##### 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 September 30, 2004



Commission file number 0-27459



---



Digital Insight Corporation

(Exact name of registrant as specified in its charter)



---



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



26025 Mureau Road,
Calabasas, CA 91302

(Address of principal executive offices, including zip code)



(818) 871-0000

(Registrants telephone number, including area code)



---



Indicate by check mark whether the registrant (1) has
filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.    Yes  x    No ̈



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



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



Common Stock, $0.001 par value

35,692,230 shares outstanding as of October 31, 2004



---



---

##### Table of Contents

DIGITAL INSIGHT CORPORATION

FORM 10-Q



INDEX



|                             |  |                                                                                                                          |  |   
|---------------------------- |  | ------------------------------------------------------------------------------------------------------------------------ |  | --
|                             |  | Page                                                                                                                    
|PART IFINANCIAL INFORMATION
|ITEM 1                       |  | Consolidated Financial Statements (Unaudited)                                                                            |  | 1 
|                             |  |                                                                                                                         
|                             |  | Consolidated Balance Sheets as of September 30, 2004 (Unaudited) and December 31, 2003                                   |  | 1 
|                             |  |                                                                                                                         
|                             |  | Consolidated Statements of Operations (Unaudited) for the three months and nine months ended September 30, 2004 and 2003 |  | 2 
|                             |  |                                                                                                                         
|                             |  | Consolidated Statements of Cash Flows (Unaudited) for the nine months ended September 30, 2004 and 2003                  |  | 3 
|                             |  |                                                                                                                         
|                             |  | Notes To Consolidated Financial Statements (Unaudited)                                                                   |  | 4 
|                             |  |                                                                                                                         
|ITEM 2                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                    |  | 8 
|                             |  |                                                                                                                         
|ITEM 3                       |  | Quantitative and Qualitative Disclosures About Market Risk                                                               |  | 15
|                             |  |                                                                                                                         
|ITEM 4                       |  | Controls and Procedures                                                                                                  |  | 15
|                            
|PART IIOTHER INFORMATION   
|                             |  |                                                                                                                         
|ITEM 1                       |  | Legal Proceedings                                                                                                        |  | 16
|                             |  |                                                                                                                         
|ITEM 2                       |  | Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities                                         |  | 16
|                             |  |                                                                                                                         
|ITEM 6                       |  | Exhibits and Reports on Form 8-K                                                                                         |  | 16
|                             | 
|SIGNATURES                   |  | 19                                                                                                                      
|                            
|CERTIFICATIONS              





---

##### Table of Contents

PART IFINANCIAL INFORMATION



ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS



DIGITAL INSIGHT CORPORATION

CONSOLIDATED BALANCE SHEETS

(in thousands, except share information)



|                                                                                                                      |  |                   |          |   |                  |   |          |  
|--------------------------------------------------------------------------------------------------------------------- |  | ----------------- | -------- | - | ---------------- | - | -------- | -
|                                                                                                                      |  | September 30,2004 |          |   | December 31,2003 |  
|                                                                                                                      |  | (unaudited)       |          |   |                  |  
|ASSETS                                                                                                                |  |                   |          |   |                  |   |          |  
|Current assets:                                                                                                       |  |                   |          |   |                  |   |          |  
|Cash and cash equivalents                                                                                             |  | $                 | 71,144   |   |                  | $ | 40,226   |  
|Short-term investments                                                                                                |  |                   | 23,137   |   |                  |   | 29,109   |  
|Accounts receivable, net of allowance for doubtful accounts of $1,855 and $1,162                                      |  |                   | 23,118   |   |                  |   | 22,333   |  
|Accumulated implementation costs                                                                                      |  |                   | 2,928    |   |                  |   | 3,689    |  
|Deferred tax asset, net                                                                                               |  |                   | 16,414   |   |                  |   | 15,377   |  
|Prepaid and other current assets                                                                                      |  |                   | 2,836    |   |                  |   | 2,644    |  
|                                                                                                                      |  |                   |          |   |                  |   |          |  
|Total current assets                                                                                                  |  |                   | 139,577  |   |                  |   | 113,378  |  
|Property and equipment, net of accumulated depreciation of $58,906 and $48,589                                        |  |                   | 23,419   |   |                  |   | 27,586   |  
|Goodwill                                                                                                              |  |                   | 136,088  |   |                  |   | 136,088  |  
|Intangible assets, net of accumulated amortization of $28,939 and $22,713                                             |  |                   | 19,231   |   |                  |   | 25,457   |  
|Accumulated implementation costs                                                                                      |  |                   | 2,926    |   |                  |   | 3,684    |  
|Long-term investments                                                                                                 |  |                   | 9,958    |   |                  |   | 1,007    |  
|Deferred tax asset, net                                                                                               |  |                   | 32,795   |   |                  |   | 41,324   |  
|Other assets                                                                                                          |  |                   | 195      |   |                  |   | 288      |  
|                                                                                                                      |  |                   |          |   |                  |   |          |  
|Total assets                                                                                                          |  | $                 | 364,189  |   |                  | $ | 348,812  |  
|                                                                                                                      |  |                   |          |   |                  |   |          |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                  |  |                   |          |   |                  |   |          |  
|Current liabilities:                                                                                                  |  |                   |          |   |                  |   |          |  
|Accounts payable                                                                                                      |  | $                 | 5,139    |   |                  | $ | 6,427    |  
|Accrued compensation and related benefits                                                                             |  |                   | 5,962    |   |                  |   | 5,428    |  
|Customer deposits and deferred revenue                                                                                |  |                   | 10,684   |   |                  |   | 12,758   |  
|Accrued expenses and other current liabilities                                                                        |  |                   | 8,166    |   |                  |   | 10,512   |  
|                                                                                                                      |  |                   |          |   |                  |   |          |  
|Total current liabilities                                                                                             |  |                   | 29,951   |   |                  |   | 35,125   |  
|Customer deposits and deferred revenue                                                                                |  |                   | 6,296    |   |                  |   | 5,446    |  
|Other liabilities                                                                                                     |  |                   | 4,184    |   |                  |   | 1,770    |  
|                                                                                                                      |  |                   |          |   |                  |   |          |  
|Total liabilities                                                                                                     |  |                   | 40,431   |   |                  |   | 42,341   |  
|                                                                                                                      |  |                   |          |   |                  |   |          |  
|Stockholders equity:                                                                                                 |  |                   |          |   |                  |   |          |  
|Common stock, $.001 par value; 100,000,000 shares authorized; 35,516,872 and 34,913,321 shares issued and outstanding |  |                   | 36       |   |                  |   | 35       |  
|Additional paid-in capital                                                                                            |  |                   | 441,350  |   |                  |   | 437,086  |  
|Deferred stock-based compensation                                                                                     |  |                   | (62      | ) |                  |   | (246     | )
|Accumulated deficit                                                                                                   |  |                   | (117,566 | ) |                  |   | (130,404 | )
|                                                                                                                      |  |                   |          |   |                  |   |          |  
|Total stockholders equity                                                                                            |  |                   | 323,758  |   |                  |   | 306,471  |  
|                                                                                                                      |  |                   |          |   |                  |   |          |  
|Total liabilities and stockholders equity                                                                            |  | $                 | 364,189  |   |                  | $ | 348,812  |  
|                                                                                                                      |  |                   |          |   |                  |   |          |  



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



1



---

##### Table of Contents

DIGITAL INSIGHT CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited, in thousands, except per share data)



|                                                                                                                                                                              |  |                                 |        |                                |   |        |  |      |         |  |   |        
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------- | ------ | ------------------------------ | - | ------ |  | ---- | ------- |  | - | -------
|                                                                                                                                                                              |  | Three months endedSeptember 30, |        | Nine months endedSeptember 30,
|                                                                                                                                                                              |  | 2004                            |        | 2003                           |   | 2004   |  | 2003
|Revenues                                                                                                                                                                      |  | $                               | 47,458 |                                | $ | 39,429 |  | $    | 139,994 |  | $ | 112,198
|Cost of revenues                                                                                                                                                              |  |                                 | 21,137 |                                |   | 18,358 |  |      | 63,052  |  |   | 53,657 
|                                                                                                                                                                              |  |                                 |        |                                |   |        |  |      |         |  |   |        
|Gross profit                                                                                                                                                                  |  |                                 | 26,321 |                                |   | 21,071 |  |      | 76,942  |  |   | 58,541 
|                                                                                                                                                                              |  |                                 |        |                                |   |        |  |      |         |  |   |        
|Operating expenses:                                                                                                                                                           |  |                                 |        |                                |   |        |  |      |         |  |   |        
|Sales, general and administrative (including amortization of deferred stock-based compensation of $61 and $184 for the three months and nine
months ended September 30, 2004) |  |                                 | 11,055 |                                |   | 10,762 |  |      | 32,588  |  |   | 31,400 
|Research and development                                                                                                                                                      |  |                                 | 5,796  |                                |   | 4,001  |  |      | 16,934  |  |   | 11,230 
|Amortization of intangible assets                                                                                                                                             |  |                                 | 2,076  |                                |   | 1,407  |  |      | 6,226   |  |   | 4,235  
|                                                                                                                                                                              |  |                                 |        |                                |   |        |  |      |         |  |   |        
|Total operating expenses                                                                                                                                                      |  |                                 | 18,927 |                                |   | 16,170 |  |      | 55,748  |  |   | 46,865 
|                                                                                                                                                                              |  |                                 |        |                                |   |        |  |      |         |  |   |        
|Income from operations                                                                                                                                                        |  |                                 | 7,394  |                                |   | 4,901  |  |      | 21,194  |  |   | 11,676 
|Interest and other income, net                                                                                                                                                |  |                                 | 254    |                                |   | 149    |  |      | 502     |  |   | 397    
|                                                                                                                                                                              |  |                                 |        |                                |   |        |  |      |         |  |   |        
|Income before provision for income taxes                                                                                                                                      |  |                                 | 7,648  |                                |   | 5,050  |  |      | 21,696  |  |   | 12,073 
|Provision for income taxes                                                                                                                                                    |  |                                 | 3,508  |                                |   | 407    |  |      | 8,858   |  |   | 1,023  
|                                                                                                                                                                              |  |                                 |        |                                |   |        |  |      |         |  |   |        
|Net income                                                                                                                                                                    |  | $                               | 4,140  |                                | $ | 4,643  |  | $    | 12,838  |  | $ | 11,050 
|                                                                                                                                                                              |  |                                 |        |                                |   |        |  |      |         |  |   |        
|Basic net income per share                                                                                                                                                    |  | $                               | 0.12   |                                | $ | 0.14   |  | $    | 0.36    |  | $ | 0.34   
|Diluted net income per share                                                                                                                                                  |  | $                               | 0.12   |                                | $ | 0.14   |  | $    | 0.36    |  | $ | 0.33   
|Shares used to compute basic net income per share                                                                                                                             |  |                                 | 35,433 |                                |   | 32,945 |  |      | 35,223  |  |   | 32,677 
|Shares used to compute diluted net income per share                                                                                                                           |  |                                 | 35,709 |                                |   | 34,380 |  |      | 35,896  |  |   | 33,499 



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



2



---

##### Table of Contents

DIGITAL INSIGHT CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, in thousands)



|                                                                        |  |                                |         |   |      |   |         |  
|----------------------------------------------------------------------- |  | ------------------------------ | ------- | - | ---- | - | ------- | -
|                                                                        |  | Nine months endedSeptember 30, |        
|                                                                        |  | 2004                           |         |   | 2003 |  
|Cash flows from operating activities:                                   |  |                                |         |   |      |   |         |  
|Net income                                                              |  | $                              | 12,838  |   |      | $ | 11,050  |  
|Adjustments to reconcile net income to net cash provided by operations: |  |                                |         |   |      |   |         |  
|Depreciation and amortization of property and equipment                 |  |                                | 10,312  |   |      |   | 9,627   |  
|Amortization of intangible assets                                       |  |                                | 6,226   |   |      |   | 4,235   |  
|Amortization of deferred stock-based compensation                       |  |                                | 184     |   |      |   |        |  
|Deferred income taxes                                                   |  |                                | 7,492   |   |      |   |        |  
|Loss on disposition of property and equipment                           |  |                                | 325     |   |      |   |        |  
|Fair value of warrant granted to service provider                       |  |                                |        |   |      |   | 345     |  
|Changes in operating assets and liabilities:                            |  |                                |         |   |      |   |         |  
|Accounts receivable                                                     |  |                                | (785    | ) |      |   | 751     |  
|Accumulated implementation costs                                        |  |                                | 1,519   |   |      |   | 1,520   |  
|Prepaid and other current assets                                        |  |                                | (192    | ) |      |   | 3,690   |  
|Other assets                                                            |  |                                | 154     |   |      |   | 839     |  
|Accounts payable                                                        |  |                                | (1,288  | ) |      |   | (2,342  | )
|Accrued compensation and related benefits                               |  |                                | 534     |   |      |   | 1,448   |  
|Customer deposits and deferred revenue                                  |  |                                | (1,224  | ) |      |   | (812    | )
|Other liabilities                                                       |  |                                | (637    | ) |      |   | (8,277  | )
|                                                                        |  |                                |         |   |      |   |         |  
|Net cash provided by operating activities                               |  |                                | 35,458  |   |      |   | 22,074  |  
|Cash flows from investing activities:                                   |  |                                |         |   |      |   |         |  
|Net purchases of investments                                            |  |                                | (2,979  | ) |      |   | (8,812  | )
|Acquisition of property and equipment                                   |  |                                | (6,531  | ) |      |   | (6,521  | )
|Acquisition payments                                                    |  |                                | (1,043  | ) |      |   |        |  
|                                                                        |  |                                |         |   |      |   |         |  
|Net cash used in investing activities                                   |  |                                | (10,553 | ) |      |   | (15,333 | )
|Cash flows from financing activities:                                   |  |                                |         |   |      |   |         |  
|Repayment of debt                                                       |  |                                |        |   |      |   | (8,090  | )
|Proceeds from issuance of common stock                                  |  |                                | 6,013   |   |      |   | 6,365   |  
|                                                                        |  |                                |         |   |      |   |         |  
|Net cash provided by (used in) financing activities                     |  |                                | 6,013   |   |      |   | (1,725  | )
|                                                                        |  |                                |         |   |      |   |         |  
|Net increase in cash and cash equivalents                               |  |                                | 30,918  |   |      |   | 5,016   |  
|Cash and cash equivalents, beginning of the period                      |  |                                | 40,226  |   |      |   | 48,130  |  
|                                                                        |  |                                |         |   |      |   |         |  
|Cash and cash equivalents, end of the period                            |  | $                              | 71,144  |   |      | $ | 53,146  |  
|                                                                        |  |                                |         |   |      |   |         |  
|Supplementary disclosures of cash flow information:                     |  |                                |         |   |      |   |         |  
|Cash paid during the period for interest                                |  | $                              |        |   |      | $ | 58      |  
|Cash paid during the period for income taxes                            |  | $                              | 223     |   |      | $ | 177     |  
|                                                                        |  |                               
|Non-cash financing activity:                                            |  |                                |         |   |      |   |         |  
|Fair value of warrant granted to service provider                       |  | $                              |        |   |      | $ | 345     |  
|Adjustment to additional paid-in capital (See Note 6)                   |  | $                              | (1,748  | ) |      | $ |        |  



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



3



---

##### Table of Contents

DIGITAL INSIGHT CORPORATION

NOTES TO 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 main product lines: online banking for consumers, including bill payment and bill presentment; online cash management for businesses; and
online lending for consumer loans. As a result of its acquisition of Magnet Communications, Inc. (Magnet) in November 2003, the Company offers online cash management products to large financial institutions that are available either as a
licensed software implementation or hosted in the Companys data centers. 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 consolidated financial statements as of September 30, 2004 and for the three months and nine months ended September 30, 2004 and 2003
have been prepared in accordance with accounting principles generally accepted in the United States of America (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 accountants have not
audited these consolidated financial statements. The consolidated financial statements include all adjustments (consisting of normal recurring adjustments), which are, in the opinion of management, necessary for a fair statement of the consolidated
financial condition, results of operations and cash flows for such periods. However, these results are not necessarily indicative of results for any other interim period or for the full year. The accompanying consolidated balance sheet as of
December 31, 2003 has been derived from the Companys audited consolidated financial statements, but does not include all disclosures required by GAAP.



Management believes that the disclosures included in the accompanying interim 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, 2003 and its Current Report on Form 8-K
filed September 20, 2004.



Investments in debt and equity
securities



The Company accounts for its short-term and
long-term investments in debt and equity securities in accordance with Statement of Financial Accounting Standards (SFAS) No. 115, Accounting for Certain Investments in Debt and Equity Securities and Emerging Issues Task
Force (EITF) Issue No. 03-01, The Meaning of Other-Than-Temporary Impairment and Its Application to Certain investments. These investments are comprised of readily marketable commercial paper and debt instruments of the U.S.
government and its agencies. The Company intends, and has the ability, to hold these investments to maturity. All investments are classified as held-to-maturity securities and carried at amortized cost using the specific identification method.
Realized gains and losses are included in earnings. There were no realized gains or losses in the three month or nine month periods ended September 30, 2004 and 2003.



The Company assesses whether an other-than-temporary impairment loss on an investment has occurred due to declines in fair
value or other market conditions. There were no other-than-temporary impairment losses in the three month or nine month periods ended September 30, 2004 and 2003.



Data processing vendors and third party service providers



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



4



---

##### Table of Contents

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



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



Income taxes



The Company uses the asset and
liability method to account for income taxes. Under this method, deferred taxes are determined based on differences between the financial statement and tax basis of assets and liabilities, and are measured at the enacted tax rates that will be in
effect when those differences are expected to reverse. A valuation allowance is established when it is more likely than not that some or all of the deferred tax assets will not be realized. There were no valuation allowances recorded as of September
30, 2004 and December 31, 2003. The Company records a contingent income tax liability for differences between the as-filed basis and book basis of certain tax assets and liabilities. These contingent income tax liabilities were $4.2 million and $1.8
million as of September 30, 2004 and December 31, 2003, respectively, and are included in other long term liabilities on the accompanying consolidated balance sheets.



Stock-based compensation



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



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



|                                                                                                       |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|------------------------------------------------------------------------------------------------------ |  | ------------------------------- | ------ | - | ------------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                                                                       |  | Three Months endedSeptember 30, |        |   | Nine Months endedSeptember 30, |  
|                                                                                                       |  | 2004                            |        |   | 2003                           |   |        | 2004 |  |   | 2003   |  
|Stock-based compensation:                                                                              |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|As reported                                                                                            |  | $                               | 61     |   |                                | $ |       |      |  | $ | 184    |   |  | $ |       |  
|Additional stock-based compensation expense determined under the fair value method                     |  |                                 | 1,381  |   |                                |   | 2,909  |      |  |   | 3,571  |   |  |   | 8,045  |  
|                                                                                                       |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Pro forma                                                                                              |  | $                               | 1,442  |   |                                | $ | 2,909  |      |  | $ | 3,755  |   |  | $ | 8,045  |  
|                                                                                                       |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Net income:                                                                                            |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|As reported                                                                                            |  | $                               | 4,140  |   |                                | $ | 4,643  |      |  | $ | 12,838 |   |  | $ | 11,050 |  
|Additional stock-based compensation expense determined under the fair value method                     |  |                                 | (1,381 | ) |                                |   | (2,909 | )    |  |   | (3,571 | ) |  |   | (8,045 | )
|                                                                                                       |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Pro forma                                                                                              |  | $                               | 2,759  |   |                                | $ | 1,734  |      |  | $ | 9,267  |   |  | $ | 3,005  |  
|                                                                                                       |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Net income per sharebasic:                                                                            |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|As reported                                                                                            |  | $                               | 0.12   |   |                                | $ | 0.14   |      |  | $ | 0.36   |   |  | $ | 0.34   |  
|Per share effect of additional stock-based compensation expense determined under the fair value method |  |                                 | (0.04  | ) |                                |   | (0.09  | )    |  |   | (0.10  | ) |  |   | (0.25  | )
|                                                                                                       |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Pro forma                                                                                              |  | $                               | 0.08   |   |                                | $ | 0.05   |      |  | $ | 0.26   |   |  | $ | 0.09   |  
|                                                                                                       |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Net income per sharediluted:                                                                          |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|As reported                                                                                            |  | $                               | 0.12   |   |                                | $ | 0.14   |      |  | $ | 0.36   |   |  | $ | 0.33   |  
|Per share effect of additional stock-based compensation expense determined under the fair value method |  |                                 | (0.04  | ) |                                |   | (0.09  | )    |  |   | (0.10  | ) |  |   | (0.24  | )
|                                                                                                       |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Pro forma                                                                                              |  | $                               | 0.08   |   |                                | $ | 0.05   |      |  | $ | 0.26   |   |  | $ | 0.09   |  
|                                                                                                       |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  



5



---

##### Table of Contents

Net income per share



The company computes net income per share in accordance with SFAS No. 128, Earnings per share, and Staff
Accounting Bulletin No. 98 (SAB 98). Under the provisions of SFAS No. 128 and SAB 98, basic and diluted net income per share is computed by dividing the net income available to common stockholders for the period by the weighted average
number of shares of common stock outstanding during the period, less shares subject to the repurchase rights. The calculation of diluted net income per share excludes potential common shares if the effect is anti-dilutive. Potential common shares
are incremental shares of common stock issuable upon the exercise of stock options and warrants. The difference between the shares used to calculate basic and diluted earnings per share is primarily comprised of employee and non-employee director
stock options for both the three and nine month periods ending September 30, 2004 and 2003.



2. Acquisition of Magnet



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



The acquisition has been accounted for using the purchase method of
accounting. The purchase price was allocated to the estimated fair value of the assets acquired and liabilities assumed. The estimated fair value of the tangible assets acquired and liabilities assumed approximated the historical cost basis. The
purchase price allocation to identifiable intangible assets was $12.1 million and goodwill was $34.0 million. The identifiable intangible assets will be amortized on a straight-line basis over a range of estimated useful lives of one to eight years.
If the results of Magnet had been included since the beginning of the nine months ended September 30, 2003, the pro forma results of the Company for that period would have been as follows (in thousands except per share data):



|                                           |  |   |        
|------------------------------------------ |  | - | -------
|Revenue                                    |  | $ | 125,690
|Income from operations                     |  | $ | 6,660  
|Net income                                 |  | $ | 6,660  
|Basic net income per share                 |  | $ | 0.20   
|Diluted net income per share               |  | $ | 0.19   
|Weighted average shares used in computing: |  |   |        
|Basic net income per share                 |  |   | 34,125 
|Diluted net income per share               |  |   | 34,947 



6



---

##### Table of Contents

3. Reportable Segments and Major Customers



The Company manages its business through three reportable segments: Internet banking, cash management and lending. On
January 1, 2004, the Company established cash management as a separate operating segment and combined its cash management business, formerly managed within the Internet banking segment, with the operations of Magnet acquired in November 2003. In
addition, the operating results of the business segments exclude the allocation of general and administrative expenses as they are managed on a company wide basis. The segment disclosures below have been revised to conform to the 2004 presentation.
As a result, certain revenues, costs and operating expenses previously included in the Internet banking segment are now reported in the cash management segment and general and administrative expenses are unallocated.



For the three-month and nine-month periods ended September 30, 2004 and 2003,
no customer comprised more than 10% of total revenues. The results of operations from these reportable segments were as follows for the three months and nine months ended September 30, 2004 and 2003 (in thousands):



|                                       |  |                 |         |                |   |         |  |                         |        |  |       |         |   |  |   |        
|-------------------------------------- |  | --------------- | ------- | -------------- | - | ------- |  | ----------------------- | ------ |  | ----- | ------- | - |  | - | -------
|                                       |  | InternetBanking |         | CashManagement |   | Lending |  | UnallocatedExpenses (1) |        |  | Total
|Three months ended September 30, 2004: |  |                 |         |                |   |         |  |                         |        |  |       |         |   |  |   |        
|Revenues                               |  | $               | 38,057  |                | $ | 5,870   |  | $                       | 3,531  |  | $     |        |   |  | $ | 47,458 
|Cost of revenues                       |  |                 | 15,893  |                |   | 2,754   |  |                         | 2,490  |  |       |        |   |  |   | 21,137 
|Gross profit                           |  |                 | 22,164  |                |   | 3,116   |  |                         | 1,041  |  |       |        |   |  |   | 26,321 
|Operating expenses(2)                  |  |                 | 8,064   |                |   | 2,576   |  |                         | 1,038  |  |       | 7,249   |   |  |   | 18,927 
|Income from operations                 |  |                 | 14,100  |                |   | 540     |  |                         | 3      |  |       | (7,249  | ) |  |   | 7,394  
|Three months ended September 30, 2003: |  |                 |         |                |   |         |  |                         |        |  |       |         |   |  |   |        
|Revenues                               |  | $               | 33,161  |                | $ | 1,926   |  | $                       | 4,342  |  | $     |        |   |  | $ | 39,429 
|Cost of revenues                       |  |                 | 14,828  |                |   | 991     |  |                         | 2,539  |  |       |        |   |  |   | 18,358 
|Gross profit                           |  |                 | 18,333  |                |   | 935     |  |                         | 1,803  |  |       |        |   |  |   | 21,071 
|Operating expenses(3)                  |  |                 | 8,119   |                |   | 514     |  |                         | 898    |  |       | 6,639   |   |  |   | 16,170 
|Income from operations                 |  |                 | 10,214  |                |   | 421     |  |                         | 905    |  |       | (6,639  | ) |  |   | 4,901  
|Nine months ended September 30, 2004:  |  |                 |         |                |   |         |  |                         |        |  |       |         |   |  |   |        
|Revenues                               |  | $               | 111,336 |                | $ | 17,676  |  | $                       | 10,982 |  | $     |        |   |  | $ | 139,994
|Cost of revenues                       |  |                 | 47,186  |                |   | 8,368   |  |                         | 7,498  |  |       |        |   |  |   | 63,052 
|Gross profit                           |  |                 | 64,150  |                |   | 9,308   |  |                         | 3,484  |  |       |        |   |  |   | 76,942 
|Operating expenses(2)                  |  |                 | 24,590  |                |   | 7,429   |  |                         | 3,112  |  |       | 20,617  |   |  |   | 55,748 
|Income from operations                 |  |                 | 39,560  |                |   | 1,879   |  |                         | 372    |  |       | (20,617 | ) |  |   | 21,194 
|Nine months ended September 30, 2003:  |  |                 |         |                |   |         |  |                         |        |  |       |         |   |  |   |        
|Revenues                               |  | $               | 94,269  |                | $ | 5,015   |  | $                       | 12,914 |  | $     |        |   |  | $ | 112,198
|Cost of revenues                       |  |                 | 43,460  |                |   | 2,743   |  |                         | 7,454  |  |       |        |   |  |   | 53,657 
|Gross profit                           |  |                 | 50,809  |                |   | 2,272   |  |                         | 5,460  |  |       |        |   |  |   | 58,541 
|Operating expenses(3)                  |  |                 | 23,623  |                |   | 1,464   |  |                         | 2,766  |  |       | 19,012  |   |  |   | 46,865 
|Income from operations                 |  |                 | 27,186  |                |   | 808     |  |                         | 2,694  |  |       | (19,012 | ) |  |   | 11,676 

---

|(1) | Unallocated expenses are comprised of intangible asset amortization and general and administrative expenses that are not included in the measure of segment profit or
loss used internally to evaluate the segments.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Unallocated operating expenses include $2,076 and $6,226 of intangible asset amortization and $5,173 and $14,391 of general and administrative expenses for the three
months and nine months ended September 30, 2004.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Unallocated operating expenses include $1,407 and $4,235 of intangible asset amortization and $5,232 and $14,777 of general and administrative expenses for the three
months and nine months ended September 30, 2003.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|
|



7



---

##### Table of Contents

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



4. Contingencies



The Company accounts for contingent liabilities, including pending and
threatened litigation, in accordance with SFAS No. 5, Accounting for Contingencies and records a liability when a loss or obligation is deemed probable and the amount is reasonably estimable. There were no unpaid amounts outstanding for
contingent liabilities at December 31, 2003 or September 30, 2004.



Digital Insight Corporation Securities Litigation



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



In addition to this lawsuit, the Company may be involved from time to time in
litigation arising in the normal course of its business. The Company is currently not a party to any 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.



5. Subsequent Events



In October 2004, the Company renewed and amended its agreement with a bank
for a $20 million revolving credit commitment through October 2005. The interest rate on this facility is equal to either (1) the banks prime rate; or (2) LIBOR plus 1.75% at the Companys option. The Company may draw down against this
facility by electing either the banks prime rate or LIBOR for specified 1-month, 2-month, or 6-month LIBOR terms. There were no amounts outstanding under the Companys bank facility as of September 30, 2004.



In October 2004, the Companys Board of Directors approved a $25 million
stock repurchase program. The repurchases will be made over the next 12 months in the open market or in privately negotiated transactions, and will be funded by operating cash flows.



6. Income taxes



As of December 31, 2003, the Company released its valuation allowance of $37.7 million for deferred tax assets based primarily upon its sustained
operating profitability and future financial projections, among other factors.



During the quarter ended September 30, 2004, the Company reviewed the constituent elements of the valuation allowance released in 2003 and reclassified a tax benefit of $1,748,000 relating to stock option exercises
previously included in additional paid-in capital. In addition, during the quarter ended September 30, 2004, the Company reviewed its deferred tax asset balances and recorded an additional provision of $2,362,000 primarily for certain merger-related
costs along with an increase in the Companys tax contingency reserve of $2,155,000 and a decrease in its deferred tax assets of $207,000. The net impact of the $1,748,000 stock option benefit and the additional provision of $2,362,000 is an
increase in the provision for income taxes of $614,000. The impact of these adjustments is set forth in the table below (amounts in thousands).



|                                                                  |  |                          
|----------------------------------------------------------------- |  | -------------------------
|Financial Statement Caption                                       |  | FinancialStatement Impact
|BALANCE SHEET AS OF SEPTEMBER 30, 2004:                           |  |                          
|Deferred tax asset, long-term                                     |  | Decrease by $207         
|Other long-term liabilities                                       |  | Increase by $2,155       
|Additional paid-in capital                                        |  | Decrease by $1,748       
|STATEMENT OF OPERATIONS FOR THE QUARTER ENDED SEPTEMBER 30, 2004: |  |                          
|Provision for income taxes                                        |  | Increase by $614         
|Net income                                                        |  | Decrease by $614         



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



The forward-looking statements included in this section involve risks and uncertainties. These forward-looking statements include: anticipated
financial performance, business prospects, anticipated capital expenditures and other similar matters. Such statements reflect managements best judgment based on factors currently known. Actual results and experience could differ materially
from the anticipated results or other expectations expressed in our forward-looking statements as a result of a number of factors, including but not limited to those discussed below and under the caption Risk Factors in our Annual Report
on Form 10-K for the year ended December 31, 2003 and in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2004. We undertake no obligation to update publicly any forward-looking statements for any reason after the date of this
Quarterly Report.



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



8



---

##### Table of Contents

Overview



We manage our business through three reportable segments: Internet banking, cash management and lending. On November 25, 2003, we completed our
acquisition of Magnet Communications, Inc., a privately held company based in Atlanta, Georgia. With the acquisition of Magnet, we increased our capabilities within online cash management to include cash management products for large financial
institutions that are available to their business customers either as a licensed software implementation or hosted in our data centers. On January 1, 2004, we established cash management as a separate operating segment and combined our cash
management business, which was formerly managed within our Internet banking segment, with the operations of Magnet. As a result, certain revenues, costs and operating expenses have been reclassified from the Internet banking segment to the cash
management segment. In addition, general and administrative expenses are now managed on a company wide basis across all of our operations and therefore these expenses are not included in the operating results of the business segments.



Critical Accounting Policies



The following discussion and analysis of our financial condition and
operating results is based on our unaudited consolidated financial statements. Preparation of this Form 10-Q requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets
and liabilities at the date of our financial statements, and the reported amounts of revenue and expenses during the reporting period. Actual results may differ from those estimates and assumptions. In preparing our financial statements and
accounting for the underlying transactions and balances, we apply our accounting policies as disclosed in our Notes to Consolidated Financial Statements. In addition to the disclosures in this Form 10-Q, specific risks for these critical accounting
policies are described in our Annual Report on Form 10-K for the year ended December 31, 2003 and our Current Report on Form 8-K filed on September 20, 2004.



Known Trends and Uncertainties



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



The growth in our Internet banking revenues during the first nine months of
2004 was driven primarily by a 21% increase in Internet banking end users and a 52% increase in online bill payment users when compared to September 30, 2003. 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 quarters as our base of end users continues to increase and as customers renew their contracts with us.



Our cash management revenues for the three and nine months ended September
30, 2004 reflect the acquisition of Magnet in November 2003 that has been combined with our existing cash management business. Revenues from Magnet during the second and third quarters were negatively impacted by unexpected delays in certain
professional services projects that have limited our ability to begin new professional services projects from which to generate additional revenues. We also continue to invest significant resources to further develop the Magnet software, which
increased costs and reduced our resources dedicated to supporting new sales. We believe that these trends will continue for the Magnet business for the remainder of 2004 and into 2005. Recurring revenue contributions from our outsourced cash
management products, including the Magnet solution hosted in our data center, remained strong and we expect that this performance will continue.



The decrease in our lending revenues during the first nine months of 2004 reflects certain key customer losses, a decrease in the number of lending
applications processed, and the continuation of a shift in the mix of applications processed from the call center to the Internet. Internet applications result in lower revenue per application than applications received through our call center. We
expect the Internet channel to continue to increase as a percentage of total loan applications processed in future quarters. We recently introduced Desktop Lender Premium, a new product in the Lending Division. While we expect to substantially
complete the product rollout in the next three months, we do not anticipate any significant revenue benefits from this new product until after the latter part of 2005.



9



---

##### Table of Contents

Results of Operations



Reported amounts for the three months and nine months ended September 30, 2003 have been revised as follows: a) prior year Internet banking results have
been revised to conform to the 2004 presentation of cash management as a separate operating segment, and b) general and administrative expenses have been reclassified to unallocated expenses. No customer accounts for more than 10% of our total
revenues and we have no significant foreign operations. Summarized results of operations for our reportable segments were as follows for the three months and nine months ended September 30, 2004 and 2003 (dollars in thousands):



|                        |  |                                  |        |                                 |        |      |         |      |        |        |  |         |  |   |         |   |         |     |  |        |         |   |  |    
|----------------------- |  | -------------------------------- | ------ | ------------------------------- | ------ | ---- | ------- | ---- | ------ | ------ |  | ------- |  | - | ------- | - | ------- | --- |  | ------ | ------- | - |  | ---
|                        |  | Three Months Ended September 30, |        | Nine Months Ended September 30,
|                        |  | 2004                             |        | 2003                            |        | 2004 |         | 2003
|                        |  | Dollars                          |        |                                 | %      |      | Dollars |      |        | %      |  | Dollars |  |   | %       |   | Dollars |     |  | %     
|Revenues:               |  |                                  |        |                                 |        |      |         |      |        |        |  |         |  |   |         |   |         |     |  |        |         |   |  |    
|Internet banking        |  | $                                | 38,057 |                                 |        | 80   |         | $    | 33,161 |        |  | 84      |  | $ | 111,336 |   |         | 80  |  | $      | 94,269  |   |  | 84 
|Cash management         |  |                                  | 5,870  |                                 |        | 12   |         |      | 1,926  |        |  | 5       |  |   | 17,676  |   |         | 12  |  |        | 5,015   |   |  | 4  
|Lending                 |  |                                  | 3,531  |                                 |        | 8    |         |      | 4,342  |        |  | 11      |  |   | 10,982  |   |         | 8   |  |        | 12,914  |   |  | 12 
|                        |  |                                  |        |                                 |        |      |         |      |        |        |  |         |  |   |         |   |         |     |  |        |         |   |  |    
|Total                   |  | $                                | 47,458 |                                 |        | 100  |         | $    | 39,429 |        |  | 100     |  | $ | 139,994 |   |         | 100 |  | $      | 112,198 |   |  | 100
|                        |  |                                  |        |                                 |        |      |         |      |        |        |  |         |  |   |         |   |         |     |  |        |         |   |  |    
|                        |  |                                  |        |                                 |        |      |         |     
|                        |  | Dollars                          |        |                                 | Margin |      | Dollars |      |        | Margin |  | Dollars |  |   | Margin  |   | Dollars |     |  | Margin
|Gross profit:           |  |                                  |        |                                 |        |      |         |      |        |        |  |         |  |   |         |   |         |     |  |        |         |   |  |    
|Internet banking        |  | $                                | 22,164 |                                 |        | 58   |         | $    | 18,333 |        |  | 55      |  | $ | 64,150  |   |         | 58  |  | $      | 50,809  |   |  | 54 
|Cash management         |  |                                  | 3,116  |                                 |        | 53   |         |      | 935    |        |  | 49      |  |   | 9,308   |   |         | 53  |  |        | 2,272   |   |  | 45 
|Lending                 |  |                                  | 1,041  |                                 |        | 29   |         |      | 1,803  |        |  | 42      |  |   | 3,484   |   |         | 32  |  |        | 5,460   |   |  | 42 
|                        |  |                                  |        |                                 |        |      |         |      |        |        |  |         |  |   |         |   |         |     |  |        |         |   |  |    
|Total                   |  | $                                | 26,321 |                                 |        | 55   |         | $    | 21,071 |        |  | 53      |  | $ | 76,942  |   |         | 55  |  | $      | 58,541  |   |  | 52 
|                        |  |                                  |        |                                 |        |      |         |      |        |        |  |         |  |   |         |   |         |     |  |        |         |   |  |    
|                        |  |                                  |        |                                 |        |      |         |     
|                        |  | Dollars                          |        |                                 | %      |      | Dollars |      |        | %      |  | Dollars |  |   | %       |   | Dollars |     |  | %     
|Operating expenses:     |  |                                  |        |                                 |        |      |         |      |        |        |  |         |  |   |         |   |         |     |  |        |         |   |  |    
|Internet banking        |  | $                                | 8,064  |                                 |        | 43   |         | $    | 8,119  |        |  | 50      |  | $ | 24,590  |   |         | 44  |  | $      | 23,623  |   |  | 50 
|Cash management         |  |                                  | 2,576  |                                 |        | 14   |         |      | 514    |        |  | 3       |  |   | 7,429   |   |         | 13  |  |        | 1,464   |   |  | 3  
|Lending                 |  |                                  | 1,038  |                                 |        | 5    |         |      | 898    |        |  | 6       |  |   | 3,112   |   |         | 6   |  |        | 2,766   |   |  | 6  
|Unallocated(1) (2)      |  |                                  | 7,249  |                                 |        | 38   |         |      | 6,639  |        |  | 41      |  |   | 20,617  |   |         | 37  |  |        | 19,012  |   |  | 41 
|                        |  |                                  |        |                                 |        |      |         |      |        |        |  |         |  |   |         |   |         |     |  |        |         |   |  |    
|Total                   |  | $                                | 18,927 |                                 |        | 100  |         | $    | 16,170 |        |  | 100     |  | $ | 55,748  |   |         | 100 |  | $      | 46,865  |   |  | 100
|                        |  |                                  |        |                                 |        |      |         |      |        |        |  |         |  |   |         |   |         |     |  |        |         |   |  |    
|                        |  |                                  |        |                                 |        |      |         |     
|                        |  | Dollars                          |        |                                 | Margin |      | Dollars |      |        | Margin |  | Dollars |  |   | Margin  |   | Dollars |     |  | Margin
|Income from operations: |  |                                  |        |                                 |        |      |         |      |        |        |  |         |  |   |         |   |         |     |  |        |         |   |  |    
|Internet banking        |  | $                                | 14,100 |                                 |        | 37   |         | $    | 10,214 |        |  | 31      |  | $ | 39,560  |   |         | 36  |  | $      | 27,186  |   |  | 29 
|Cash management         |  |                                  | 540    |                                 |        | 9    |         |      | 421    |        |  | 22      |  |   | 1,879   |   |         | 11  |  |        | 808     |   |  | 16 
|Lending                 |  |                                  | 3      |                                 |        |     |         |      | 905    |        |  | 21      |  |   | 372     |   |         | 3   |  |        | 2,694   |   |  | 21 
|Unallocated(1) (2)      |  |                                  | (7,249 | )                               |        |     |         |      | (6,639 | )      |  |         |  |   | (20,617 | ) |         |    |  |        | (19,012 | ) |  |    
|                        |  |                                  |        |                                 |        |      |         |      |        |        |  |         |  |   |         |   |         |     |  |        |         |   |  |    
|Total                   |  | $                                | 7,394  |                                 |        | 16   |         | $    | 4,901  |        |  | 12      |  | $ | 21,194  |   |         | 15  |  | $      | 11,676  |   |  | 10 
|                        |  |                                  |        |                                 |        |      |         |      |        |        |  |         |  |   |         |   |         |     |  |        |         |   |  |    

---

|(1) | Unallocated expenses include charges that are not included in the measure of segment profit or loss used internally to evaluate the segments.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Unallocated operating expenses and income from operations for the three months and nine months ended September 30, 2004 include $2,076 and $6,226 of intangible asset
amortization and $5,173 and $14,391 of general and administrative expenses. Unallocated operating expenses and income from operations for the three months and nine months ended September 30, 2003 include $1,407 and $4,235 of intangible asset
amortization and $5,232 and $14,777 of general and administrative expenses.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



A large portion of our Internet banking revenue is attributable to the number of Internet banking and bill payment end users at our financial institution clients. Summarized end users, in thousands, and penetration at
September 30, 2004 and 2003 were as follows:



|                                     |  |                    |  |                 |                    |  |           |  |                 |  
|------------------------------------ |  | ------------------ |  | --------------- | ------------------ |  | --------- |  | --------------- | -
|                                     |  | September 30, 2004 |  |                 | September 30, 2003 | 
|                                     |  | End Users          |  | Penetration (1) |                    |  | End Users |  | Penetration (1) |  
|Potential end users at live sites    |  | 35,400             |  | n/a             |                    |  | 33,819    |  | n/a             |  
|Active Internet banking end users(2) |  | 5,105              |  | 14.4            | %                  |  | 4,236     |  | 12.5            | %
|Bill payment end users               |  | 922                |  | 18.1            | %                  |  | 607       |  | 14.3            | %

---

|(1) | Penetration for active Internet banking 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.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



10



---

##### Table of Contents

Three Months Ended September 30, 2004 Compared to Three Months Ended September 30, 2003



Revenues: Revenues for the three months ended September 30, 2004 were
$47.5 million, an increase of 20% from the $39.4 million reported for the same period of the prior year.



The Internet banking division reported revenues of $38.1 million for the three months ended September 30, 2004 compared to $33.2 million for the same
period last year. This increase of $4.9 million, or 15%, was primarily due to an increased number of active Internet banking end users and bill payment end users within our existing customer base partially offset by a decrease in the average revenue
per end user. Active Internet banking end users increased 21% from approximately 4.2 million users at September 30, 2003 to approximately 5.1 million users at September 30, 2004. Bill payment end users increased 52% from approximately 607,000 users
at September 30, 2003 to approximately 922,000 users at September 30, 2004.



Revenues generated by the cash management division were $5.9 million for the three months ended September 30, 2004 compared to $1.9 million for the three months ended September 30, 2003. The increase of $3.9 million
is primarily attributable to our acquisition of Magnet in November 2003 and, to a lesser extent, organic growth within our historical cash management operations. Magnet revenues have primarily been professional services and monthly fees from
existing customers.



Revenues related to the lending division
for the quarter ended September 30, 2004 were $3.5 million compared to $4.3 million for the quarter ended September 30, 2003. This decrease of $811,000, or 19%, resulted primarily from certain key customer losses and a decrease in the number of
applications processed.



Cost of Revenues: Cost of
revenues is comprised primarily of salaries and related personnel expenses, network costs, depreciation and amortization of equipment and software used in providing our service, expenses related to the operation of our data centers including
communication services, fees paid to third parties including bill payment, online statement, and check imaging vendors, and amortization of accumulated implementation costs. Cost of revenues increased $2.8 million, or 15%, to $21.1 million for the
three months ended September 30, 2004 from $18.4 million for the same period last year.



Cost of revenues for the three months ended September 30, 2004 included $15.9 million related to the Internet banking division compared to $14.8 million for the three months ended September 30, 2003. This increase of
$1.1 million, or 7%, was primarily due to third party costs related to our bill pay product that was driven primarily by the increase in online bill payment end users discussed above.



Cost of revenues for the cash management division was $2.8 million for the three months ended September 30, 2004, an
increase of $1.8 million compared to $991,000 in the same period last year. The increase is primarily comprised of costs in the current quarter from Magnet which was acquired in the prior year fourth quarter.



Cost of revenues related to the lending division was $2.5 million for both
the three months ended September 30, 2004 and 2003. Cost of revenues for the three months ending September 30, 2004 include an increase in costs related to a new product platform for both call center and Internet applications offset by a decrease in
costs related a higher portion of lending applications processed through the lower-cost Internet channel.



Gross Profit: Gross profit increased $5.3 million, or 25%, from $21.1 million for the three months ended September 30, 2003 to $26.3 million for
the three months ended September 30, 2004. Gross profit margin for the Internet banking division increased to 58% for the current year three-month period from 55% for the three months ended September 30, 2003. The increase in gross profit margin for
the Internet banking division is primarily attributable to the leverage in our business model that leads to an expansion in gross profit margin as revenues increase above our relatively fixed cost base. The cash management gross profit margin
increased to 53% in the three months ended September 30, 2004 from 49% in the same period last year. This increase reflects the addition of Magnet operations in the current three-month period and an increase in our organic cash management margin
attributable to an increase in revenues at a greater rate than cost of revenues. Gross profit margin for the lending division decreased to 29% for the three months ended September 30, 2004 from 42% for the same period last year. The decrease in
gross margin for the lending division is due primarily to the 19% decrease in revenues and the flat cost of revenues discussed above.



Operating Expenses:Operating expenses include sales, general and administrative expenses, research and development, and amortization of intangible
assets. Operating expenses were $18.9 million for the three months ended September 30, 2004, an increase of $2.8 million, or 17%, from $16.2 million in the prior year three-month period. This increase in operating expenses is primarily due to the
addition of Magnet sales and marketing and research and development expenses, and amortization of acquired intangible assets from the Magnet acquisition during the three months ended September 30, 2004 as discussed below.



11



---

##### Table of Contents

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



Sales, general and administrative expenses increased $293,000, or 3%, from $10.8 million for the three months ended September 30, 2003 to $11.1 million
for the three months ended September 30, 2004. This increase is due primarily to the addition of Magnet sales and marketing costs. As a percentage of revenues, sales, general and administrative expenses decreased from 27% for the three months ended
September 30, 2003 to 23% for the three months ended September 30, 2004. The decrease in sales, general and administrative costs as a percentage of revenues primarily reflects the leverage in our business model as revenues increase over a relatively
fixed cost base.



Research and Development: Research and
development expenses consist primarily of salaries, related personnel expenses and consultant fees related to the design, development, testing and enhancement of our products and our data processing vendor interface software. Research and
development expenses increased to $5.8 million for the three months ended September 30, 2004 from $4.0 million for the prior year three-month period. The increase of $1.8 million was primarily due to the addition of Magnet research and development
expenses in the three months ended September 30, 2004.



Amortization of Intangible Assets: Amortization of intangible assets was $2.1 million for the three months ended September 30, 2004 and $1.4 million for the comparable prior year period. The increase is due to amortization of
acquired intangibles from the Magnet acquisition in the prior year fourth quarter.



Interest and Other Income, Net: Interest and other income, net was $254,000 for the quarter ended September 30, 2004 an increase of $105,000, compared to $149,000 for the prior year. This increase is primarily
due to an increase in interest income as result of higher rates of return on our cash and investments balances and larger amounts invested.



Provision for Income Taxes: During the three months ended September 30, 2004, we recorded a provision for income taxes of $3.5 million compared to
$407,000 for the three months ended September 30, 2003. The current year provision reflects an expected tax rate of 38% and an additional provision to reserve certain deferred tax assets partially offset by the reclassification of the tax benefit on
stock option deductions as described in Note 6 of the financial statements. This compares to an expected rate of 8% last year. The higher tax rate in 2004 reflects both federal and state income tax provisions and the additional provision compared to
only a state income tax provision in the three months ended September 30, 2003.



As discussed in Liquidity and Capital Resources, we do not expect to make significant cash tax payments until 2006 at the earliest due to utilization of our net operating loss and research and development
carry-forwards to offset our current income tax liabilities.



Nine Months
Ended September 30, 2004 Compared to Nine Months Ended September 30, 2003



Revenues: Revenues for the nine months ended September 30, 2004 were $140.0 million, an increase of 25% from the $112.2 million reported for the same period of the prior year.



The Internet banking division reported revenues of $111.3 million for the
nine months ended September 30, 2004 compared to $94.3 million for the same period last year. This increase of $17.1 million, or 18%, was primarily due to an increased number of active Internet banking end users and bill payment end users within our
existing customer base partially offset by a decrease in average revenue per end user. Active Internet banking end users increased 21% from approximately 4.2 million users at September 30, 2003 to approximately 5.1 million users at September 30,
2004. Bill payment end users increased 52% from approximately 607,000 users at September 30, 2003 to approximately 922,000 users at September 30, 2004.



Revenues generated by the cash management division were $17.7 million for the nine months ended September 30, 2004 compared to $5.0 million for the nine
months ended September 30, 2003. The increase of $12.7 million is primarily attributable to our acquisition of Magnet in November 2003 and, to a lesser extent, organic growth within our historical cash management operations.



Revenues related to the lending division for the nine months ended September
30, 2004 were $11.0 million compared to $12.9 million for the nine months ended September 30, 2003. This decrease of $1.9 million, or 15%, resulted primarily from certain key customer losses and a shift from historical call center applications to
lower-priced Internet applications while the number of applications processed decreased.



Cost of Revenues: Cost of revenues increased $9.4 million, or 18%, to $63.1 million for the nine months ended September 30, 2004 from $53.7 million for the same period last year.



12



---

##### Table of Contents

Cost of revenues for the nine months ended September 30, 2004 included $47.2 million related to the
Internet banking division compared to $43.5 million for the nine months ended September 30, 2003. This increase of $3.7 million, or 9%, was primarily due to third party costs related to our bill pay product that was driven primarily by the increase
in online bill payment end users discussed above.



Cost of
revenues for the cash management division was $8.4 million for the nine months ended September 30, 2004, an increase of $5.6 million compared to $2.7 million in the same period last year. The increase is primarily comprised of costs in the current
period from Magnet which was acquired in the prior year fourth quarter.



Cost of revenues related to the lending division was $7.5 million for both the nine months ended September 30, 2004 and 2003. Cost of revenues for the nine months ending September 30, 2004 include an increase in costs related to a new
product platform for both call center and Internet applications offset by a decrease in costs resulting from the increase in lower cost Internet applications.



Gross Profit: Gross profit increased $18.4 million, or 31%, from $58.5 million for the nine months ended September 30, 2003 to $76.9 million for
the nine months ended September 30, 2004. Gross profit margin for the Internet banking division increased to 58% for the current year nine-month period from 54% for the nine months ended September 30, 2003. The increase in gross profit margin for
the Internet banking division is primarily attributable to the leverage in our business model that leads to an expansion in gross profit margin as revenues increase above our relatively fixed cost base. The cash management gross profit margin
increased to 53% in the nine months ended September 30, 2004 from 45% in the same period last year. This increase reflects the addition of Magnet operations in the current nine-month period and an increase in our organic cash management margin
attributable to an increase in revenues at a greater rate than cost of revenues. Gross profit margin for the lending division decreased to 32% for the nine months ended September 30, 2004 from 42% for the same period last year. The decrease in gross
margin for the lending division is due to the 15% decrease in revenues and the flat cost of revenues discussed above.



Operating Expenses:Operating expenses were $55.7 million for the nine months ended September 30, 2004, an increase of $8.9 million, or 19%, from
$46.9 million in the prior year nine-month period. This increase in operating expenses is primarily due to the addition of Magnet sales and marketing and research and development expenses, and amortization of acquired intangible assets from the
Magnet acquisition during the nine months ended September 30, 2004 discussed below.



Sales, General and Administrative:Sales, general and administrative expenses increased $1.2 million, or 4%, from $31.4 million for the nine months ended September 30, 2003 to $32.6 million for the nine months
ended September 30, 2004. This increase is due primarily to the addition of Magnet sales and marketing costs and increased costs under core data processing vendor marketing alliance agreements. As a percentage of revenues, sales, general and
administrative expenses decreased from 28% for the nine months ended September 30, 2003 to 23% for the nine months ended September 30, 2004. The decrease in sales, general and administrative costs as a percentage of revenues primarily reflects the
leverage in our business model as revenues increase over a relatively fixed cost base.



Research and Development:Research and development expenses increased to $16.9 million for the nine months ended September 30, 2004 from $11.2 million for the prior year nine-month period. The increase of $5.7
million was primarily due to the addition of Magnet research and development expenses in the nine months ended September 30, 2004.



Amortization of Intangible Assets:Amortization of intangible assets was $6.2 million for the nine months ended September 30, 2004 and $4.2 million
for the comparable prior year period. The increase is due to amortization of acquired intangibles from the Magnet acquisition in the prior year fourth quarter.



Interest and Other Income, Net:Interest and other income, net was $502,000 for the nine months ended September 30, 2004, an increase of
$105,000, compared to $397,000 for the prior year. This decrease was primarily due to an increase in interest income as result of higher rates of return on our cash and investment balances and larger amounts invested.



Provision for Income Taxes: During the nine months ended September 30,
2004, we recorded a provision for income taxes of $8.9 million compared to $1.0 million for the nine months ended September 30, 2003. The current year provision reflects an expected tax rate of 38% and an additional provision as discussed for the
three months ended September 30, 2004 compared to an expected rate of 8% in 2003. The higher tax rate in 2004 reflects both federal and state income tax provisions and the additional provision compared to only a state income tax provision in the
nine months ended September 30, 2003.



13



---

##### Table of Contents

As discussed in Liquidity and Capital Resources, we do not expect to make significant cash
tax payments until 2006 at the earliest due to utilization of our net operating loss and research and development carry-forwards to offset our current income tax liabilities.



Liquidity and Capital Resources



At September 30, 2004, we had cash and cash equivalents of $71.1 million, short-term investments of $23.1 million and long-term investments of $10.0
million. Our investments are comprised of readily marketable commercial paper and debt securities of the U.S. government and its agencies. Our intent is to hold these investments to maturity. For financial statement presentation we classify our
investments as short-term and long-term, based upon their maturity dates.



The market value of our investments is sensitive to changes in the level of U.S. interest rates. 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, 2003, we had net operating loss carry-forwards for federal and state tax purposes of $152.4 million and
$101.9 million, respectively. The net operating loss carry-forwards will begin to expire in 2009 for federal tax purposes and in 2004 for state tax purposes. Under the provisions of the Internal Revenue Code of 1986, as amended, certain substantial
changes in ownership may limit the amount of net operating loss carry-forwards that could be utilized annually in the future to offset taxable income. As of December 31, 2003 we also had research credit carry-forwards for federal and state tax
purposes of $4.0 million and $2.4 million, respectively. The research credit carry-forwards will begin to expire in 2011 for federal income tax purposes and in 2019 for state income tax purposes. Although we are providing for income taxes at an
effective tax rate of 38% in 2004, we do not expect to make significant cash tax payments prior to 2006 at the earliest as we utilize these carry-forwards to offset our current income tax liabilities.



In October 2004, we renewed and amended our agreement with a bank for a $20
million revolving credit commitment through October 2005. The interest rate on this facility is equal to either (1) the banks prime rate; or (2) LIBOR plus 1.75% at our option. We may draw down against this facility by electing either the
banks prime rate or LIBOR for specified 1-month, 2-month, or 6-month LIBOR terms. There were no amounts outstanding under our bank facility as of September 30, 2004.



In October 2004, our Board of Directors approved a $25 million stock repurchase program. The repurchases will be made over
the next 12 months in the open market or in privately negotiated transactions, and will be funded by operating cash flows.



Cash and cash equivalents and short-term investments increased $24.9 million in the nine months ended September 30, 2004 to $94.3 million due primarily to
net operating cash flows of $35.5 million.



Net cash provided
by operating activities increased $13.4 million for the nine months ended September 30, 2004 to $35.5 million from $22.1 million for the nine months ended September 30, 2003. This increase is due primarily to payment of a litigation settlement, net
of insurance recoveries, of $6.9 million in the nine months ended September 30, 2003 and an increase in income before tax provision of $9.6 million to $21.7 million for the nine months ended September 30, 2004.



Net cash used in investing activities was $10.6 million for the nine months
ended September 30, 2004 and $15.3 million for the nine months ended September 30, 2003. The change in cash from investing activities was primarily the result of net investment purchases of $8.8 million in the nine months ended September 30, 2003
versus $3.0 million of purchases during the nine months ended September 30, 2004 and acquisition payments of $1.0 million in the current nine month period.



Net cash provided by financing activities was $6.0 million for the nine months ended September 30, 2004 compared to cash used in financing activities of
$1.7 million for the nine months ended September 30, 2003. The increase in cash from financing activities of $7.7 million is primarily due to the repayment of $8.1 million of debt during the nine months ended September 30, 2003.



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 capital leases and minimum vendor purchase commitments and we have no off-balance sheet arrangements. 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.



14



---

##### Table of Contents

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK



We are exposed to the impact of interest rate changes and changes in the market values of our investments. In this regard, changes in U.S. interest rates
affect the interest earned on our cash equivalents and our investment portfolio. We have not used derivative financial instruments in 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 September 30, 2004 would not cause a significant change in the fair value of our
investments. Although the fair value of short-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 September 30, 2004, 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 nine months ended
September 30, 2004.



ITEM 4. CONTROLS AND PROCEDURES



Evaluation of Disclosure Controls and Procedures:As of September 30, 2004, 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 was no significant change in our
internal controls over financial reporting during the quarter ended September 30, 2004 that has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting. Our internal controls over financial
reporting are 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.



15



---

##### Table of Contents

PART IIOTHER INFORMATION



ITEM 1. LEGAL PROCEEDINGS



Digital Insight Corporation 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 agreed with the plaintiffs to settle the claims. As part of the settlement, the plaintiffs will dismiss with prejudice the settling companies and individual defendants. We have
signed the settlement agreement and are awaiting final resolution of the court proceedings. 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 accordingly no amounts have been accrued for this lawsuit.



In addition to this lawsuit, we may be involved from time to time in litigation arising in the normal course of our
business. 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.



ITEM 2. CHANGES IN SECURITIES, USE OF PROCEEDS AND ISSUER PURCHASES OF EQUITY SECURITIES



On October 21, 2004, our Board of Directors authorized the repurchase of up to $25 million of our common stock. The repurchases will be made from time to
time during a 12 month period ending October 21, 2005 in open market or in privately negotiated transactions, and will be funded by operating cash flows. No purchases have been made as of the filing date of this Quarterly Report.



ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K



(a) Exhibits



|     |  |                                                                                                                                                                                                                                                                     
|---- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1  |  | Third Amended and Restated Certificate of Incorporation of registrant, as currently in effect. Incorporated by reference to the exhibits filed with our Registration Statement on Form S-1
(File No. 333-81547), which was declared effective on September 30, 1999.
|     | 
|3.2  |  | Restated Bylaws of registrant and Amendments One through Eight thereto, as currently in effect. Incorporated by reference to the exhibits filed with our Annual Reports on Form 10-K for the
years ended December 31, 2002 and December 31, 2003.                   
|     | 
|10.1 |  | Employment Offer Letter Agreement between the Registrant and Bob Meagher dated August 12, 2004. *                                                                                                                                                                   
|     | 
|10.2 |  | Resignation and General Release Agreement between Elizabeth S.C.S. Murray and Registrant dated as ofSeptember 7, 2004. *                                                                                                                                            
|     | 
|10.3 |  | Resignation and General Release Agreement between Drew E. Hyatt and Registrant dated as of October 18, 2004. *                                                                                                                                                      



16



---

##### Table of Contents

|     |  |                                                                                                                                                                                                           
|---- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.4 |  | Electronic Commerce Service Agreement between CheckFree Services Corporation and Registrant dated effective September 8, 2004 (Confidential treatment has been requested for portions of this
document). *
|     | 
|10.5 |  | Second Amendment to Credit Agreement dated October 29, 2004 between City National Bank and Registrant. *                                                                                                  
|     | 
|31.1 |  | Chief Executive Officer Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. *                                                         
|     | 
|31.2 |  | Chief Financial Officer Certification pursuant to 18 U.S.C. Section 1350, 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.
|- | ----------------------------



| | (b) | Reports on Form 8-K
| | --- | -------------------



September 7, 2004 Current Report



On September 7, 2004, we filed with the SEC a Current Report on Form 8-K announcing that Elizabeth S.C.S. Murray, our Executive Vice President and Chief
Financial Officer, notified us that she intends to resign to pursue other career opportunities. Ms. Murray has agreed to continue in a transitional role until a successor is appointed. A search for a new chief financial officer is under way. A copy
of a press release containing this announcement was attached to the Current Report on Form 8-K.



September 20, 2004 Current Report



On September 20, 2004, we filed a Current Report on Form 8-K with the SEC. The Report contains (i) information regarding the renewal of our business
relationship with CheckFree Services Corporation to deliver bill payment and bill presentment services over the Internet for our clients, and (ii) an amended discussion under the heading Products and Services in the Business Section, an amended
Managements Discussion and Analysis of Financial Condition and Results of Operations and amended consolidated financial statements for the three years ended December 31, 2003, 2002 and 2001 that were originally filed with the Annual Report on
Form 10-K for the year ended December 31, 2003. With respect to the CheckFree relationship, we announced the execution of an amendment to our Electronic Commerce Service Agreement with CheckFree, effective September 8, 2004. The amended agreement
with CheckFree extends the term to September 8, 2007 subject to further renewals. This information was furnished pursuant to Item 7.01 as a Regulation FD disclosure.



With respect to the amendments to the Annual Report, following the acquisition of Magnet Communications, Inc., we
reorganized our business in the first quarter of 2004 to combine our existing cash management product line, which primarily caters to smaller businesses, with the Magnet product line, which primarily caters to larger financial institutions and
larger businesses. As a result, we determined that we had a cash management business segment pursuant to Statement of Financial Accounting Standards No. 131, Disclosures about Segments of an Enterprise and Related Information, and commenced
internal management reporting for that business segment beginning January 1, 2004.



Consequently, we updated the discussion under certain headings found in the 2003 Annual Report, and amended our consolidated financial statements for the three years ended December 31, 2003, 2002 and 2001 that were
originally filed with the 2003 Annual Report to include additional information regarding the cash management segment. These amendments, as described below, were filed as exhibits to the September 20, 2004 Current Report:



| |  | Amended discussion under the heading Products and Services in the Business Section under Part I, Item 1 of the 2003 Annual Report;
| | - | ----------------------------------------------------------------------------------------------------------------------------------



| |  | Amended Managements Discussion and Analysis of Financial Condition and Results of Operations under Part II, Item 7 of the 2003 Annual Report; and
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------



17



---

##### Table of Contents

| |  | Revised financial statements submitted under Part II, Item 8, Financial Statements and Supplementary Data, and Part IV, Item 16, Exhibits, Financial Statements, Schedules and
Reports on Form 8-K.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



October 21, 2004 Current
Report



On October 21, 2004, we furnished to the SEC a
Current Report on Form 8-K which contains information required under Item 2.02. Results of Operations and Financial Condition. The Current Report on Form 8-K includes a copy of our press release dated October 21, 2004, reporting our
results of operations and financial condition for the three months and nine months ended September 30, 2004 and forward-looking statements relating to our anticipated performance for the quarter ending December 31, 2004 and for the calendar years
2004 and 2005.



18



---

##### 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: November 15, 2004 |  | By:                         |  | /s/ Elizabeth S.C.S. Murray                                                                               
|                        |  |                             |  | Elizabeth S.C.S. Murray Executive Vice
President and Chief Financial Officer (Principal Financial
Officer)
|                        |  |                            
|Date: November 15, 2004 |  | By:                         |  | /s/ Kyle McIntosh                                                                                         
|                        |  |                             |  | Kyle McIntosh Controller (Principal Accounting Officer)                                                   



19