##### Table of Contents

---

UNITED STATES

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 March 31, 2006

Commission file number 000-27459



---

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 a large accelerated filer, an accelerated filer, or a
non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ̈Accelerated filer     x                     Non-accelerated filer ̈

Indicate by check mark whether the registrant is a shell company (as
defined in Rule 12b-2 of the Exchange Act). Yes ̈No  x

As of April 30, 2006, there were 34,551,669 shares of the registrants $0.001 par value common stock outstanding.



---



---

##### Table of Contents

DIGITAL INSIGHT CORPORATION

FORM 10-Q

INDEX



|           |  |                                                                                                                |  |     
|---------- |  | -------------------------------------------------------------------------------------------------------------- |  | ----
|           |  |                                                                                                                |  | Page
|           |  | PART I - FINANCIAL INFORMATION                                                                                 |  |     
|           |  |                                                                                                               
|ITEM 1     |  | Condensed Consolidated Financial Statements (unaudited)                                                        |  |     
|           |  |                                                                                                               
|           |  | Condensed Consolidated Balance Sheets as of March 31, 2006 (unaudited) and December 31, 2005                   |  | 1   
|           |  |                                                                                                               
|           |  | Condensed Consolidated Statements of Operations (unaudited) for the three months ended March 31, 2006 and 2005 |  | 2   
|           |  |                                                                                                               
|           |  | Condensed Consolidated Statements of Cash Flows (unaudited) for the three months ended March 31, 2006 and 2005 |  | 3   
|           |  |                                                                                                               
|           |  | Condensed Consolidated Statement of Stockholders Equity (unaudited) for the three months ended March 31, 2006 |  | 4   
|           |  |                                                                                                               
|           |  | Notes To Condensed Consolidated Financial Statement (unaudited)                                                |  | 5   
|           |  |                                                                                                               
|ITEM 2     |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                          |  | 14  
|           |  |                                                                                                               
|ITEM 3     |  | Quantitative and Qualitative Disclosures About Market Risk                                                     |  | 21  
|           |  |                                                                                                               
|ITEM 4     |  | Controls and Procedures                                                                                        |  | 21  
|           |  |                                                                                                               
|           |  | PART II - OTHER INFORMATION                                                                                    |  |     
|           |  |                                                                                                               
|ITEM 1     |  | Legal Proceedings                                                                                              |  | 22  
|           |  |                                                                                                               
|ITEM 6     |  | Exhibits                                                                                                       |  | 23  
|           | 
|SIGNATURES |  | 24                                                                                                            



---

##### Table of Contents

PART IFINANCIAL INFORMATION



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

DIGITAL INSIGHT CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except share information)



|                                                                                                                                                                                                                               |  |                           |         |   |                  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------------------- | ------- | - | ---------------- | - | ------- | -
|                                                                                                                                                                                                                               |  | March 31,2006 (Unaudited) |         |   | December 31,2005 |  
|ASSETS                                                                                                                                                                                                                         |  |                           |         |   |                  |   |         |  
|Current assets:                                                                                                                                                                                                                |  |                           |         |   |                  |   |         |  
|Cash and cash equivalents                                                                                                                                                                                                      |  | $                         | 44,466  |   |                  | $ | 50,734  |  
|Short-term investments                                                                                                                                                                                                         |  |                           | 72,852  |   |                  |   | 65,421  |  
|Accounts receivable, net of allowance for doubtful accounts of $1,094 and $1,025                                                                                                                                               |  |                           | 28,765  |   |                  |   | 32,583  |  
|Accumulated implementation costs                                                                                                                                                                                               |  |                           | 2,266   |   |                  |   | 2,125   |  
|Deferred tax asset, net                                                                                                                                                                                                        |  |                           | 21,894  |   |                  |   | 18,987  |  
|Prepaid and other current assets                                                                                                                                                                                               |  |                           | 3,958   |   |                  |   | 3,932   |  
|                                                                                                                                                                                                                               |  |                           |         |   |                  |   |         |  
|Total current assets                                                                                                                                                                                                           |  |                           | 174,201 |   |                  |   | 173,782 |  
|Property and equipment, net of accumulated depreciation of $72,692 and $69,705                                                                                                                                                 |  |                           | 29,841  |   |                  |   | 29,609  |  
|Goodwill                                                                                                                                                                                                                       |  |                           | 136,382 |   |                  |   | 136,382 |  
|Intangible assets, net of accumulated amortization of $39,859 and $38,782                                                                                                                                                      |  |                           | 8,311   |   |                  |   | 9,388   |  
|Accumulated implementation costs                                                                                                                                                                                               |  |                           | 4,375   |   |                  |   | 3,883   |  
|Long-term investments                                                                                                                                                                                                          |  |                           | 5,249   |   |                  |   | 8,802   |  
|Deferred tax asset, net                                                                                                                                                                                                        |  |                           | 15,490  |   |                  |   | 17,440  |  
|Other assets                                                                                                                                                                                                                   |  |                           | 6,062   |   |                  |   | 6,116   |  
|                                                                                                                                                                                                                               |  |                           |         |   |                  |   |         |  
|Total assets                                                                                                                                                                                                                   |  | $                         | 379,911 |   |                  | $ | 385,402 |  
|                                                                                                                                                                                                                               |  |                           |         |   |                  |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                                                                           |  |                           |         |   |                  |   |         |  
|Current liabilities:                                                                                                                                                                                                           |  |                           |         |   |                  |   |         |  
|Accounts payable                                                                                                                                                                                                               |  | $                         | 8,731   |   |                  | $ | 8,144   |  
|Accrued compensation and related benefits                                                                                                                                                                                      |  |                           | 9,722   |   |                  |   | 6,504   |  
|Customer deposits and deferred revenue                                                                                                                                                                                         |  |                           | 16,410  |   |                  |   | 16,250  |  
|Accrued expenses and other liabilities                                                                                                                                                                                         |  |                           | 9,040   |   |                  |   | 8,931   |  
|Current portion of capital lease obligation                                                                                                                                                                                    |  |                           | 276     |   |                  |   | 262     |  
|Tax contingency reserve                                                                                                                                                                                                        |  |                           | 5,275   |   |                  |   | 5,158   |  
|                                                                                                                                                                                                                               |  |                           |         |   |                  |   |         |  
|Total current liabilities                                                                                                                                                                                                      |  |                           | 49,454  |   |                  |   | 45,249  |  
|Customer deposits and deferred revenue                                                                                                                                                                                         |  |                           | 8,346   |   |                  |   | 7,843   |  
|Capital lease obligations                                                                                                                                                                                                      |  |                           | 1,170   |   |                  |   | 1,241   |  
|                                                                                                                                                                                                                               |  |                           |         |   |                  |   |         |  
|Total liabilities                                                                                                                                                                                                              |  |                           | 58,970  |   |                  |   | 54,333  |  
|                                                                                                                                                                                                                               |  |                           |         |   |                  |   |         |  
|Commitments and contingencies (Note 5)                                                                                                                                                                                         |  |                           |         |   |                  |   |         |  
|Stockholders equity:                                                                                                                                                                                                          |  |                           |         |   |                  |   |         |  
|Common stock, $.001 par value; 100,000,000 shares authorized; 38,177,240 shares issued and 34,179,355 shares outstanding at March 31,
2006 and 37,221,490 shares issued and 34,488,234 shares outstanding at December 31, 2005 |  |                           | 38      |   |                  |   | 37      |  
|Additional paid-in capital                                                                                                                                                                                                     |  |                           | 491,385 |   |                  |   | 472,729 |  
|Treasury stock, at cost; 3,736,096 shares at March 31, 2006 and 2,544,509 shares at December 31, 2005                                                                                                                          |  |                           | (89,543 | ) |                  |   | (50,091 | )
|Deferred stock-based compensation                                                                                                                                                                                              |  |                           |        |   |                  |   | (4,466  | )
|Accumulated deficit                                                                                                                                                                                                            |  |                           | (80,939 | ) |                  |   | (87,140 | )
|                                                                                                                                                                                                                               |  |                           |         |   |                  |   |         |  
|Total stockholders equity                                                                                                                                                                                                     |  |                           | 320,941 |   |                  |   | 331,069 |  
|                                                                                                                                                                                                                               |  |                           |         |   |                  |   |         |  
|Total liabilities and stockholders equity                                                                                                                                                                                     |  | $                         | 379,911 |   |                  | $ | 385,402 |  
|                                                                                                                                                                                                                               |  |                           |         |   |                  |   |         |  

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



1



---

##### Table of Contents

DIGITAL INSIGHT CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited, in thousands, except per share data)



|                                                                                                                                                          |  |                             |        |      |   |       
|--------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------- | ------ | ---- | - | ------
|                                                                                                                                                          |  | Three Months EndedMarch 31,
|                                                                                                                                                          |  | 2006                        |        | 2005
|Revenues                                                                                                                                                  |  | $                           | 57,890 |      | $ | 51,747
|Cost of revenues (including stock-based compensation of $353 and $0 for the three months ended March 31, 2006 and 2005,
respectively)                     |  |                             | 25,303 |      |   | 22,339
|                                                                                                                                                          |  |                             |        |      |   |       
|Gross profit                                                                                                                                              |  |                             | 32,587 |      |   | 29,408
|                                                                                                                                                          |  |                             |        |      |   |       
|Operating expenses:                                                                                                                                       |  |                             |        |      |   |       
|Sales, general and administrative (including stock-based compensation of $1,322 and $39 for the three months ended March 31, 2006 and 2005,
respectively) |  |                             | 13,303 |      |   | 13,106
|Research and development (including stock-based compensation of $458 and $0 for the three months ended March 31, 2006 and 2005,
respectively)             |  |                             | 6,966  |      |   | 5,354 
|Amortization of intangible assets                                                                                                                         |  |                             | 1,077  |      |   | 2,025 
|Restructuring charge                                                                                                                                      |  |                             | 1,243  |      |   |      
|                                                                                                                                                          |  |                             |        |      |   |       
|Total operating expenses                                                                                                                                  |  |                             | 22,589 |      |   | 20,485
|                                                                                                                                                          |  |                             |        |      |   |       
|Income from operations                                                                                                                                    |  |                             | 9,998  |      |   | 8,923 
|Interest and other income, net                                                                                                                            |  |                             | 1,153  |      |   | 537   
|                                                                                                                                                          |  |                             |        |      |   |       
|Income before provision for income taxes                                                                                                                  |  |                             | 11,151 |      |   | 9,460 
|Provision for income taxes                                                                                                                                |  |                             | 4,950  |      |   | 3,737 
|                                                                                                                                                          |  |                             |        |      |   |       
|Net income                                                                                                                                                |  | $                           | 6,201  |      | $ | 5,723 
|                                                                                                                                                          |  |                             |        |      |   |       
|Basic net income per share                                                                                                                                |  | $                           | 0.18   |      | $ | 0.16  
|                                                                                                                                                          |  |                             |        |      |   |       
|Diluted net income per share                                                                                                                              |  | $                           | 0.17   |      | $ | 0.16  
|                                                                                                                                                          |  |                             |        |      |   |       
|Shares used to compute basic net income per share                                                                                                         |  |                             | 34,492 |      |   | 35,560
|                                                                                                                                                          |  |                             |        |      |   |       
|Shares used to compute diluted net income per share                                                                                                       |  |                             | 35,555 |      |   | 35,990
|                                                                                                                                                          |  |                             |        |      |   |       

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



2



---

##### Table of Contents

DIGITAL INSIGHT CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, in thousands)



|                                                                                  |  |                             |         |   |      |   |         |  
|--------------------------------------------------------------------------------- |  | --------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                  |  | Three Months EndedMarch 31, |        
|                                                                                  |  | 2006                        |         |   | 2005 |  
|Cash flows from operating activities:                                             |  |                             |         |   |      |   |         |  
|Net income                                                                        |  | $                           | 6,201   |   |      | $ | 5,723   |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                             |         |   |      |   |         |  
|Depreciation and amortization of property and equipment                           |  |                             | 3,227   |   |      |   | 3,028   |  
|Amortization of intangible assets                                                 |  |                             | 1,077   |   |      |   | 2,025   |  
|Stock-based compensation                                                          |  |                             | 2,133   |   |      |   | 39      |  
|Deferred income taxes                                                             |  |                             | (1,371  | ) |      |   | 2,943   |  
|Loss on disposition of property and equipment                                     |  |                             | 24      |   |      |   | 47      |  
|Restructuring, net of cash paid                                                   |  |                             | 1,008   |   |      |   |        |  
|Income tax benefit on stock options exercised                                     |  |                             | 5,520   |   |      |   | 212     |  
|Excess tax benefits from stock-based compensation                                 |  |                             | (3,548  | ) |      |   |        |  
|Changes in operating assets and liabilities:                                      |  |                             |         |   |      |   |         |  
|Accounts receivable                                                               |  |                             | 3,818   |   |      |   | 4,487   |  
|Accumulated implementation costs                                                  |  |                             | (633    | ) |      |   | 262     |  
|Prepaid and other current assets                                                  |  |                             | (26     | ) |      |   | (1,142  | )
|Other assets                                                                      |  |                             | 468     |   |      |   | 26      |  
|Accounts payable                                                                  |  |                             | 829     |   |      |   | (2,284  | )
|Accrued compensation and related benefits                                         |  |                             | 2,720   |   |      |   | 979     |  
|Customer deposits and deferred revenue                                            |  |                             | 663     |   |      |   | (613    | )
|Other liabilities and tax contingency reserve                                     |  |                             | 193     |   |      |   | 667     |  
|                                                                                  |  |                             |         |   |      |   |         |  
|Net cash provided by operating activities                                         |  |                             | 22,303  |   |      |   | 16,399  |  
|                                                                                  |  |                             |         |   |      |   |         |  
|Cash flows from investing activities:                                             |  |                             |         |   |      |   |         |  
|Purchases of investments:                                                         |  |                             |         |   |      |   |         |  
|Held-to-maturity                                                                  |  |                             | (34,711 | ) |      |   | (37,846 | )
|Available-forsale                                                                |  |                             |        |   |      |   | (10,801 | )
|Proceeds from maturity of investments:                                            |  |                             |         |   |      |   |         |  
|Held-to-maturity                                                                  |  |                             | 30,029  |   |      |   | 23,131  |  
|Availableforsale                                                                |  |                             | 804     |   |      |   | 1,065   |  
|Purchase of property and equipment                                                |  |                             | (4,225  | ) |      |   | (2,642  | )
|                                                                                  |  |                             |         |   |      |   |         |  
|Net cash used in investing activities                                             |  |                             | (8,103  | ) |      |   | (27,093 | )
|                                                                                  |  |                             |         |   |      |   |         |  
|Cash flows from financing activities:                                             |  |                             |         |   |      |   |         |  
|Principal payments on capital leases                                              |  |                             | (57     | ) |      |   |        |  
|Acquisition of treasury stock                                                     |  |                             | (39,452 | ) |      |   | (21,187 | )
|Proceeds from issuance of common stock                                            |  |                             | 15,493  |   |      |   | 2,660   |  
|Excess tax benefits from stock-based compensation                                 |  |                             | 3,548   |   |      |   |        |  
|                                                                                  |  |                             |         |   |      |   |         |  
|Net cash used in financing activities                                             |  |                             | (20,468 | ) |      |   | (18,527 | )
|                                                                                  |  |                             |         |   |      |   |         |  
|Net decrease in cash and cash equivalents                                         |  |                             | (6,268  | ) |      |   | (29,221 | )
|Cash and cash equivalents, beginning of period                                    |  |                             | 50,734  |   |      |   | 64,682  |  
|                                                                                  |  |                             |         |   |      |   |         |  
|Cash and cash equivalents, end of period                                          |  | $                           | 44,466  |   |      | $ | 35,461  |  
|                                                                                  |  |                             |         |   |      |   |         |  
|Supplementary disclosures of cash flow information:                               |  |                             |         |   |      |   |         |  
|Cash paid during the period for interest                                          |  | $                           | 26      |   |      | $ |        |  
|Cash paid during the period for income taxes                                      |  | $                           | 121     |   |      | $ | 856     |  
|Non-cash items:                                                                   |  |                             |         |   |      |   |         |  
|Accrued property and equipment                                                    |  | $                           | 209     |   |      | $ | 436     |  

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



3



---

##### Table of Contents

DIGITAL INSIGHT CORPORATION

CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY

(Unaudited, in thousands, except share data)



|                                                                                            |  |              |  |                          |    |  |                |         |   |                       |            |   |                                 |   |         |                    |  |   |                          |   |  |   |         |   |  |   |         |  
|------------------------------------------------------------------------------------------- |  | ------------ |  | ------------------------ | -- |  | -------------- | ------- | - | --------------------- | ---------- | - | ------------------------------- | - | ------- | ------------------ |  | - | ------------------------ | - |  | - | ------- | - |  | - | ------- | -
|                                                                                            |  | Common Stock |  | AdditionalPaid-InCapital |    |  | TreasuryShares |         |   | TreasuryStock, atcost |            |   | DeferredStock-BasedCompensation |   |         | AccumulatedDeficit |  |   | TotalStockholdersEquity |  
|                                                                                            |  | Shares       |  | Amount                   |    |  |                |         |   |                      
|Balance at December 31, 2005                                                                |  | 37,221,490   |  | $                        | 37 |  | $              | 472,729 |   |                       | (2,544,509 | ) |                                 | $ | (50,091 | )                  |  | $ | (4,466                   | ) |  | $ | (87,140 | ) |  | $ | 331,069 |  
|Reclassification of deferred stock-based compensation upon adoption of SFAS 123(R) (Note 8) |  |             |  |                          |   |  |                | (4,466  | ) |                       |           |   |                                 |   |        |                    |  |   | 4,466                    |   |  |   |        |   |  |   |        |  
|Stock options exercised                                                                     |  | 880,833      |  |                          | 1  |  |                | 15,492  |   |                       |           |   |                                 |   |        |                    |  |   |                         |   |  |   |        |   |  |   | 15,493  |  
|Issuance of restricted stock                                                                |  | 74,917       |  |                          |   |  |                |        |   |                       |           |   |                                 |   |        |                    |  |   |                         |   |  |   |        |   |  |   |        |  
|Tax benefit on stock options exercised                                                      |  |             |  |                          |   |  |                | 5,520   |   |                       |           |   |                                 |   |        |                    |  |   |                         |   |  |   |        |   |  |   | 5,520   |  
|Purchase of treasury stock, at cost                                                         |  |             |  |                          |   |  |                |        |   |                       | (1,190,900 | ) |                                 |   | (39,452 | )                  |  |   |                         |   |  |   |        |   |  |   | (39,452 | )
|Stock-based compensation                                                                    |  |             |  |                          |   |  |                | 2,133   |   |                       |           |   |                                 |   |        |                    |  |   |                         |   |  |   |        |   |  |   | 2,133   |  
|Restricted stock forfeitures and other                                                      |  |             |  |                          |   |  |                | (23     | ) |                       | (687       | ) |                                 |   |        |                    |  |   |                         |   |  |   |        |   |  |   | (23     | )
|Net income                                                                                  |  |             |  |                          |   |  |                |        |   |                       |           |   |                                 |   |        |                    |  |   |                         |   |  |   | 6,201   |   |  |   | 6,201   |  
|                                                                                            |  |              |  |                          |    |  |                |         |   |                       |            |   |                                 |   |         |                    |  |   |                          |   |  |   |         |   |  |   |         |  
|Balance at March 31, 2006                                                                   |  | 38,177,240   |  | $                        | 38 |  | $              | 491,385 |   |                       | (3,736,096 | ) |                                 | $ | (89,543 | )                  |  | $ |                         |   |  | $ | (80,939 | ) |  | $ | 320,941 |  
|                                                                                            |  |              |  |                          |    |  |                |         |   |                       |            |   |                                 |   |         |                    |  |   |                          |   |  |   |         |   |  |   |         |  

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



4



---

##### 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 business organizations ranging from small businesses to large corporations. 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 March 31, 2006 and for the three months ended March 31, 2006 and 2005 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 condensed consolidated financial
statements. The condensed 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, 2005 has
been derived from the audited consolidated financial statements, but does not include all disclosures required by GAAP.

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, 2005.

Adoption of Statement of
Financial Accounting Standard 123(R)

During the first quarter of fiscal 2006, the Company adopted the provisions of, and accounted for
stock-based compensation in accordance with, the Financial Accounting Standards Boards (FASB) Statement of Financial Accounting Standards No. 123revised 2004 (SFAS 123(R)), Share-Based Payment, which
replaced Statement of Financial Accounting Standards No. 123 (SFAS 123), Accounting for Stock-Based Compensation, and superseded APB Opinion No. 25 (APB 25), Accounting for Stock Issued to Employees.
Under the fair value recognition provisions of this statement, stock-based compensation cost is measured at the grant date based on the fair value of the award. The Company elected to recognize the expense on a straight-line basis over the requisite
service period, which is the vesting period. The Company also elected the modified-prospective method, under which prior periods are not revised for comparative purposes. The compensation expense recognition provisions of SFAS 123(R) apply to new
grants and to the unvested portion of grants that were outstanding as of the effective date. Estimated compensation for the unvested portion of grants that were outstanding as of the effective date will be recognized over the remaining service
period using the compensation cost estimated for the SFAS 123 pro forma disclosures.

The application of SFAS 123(R) had a material impact
on the Companys consolidated financial statements. See Note 8 for further information regarding our stock-based compensation assumptions and expenses, including pro forma disclosures for prior periods as if the Company had recorded stock-based
compensation expense. The cumulative effect upon adoption of SFAS 123(R) was not material.

Shares of newly issued common stock will be
issued upon exercise of stock options or vesting of restricted stock.



5



---

##### Table of Contents

New accounting standards

In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error Corrections. SFAS No. 154 replaces APB Opinion No. 20, Accounting Changes, and FASB Statement No. 3,
Reporting Accounting Changes in Interim Financial Statements,and changes the requirements for the accounting for and reporting of a change in accounting principle. SFAS No. 154 applies to all voluntary changes in accounting
principle and to changes required by an accounting pronouncement in the instance that the pronouncement does not include specific transition provisions. APB Opinion No. 20 previously required that most voluntary changes in accounting principle
be recognized by including in net income of the period of the change the cumulative effect of changing to the new accounting principle. SFAS No. 154 requires retrospective application to prior periods financial statements of changes
in accounting principle, unless it is impracticable to determine either the period-specific effects or the cumulative effect of the change. SFAS No. 154 defines retrospective applicationas the application of a different accounting
principle to prior accounting periods as if that principle had always been used or as the adjustment of previously issued financial statements to reflect a change in the reporting entity. SFAS No. 154 also redefines restatementas
the revising of previously issued financial statements to reflect the correction of an error. SFAS No. 154 carries forward without change the guidance contained in APB Opinion No. 20 for reporting the correction of an error in previously
issued financial statements and a change in accounting estimate. SFAS No. 154 also carries forward the guidance in APB Opinion No. 20 requiring justification of a change in accounting principle on the basis of preferability. SFAS
No. 154 is effective in fiscal years beginning after December 31, 2005. The adoption of SFAS No. 154 did not have a material effect on the Companys consolidated financial statements.

On November 3, 2005, the FASB issued FSP No. FAS 115-1 which addresses the determination as to when an investment is considered impaired, whether
that impairment is other than temporary, and the measurement of an impairment loss. This FSP also includes accounting considerations subsequent to the recognition of an other-than-temporary impairment and requires certain disclosures about
unrealized losses that have not been recognized as other-than-temporary impairments. The guidance in this FSP amends FASB Statement No. 115,Accounting for Certain Investments in Debt and Equity Securities. FSP No. 115-1 is
effective in fiscal years beginning after December 15, 2005. The adoption of this FSP did not have a material effect on the Companys consolidated financial statements.

On November 10, 2005, FASB issued FSP No. FAS 123(R)-3, Transition Election Related to Accounting for Tax Effects of Share-Based Payment Awards.
The alternative transition method includes simplified methods to establish the beginning balance of the additional paid-in capital pool (APIC pool) related to the tax effects of employee stock-based compensation, and to determine the
subsequent impact on the APIC pool and Consolidated Statements of Cash Flows of the tax effects of employee stock-based compensation awards that are outstanding upon adoption of SFAS 123(R). The Company has up to one year from the date of the
adoption of FAS 123(R) to elect to use the simplified method. The Company is in the process of evaluating this FSP and the effect the election would have on the Companys financial statements.

Reclassification

Certain prior year reported amounts
have been reclassified to conform to the 2006 presentation. Accounts payable and accrued expenses and other liabilities related to the acquisition of property and equipment have been excluded from the statement of cash flows balances at
March 31, 2006 and 2005. In addition, the related amount in property and equipment purchased during those years has been excluded as well, with the activity being disclosed in the supplemental disclosure of non-cash activity. The amount has
been reflected as a cash outflow under purchase of property and equipment in the period the liability was paid. The effect of this reclassification was a reduction of $436,000 to previously reported cash used to purchase property and equipment for
the three months ended March 31, 2005 and a corresponding increase to operating cash flows for the same period.



|2. | Goodwill and Intangibles
|-- | ------------------------

Goodwill by operating
segment as of March 31, 2006 and December 31, 2005 is set forth below (in thousands):



|                           |  |                 |        |                 |   |         |  |       |        |  |   |        
|-------------------------- |  | --------------- | ------ | --------------- | - | ------- |  | ----- | ------ |  | - | -------
|                           |  | InternetBanking |        | BusinessBanking |   | Lending |  | Total
|Balance, December 31, 2005 |  | $               | 70,110 |                 | $ | 34,290  |  | $     | 31,982 |  | $ | 136,382
|No activity                |  |                 |       |                 |   |        |  |       |       |  |   |       
|                           |  |                 |        |                 |   |         |  |       |        |  |   |        
|Balance, March 31, 2006    |  | $               | 70,110 |                 | $ | 34,290  |  | $     | 31,982 |  | $ | 136,382
|                           |  |                 |        |                 |   |         |  |       |        |  |   |        



6



---

##### Table of Contents

As of March 31, 2006 and December 31, 2005, all other intangible assets were subject to
amortization. A summary of the other intangible assets as of March 31, 2006 and December 31, 2005 is set forth below (in thousands):



|                        |  |      |        |                         |   |         |                |  |                      |       |  |          
|----------------------- |  | ---- | ------ | ----------------------- | - | ------- | -------------- |  | -------------------- | ----- |  | ---------
|                        |  | Cost |        | AccumulatedAmortization |   |         | CarryingAmount |  | WeightedAverage Life
|March 31, 2006:         |  |      |        |                         |   |         |                |  |                      |       |  |          
|Customer relationships  |  | $    | 33,330 |                         | $ | (26,790 | )              |  | $                    | 6,540 |  | 6 years  
|Acquired technology     |  |      | 12,840 |                         |   | (11,936 | )              |  |                      | 904   |  | 4.1 years
|Acquired backlog        |  |      | 1,800  |                         |   | (933    | )              |  |                      | 867   |  | 4.5 years
|Trade name              |  |      | 200    |                         |   | (200    | )              |  |                      |      |  | 1 year   
|                        |  |      |        |                         |   |         |                |  |                      |       |  |          
|Total intangible assets |  | $    | 48,170 |                         | $ | (39,859 | )              |  | $                    | 8,311 |  |          
|                        |  |      |        |                         |   |         |                |  |                      |       |  |          



|                        |  |      |        |                         |   |         |                |  |                      |       |  |          
|----------------------- |  | ---- | ------ | ----------------------- | - | ------- | -------------- |  | -------------------- | ----- |  | ---------
|                        |  | Cost |        | AccumulatedAmortization |   |         | CarryingAmount |  | WeightedAverage Life
|December 31, 2005:      |  |      |        |                         |   |         |                |  |                      |       |  |          
|Customer relationships  |  | $    | 33,330 |                         | $ | (26,310 | )              |  | $                    | 7,020 |  | 6 years  
|Acquired technology     |  |      | 12,840 |                         |   | (11,439 | )              |  |                      | 1,401 |  | 4.1 years
|Acquired backlog        |  |      | 1,800  |                         |   | (833    | )              |  |                      | 967   |  | 4.5 years
|Trade name              |  |      | 200    |                         |   | (200    | )              |  |                      |      |  | 1 year   
|                        |  |      |        |                         |   |         |                |  |                      |       |  |          
|Total intangible assets |  | $    | 48,170 |                         | $ | (38,782 | )              |  | $                    | 9,388 |  |          
|                        |  |      |        |                         |   |         |                |  |                      |       |  |          

Amortization expense for all intangible assets was $1.1 million and $2.0 million for the three
months ended March 31, 2006 and 2005, respectively. Estimated intangible asset amortization expense remaining for the next five years is as follows (in thousands):



|                             |  |   |      
|---------------------------- |  | - | -----
|2006 (Remaining nine months) |  | $ | 2,645
|2007                         |  |   | 2,321
|2008                         |  |   | 954  
|2009                         |  |   | 788  
|2010                         |  |   | 788  



|3. | Restructuring
|-- | -------------

In December 2005, the Company
initiated restructuring activities involving the outsourcing of the call center associated with the lending division and realigning certain resources to enhance profitability in the lending division. As a result of these restructuring activities,
the Company will reduce space utilized at one of its facilities, dispose of certain related assets and eliminate approximately 90 employee positions. The Company expects that the call center migration and the work force reduction will continue in
phases until fully transitioned by April 30, 2006. In 2005, the Company recorded charges of $245,000 for severance related payments and $185,000 related to asset disposals and other related costs. In 2006, the Company recorded charges of
$474,000 for severance related payments and $769,000 related to asset disposals and other related costs.

The charges related to the
restructuring were as follows (in thousands):



|                              |  |                                                   |       |                                                                         |   |                                                                  |  |   |      
|----------------------------- |  | ------------------------------------------------- | ----- | ----------------------------------------------------------------------- | - | ---------------------------------------------------------------- |  | - | -----
|                              |  | TotalRestructuringChargesExpected to beRecognized |       | Restructuring ChargesRecognized for theThree Months EndedMarch 31, 2006 |   | Cumulative RestructuringCharges Recognizedthrough March 31, 2006
|One-time termination benefits |  | $                                                 | 948   |                                                                         | $ | 474                                                              |  | $ | 719  
|Contract termination costs    |  |                                                   | 118   |                                                                         |   |                                                                 |  |   |     
|Other associated costs        |  |                                                   | 1,222 |                                                                         |   | 769                                                              |  |   | 954  
|                              |  |                                                   |       |                                                                         |   |                                                                  |  |   |      
|Total                         |  | $                                                 | 2,288 |                                                                         | $ | 1,243                                                            |  | $ | 1,673
|                              |  |                                                   |       |                                                                         |   |                                                                  |  |   |      



7



---

##### Table of Contents

The restructuring activity has resulted in the following accrual as of March 31, 2006 and
December 31, 2005 (in thousands):



|                              |  |                                 |     |                                                             |   |     |                             |  |   |    
|----------------------------- |  | ------------------------------- | --- | ----------------------------------------------------------- | - | --- | --------------------------- |  | - | ---
|                              |  | Restructuring CostsAccrued, Net |     | Payments made duringthe three months endedDecember 31, 2005 |   |     | Balance atDecember 31, 2005
|One-time termination benefits |  | $                               | 245 |                                                             | $ | (82 | )                           |  | $ | 163
|Other associated costs        |  |                                 | 6   |                                                             |   | (6  | )                           |  |   |   
|                              |  |                                 |     |                                                             |   |     |                             |  |   |    
|Total                         |  | $                               | 251 |                                                             | $ | (88 | )                           |  | $ | 163
|                              |  |                                 |     |                                                             |   |     |                             |  |   |    



|                              |  |                                                        |     |                                                                   |   |                                                         |  |   |                          |   |  |   |    
|----------------------------- |  | ------------------------------------------------------ | --- | ----------------------------------------------------------------- | - | ------------------------------------------------------- |  | - | ------------------------ | - |  | - | ---
|                              |  | Restructuring CostsAccrued, Net as ofDecember 31, 2005 |     | Restructuring CostsAccrued in theThree Months EndedMarch 31, 2006 |   | Payments madeduring the threemonths endedMarch 31, 2006 |  |   | Balance atMarch 31, 2006
|One-time termination benefits |  | $                                                      | 163 |                                                                   | $ | 474                                                     |  | $ | (138                     | ) |  | $ | 499
|Other associated costs        |  |                                                        |    |                                                                   |   | 235                                                     |  |   | (235                     | ) |  |   |   
|                              |  |                                                        |     |                                                                   |   |                                                         |  |   |                          |   |  |   |    
|Total                         |  | $                                                      | 163 |                                                                   | $ | 709                                                     |  | $ | (373                     | ) |  | $ | 499
|                              |  |                                                        |     |                                                                   |   |                                                         |  |   |                          |   |  |   |    



|4. | Reportable Segments and Major Customers
|-- | ---------------------------------------

The
Company manages its business through three reportable segments: Internet banking, business banking and lending.

The results of operations
from these reportable segments were as follows for the three month periods ended March 31, 2006 and 2005 (in thousands):



|                                   |  |                 |        |                 |   |         |  |   |                |   |  |       |        |   |  |   |       
|---------------------------------- |  | --------------- | ------ | --------------- | - | ------- |  | - | -------------- | - |  | ----- | ------ | - |  | - | ------
|                                   |  | InternetBanking |        | BusinessBanking |   | Lending |  |   | Unallocated(1) |   |  | Total
|Three months ended March 31, 2006: |  |                 |        |                 |   |         |  |   |                |   |  |       |        |   |  |   |       
|Revenues                           |  | $               | 47,702 |                 | $ | 7,523   |  | $ | 2,665          |   |  | $     |       |   |  | $ | 57,890
|Cost of revenues(4)                |  |                 | 19,666 |                 |   | 3,051   |  |   | 2,233          |   |  |       | 353    |   |  |   | 25,203
|Gross profit                       |  |                 | 28,036 |                 |   | 4,472   |  |   | 432            |   |  |       | (353   | ) |  |   | 32,587
|Operating expenses(2)              |  |                 | 9,027  |                 |   | 3,562   |  |   | 2,162          |   |  |       | 7,838  |   |  |   | 22,589
|Income (loss) from operations      |  |                 | 19,009 |                 |   | 910     |  |   | (1,730         | ) |  |       | (8,191 | ) |  |   | 9,998 
|Three months ended March 31, 2005: |  |                 |        |                 |   |         |  |   |                |   |  |       |        |   |  |   |       
|Revenues                           |  | $               | 42,353 |                 | $ | 6,448   |  | $ | 2,946          |   |  | $     |       |   |  | $ | 51,747
|Cost of revenues                   |  |                 | 17,452 |                 |   | 2,691   |  |   | 2,196          |   |  |       |       |   |  |   | 22,339
|Gross profit                       |  |                 | 24,901 |                 |   | 3,757   |  |   | 750            |   |  |       |       |   |  |   | 29,408
|Operating expenses(3)              |  |                 | 8,309  |                 |   | 3,164   |  |   | 1,036          |   |  |       | 7,976  |   |  |   | 20,485
|Income (loss) from operations      |  |                 | 16,592 |                 |   | 593     |  |   | (286           | ) |  |       | (7,976 | ) |  |   | 8,923 

---

|(1) | Unallocated amounts include intangible asset amortization, stock-based compensation, 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 $1,077 of intangible asset amortization, $1,780 of
stock-based compensation under SFAS 123(R) and $4,981 of general and administrative expenses for the three months ended March 31, 2006.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(3) | Unallocated operating expenses include $2,025 of intangible asset amortization and $5,951 of
general and administrative expenses for the three months ended March 31, 2005.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(4) | Unallocated cost of revenues includes $353 of stock-based compensation under SFAS 123(R).
|--- | -----------------------------------------------------------------------------------------

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 periods ended March 31, 2006 and 2005, no customer comprised more than 10% of total revenues. The Company
has no significant foreign operations.



|5. | Commitments and 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



8



---

##### Table of Contents

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, 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 the settlement documents become effective, the plaintiffs will dismiss with prejudice the settling companies and individual defendants. On August 31, 2005, the court
issued an order preliminarily approving the proposed settlement. In April 2006, the court held a fairness hearing for final approval of the proposed settlement and listened to arguments from counsel. The Company is awaiting the courts final
ruling on the settlement proposal. 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. No amounts have been accrued for this lawsuit.

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 in Los Angeles, California seeking release of the escrowed amounts. No amounts have been recorded in the Companys financial statements at March 31, 2006 as the Company cannot
determine the final outcome.

In addition, 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.

Tax Contingencies

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 March 31, 2006 and December 31, 2005, the cumulative tax contingency reserve of $5.3 million and $5.2 million, respectively, is included in current liabilities on the accompanying condensed consolidated balance sheets.



|6. | 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. The Company 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 Company repurchased
1,038,100 shares for an aggregate cost of $25.0 million.

In February 2006, the Company announced that its Board of Directors had approved
a share repurchase program for up to $50 million. As of March 31, 2006, the Company had repurchased 1,190,900 shares for an aggregate cost of $39.5 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 condensed consolidated balance sheets.



9



---

##### Table of Contents

|7. | Earnings Per Share
|-- | ------------------

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



|                                                        |  |                             |        |      |   |       
|------------------------------------------------------- |  | --------------------------- | ------ | ---- | - | ------
|                                                        |  | Three Months EndedMarch 31,
|                                                        |  | 2006                        |        | 2005
|Net income                                              |  | $                           | 6,201  |      | $ | 5,723 
|Denominator for basic calculation                       |  |                             | 34,492 |      |   | 35,560
|Dilutive effect of common stock equivalents outstanding |  |                             | 1,063  |      |   | 430   
|                                                        |  |                             |        |      |   |       
|Denominator for diluted calculation                     |  |                             | 35,555 |      |   | 35,990
|                                                        |  |                             |        |      |   |       
|Basic net income per share                              |  | $                           | 0.18   |      | $ | 0.16  
|                                                        |  |                             |        |      |   |       
|Diluted net income per share                            |  | $                           | 0.17   |      | $ | 0.16  
|                                                        |  |                             |        |      |   |       

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



|                                                                 |  |                              |  |      
|---------------------------------------------------------------- |  | ---------------------------- |  | -----
|                                                                 |  | Three Months Ended March 31,
|                                                                 |  | 2006                         |  | 2005 
|Warrants                                                         |  |                             |  | 56   
|Stock options, restricted stock and employee stock purchase plan |  | 1,046                        |  | 2,309
|                                                                 |  |                              |  |      
|                                                                 |  | 1,046                        |  | 2,365
|                                                                 |  |                              |  |      



|8. | Stock-Based Compensation
|-- | ------------------------

Stock options

Our stock option program is a long-term retention program that is intended to attract, retain and provide incentives for talented employees, officers and
directors, and to align stockholder and employee interests. Currently, the Company grants options from the: 1) 1997 Stock Plan (the 1997 Plan), under which options could be granted to all employees, non-employee board members and
consultants; 2) the 1999 Stock Plan (the 1999 Plan), under which options could be granted to all employees, non-employee board members and consultants; and 3) the 2001 Non-Employee Director Stock Option Plan, which provides for the
granting of stock options to outside directors who are not employees of the Company. The plans listed above are collectively referred to in the following discussion as the Plans. Option vesting periods are generally four years for all of
the Plans. The maximum contractual term of our options is ten years. Our option plans, excluding acquired plans, permit the grant of shares for up to 11.7 million shares of common stock.

Restricted stock grants

The Company grants
restricted shares to employees under the 1999 Plan. Restricted stock grants generally vest annually over four years but are considered issued at the time of grant, as the stockholders are entitled to dividends and voting rights.

1999 Employee Stock Purchase Plan

The Companys
1999 Employee Stock Purchase Plan (the Purchase Plan) allows eligible employees to have up to 15% of their earnings withheld, up to certain maximums, and to be used to purchase shares of the Companys common stock on every
May 1 and November 1 of each year. The price of the common stock purchased under the Purchase Plan is equal to 85% of the lower of the fair market value of the common stock on the offering date of each two-year offering period or the
specified purchase date. Our purchase plan permits the grant of shares for up to 2.1 million shares of common stock.

Adoption of SFAS 123(R)

The Company adopted SFAS 123(R) using the modified prospective transition method beginning January 1, 2006. The Company recognizes
compensation expense based on the estimated grant date fair value method using the Black-Scholes valuation model using a straight-line amortization method. As SFAS 123(R) requires that stock-based compensation expense be based on awards that are
ultimately expected to vest, stock-based compensation for the three-month period ended March 31, 2006 has been reduced for estimated forfeitures. When estimating forfeitures, the Company considers voluntary termination behaviors as well as
trends of historical option forfeitures. The impact on the Companys results of operations of recording stock-based compensation for the three-month



10



---

##### Table of Contents

period ended March 31, 2006 was as follows (in thousands):



|                                  |  |   |      
|--------------------------------- |  | - | -----
|Cost of revenues                  |  | $ | 353  
|Sales, general and administrative |  |   | 1,322
|Research and development          |  |   | 458  
|                                  |  |   |      
|                                  |  | $ | 2,133
|                                  |  |   |      

Prior to adopting SFAS 123(R), the Company presented all tax benefits resulting from the exercise
of stock options as operating cash flows in the Statement of Cash Flows. SFAS 123(R) requires cash flows resulting from excess tax benefits to be classified as a part of cash flows from financing activities. Excess tax benefits are realized tax
benefits from tax deductions for exercised options in excess of the deferred tax asset attributable to stock compensation costs for such options. As a result of adopting SFAS 123(R), $3.5 million of excess tax benefits for the three months ended
March 31, 2006 have been classified as a financing cash inflow. Cash received from option exercises and employee stock purchase plan purchases for the three-month periods ended March 31, 2005 and 2006, was $2.7 million and $15.5 million,
respectively. The actual tax benefits recognized in net income related to stock-based compensation for the quarters ended March 31, 2006 and 2005 were $617,000 and $15,000, respectively. Also, in connection with the adoption of SFAS 123(R), the
Company reclassed $4.5 million out of deferred stock-based compensation to additional paid-in capital.

Valuation assumptions

The following assumptions were used for each respective period to value option grants:



|                         |  |                              |  |           
|------------------------ |  | ---------------------------- |  | ----------
|                         |  | Three Months Ended March 31,
|                         |  | 2006                         |  | 2005      
|Risk-free interest rates |  | 4.31-4.70%                   |  | 3.28-3.75%
|Expected term (in years) |  | 4.5                          |  | 3.5       
|Dividend yield           |  | 0%                           |  | 0%        
|Expected volatility      |  | 56%                          |  | 63%       

The Companys computation of expected volatility for the first quarter of 2006 is based on a
combination of historical and market-based implied volatility from traded options on our stock. Prior to 2006, the Companys computation of expected volatility was based on historical volatility. The Companys computation of expected term
in 2006 was determined based on historical experience of similar awards, giving consideration to the contractual terms of the stock-based awards, vesting schedules and expectations of future employee behavior. The interest rate for periods within
the contractual life of the award is based on the U.S. Treasury yield curve in effect at the time of grant.



11



---

##### Table of Contents

Stock-based payment award activity

The following table summarizes activity under the Companys equity incentive plans for the three months ended March 31, 2006 (in thousands, except per share amounts):



|                                              |  |           |   |  |                              |       |                                                    |      |                         |   |       
|--------------------------------------------- |  | --------- | - |  | ---------------------------- | ----- | -------------------------------------------------- | ---- | ----------------------- | - | ------
|                                              |  | Shares    |   |  | WeightedAverageExercisePrice |       | WeightedAverageRemainingContractual Term(in years) |      | AggregateIntrinsicValue
|Outstanding at January 1, 2006                |  | 4,660,112 |   |  | $                            | 20.44 |                                                    |      |                         |   |       
|Granted                                       |  | 243,925   |   |  |                              | 33.11 |                                                    |      |                         |   |       
|Exercised                                     |  | (880,883  | ) |  |                              | 17.59 |                                                    |      |                         |   |       
|Forfeited/expired/cancelled                   |  | (68,588   | ) |  |                              | 19.15 |                                                    |      |                         |   |       
|                                              |  |           |   |  |                              |       |                                                    |      |                         |   |       
|Outstanding at March 31, 2006                 |  | 3,954,566 |   |  | $                            | 21.87 |                                                    | 7.40 |                         | $ | 61,559
|                                              |  |           |   |  |                              |       |                                                    |      |                         |   |       
|Vested and expected to vest at March 31, 2006 |  | 3,289,348 |   |  | $                            | 22.33 |                                                    | 7.03 |                         | $ | 50,384
|                                              |  |           |   |  |                              |       |                                                    |      |                         |   |       
|Options exercisable at March 31, 2006         |  | 2,060,596 |   |  | $                            | 23.61 |                                                    | 6.05 |                         | $ | 30,480
|                                              |  |           |   |  |                              |       |                                                    |      |                         |   |       

The aggregate intrinsic value is calculated as the difference between the exercise price of the
underlying awards and the quoted price of our common stock for the 3.7 million options that were in-the-money at March 31, 2006. During the three months ended March 31, 2006 and 2005, the aggregate intrinsic value of options exercised
under the Companys stock option plans was $13.8 million and $689,000, respectively, determined as of the date of option exercise. As of March 31, 2006, there was approximately $12.7 million of total unrecognized compensation cost related
to unvested share-based compensation arrangements granted under the Companys stock awards plans. That cost is expected to be recognized over a weighted-average period of 2.5 years. The total fair value of shares vested during the quarters
ended March 31, 2006 and 2005 was $3.8 million and $3.6 million, respectively.

As of March 31, 2006, there was approximately
$6.6 million of total unrecognized compensation cost related to unvested restricted stock. The cost is expected to be recognized over a weighted average period of 3.6 years.

For the three months ended March 31, 2006, the stock-based compensation expense related to the activity under the purchase plan was $478,000. As of March
31, 2006, there was $1.4 million of unrecognized compensation cost related to the purchase plan which is expected to be recognized over a weighted average period of 0.8 years.

The weighted average grant-date fair value of options granted in three-month periods ended March 31, 2005 and 2006 was $7.95 and $16.71,
respectively.

A summary of the status and changes of the Companys nonvested shares related to the Companys stock plans as of
and during the three months ended March 31, 2006 is presented below:



|                             |  |         |   |  |                                      |      
|---------------------------- |  | ------- | - |  | ------------------------------------ | -----
|                             |  | Shares  |   |  | Weighted AverageGrant Date FairValue
|Nonvested at January 1, 2006 |  | 188,746 |   |  | $                                    | 25.67
|Granted                      |  | 74,918  |   |  |                                      | 33.59
|Vested                       |  | (1,875  | ) |  |                                      | 16.80
|                             |  |         |   |  |                                      |      
|Nonvested at March 31, 2006  |  | 261,789 |   |  | $                                    | 28.12
|                             |  |         |   |  |                                      |      

Pro forma information for periods prior to the adoption of SFAS 123(R)

Prior to the adoption of FAS No. 123(R), the Company provided the disclosures required under FAS No. 123, as amended by FAS No. 148,
Accounting for Stock-Based Compensation  Transition and Disclosures. Employee stock-based compensation expense recognized under SFAS 123(R) was not reflected in the Companys results of operations for the three-month period
ended March 31, 2005 for employee stock option awards as all options were granted with an exercise price equal to the market value of the underlying common stock on the date of grant. Forfeitures of awards were estimated and applied to
determine stock-based compensation. Previously reported amounts have not been restated.



12



---

##### Table of Contents

The pro forma information for the three months ended March 31, 2005 was as follows (in thousands,
except per share amounts):



|                                                                                                    |  |   |        |  
|--------------------------------------------------------------------------------------------------- |  | - | ------ | -
|Net income, as reported                                                                             |  | $ | 5,723  |  
|Add: Stock-based compensation expense included in reported income, net of tax                       |  |   | 24     |  
|Deduct: Total stock-based compensation expense determined under fair value based method, net of tax |  |   | (1,117 | )
|                                                                                                    |  |   |        |  
|Pro forma net income                                                                                |  | $ | 4,630  |  
|                                                                                                    |  |   |        |  
|Earnings per share:                                                                                 |  |   |        |  
|Basic  Reported                                                                                    |  | $ | 0.16   |  
|Pro forma                                                                                           |  | $ | 0.13   |  
|Diluted  Reported                                                                                  |  | $ | 0.16   |  
|Pro forma                                                                                           |  | $ | 0.13   |  



13



---

##### 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, including 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, 2005. 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 and stock-based compensation 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 Condensed Consolidated Financial Statements. Critical accounting policies are described in our Annual Report on Form 10-K for the year ended December 31, 2005 and changes in our critical
accounting policies from the Form 10-K are discussed below.

Stock-based compensation

Upon the adoption of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment, or SFAS 123(R), we now record stock-based
compensation for all of our share-based awards. The application of this standard had a material impact on our consolidated statements of operations and cash flows.

During the first quarter of 2006, we implemented the following new critical accounting policy related to our stock-based compensation. Beginning on January 1, 2006, we began accounting for stock options,
restricted stock, and employee stock purchase program shares under the provisions of SFAS 123(R), which requires the recognition of the fair value of stock-based compensation. Under the fair value recognition provisions for SFAS 123(R), stock-based
compensation cost is estimated at the grant date based on the fair value of the awards expected to vest and recognized as expense ratably over the requisite service period of the award. We have used the Black-Scholes valuation model, or BSM, to
estimate fair value of our stock-based awards which requires various judgmental assumptions including estimating stock price volatility, forfeiture rates, and expected term. Our computation of expected volatility is based on a combination of
historical and market-based implied volatility. In addition, we consider many factors when estimating expected forfeitures and expected term, including types of awards, employee class, and historical experience. If any of the assumptions used in the
BSM model change significantly, stock-based compensation expense may differ materially in the future from that recorded in the current period.

We adopted SFAS 123(R) using the modified prospective method which requires the application of the accounting standard as of January 1, 2006. Our consolidated financial statements as of and for the first quarter of 2006 reflect the
impact of SFAS 123(R). In accordance with the modified prospective method, the consolidated financial statements for prior periods have not been restated to reflect, and do not include, the impact of SFAS 123(R). The cumulative effect upon adoption
of SFAS 123(R) was not material.



14



---

##### Table of Contents

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 three months of 2006 was driven primarily by a 19% increase in Internet banking end users and a 43% increase in online bill payment users when compared to
March 31, 2005. 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.

The growth in our business banking revenues during the first three months of 2006 compared to
2005 was driven by an increase in the number of business banking hosted end users and an increase in professional services revenues in 2006 as compared to 2005. We continue to invest significant resources to further develop our business banking
software for large financial institutions (product line resulting from our acquisition of Magnet in November 2003), which increased costs and reduced our resources dedicated to supporting new sales. Although our financial results and outlook for the
acquired business has improved, we believe that these trends will continue for the business banking business for the balance of 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.

The decrease in our lending revenues during the
three month period ended March 31, 2006 reflects the continuation of a shift in the number of applications processed from our call center operations to our Internet channel. Internet-based 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. In 2005, we encountered performance stability issues with our
recently introduced loan origination system that delayed certain product implementations and sales opportunities. We expect that our agreement to outsource our lending call center, signed during the fourth quarter of 2005, and continuing progress
towards resolving the performance issues encountered with our new lending product will result in stabilizing revenues and improved operating contributions in 2006. In addition, the restructuring activities involving the outsourcing of the lending
divisions call center are nearly complete.

Results of operations

We manage our business through three reportable segments: Internet banking, business banking and lending.

Summarized results of operations for our reportable segments were as follows for the three months ended March 31, 2006 and 2005:



|                 |  |                              |        |   |           |     |   |         |   |           |  |     |  
|---------------- |  | ---------------------------- | ------ | - | --------- | --- | - | ------- | - | --------- |  | --- | -
|                 |  | Three Months Ended March 31, |       
|                 |  | 2006                         |        |   | 2005      |    
|                 |  | (dollars in thousands)       |       
|                 |  | Dollars                      |        |   | %         |     |   | Dollars |   | %         | 
|Revenues:        |  |                              |        |   |           |     |   |         |   |           |  |     |  
|Internet banking |  | $                            | 47,702 |   |           | 82  |   |         | $ | 42,353    |  | 82  |  
|Business banking |  |                              | 7,523  |   |           | 13  |   |         |   | 6,448     |  | 12  |  
|Lending          |  |                              | 2,665  |   |           | 5   |   |         |   | 2,946     |  | 6   |  
|                 |  |                              |        |   |           |     |   |         |   |           |  |     |  
|Total            |  | $                            | 57,890 |   |           | 100 |   |         | $ | 51,747    |  | 100 |  
|                 |  |                              |        |   |           |     |   |         |   |           |  |     |  
|                 |  |                              |        |  
|                 |  | Dollars                      |        |   | Margin(1) |     |   | Dollars |   | Margin(1) | 
|Gross profit:    |  |                              |        |   |           |     |   |         |   |           |  |     |  
|Internet banking |  | $                            | 28,036 |   |           | 59  | % |         | $ | 24,901    |  | 59  | %
|Business banking |  |                              | 4,472  |   |           | 59  |   |         |   | 3,757     |  | 58  |  
|Lending          |  |                              | 432    |   |           | 16  |   |         |   | 750       |  | 25  |  
|Unallocated(5)   |  |                              | (353   | ) |           | n/a |   |         |   |          |  |    |  
|                 |  |                              |        |   |           |     |   |         |   |           |  |     |  
|Total            |  | $                            | 32,587 |   |           | 56  | % |         | $ | 29,408    |  | 57  | %
|                 |  |                              |        |   |           |     |   |         |   |           |  |     |  



15



---

##### Table of Contents

|                        |  |         |        |   |           |     |   |         |   |        |           |  |     |  
|----------------------- |  | ------- | ------ | - | --------- | --- | - | ------- | - | ------ | --------- |  | --- | -
|                        |  | Dollars |        |   | %         |     |   | Dollars |   |        | %         | 
|Operating expenses:     |  |         |        |   |           |     |   |         |   |        |           |  |     |  
|Internet banking        |  | $       | 9,027  |   |           | 40  |   |         | $ | 8,309  |           |  | 41  |  
|Business banking        |  |         | 3,562  |   |           | 16  |   |         |   | 3,164  |           |  | 15  |  
|Lending                 |  |         | 2,162  |   |           | 10  |   |         |   | 1,036  |           |  | 5   |  
|Unallocated(2) (3) (4)  |  |         | 7,838  |   |           | 34  |   |         |   | 7,976  |           |  | 39  |  
|                        |  |         |        |   |           |     |   |         |   |        |           |  |     |  
|Total                   |  | $       | 22,589 |   |           | 100 |   |         | $ | 20,485 |           |  | 100 |  
|                        |  |         |        |   |           |     |   |         |   |        |           |  |     |  
|                        |  |         |        |  
|                        |  | Dollars |        |   | Margin(1) |     |   | Dollars |   |        | Margin(1) | 
|Income from operations: |  |         |        |   |           |     |   |         |   |        |           |  |     |  
|Internet banking        |  | $       | 19,009 |   |           | 40  | % |         | $ | 16,592 |           |  | 39  | %
|Business banking        |  |         | 910    |   |           | 12  |   |         |   | 593    |           |  | 9   |  
|Lending                 |  |         | (1,730 | ) |           | (65 | ) |         |   | (286   | )         |  | (10 | )
|Unallocated(2) (3) (4)  |  |         | (8,191 | ) |           |    |   |         |   | (7,976 | )         |  |    |  
|                        |  |         |        |   |           |     |   |         |   |        |           |  |     |  
|Total                   |  | $       | 9,998  |   |           | 17  | % |         | $ | 8,923  |           |  | 17  | %
|                        |  |         |        |   |           |     |   |         |   |        |           |  |     |  

---

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



|(2) | Unallocated amounts include intangible asset amortization, stock-based compensation, 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 $1,077 of intangible asset amortization, $1,780 of
stock-based compensation under SFAS 123(R) and $4,981 of general and administrative expenses for the three months ended March 31, 2006.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(4) | Unallocated operating expenses include $2,025 of intangible asset amortization and $5,951 of
general and administrative expenses for the three months ended March 31, 2005.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(5) | Unallocated cost of revenues includes $353 of stock-based compensation under SFAS 123(R)
|--- | ----------------------------------------------------------------------------------------

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

For the three month periods ended March 31, 2006 and 2005, no customer comprised more than 10% of total revenues. We have 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 March 31, 2006 and 2005 were as follows:



|                                     |  |                |  |                 |                |  |           |  |                 |  
|------------------------------------ |  | -------------- |  | --------------- | -------------- |  | --------- |  | --------------- | -
|                                     |  | March 31, 2006 |  |                 | March 31, 2005 | 
|                                     |  | End Users      |  | Penetration (1) |                |  | End Users |  | Penetration (1) |  
|Potential end users at live sites    |  | 37,200         |  | n/a             |                |  | 35,100    |  | n/a             |  
|Active Internet banking end users(2) |  | 6,588          |  | 17.7            | %              |  | 5,534     |  | 15.8            | %
|Bill payment end users               |  | 1,570          |  | 23.8            | %              |  | 1,101     |  | 19.9            | %

---

|(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 March 31, 2006 Compared to Three Months Ended
March 31, 2005

Revenues: Total revenues for the three months ended March 31, 2006 were $57.9 million, an increase of
12% from the $51.7 million reported for the same period of the prior year.

Our Internet banking division reported revenues of $47.7
million for the quarter ended March 31, 2006 compared to $42.4 million for the same quarter last year. This increase of $5.3 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 19% to 6,588,000 users at March 31, 2006 from 5,534,000 users at March 31, 2005. Bill payment end users increased 43% to 1,570,000 users at March 31,
2006 from 1,101,000 users at March 31, 2005. The benefit from the increase in the number of end users was partially offset by a slight decrease in the average revenue per Internet banking end user due to price decreases at contract renewal and
the impact of tiered pricing incentives.

Revenues generated by the business banking division were $7.5 million for the quarter ended
March 31, 2006 compared to $6.4 million for the quarter ended March 31, 2005. The increase of $1.1 million, or 17%, is primarily attributable to an increase in the number of business banking hosted end users and an increase in professional
services revenues in 2006 as compared to 2005.



16



---

##### Table of Contents

Revenues related to the lending division for the quarter ended March 31, 2006 were $2.7 million
compared to $2.9 million for the quarter ended March 31, 2005. This decrease of $281,000, or 10%, resulted primarily from a continued shift in applications from the call center to the Internet channel (which results in lower revenue per
application).

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 services, 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, amortization of deferred implementation costs and stock-based compensation. Cost of revenues increased $3.0 million, or 13%, to $25.3 million for the three months ended March 31, 2006 from $22.3 million for the same
period last year as a result of increases in the Internet banking and business banking divisions as described below. Cost of revenues also includes $353,000 of stock-based compensation expense related to the adoption of SFAS 123(R). Stock-based
compensation has been excluded from the segment results.

Cost of revenues for the quarter ended March 31, 2006 included $19.7 million
related to our Internet banking division compared to $17.5 million for the quarter ended March 31, 2005. This increase of $2.2 million, or 13%, was primarily due to an increase in third-party costs related to our bill pay product that were
driven by the increase in revenues discussed above.

Cost of revenues for the business banking division increased $360,000 for the three
months ended March 31, 2006 from $2.7 million to $3.1 million. Our cost of revenues increased as a result of the increase in revenues mentioned above.

Cost of revenues related to the lending division remained constant at $2.2 million for the three months ended March 31, 2006 and 2005.

Gross Profit: Gross profit increased $3.2 million, or 11%, from $29.4 million for the three months ended March 31, 2005 to $32.6 million for
the three months ended March 31, 2006. Gross profit margin for the Internet banking business remained constant at 59% for the three months ended March 31, 2006 and 2005. The business banking gross profit margin increased to 59% in the
three months ended March 31, 2006 from 58% in the same period last year. The increase is attributable to rapid growth in business banking end users contributing to increased revenues while cost of revenues remained relatively flat. Gross profit
margin for the lending division decreased to 16% for the three months ended March 31, 2006 from 25% for the same period last year. The decrease in gross margin for the lending division is primarily attributable to the decrease in revenues and
increased operating costs to support our transition to an outsourced call center.

Operating Expenses:Operating expenses include
sales, general and administrative expenses, research and development, amortization of intangible assets, restructuring charges and stock-based compensation. Operating expenses were $22.6 million for the three months ended March 31, 2006, an
increase of $2.1 million, or 10%, from $20.5 million in the three months ended March 31, 2005. This increase in operating expenses is primarily due to stock-based compensation expense related to the adoption of SFAS 123(R) of $1.8 million and
restructuring charges related to the Lending division outsourcing of $1.2 million, partially offset by a reduction in amortization of intangibles expense of $948,000 as described below during the three months ended March 31, 2006.

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 related to expenditures for trade shows, promotions, end user
marketing campaigns and payments under marketing alliance agreements with core data processing vendors.

Sales, general and administrative
expenses increased $197,000, or 2%, from $13.1 million for the three months ended March 31, 2005 to $13.3 million for the three months ended March 31, 2006. This increase was due primarily to a $1.3 million increase in stock-based
compensation expense under SFAS 123(R), partially offset by a reduction of $566,000 in incentive compensation expense and a reduction in marketing expense of $496,000 due to timing of our annual client conference in 2006. In 2005, the annual client
conference was held in the first calendar quarter, whereas the 2006 annual conference will be held in the second quarter.

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



17



---

##### Table of Contents

and data processing vendor interface software and stock-based compensation. Research and development expenses increased to $7.0 million for the three months
ended March 31, 2006 from $5.4 million for the three months ended March 31, 2006. The increase of $1.6 million was primarily due to an increase of $694,000 in product development personnel, the impact of SFAS 123(R) resulting in
stock-based compensation expense of $458,000, a reduction of $251,000 in capitalized software due to the timing of certain projects, and an increase in depreciation expense of $94,000. We will continue to invest significantly in product
enhancements, which could further increase our research and development expenses in the future.

Amortization of Intangible Assets:
Amortization of intangible assets was $1.1 million for the three months ended March 31, 2006 and $2.0 million for the comparable prior year period. The decrease is due to certain intangibles becoming fully amortized during 2005.

Restructuring charge:In December 2005, we initiated restructuring activities involving the outsourcing of the call center associated with the
lending division and realigning certain resources to enhance profitability in the lending division. As a result of these restructuring activities, we reduced the space utilized at one of our facilities, disposed of certain related assets and
eliminated approximately 90 employee positions. We expect that the call center migration and the work force reduction will continue in phases until fully transitioned by April 30, 2006. During the fourth quarter of 2005, we recorded
charges of $245,000 for severance related payments and $185,000 related to asset disposals and other related costs. During the first quarter 2006, we recorded charges of $474,000 for severance related payments and $769,000 related to asset disposals
and other related costs.

The charges related to the restructuring were as follows (in thousands):



|                              |  |                                                     |       |                                                                           |   |                                                |  |   |      
|----------------------------- |  | --------------------------------------------------- | ----- | ------------------------------------------------------------------------- | - | ---------------------------------------------- |  | - | -----
|                              |  | Total RestructuringCharges Expected to beRecognized |       | Restructuring ChargesRecognized for
the Three Months Ended March 31, 2006 |   | Cumulative CostsIncurred throughMarch 31, 2006
|One-time termination benefits |  | $                                                   | 948   |                                                                           | $ | 474                                            |  | $ | 719  
|Contract termination costs    |  |                                                     | 118   |                                                                           |   |                                               |  |   |     
|Other associated costs        |  |                                                     | 1,222 |                                                                           |   | 769                                            |  |   | 954  
|                              |  |                                                     |       |                                                                           |   |                                                |  |   |      
|Total                         |  | $                                                   | 2,288 |                                                                           | $ | 1,243                                          |  | $ | 1,673
|                              |  |                                                     |       |                                                                           |   |                                                |  |   |      

The restructuring activity has resulted in the following accrual as of March 31, 2006 and
December 31, 2005 (in thousands):



|                              |  |                                 |     |                                                             |   |     |                             |  |   |    
|----------------------------- |  | ------------------------------- | --- | ----------------------------------------------------------- | - | --- | --------------------------- |  | - | ---
|                              |  | Restructuring CostsAccrued, Net |     | Payments made duringthe three months endedDecember 31, 2005 |   |     | Balance atDecember 31, 2005
|One-time termination benefits |  | $                               | 245 |                                                             | $ | (82 | )                           |  | $ | 163
|Other associated costs        |  |                                 | 6   |                                                             |   | (6  | )                           |  |   |   
|                              |  |                                 |     |                                                             |   |     |                             |  |   |    
|Total                         |  | $                               | 251 |                                                             | $ | (88 | )                           |  | $ | 163
|                              |  |                                 |     |                                                             |   |     |                             |  |   |    



|                              |  |                                                        |     |                                                                   |   |                                                         |  |   |                          |   |  |   |    
|----------------------------- |  | ------------------------------------------------------ | --- | ----------------------------------------------------------------- | - | ------------------------------------------------------- |  | - | ------------------------ | - |  | - | ---
|                              |  | Restructuring CostsAccrued, Net as ofDecember 31, 2005 |     | Restructuring CostsAccrued in theThree Months EndedMarch 31, 2006 |   | Payments madeduring the threemonths endedMarch 31, 2006 |  |   | Balance atMarch 31, 2006
|One-time termination benefits |  | $                                                      | 163 |                                                                   | $ | 474                                                     |  | $ | (138                     | ) |  | $ | 499
|Other associated costs        |  |                                                        |    |                                                                   |   | 235                                                     |  |   | (235                     | ) |  |   |   
|                              |  |                                                        |     |                                                                   |   |                                                         |  |   |                          |   |  |   |    
|Total                         |  | $                                                      | 163 |                                                                   | $ | 709                                                     |  | $ | (373                     | ) |  | $ | 499
|                              |  |                                                        |     |                                                                   |   |                                                         |  |   |                          |   |  |   |    

Provision for Income Taxes: During the three months ended March 31, 2006, we recorded
a provision for income taxes of $5.0 million compared to $3.7 million for the three months ended March 31, 2005. The current quarters provision reflects an increase in the effective tax rate to 44.4% due to the expiration of the research
and development tax credit for the federal tax purposes on December 31, 2005, the impact of SFAS 123(R), and a one-time charge related to the filing of amended state tax returns for prior years. The prior years tax rate was 39.5%. If the
research and development credit is re-instated by Congress, we will have a reduction in our effective tax rate in the future.

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



18



---

##### Table of Contents

Liquidity and Capital Resources

At March 31, 2006, we had cash and cash equivalents of $44.5 million, short-term investments of $72.9 million and long-term investments of $5.2 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 as described below. 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 March 31, 2006. 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, 2005, we had net operating loss carry-forwards for federal
and state tax purposes of $77.3 million and $32.7 million, respectively. The net operating loss carryforwards credits are subject to expiration dates if unused, that begin in 2006 and extend through 2023. 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, 2005, we also had research
credit carry-forwards for federal and state tax purposes of $8.4 million and $2.7 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 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. We repurchased 1,503,244 shares for an aggregate cost of $25.0 million.

In April 2005, our Board of Directors
approved an additional $25.0 million stock repurchase program. We repurchased 1,038,100 shares for an aggregate cost 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.

The estimated fair value of the warrants of $500,000 was recorded in long-term investments. The warrants contain a cash-less exercise feature and are
therefore considered a derivative financial instrument for accounting purposes. We evaluate the fair value of the warrants at the end of each reporting period and record changes in the fair value to net income. As of March 31, 2006, $5.74
million was included in other assets on the balance sheet reflecting the value of the new account opening transactions prepurchased from CashEdge of $5.75 million in 2005, less the value of certain transactions utilized in 2006.

In October 2005, we renewed and amended our agreement with a bank for a revolving credit commitment, or revolver, that expires on October 31, 2007.
We increased the facility from $20 million to $30 million and made certain other amendments. 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 March 31, 2006.

In February 2006, we announced that our Board of Directors had approved a share repurchase program for up to $50
million. As of March 31, 2006, we had repurchased 1,190,900 shares for an aggregate cost of $39.5 million.

Prior to adopting SFAS
123(R), we presented all tax benefits resulting form the exercise of stock options as operating cash flows in the Statement of Cash Flows. SFAS 123(R) requires cash flows resulting from excess tax benefits to be classified as a part of cash flows
from financing activities. Excess tax benefits represent tax



19



---

##### Table of Contents

benefits related to exercised options in excess of the associated deferred tax asset for such options. As a result of adopting SFAS 123(R), $3.5 million of
excess tax benefits for the three months ended March 31, 2006 have been classified as an operating cash outflow and a financing cash inflow.

Cash and cash equivalents decreased $6.3 million in the three months ended March 31, 2006 to $44.5 million due primarily to the acquisition of treasury stock of $39.5 million and net purchases of investments of $3.9 million and of
property and equipment of $4.2 million, partially offset by net operating cash flows of $22.3 million, proceeds from the issuance of common stock related to stock option exercises of $15.5 million and excess tax benefits from stock-based
compensation of $3.5 million.

Net cash provided by operating activities increased $5.9 million for the three months ended March 31,
2006 to $22.3 million from $16.4 million for the three months ended March 31, 2005 due primarily to changes in working capital associated with the collection of software maintenance billings and an increase in accrued compensation in 2006.

Net cash used in investing activities was $8.1 million for the three months ended March 31, 2006 and $27.1 million for the three
months ended March 31, 2005. The change in cash used in investing activities was primarily the result of a decrease in net investment purchases of $20.6 million during the three months ended March 31, 2006 as compared to 2005.

Net cash used in financing activities was $20.5 million for the three months ended March 31, 2006 compared to $18.5 million for the three months
ended March 31, 2005. The increase in cash used in financing activities of $1.9 million is primarily due to an increase in cash used to acquire treasury stock of $18.3 million as compared to 2005. This increase in cash used was offset by an
increase in proceeds from issuance of common stock in 2006 of $12.8 million as compared to 2005 and an increase in excess tax benefits from stock-based compensation of $3.5 million.

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. 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

For the three months ended March 31, 2006, we did not have any new off-balance sheet transactions, arrangements or obligations, (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 since December 31, 2005. Refer to our Annual Report on Form 10-K for the year ended December 31,
2005 for further discussion of these items.

New accounting standards

In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error Corrections. SFAS No. 54 replaces APB Opinion No. 20, Accounting Changes, and FASB Statement No. 3,
Reporting Accounting Changes in Interim Financial Statements,and changes the requirements for the accounting for and reporting of a change in accounting principle. SFAS No. 154 applies to all voluntary changes in accounting principle
and to changes required by an accounting pronouncement in the instance that the pronouncement does not include specific transition provisions. APB Opinion No. 20 previously required that most voluntary changes in accounting principle be
recognized by including in net income of the period of the change the cumulative effect of changing to the new accounting principle. SFAS No. 154 requires retrospective application to prior periods financial statements of changes in
accounting principle, unless it is impracticable to determine either the period-specific effects or the cumulative effect of the change. SFAS No. 154 defines retrospective applicationas the application of a different accounting
principle to prior accounting periods as if that principle had always been used or as the adjustment of previously issued financial statements to reflect a change in the reporting entity. SFAS No. 154 also redefines restatementas the
revising of previously issued financial statements to reflect the correction of an error. SFAS No. 154 carries forward without change the guidance contained in APB Opinion No. 20 for reporting the correction of an error in previously
issued financial statements and a change in accounting estimate. SFAS No. 154 also carries forward the guidance in APB Opinion No. 20 requiring justification of a change in accounting principle on the basis



20



---

##### Table of Contents

of preferability. SFAS No. 154 is effective in fiscal years beginning after December 31, 2005. The adoption of SFAS No. 154 did not have a
material effect on our consolidated financial statements.

On November 3, 2005, the FASB issued FSP No. FAS 115-1 which addresses the
determination as to when an investment is considered impaired, whether that impairment is other than temporary, and the measurement of an impairment loss. This FSP also includes accounting considerations subsequent to the recognition of an
other-than-temporary impairment and requires certain disclosures about unrealized losses that have not been recognized as other-than-temporary impairments. The guidance in this FSP amends FASB Statements No. 115,Accounting for Certain
Investments in Debt and Equity Securities. FSP No. 115-1 is effective in fiscal years beginning after December 15, 2005. The adoption of this FSP did not have a material effect on our consolidated financial statements.

On November 10, 2005, FASB issued FSP No. FAS 123(R)-3, Transition Election Related to Accounting for Tax Effects of Share-Based Payment Awards.
The alternative transition method includes simplified methods to establish the beginning balance of the additional paid-in capital pool, or APIC pool, related to the tax effects of employee stock-based compensation, and to determine the subsequent
impact on the APIC pool and Consolidated Statements of Cash Flows of the tax effects of employee stock-based compensation awards that are outstanding upon adoption of SFAS 123(R). We have up to one year from the date of the adoption of FAS 123(R) to
elect to use the simplified method. We are in the process of evaluating this FSP and the effect the election would have on our financial statements.



|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 March 31, 2006 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 March 31, 2006, 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 March 31, 2006.



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

Evaluation of
Disclosure Controls and Procedures:As of March 31, 2006, 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)) 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: There has been no significant change in our internal control over financial reporting during the quarter ended
March 31, 2006 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.



21



---

##### 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 the settlement documents become effective, the plaintiffs will dismiss with prejudice the settling companies and individual
defendants. On August 31, 2005 the court issued an order preliminarily approving the proposed settlement. In April 2006, the court held a fairness hearing for final approval of the proposed settlement and listened to arguments from counsel. We
are awaiting the courts final ruling on the settlement proposal. 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.

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 in Los Angeles, California seeking release of the escrowed amounts. Even a favorable resolution of our claims could result in distraction of our management and
significant legal and other costs. No amounts have been recorded in our financial statements for claims in connection with these matters at March 31, 2006 as we cannot determine the final outcome.

Other

In addition, 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.



22



---

##### Table of Contents

|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.                   
|     | 
|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.*                                                                                     
|     | 
|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.*                                                                                     
|     | 
|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.*                                                                                                                    
|     | 
|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 or furnished herewith.
|- | ----------------------------



23



---

##### 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: May 9, 2006 |  |  |  | By:                         |  | /s/ Paul J. Pucino
|                  |  |  |  |                             |  |                    |  | Paul J. Pucino Executive Vice President and Chief Financial Officer (Principal Financial and Accounting
Officer)



24