The increase in end users was partially
offset by a slight decrease in the average revenue per customer due to price decreases at contract renewal and the impact of tiered pricing incentives.



Revenues generated by the business banking division were $6.6 million for the quarter ended June 30, 2005 compared to $5.8 million for the quarter ended
June 30, 2004. The increase of $800,000, or 14%, is primarily attributable to an increase in the number of business banking hosted end users.



Revenues related to the lending division for the quarter ended June 30, 2005 were $3.6 million compared to $3.8 million for the quarter ended June 30,
2004. This decrease of $200,000, or 6%, resulted primarily from certain key customer losses in late 2004 that led to a decrease in applications processed, and a continued shift in applications from the call center to the Internet channel (which
results in lower revenue per application) that were partially offset by license fee revenue of $500,000.



Cost of Revenues: Cost of revenues is comprised primarily of salaries and related personnel expenses, network costs, depreciation and amortization
of equipment and software used in providing our service, expenses related to the operation of our data centers including communication services, fees paid to third parties including bill payment, online statement, and check imaging vendors, and
amortization of deferred implementation costs. Cost of revenues increased $1.3 million, or 6%, to $22.2 million for the three months ended June 30, 2005 from $20.9 million for the same period last year.



Cost of revenues for the quarter ended June 30, 2005 included $17.2 million
related to the Internet banking division compared to $15.5 million for the quarter ended June 30, 2004. This increase of $1.7 million, or 11%, was primarily due to third party costs related to our bill pay product that was driven primarily by the
increase in revenues of 13% discussed above.



Cost of revenues
for the business banking division was $2.8 million for the three months ended June 30, 2005 and June 30, 2004. Our cost of revenues was relatively flat for both periods due to our relatively fixed cost base.



12



---

##### Table of Contents

Cost of revenues related to the lending division was $2.2 million for the three month period ended June
30, 2005, a decrease of $400,000 from $2.6 million in the same period last year. The decrease was primarily due to a 6% decrease in revenues and the continued shift from the call center to the Internet channel which results in lower cost per
application.



Gross Profit: Gross profit increased $4.2
million, or 16%, from $26.0 million for the three months ended June 30, 2004 to $30.1 million for the three months ended June 30, 2005. Gross profit margin for the Internet banking division increased to 59% for the three month period ended June 30,
2005 from 58% for the three months ended June 30, 2004. The increase in gross profit margin for the Internet banking division is primarily attributable to the leverage in our business model that generally leads to an expansion in gross profit margin
as revenues increase above our relatively fixed cost base, subject to product mix. The business banking gross profit margin increased to 58% in the three months ended June 30, 2005 from 52% in the same period last year. The increase is attributable
to rapid growth in business banking end users contributing revenues while cost of revenues remained flat. Gross profit margin for the lending division increased to 39% for the three months ended June 30, 2005 from 32% for the same period last year.
The increase in gross margin for the lending division is primarily attributable to $500,000 in license revenue, which had no associated cost of sales.



Operating Expenses:Operating expenses include sales, general and administrative expenses, research and development, and amortization of intangible
assets. Operating expenses were $20.8 million for the three months ended June 30, 2005, an increase of $2.0 million, or 11%, from $18.8 million in the three month period ended June 30, 2004. This increase in operating expenses is primarily due to
increased sales and marketing and general and administrative expenses during the three months ended June 30, 2005 as discussed below.



Sales, General and Administrative: Sales, general and administrative expenses consist primarily of salaries and related expenses for executive,
sales, marketing, finance, human resources and administrative personnel, sales commissions and other general corporate expenses. In addition, these expenses include marketing expenses such as trade shows, promotional costs and end user marketing
campaigns and costs under core data processing vendor marketing alliance agreements.



Sales, general and administrative expenses increased $2.3 million, or 21%, from $10.8 million for the three months ended June 30, 2004 to $13.1 million for the three months ended June 30, 2005. This increase is due
primarily to an increase in payments to core data processing vendors under marketing alliance agreements resulting from an increase in revenues, higher incentive compensation, and growth in legal fees in the three months ended June 30, 2005 relating
to our dispute involving the former Magnet stockholders.



Research and Development: Research and development expenses consist primarily of salaries, related personnel expenses and consultant fees related to the design, development, testing and enhancement of our products and our data
processing vendor interface software. Research and development expenses decreased to $5.7 million for the three months ended June 30, 2005 from $5.9 million for the three month period ended June 30, 2004. The decrease of $0.2 million was primarily
due to higher capitalization of certain internally developed software costs that was partially offset by an increase in product development personnel for the three months ended June 30, 2005. We will continue to invest in product enhancements, which
could further increase our research and development expense in the future.



Amortization of Intangible Assets: Amortization of intangible assets was $2.0 million for the three months ended June 30, 2005 and $2.1 million for the comparable prior year period.



Provision for Income Taxes: During the three months ended June 30,
2005, we recorded a provision for income taxes of $3.7 million compared to $2.8 million for the three months ended June 30, 2004. The current quarters provision reflects an expected tax rate of 39.5% less a greater than previously estimated
tax benefit related to research and development credits in 2005. The current years estimated tax rate of 39.5% is higher than last years estimated tax rate of 38% primarily due to a higher effective state tax rate in 2005 as compared to
2004.



As discussed in Liquidity and Capital
Resources, we do not expect to make significant cash tax payments, except for alternative minimum tax, until 2007 at the earliest, due to utilization of our net operating loss and research and development carry-forwards to offset our current
income tax liabilities.



Six months Ended June 30, 2005 Compared to Six
months Ended June 30, 2004



Revenues: Revenues for
the six months ended June 30, 2005 were $104.1 million, an increase of 12% from the $92.5 million reported for the same period of the prior year.



13



---

##### Table of Contents

The Internet banking division reported revenues of $84.5 million for the six months ended June 30, 2005
compared to $73.3 million for the same period last year. This increase of $11.2 million, or 15%, was primarily due to an increased number of active Internet banking end users and bill payment end users within our existing customer base. Active
Internet banking end users increased 17% to approximately 5,712,000 users at June 30, 2005 from approximately 4,885,000 users at June 30, 2004. Bill payment end users increased 47% to 1,196,000 users at June 30, 2005 from approximately 816,000 users
at June 30, 2004.



Revenues generated by the business banking
division were $13.1 million for the six months ended June 30, 2005 compared to $11.8 million for the same period last year. The increase of $1.3 million is primarily attributable to an increase in the number of business banking hosted end users.



Revenues related to the lending division for the six months
ended June 30, 2005 were $6.5 million compared to $7.5 million for the six months ended June 30, 2004. This decrease of $1.0 million, or 13%, resulted primarily from certain key customer losses in late 2004 that led to a decrease in loan
applications processed, and a continued shift in applications from the call center to the Internet channel (which results in lower revenue per application) that were partially offset by license fee revenue of $500,000.



Cost of Revenues: Cost of revenues is comprised primarily of salaries
and related personnel expenses, network costs, depreciation and amortization of equipment and software used in providing our service, expenses related to the operation of our data centers including communication services, fees paid to third parties
including bill payment, online statement, and check imaging vendors, and amortization of deferred implementation costs. Cost of revenues increased $2.6 million, or 6%, to $44.5 million for the six months ended June 30, 2005 from $41.9 million for
the same period last year.



Cost of revenues for the six months
ended June 30, 2005 included $34.7 million related to the Internet banking division compared to $31.3 million for the six months ended June 30, 2004. This increase of $3.4 million, or 11%, was primarily due to higher third party costs related to our
bill pay product that was driven primarily by the increase in revenues of 15% discussed above.



Cost of revenues for the business banking division was $5.5 million for the six months ended June 30, 2005 compared to $5.6 million in the same period last year. Our cost of revenues was relatively flat for both
periods due to our relatively fixed cost base.



Cost of
revenues related to the lending division was $4.3 million for the six month period ended June 30, 2005, a decrease of $700,000 from $5.0 million in the same period last year. The decrease is primarily attributable to lower revenues and the continued
shift from the call center to the Internet channel which results in lower application cost.



Gross Profit: Gross profit increased $8.9 million, or 18%, from $50.6 million for the six months ended June 30, 2004 to $59.5 million for the six months ended June 30, 2005. Gross profit margin for the Internet
banking division increased to 59% for the current year six month period from 57% for the six months ended June 30, 2004. The increase in gross profit margin for the Internet banking division is primarily attributable to the leverage in our business
model that generally leads to an expansion in gross profit margin as revenues increase above our relatively fixed cost base, subject to product mix. The business banking gross profit margin increased to 58% in the six months ended June 30, 2005 from
52% in the same period last year. The increase is attributable to the rapid growth in business banking end users contributing revenues while cost of revenues remained flat. Gross profit margin for the lending division was 33% for the six months
ended June 30, 2005 and 2004.



Operating Expenses:Operating expenses include sales, general and administrative expenses, research and development, and amortization of intangible assets. Operating expenses were $41.3 million for the six months ended June 30, 2005, an increase of $4.5 million, or
12%, from $36.8 million in the prior year six month period. This increase in operating expenses is primarily due to increased sales and marketing and general and administrative expenses during the six months ended June 30, 2005 discussed below.



Sales, General and Administrative: Sales, general and
administrative expenses consist primarily of salaries and related expenses for executive, sales, marketing, finance, human resources and administrative personnel, sales commissions and other general corporate expenses. In addition, these expenses
include marketing expenses such as trade shows, promotional costs and end user marketing campaigns and costs under core data processing vendor marketing alliance agreements.



14



---

##### Table of Contents

Sales, general and administrative expenses increased $4.6 million, or 22%, from $21.5 million for the six
months ended June 30, 2004 to $26.2 million for the six months ended June 30, 2005. This increase is due primarily to an increase in payments to core data processing vendors under marketing alliance agreements resulting from an increase in revenues,
higher incentive compensation, and growth in audit and legal fees in the six months ended June 30, 2005.



Research and Development: Research and development expenses consist primarily of salaries, related personnel expenses and consultant fees for the
design, development, testing and enhancement of our products and our data processing vendor interface software. Research and development expenses decreased to $11.0 million for the six months ended June 30, 2005 from $11.1 million for the prior year
six month period. The decrease of $100,000 was primarily due to higher capitalization of certain internally developed software costs that was partially offset by an increase in personnel for the six months ended June 30, 2005. We will continue to
invest in product enhancements, which could further increase our research and development expense in the future.



Amortization of Intangible Assets: Amortization of intangible assets was $4.1 million for the six months ended June 30, 2005 and $4.2 million for
the comparable prior year period.



Provision for Income
Taxes: During the six months ended June 30, 2005, we recorded a provision for income taxes of $7.5 million compared to $5.4 million for the six months ended June 30, 2004. The current years provision reflects an expected tax rate of 39.5%,
less a greater than previously estimated tax benefit related to research and development credits in 2005. The current years estimated tax rate of 39.5% is higher than last years estimated tax rate of 38% primarily due to a higher
effective state tax rate in 2005 as compared to 2004.



As
discussed in Liquidity and Capital Resources, we do not expect to make significant cash tax payments, except for alternative minimum tax, until 2007 at the earliest, due to utilization of our net operating loss and research and
development carry-forwards to offset our current income tax liabilities.



Liquidity and Capital Resources



At June 30,
2005, we had cash and cash equivalents of $20.4 million, short-term investments of $61.8 million and long-term investments of $18.9 million. Our investments are comprised of readily marketable commercial paper, corporate debt, U.S. government agency
securities, auction rate debt and preferred securities, and our warrants in CashEdge. For financial statement presentation, we classify our investments as short-term and long-term based upon their maturity dates. Short-term investments primarily
mature within one year of the date of the financial statements and long-term investments mature between one and two years from June 30, 2005. We classify auction rate securities with maturity dates of more than one year as short-term investments as
the established interest rate reset periods are less than one year. Our warrants in CashEdge are classified as long-term investments.



The market values of our investments are sensitive to changes in the level of U.S. interest rates and the market ratings of the underlying companies.
Therefore, if investments we hold are sold prior to their maturity date, a gain or loss may result. We invest our cash in debt instruments of the U.S. government and its agencies, and in high quality investment grade corporate issuers. By policy, we
limit the amount of credit exposure to any one issuer.



As of
December 31, 2004, we had net operating loss carry-forwards for federal and state tax purposes of $116.3 million and $50.9 million, respectively. The net operating loss carry-forwards will begin to expire in 2005 for federal and state tax purposes.
Under the provisions of the Internal Revenue Code of 1986, as amended, certain substantial changes in ownership may limit the amount of net operating loss carry-forwards that could be utilized annually in the future to offset taxable income. As of
December 31, 2004 we also had research credit carry-forwards for federal and state tax purposes of $6.0 million and $3.6 million, respectively, that will begin to expire in 2011 for federal income tax purposes; however, these credits do not expire
for state income tax purposes.



In January 2005, we renewed and
amended our agreement for a $20.0 million revolving credit commitment with a bank, or revolver, that expires on October 31, 2005. Based on the amended terms of the revolver the interest rate is equal to either (i) the banks prime rate; or (ii)
LIBOR plus 1.75%. We may draw down against the revolver by electing either the banks prime rate or LIBOR for 1-month, 2-month, 3-month, or 6-month LIBOR terms. The revolver is collateralized by all of our assets. There were no amounts
outstanding under the revolver as of June 30, 2005.



15



---

##### Table of Contents

In October 2004, we announced that our Board of Directors had approved a share repurchase program for up
to $25.0 million of our common stock for 12 months. As of March 31, 2005, we had repurchased 1,503,244 shares for an aggregate cost of $25.0 million.



In April 2005, our Board of Directors approved another $25.0 million stock repurchase program. The program gave us the ability to repurchase up to $25.0
million of our common stock during the following 12 months in the open market or in privately negotiated transactions, and was funded by operating cash flows. As of June 30, 2005, we have completed the stock repurchase of 1,038,100 shares for an
aggregate purchase price of $25.0 million.



In June 2005, we
entered into a strategic alliance agreement with CashEdge Inc., a leading provider of online financial applications, to become a distributor for CashEdges account opening and funding solution. As part of this agreement, we pre-purchased
transactions from CashEdge for use over a five year term as well as obtained warrants to purchase common shares in CashEdge for aggregate consideration of $6.25 million. As of June 30, 2005, we had not paid CashEdge and reflected the prepayment of
the transactions in other assets and the related liability in accounts payable. Subsequently, we paid CashEdge the $6.25 million in July 2005.



The estimated fair value of the warrants of $500,000 has been recorded in long-term investments. The warrants contain a cash-less exercise feature and are
therefore considered a derivative financial instrument for accounting purposes. The warrants will be marked to market at each reporting date with any unrealized gains or losses reflected in net income. The remaining $5.75 million has been recorded
in other assets in the June 30, 2005 balance sheet.



Cash and
cash equivalents decreased $44.3 million in the six months ended June 30, 2005 to $20.4 million due primarily to the acquisition of treasury stock of $46.2 million and purchases of investments and property and equipment of $28.1 million and $9.0
million, respectively, offset by net operating cash flows of $31.8 million and proceeds from the issuance of common stock related to stock option exercises of $7.2 million.



Net cash provided by operating activities increased $6.1 million for the six months ended June 30, 2005 to $31.8 million
from $25.7 million for the six months ended June 30, 2004 due primarily to higher net income and collections of year-end maintenance billings in 2005. These increases were offset by an increase in other assets and a decrease in customer deposits and
deferred revenue.



Net cash used in investing activities was
$37.0 million for the six months ended June 30, 2005 and $5.2 million for the six months ended June 30, 2004. The change in cash used in investing activities was primarily the result of net investment purchases of $28.1 million during the six months
ended June 30, 2005.



Net cash used in financing activities was
approximately $39.0 million for the six months ended June 30, 2005 compared to cash provided by financing activities of approximately $4.4 million for the six months ended June 30, 2004. The decrease in cash used in financing activities of $43.4
million is primarily due to acquisition of treasury stock of $46.2 million during the six months ended June 30, 2005.



Although we expect to continue to expend significant amounts on ongoing research and development, computer and related data center equipment, and
personnel, we believe that our cash, cash equivalents and cash flows from operations will be sufficient to satisfy our cash requirements for the foreseeable future. We have no material commitments, other than obligations under our operating and
minimum vendor purchase commitments and the CashEdge payment as described above. We do, however, continually evaluate additional investments in our business particularly in the area of product development and related infrastructure which could
potentially result in significant capital outlays in the future.



Off-Balance Sheet Arrangements, Contractual Obligations and Commercial Commitments



As of June 30, 2005, we did not have off-balance sheet transactions, arrangements or obligations, except for the CashEdge transaction described in the
liquidity and capital resources section above, (including contingent obligations) that have, or reasonably likely to have, a current or future material effect on our financial condition, changes in our financial condition, revenues or expenses,
results of operations, liquidity, capital expenditures or capital resources. There have been no significant changes in our off-balance sheet arrangements, contractual obligations or commercial commitments, other than the CashEdge transaction, since
December 31, 2004. Refer to our Annual Report on Form 10-K for the year ended December 31, 2004 for further discussion of these items.



16



---

##### Table of Contents

|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
|------- | ---------------------------------------------------------



We are exposed to the impact of interest rate changes and changes in the market values of our investments. In this regard, changes in U.S. interest rates
affect the interest earned on our cash equivalents and our investment portfolio. We invest our excess cash in debt instruments of the U.S. government and its agencies, and in high-quality corporate issuers and, by policy, limit the amount of credit
exposure to any one issuer.



An increase or decrease in market
interest rates by 10% as of June 30, 2005 would not cause a significant change in the fair value of our investments. Although the fair value of short-term and long-term investments may change due to interest rate fluctuations, we have the ability to
hold the investments to maturity, which reduces the overall risk.



We are also exposed to the impact of interest rate changes as they affect our revolving credit commitment. The interest rate charged on our bank facility varies with the banks prime rate or LIBOR and, consequently, our interest
expense would fluctuate with changes in the general level of these interest rates if we were to borrow any amounts under the facility. As of June 30, 2005, we had no amounts outstanding under our bank facility.



We are not exposed to foreign currency risk since all revenues and expenses
are in U.S. dollars.



There were no significant changes to our
market risk in the three months ended June 30, 2005.



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------



Evaluation of Disclosure Controls and Procedures:As of June 30, 2005, we carried out an evaluation of the effectiveness of the design and
operation of our disclosure controls and procedures (as defined in the Securities Exchange Act of 1934 Rules 13a-15(e) and 15d-15(e)), including the effect of the material weakness as discussed below, under the supervision and with the
participation of our management, including our Chief Executive Officer and our Chief Financial Officer. Based upon that evaluation, our Chief Executive Officer and our Chief Financial Officer concluded that as of such date our disclosure controls
and procedures are effective in alerting them, in a timely manner, to material information to be included in our periodic SEC filings.



Changes in Our Controls: In our Annual Report on Form 10-K, we disclosed that, as of December 31, 2004, we did not maintain effective internal
control over the preparation of our income tax provision calculation. During the review of our financial statements, certain errors were identified which required correction in the calculation of our income tax provision and related deferred tax
asset and tax contingency reserve accounts. The errors, which were not material in the aggregate, were corrected prior to our earnings press release dated February 17, 2005 and our filing of the Form 10-K. These errors were the result of a
deficiency in the operation of controls requiring the reconciliation of the components of our income tax provision calculation to appropriate supporting documentation. This deficiency resulted in a more than remote likelihood that a material
misstatement to our income tax provision and related deferred tax asset and tax contingency reserve accounts in the annual or interim financial statements may not be prevented or detected. Accordingly, management determined that this condition
constituted a material weakness. Because of this material weakness, we concluded that we did not maintain effective internal control over financial reporting as of December 31, 2004 based on the criteria in the Internal Control  Integrated
Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission.



In connection with the material weakness described in our Annual Report on Form 10-K, our remediation process includes establishing and recruiting a
Director of Tax to prepare the income tax calculations, and engaging external tax advisors to review the accuracy of our income tax calculations. As of the filing of this Quarterly Report on Form 10-Q, we have hired a Director of Tax and we are in
the process of remediating the remaining issues.



There has
been no significant change in our internal control over financial reporting during the quarter ended June 30, 2005 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting. Our
internal control over financial reporting is designed with the objective of providing reasonable assurance regarding the reliability of our financial reporting and preparation of financial statements for external purposes in accordance with
generally accepted accounting principles.



It should be noted
that the design of any system of controls is based in part on certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions,
regardless of how remote such conditions may be.



17



---

##### Table of Contents

PART IIOTHER INFORMATION



|ITEM 1. | LEGAL PROCEEDINGS
|------- | -----------------



In Re Digital Insight Corporation Initial Public Offering Securities Litigation



On December 6, 2001, Digital Insight and two of its former officers and directors and one current director were named as
defendants in a class-action lawsuit filed in the United States District Court for the Southern District of New York. The lawsuit is captioned In Re Digital Insight Corp. Initial Public Offering Securities Litigation, No. 01 CV 11231. The claims,
which were also asserted against the managing underwriters in our previous public offerings, are based on allegations that the underwriter defendants solicited and received from certain investors, in exchange for allocating Digital Insight shares to
the investors in connection with the previous public offerings, additional, excessive and undisclosed commissions and undisclosed commitments to purchase additional Digital Insight shares in the aftermarket. Other actions have been filed in New York
making similar allegations regarding the IPOs of more than 300 other companies. Along with these companies and the individual defendants, but not the underwriter defendants, we have entered into a settlement agreement with the plaintiffs to settle
the claims. As part of the settlement, once all settlement documents have been fully executed, the plaintiffs will dismiss with prejudice the settling companies and individual defendants. In the opinion of management, after consultation with legal
counsel and based on currently available information, the ultimate disposition of these matters is not expected to have a material adverse effect on our business, financial condition or results of operations, and hence no amounts have been accrued
for this lawsuit.



In addition to this lawsuit, we may be
involved from time to time in litigation arising in the normal course of our business. Although we are currently not a party to such litigation that we believe would have a material adverse effect, individually or in the aggregate, on our business,
financial condition, or results of operations, it is possible that in the future we could become a party to such proceedings.



Magnet Claims



Currently, approximately $3.4 million of cash and 144,834 shares of our common stock issued in connection with the acquisition of Magnet are held in
escrow. We have notified the prior stockholders of Magnet that we have various claims against them in connection with the acquisition, and are seeking recovery of damages, including the amounts in escrow. The prior stockholders have initiated
arbitration proceedings seeking release of the escrowed amounts. We are in the preliminary stages of the arbitration proceedings and, as such, we cannot determine the final outcome.



|ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------



Issuer Purchases of Equity Securities



|                                  |  |                                  |  |                              |       |                                                                                  |           |                                                                                          |   |  
|--------------------------------- |  | -------------------------------- |  | ---------------------------- | ----- | -------------------------------------------------------------------------------- | --------- | ---------------------------------------------------------------------------------------- | - | -
|Period                            |  | Total Number of Shares Purchased |  | Average Price Paid per Share |       | Total Number of Shares Purchased as Part of Publicly Announced Plans or
Programs |           | Approximate Dollar Value of Shares that May Yet Be Purchased under the Plans
or Programs
|Month #1 (June 1  June 30, 2005) |  | 1,038,100                        |  | $                            | 24.05 |                                                                                  | 1,038,100 |                                                                                          | $ | 
|                                  |  |                                  |  |                              |       |                                                                                  |           |                                                                                          |   |  
|Total                             |  | 1,038,100                        |  | $                            | 24.05 |                                                                                  |           |                                                                                          |   |  
|                                  |  |                                  |  |                              |       |                                                                                  |           |                                                                                          |   |  



In April 2005, our
Board of Directors approved a new stock repurchase program. The program gave us the ability to purchase up to $25.0 million of our common stock during the following 12 months in the open market or in privately negotiated transaction, and was funded
by operating cash flows. All purchases have been made under this repurchase program as of the filing of this Quarterly Report on Form 10-Q. We completed another $25 million share repurchase during the first quarter of 2005.



18



---

##### Table of Contents

|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|------- | ---------------------------------------------------



At the annual meeting of stockholders held on May 23, 2005, our stockholders voted with respect to the following matters:



| |  |  | To elect three Class III Directors to serve until the 2008 annual meeting of stockholders and until their successors are elected and qualified.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------



|                  |  |                   |  |                  
|----------------- |  | ----------------- |  | -----------------
|Name              |  | Votes Received    |  | Votes Withheld   
|Mr. John Dorman   |  | 32,438,919 shares |  | 126,871 shares   
|Mr. James McGuire |  | 32,440,545 shares |  | 125,245 shares   
|Mr. Robert North  |  | 16,553,116 shares |  | 16,012,674 shares



In addition to the
above directors, the following directors will continue in office:



|                     |  |       |  |            
|-------------------- |  | ----- |  | -----------
|Name                 |  | Class |  | TermExpires
|Mr. Henry DeNero     |  | I     |  | 2006       
|Mr. Jeffrey Stiefler |  | I     |  | 2006       
|Mr. Michael Hallman  |  | II    |  | 2007       
|Mr. Greg Santora     |  | II    |  | 2007       



| |  |  | To ratify the appointment of Deloitte & Touche LLP as our independent registered public accounting firm for the year ending December 31, 2005.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------



|                 |  |                  
|---------------- |  | -----------------
|For              |  | 32,544,868 shares
|Against          |  | 15,157 shares    
|Abstain          |  | 5,765 shares     
|Broker Non-Votes |  | 0 shares         



Neither our
certificate of incorporation nor our bylaws require that the stockholders ratify the selection of Deloitte & Touche LLP as our independent registered public accounting firm. We have done so because we believe it is a matter of good corporate
practice. Although the stockholders have ratified the appointment of Deloitte & Touche LLP, the Board and the Audit Committee in their discretion may change the appointment at any time during the year if they determine that such change would be
in the best interests of Digital Insight and our stockholders.



|ITEM 6. | EXHIBITS
|------- | --------



(a) Exhibits



|     |  |                                                                                                                                                                                                                                                                     
|---- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|     | 
|3.1  |  | Third Amended and Restated Certificate of Incorporation of registrant, as currently in effect. Incorporated by reference to the exhibits filed with our Registration Statement on Form S-1
(File No. 333-81547), which was declared effective on September 30, 1999.
|     | 
|3.2  |  | Restated Bylaws of registrant and Amendments One through Eight thereto, as currently in effect. Incorporated by reference to the exhibits filed with our Annual Reports on Form 10-K for the
years ended December 31, 2002 and December 31, 2003.                   
|     | 
|10.1 |  | Alliance Agreement between Registrant and Metavante Corporation, dated June 3, 2005. Confidential treatment has been requested for portions of this agreement. Filed herewith.                                                                                      
|     | 
|31.1 |  | Chief Executive Officer Certification pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. Filed
herewith.                                                                      
|     | 
|31.2 |  | Chief Financial Officer Certification pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. Filed
herewith.                                                                      
|     | 
|32.1 |  | Chief Executive Officer Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. Filed herewith.                                                                                                     
|     | 
|32.2 |  | Chief Financial Officer Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. Filed herewith.                                                                                                     



19



---

##### Table of Contents



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.



|                     |  |  |  |                             |  |                    |  |                                                                                                                 
|-------------------- |  |  |  | --------------------------- |  | ------------------ |  | ----------------------------------------------------------------------------------------------------------------
|                     |  |  |  | DIGITAL INSIGHT CORPORATION
|                     |  |  | 
|Date: August 8, 2005 |  |  |  | By:                         |  | /s/ Paul J. Pucino
|                     |  |  |  |                             |  |                    |  | Paul J. Pucino Executive Vice President and Chief Financial Officer (Principal Financial and Accounting
Officer)



20