##### Table of Contents

---



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



Form 10-Q/A



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------



For the quarterly period ended December 31, 2004



OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------



For the transition period from
 to



Commission file number 0-19483



SWS GROUP, INC.

(Exact name of
registrant as specified in its charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 75-2040825                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|1201 Elm Street, Suite 3500, Dallas, Texas                     |  | 75270                               
|(Address of principal executive offices)                       |  | (Zip Code)                          



Registrants
telephone number, including area code (214) 859-1800



---

(Former name, former address and former fiscal year, if changed since last report)



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  þ    No ̈



Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).



Yes  þ    No ̈



Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.):



Yes ̈No  þ



As of February 2, 2005, there were 17,382,714 shares of the registrants common stock, $.10 par value, outstanding.



---



---

##### Table of Contents

Explanatory Note



This Amendment No. 1 on Form 10-Q/A includes restated unaudited consolidated financial statements for the three and six months ended
December 31, 2004 and 2003 which supersedes the Companys previously issued unaudited consolidated financial statements for those interim periods. For information regarding the restatement, see RESTATEMENT FOR STATEMENT OF FINANCIAL
ACCOUNTING STANDARDS (SFAS) No. 133 Accounting for Derivative Instruments and Hedging Activities, as amended, contained herein. This Amendment No. 1 also includes related changes to the disclosures in
Managements Discussion and Analysis of Financial Condition and Results of Operations and Controls and Procedures and other changes throughout that are intended to conform the disclosure herein to that included with the
Companys Annual Report on Form 10-K for the fiscal year ended June 24, 2005. Except as otherwise specifically noted, all information contained herein is as of December 31, 2004 and does not reflect any events or changes that have
occurred subsequent to that date. For the convenience of readers, this Amendment No. 1 restates in its entirety the Companys Quarterly Report on Form 10-Q for the quarter ended December 31, 2004 (except that certain exhibits that
were previously filed with the Form 10-Q have been incorporated herein by reference to that Form 10-Q).



---

##### Table of Contents

SWS GROUP, INC. AND SUBSIDIARIES

INDEX



|                              |  |                                                                                                                                     |  |   
|----------------------------- |  | ----------------------------------------------------------------------------------------------------------------------------------- |  | --
|PART I. FINANCIAL INFORMATION |  |                                                                                                                                    
|                              |  |                                                                                                                                    
|Item 1.                       |  | Financial Statements                                                                                                                |  |   
|                              |  |                                                                                                                                    
|                              |  | Consolidated Statements of Financial ConditionDecember 31, 2004 and June 25, 2004 (unaudited)                                       |  | 1 
|                              |  |                                                                                                                                    
|                              |  | Consolidated Statements of Income and Comprehensive IncomeFor the three and six months ended December 31, 2004 and 2003 (unaudited) |  | 2 
|                              |  |                                                                                                                                    
|                              |  | Consolidated Statements of Cash FlowsFor the six months ended December 31, 2004 and 2003 (unaudited)                                |  | 3 
|                              |  |                                                                                                                                    
|                              |  | Notes to Consolidated Financial Statements (unaudited)                                                                              |  | 4 
|                              |  |                                                                                                                                    
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                               |  | 22
|                              |  |                                                                                                                                    
|Item 3.                       |  | Quantitative and Qualitative Disclosures About Market Risk                                                                          |  | 44
|                              |  |                                                                                                                                    
|Item 4.                       |  | Controls and Procedures                                                                                                             |  | 44
|                              | 
|PART II. OTHER INFORMATION    |  |                                                                                                                                    
|                              |  |                                                                                                                                    
|Item 1.                       |  | Legal Proceedings                                                                                                                   |  | 44
|                              |  |                                                                                                                                    
|Item 2.                       |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                         |  | 45
|                              |  |                                                                                                                                    
|Item 3.                       |  | Defaults Upon Senior Securities                                                                                                     |  | 45
|                              |  |                                                                                                                                    
|Item 4.                       |  | Submission of Matters to a Vote of Security Holders                                                                                 |  | 46
|                              |  |                                                                                                                                    
|Item 5.                       |  | Other Information                                                                                                                   |  | 46
|                              |  |                                                                                                                                    
|Item 6.                       |  | Exhibits                                                                                                                            |  | 46
|                              | 
|SIGNATURES                    |  | 47                                                                                                                                 
|                              | 
|EXHIBIT INDEX                 |  | 48                                                                                                                                 



---

##### Table of Contents

SWS Group, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

December 31, 2004 and June 25, 2004

(In thousands, except par values and share amounts)

(Unaudited)



|                                                                                                                                                                                                             |  |          |           |   |                |   |           |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | -------- | --------- | - | -------------- | - | --------- | -
|                                                                                                                                                                                                             |  | December |           |   | June(Restated) |  
|Assets                                                                                                                                                                                                       |  |          |           |   |                |   |           |  
|Cash and cash equivalents                                                                                                                                                                                    |  | $        | 17,401    |   |                | $ | 88,589    |  
|Assets segregated for regulatory purposes                                                                                                                                                                    |  |          | 381,343   |   |                |   | 367,070   |  
|Marketable equity securities available for sale                                                                                                                                                              |  |          | 2,812     |   |                |   | 7,038     |  
|Receivable from brokers, dealers and clearing organizations                                                                                                                                                  |  |          | 3,062,420 |   |                |   | 3,107,287 |  
|Receivable from clients, net                                                                                                                                                                                 |  |          | 387,073   |   |                |   | 421,799   |  
|Loans held for sale, net                                                                                                                                                                                     |  |          | 114,310   |   |                |   | 79,083    |  
|Loans, net                                                                                                                                                                                                   |  |          | 523,064   |   |                |   | 462,957   |  
|Securities owned, at market value                                                                                                                                                                            |  |          | 145,226   |   |                |   | 136,199   |  
|Securities purchased under agreements to resell                                                                                                                                                              |  |          | 48,433    |   |                |   | 4,909     |  
|Goodwill                                                                                                                                                                                                     |  |          | 8,543     |   |                |   | 8,183     |  
|Other assets                                                                                                                                                                                                 |  |          | 69,983    |   |                |   | 57,844    |  
|                                                                                                                                                                                                             |  |          |           |   |                |   |           |  
|                                                                                                                                                                                                             |  | $        | 4,760,608 |   |                | $ | 4,740,958 |  
|                                                                                                                                                                                                             |  |          |           |   |                |   |           |  
|Liabilities and Stockholders Equity                                                                                                                                                                         |  |          |           |   |                |   |           |  
|Short-term borrowings                                                                                                                                                                                        |  | $        | 59,425    |   |                | $ |          |  
|Payable to brokers, dealers and clearing organizations                                                                                                                                                       |  |          | 2,946,027 |   |                |   | 3,050,748 |  
|Payable to clients                                                                                                                                                                                           |  |          | 678,617   |   |                |   | 691,456   |  
|Deposits                                                                                                                                                                                                     |  |          | 510,202   |   |                |   | 501,094   |  
|Securities sold, not yet purchased, at market value                                                                                                                                                          |  |          | 127,294   |   |                |   | 88,957    |  
|Drafts payable                                                                                                                                                                                               |  |          | 39,729    |   |                |   | 32,212    |  
|Advances from Federal Home Loan Bank                                                                                                                                                                         |  |          | 48,909    |   |                |   | 36,576    |  
|Other liabilities                                                                                                                                                                                            |  |          | 90,578    |   |                |   | 82,968    |  
|Exchangeable subordinated notes                                                                                                                                                                              |  |          |          |   |                |   | 3,769     |  
|                                                                                                                                                                                                             |  |          |           |   |                |   |           |  
|                                                                                                                                                                                                             |  |          | 4,500,781 |   |                |   | 4,487,780 |  
|Minority interest in consolidated subsidiaries                                                                                                                                                               |  |          | 2,595     |   |                |   | 2,396     |  
|Stockholders equity:                                                                                                                                                                                        |  |          |           |   |                |   |           |  
|Preferred stock of $1.00 par value. Authorized 100,000 shares; none issued                                                                                                                                   |  |          |          |   |                |   |          |  
|Common stock of $.10 par value. Authorized 60,000,000 shares; issued 17,912,209 and outstanding 17,263,582 shares at December 31, 2004;
issued 17,817,444 and outstanding 17,109,925 shares at June 25, 2004 |  |          | 1,791     |   |                |   | 1,781     |  
|Additional paid-in capital                                                                                                                                                                                   |  |          | 247,432   |   |                |   | 245,391   |  
|Retained Earnings                                                                                                                                                                                            |  |          | 16,869    |   |                |   | 425       |  
|Accumulated other comprehensive income  unrealized holding gain, net of tax of $293 at December 31, 2004 and $6,910 at
June 25, 2004                                                                        |  |          | 545       |   |                |   | 12,833    |  
|Deferred compensation, net                                                                                                                                                                                   |  |          | 182       |   |                |   | 834       |  
|Treasury stock (648,627 shares at December 31, 2004 and 707,519 shares at June 25, 2004, at cost)                                                                                                            |  |          | (9,587    | ) |                |   | (10,482   | )
|                                                                                                                                                                                                             |  |          |           |   |                |   |           |  
|Total stockholders equity                                                                                                                                                                                   |  |          | 257,232   |   |                |   | 250,782   |  
|Commitments and contingencies                                                                                                                                                                                |  |          |           |   |                |   |           |  
|                                                                                                                                                                                                             |  |          |           |   |                |   |           |  
|                                                                                                                                                                                                             |  | $        | 4,760,608 |   |                | $ | 4,740,958 |  
|                                                                                                                                                                                                             |  |          |           |   |                |   |           |  



See accompanying
Notes to Consolidated Financial Statements.



- 1 -



---

##### Table of Contents



SWS Group, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

For the three and six months ended December 31, 2004 and 2003

(In thousands, except per share and share amounts)

(Unaudited)



|                                                                                                                                                                                                                  |  |                                        |            |   |                                      |   |            |                |  |   |                |   |  |   |            |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------------- | ---------- | - | ------------------------------------ | - | ---------- | -------------- |  | - | -------------- | - |  | - | ---------- | -
|                                                                                                                                                                                                                  |  | For the Three Months EndedDecember 31, |            |   | For the Six Months EndedDecember 31, |  
|                                                                                                                                                                                                                  |  | 2004                                   |            |   | 2003(Restated)                       |   |            | 2004(Restated) |  |   | 2003(Restated) |  
|Net revenues from clearing operations                                                                                                                                                                             |  | $                                      | 3,724      |   |                                      | $ | 5,009      |                |  | $ | 7,391          |   |  | $ | 10,285     |  
|Commissions                                                                                                                                                                                                       |  |                                        | 24,304     |   |                                      |   | 26,469     |                |  |   | 43,529         |   |  |   | 48,327     |  
|Interest                                                                                                                                                                                                          |  |                                        | 38,167     |   |                                      |   | 23,739     |                |  |   | 65,519         |   |  |   | 48,142     |  
|Investment banking, advisory and administrative fees                                                                                                                                                              |  |                                        | 6,459      |   |                                      |   | 5,902      |                |  |   | 13,306         |   |  |   | 11,947     |  
|Net gains on principal transactions                                                                                                                                                                               |  |                                        | 3,456      |   |                                      |   | 6,072      |                |  |   | 25,772         |   |  |   | 9,525      |  
|Other                                                                                                                                                                                                             |  |                                        | 5,122      |   |                                      |   | 6,892      |                |  |   | 10,338         |   |  |   | 12,148     |  
|                                                                                                                                                                                                                  |  |                                        |            |   |                                      |   |            |                |  |   |                |   |  |   |            |  
|                                                                                                                                                                                                                  |  |                                        | 81,232     |   |                                      |   | 74,083     |                |  |   | 165,855        |   |  |   | 140,374    |  
|                                                                                                                                                                                                                  |  |                                        |            |   |                                      |   |            |                |  |   |                |   |  |   |            |  
|Commissions and other employee compensation                                                                                                                                                                       |  |                                        | 35,853     |   |                                      |   | 36,550     |                |  |   | 67,346         |   |  |   | 69,301     |  
|Interest                                                                                                                                                                                                          |  |                                        | 17,442     |   |                                      |   | 8,423      |                |  |   | 27,722         |   |  |   | 16,592     |  
|Occupancy, equipment and computer service costs                                                                                                                                                                   |  |                                        | 6,699      |   |                                      |   | 7,164      |                |  |   | 13,566         |   |  |   | 14,551     |  
|Communications                                                                                                                                                                                                    |  |                                        | 3,098      |   |                                      |   | 3,345      |                |  |   | 6,185          |   |  |   | 6,497      |  
|Floor brokerage and clearing organization charges                                                                                                                                                                 |  |                                        | 1,587      |   |                                      |   | 1,681      |                |  |   | 3,169          |   |  |   | 3,449      |  
|Advertising and promotional                                                                                                                                                                                       |  |                                        | 1,093      |   |                                      |   | 964        |                |  |   | 1,925          |   |  |   | 1,758      |  
|Other                                                                                                                                                                                                             |  |                                        | 8,120      |   |                                      |   | 9,024      |                |  |   | 13,946         |   |  |   | 19,146     |  
|                                                                                                                                                                                                                  |  |                                        |            |   |                                      |   |            |                |  |   |                |   |  |   |            |  
|                                                                                                                                                                                                                  |  |                                        | 73,892     |   |                                      |   | 67,151     |                |  |   | 133,859        |   |  |   | 131,294    |  
|                                                                                                                                                                                                                  |  |                                        |            |   |                                      |   |            |                |  |   |                |   |  |   |            |  
|Income before income tax expense and minority interest in consolidated subsidiaries                                                                                                                               |  |                                        | 7,340      |   |                                      |   | 6,932      |                |  |   | 31,996         |   |  |   | 9,080      |  
|Income tax expense                                                                                                                                                                                                |  |                                        | 2,546      |   |                                      |   | 2,345      |                |  |   | 11,052         |   |  |   | 2,885      |  
|                                                                                                                                                                                                                  |  |                                        |            |   |                                      |   |            |                |  |   |                |   |  |   |            |  
|Income before minority interest in consolidated subsidiaries                                                                                                                                                      |  |                                        | 4,794      |   |                                      |   | 4,587      |                |  |   | 20,944         |   |  |   | 6,195      |  
|Minority interest in consolidated subsidiaries                                                                                                                                                                    |  |                                        | (253       | ) |                                      |   | (221       | )              |  |   | (515           | ) |  |   | (521       | )
|                                                                                                                                                                                                                  |  |                                        |            |   |                                      |   |            |                |  |   |                |   |  |   |            |  
|Net income                                                                                                                                                                                                        |  |                                        | 4,541      |   |                                      |   | 4,366      |                |  |   | 20,429         |   |  |   | 5,674      |  
|Other comprehensive income (loss):                                                                                                                                                                                |  |                                        |            |   |                                      |   |            |                |  |   |                |   |  |   |            |  
|Net holding gains and losses arising during the three and six months ended December 31, 2004, net of tax of ($138) and ($169) and the
three and six months ended December 31, 2003, net of tax of $290 and $1,354 |  |                                        | 327        |   |                                      |   | 1,155      |                |  |   | 166            |   |  |   | 3,228      |  
|Reclassification for hedging activities, net of tax of $9 for the six months ended December 31, 2004 and ($429) and ($1,064) for the
three and six months ended December 31, 2003                                 |  |                                        |           |   |                                      |   | (796       | )              |  |   | 17             |   |  |   | (1,976     | )
|Reclassification for delivery of Knight shares in settlement of DARTSSMobligation, net of tax of $6,262                                                                                                           |  |                                        |           |   |                                      |   |           |                |  |   | (12,471        | ) |  |   |           |  
|                                                                                                                                                                                                                  |  |                                        |            |   |                                      |   |            |                |  |   |                |   |  |   |            |  
|Net income (loss) recognized in other comprehensive income                                                                                                                                                        |  |                                        | 327        |   |                                      |   | 359        |                |  |   | (12,288        | ) |  |   | 1,252      |  
|                                                                                                                                                                                                                  |  |                                        |            |   |                                      |   |            |                |  |   |                |   |  |   |            |  
|Comprehensive income                                                                                                                                                                                              |  | $                                      | 4,868      |   |                                      | $ | 4,725      |                |  | $ | 8,141          |   |  | $ | 6,926      |  
|                                                                                                                                                                                                                  |  |                                        |            |   |                                      |   |            |                |  |   |                |   |  |   |            |  
|Earnings per share - basic                                                                                                                                                                                        |  |                                        |            |   |                                      |   |            |                |  |   |                |   |  |   |            |  
|Net income                                                                                                                                                                                                        |  | $                                      | 0.27       |   |                                      | $ | 0.26       |                |  | $ | 1.19           |   |  | $ | 0.33       |  
|                                                                                                                                                                                                                  |  |                                        |            |   |                                      |   |            |                |  |   |                |   |  |   |            |  
|Weighted average shares outstanding  basic                                                                                                                                                                       |  |                                        | 17,181,347 |   |                                      |   | 17,099,973 |                |  |   | 17,158,916     |   |  |   | 17,080,410 |  
|                                                                                                                                                                                                                  |  |                                        |            |   |                                      |   |            |                |  |   |                |   |  |   |            |  
|Earnings per share - diluted                                                                                                                                                                                      |  |                                        |            |   |                                      |   |            |                |  |   |                |   |  |   |            |  
|Net income                                                                                                                                                                                                        |  | $                                      | 0.26       |   |                                      | $ | 0.25       |                |  | $ | 1.18           |   |  | $ | 0.33       |  
|                                                                                                                                                                                                                  |  |                                        |            |   |                                      |   |            |                |  |   |                |   |  |   |            |  
|Weighted average shares outstanding  diluted                                                                                                                                                                     |  |                                        | 17,436,580 |   |                                      |   | 17,307,541 |                |  |   | 17,340,738     |   |  |   | 17,286,646 |  
|                                                                                                                                                                                                                  |  |                                        |            |   |                                      |   |            |                |  |   |                |   |  |   |            |  



See accompanying
Notes to Consolidated Financial Statements.



- 2 -



---

##### Table of Contents



SWS Group, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS

For the six months ended December 31, 2004 and 2003

(In thousands)

(Unaudited)



|                                                                                            |  |                                       |            |   |                 |   |          |  
|------------------------------------------------------------------------------------------- |  | ------------------------------------- | ---------- | - | --------------- | - | -------- | -
|                                                                                            |  | For the Six Months Ended December 31, |           
|                                                                                            |  | 2004(Restated)                        |            |   | 2003 (Restated) |  
|Cash flows from operating activities:                                                       |  |                                       |            |   |                 |   |          |  
|Net income                                                                                  |  | $                                     | 20,429     |   |                 | $ | 5,674    |  
|Adjustments to reconcile net income to net cash (used in) provided by operating activities: |  |                                       |            |   |                 |   |          |  
|Depreciation and amortization                                                               |  |                                       | 3,149      |   |                 |   | 3,011    |  
|Amortization of discounts on loans purchased                                                |  |                                       | (609       | ) |                 |   | (656     | )
|Provision for doubtful accounts                                                             |  |                                       | 2,598      |   |                 |   | 1,644    |  
|Deferred income tax expense                                                                 |  |                                       | (2,787     | ) |                 |   | 679      |  
|Deferred compensation                                                                       |  |                                       | 635        |   |                 |   | 651      |  
|Gain on sale of loans                                                                       |  |                                       | (349       | ) |                 |   | (298     | )
|Loss on sale of fixed assets                                                                |  |                                       | 51         |   |                 |   |         |  
|Loss on sale of real estate                                                                 |  |                                       | 3          |   |                 |   | 273      |  
|Gain on delivery of Knight shares in settlement of DARTSSMobligation                        |  |                                       | (18,732    | ) |                 |   |         |  
|Reclassification from other comprehensive income under SFAS No. 133                         |  |                                       |           |   |                 |   | (221     | )
|Equity in undistributed losses on investments                                               |  |                                       | 1,350      |   |                 |   | 2,562    |  
|Net change in minority interest in consolidated subsidiaries                                |  |                                       | 199        |   |                 |   | 332      |  
|Change in operating assets and liabilities:                                                 |  |                                       |            |   |                 |   |          |  
|(Increase) decrease in assets segregated for regulatory purposes                            |  |                                       | (14,273    | ) |                 |   | 87,610   |  
|Net change in broker, dealer and clearing organization accounts                             |  |                                       | (59,854    | ) |                 |   | (45,407  | )
|Net change in client accounts                                                               |  |                                       | 21,407     |   |                 |   | (99,706  | )
|Net change in loans held for sale                                                           |  |                                       | (35,227    | ) |                 |   | 122,138  |  
|(Increase) decrease in securities owned                                                     |  |                                       | (8,547     | ) |                 |   | 8,262    |  
|Increase in securities purchased under agreements to resell                                 |  |                                       | (43,524    | ) |                 |   | (7,752   | )
|(Increase) decrease in other assets                                                         |  |                                       | (3,019     | ) |                 |   | 13,719   |  
|Increase in drafts payable                                                                  |  |                                       | 7,517      |   |                 |   | 2,345    |  
|Increase in securities sold, not yet purchased                                              |  |                                       | 38,337     |   |                 |   | 34,368   |  
|Decrease in other liabilities                                                               |  |                                       | (2,616     | ) |                 |   | (3,541   | )
|                                                                                            |  |                                       |            |   |                 |   |          |  
|Net cash (used in) provided by operating activities                                         |  |                                       | (93,862    | ) |                 |   | 125,687  |  
|                                                                                            |  |                                       |            |   |                 |   |          |  
|Cash flows from investing activities:                                                       |  |                                       |            |   |                 |   |          |  
|Purchase of fixed assets                                                                    |  |                                       | (2,235     | ) |                 |   | (3,544   | )
|Purchase of real estate                                                                     |  |                                       | (538       | ) |                 |   |         |  
|Proceeds from the sale of fixed assets                                                      |  |                                       | 51         |   |                 |   |         |  
|Proceeds from the sale of real estate                                                       |  |                                       | 2,528      |   |                 |   | 8,223    |  
|Loan originations and purchases                                                             |  |                                       | (277,823   | ) |                 |   | (221,509 | )
|Loan repayments                                                                             |  |                                       | 214,447    |   |                 |   | 196,422  |  
|Cash paid for purchase of OConnor & Company Securities, Inc., net of cash acquired         |  |                                       | (360       | ) |                 |   | (378     | )
|Cash paid on investments                                                                    |  |                                       | (1,443     | ) |                 |   | (1,875   | )
|Cash received on investments                                                                |  |                                       | 20         |   |                 |   | 40       |  
|Gain on sale of subsidiary                                                                  |  |                                       |           |   |                 |   | (1,082   | )
|Sales of Federal Home Loan Bank stock                                                       |  |                                       |           |   |                 |   | 6,700    |  
|Purchases of Federal Home Loan Bank stock                                                   |  |                                       | (556       | ) |                 |   | (69      | )
|                                                                                            |  |                                       |            |   |                 |   |          |  
|Net cash used in investing activities                                                       |  |                                       | (65,909    | ) |                 |   | (17,072  | )
|                                                                                            |  |                                       |            |   |                 |   |          |  
|Cash flows from financing activities:                                                       |  |                                       |            |   |                 |   |          |  
|Payments on short-term borrowings                                                           |  |                                       | (1,014,965 | ) |                 |   | (981,600 | )
|Cash proceeds from short-term borrowings                                                    |  |                                       | 1,074,390  |   |                 |   | 981,600  |  
|Payments on capital leases                                                                  |  |                                       | (253       | ) |                 |   | (494     | )
|Increase in deposits                                                                        |  |                                       | 9,108      |   |                 |   | 1,277    |  
|Increase (decrease) in advances from Federal Home Loan Bank                                 |  |                                       | 12,333     |   |                 |   | (31,058  | )
|Cash proceeds from notes payable - Bank                                                     |  |                                       | 10,050     |   |                 |   | 5,925    |  
|Payment of cash dividends on common stock - SWS Group                                       |  |                                       | (3,459     | ) |                 |   | (3,407   | )
|Net proceeds from exercise of stock options                                                 |  |                                       | 1,379      |   |                 |   | 1,318    |  
|Proceeds related to Deferred Compensation Plan                                              |  |                                       | 161        |   |                 |   | 113      |  
|Purchase of treasury stock                                                                  |  |                                       | (161       | ) |                 |   | (113     | )
|                                                                                            |  |                                       |            |   |                 |   |          |  
|Net cash provided by (used in) financing activities                                         |  |                                       | 88,583     |   |                 |   | (26,439  | )
|                                                                                            |  |                                       |            |   |                 |   |          |  
|Net(decrease) increase in cash                                                              |  |                                       | (71,188    | ) |                 |   | 82,176   |  
|Cash at beginning of period                                                                 |  |                                       | 88,589     |   |                 |   | 74,706   |  
|                                                                                            |  |                                       |            |   |                 |   |          |  
|Cash at end of period                                                                       |  | $                                     | 17,401     |   |                 | $ | 156,882  |  
|                                                                                            |  |                                       |            |   |                 |   |          |  
|Supplemental schedule of non-cash investing and financing activities:                       |  |                                       |            |   |                 |   |          |  
|Granting of Restricted Stock                                                                |  | $                                     | 948        |   |                 | $ | 930      |  
|                                                                                            |  |                                       |            |   |                 |   |          |  
|Delivery of Knight shares in settlement of DARTSSMobligation                                |  | $                                     | 18,732     |   |                 | $ |         |  
|                                                                                            |  |                                       |            |   |                 |   |          |  
|Removal from escrow marketable equity securities                                            |  | $                                     |           |   |                 | $ | 1,082    |  
|                                                                                            |  |                                       |            |   |                 |   |          |  
|Supplemental disclosure of cash flow information:                                           |  |                                       |            |   |                 |   |          |  
|Cash paid during the period for:                                                            |  |                                       |            |   |                 |   |          |  
|Interest                                                                                    |  | $                                     | 27,234     |   |                 | $ | 17,245   |  
|                                                                                            |  |                                       |            |   |                 |   |          |  
|Taxes                                                                                       |  | $                                     | 9,150      |   |                 | $ | 2,733    |  
|                                                                                            |  |                                       |            |   |                 |   |          |  



See accompanying
Notes to Consolidated Financial Statements.



- 3 -



---

##### Table of Contents



SWS Group, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

Three and Six Months Ended December 31, 2004 and 2003

(Unaudited)



GENERAL AND BASIS OF
PRESENTATION



The interim consolidated financial statements as of
December 31, 2004, and for the three and six-month periods ended December 31, 2004 and 2003, are unaudited; however, in the opinion of management, these interim statements include all adjustments, consisting only of normal recurring
adjustments, necessary for a fair presentation of the financial position, results of operations and cash flows. These financial statements should be read in conjunction with the restated audited consolidated financial statements and related notes as
of and for the year ended June 25, 2004 as filed on the June 24, 2005 Form 10-K. Amounts included for June 25, 2004 are derived from the audited consolidated financial statements as filed on the June 24, 2005 Form 10-K. All
significant intercompany balances and transactions have been eliminated. Certain amounts in fiscal 2004 have been reclassified to conform to the 2005 presentation.



The consolidated financial statements include the accounts of SWS Group, Inc. (SWS Group) and its consolidated subsidiaries
listed below (collectively with SWS Group, SWS or the Company):



|                                            |  |                              
|------------------------------------------- |  | -----------------------------
|Brokerage Group                             |  |                              
|Southwest Securities, Inc.                  |  | Southwest Securities       
|SWS Financial Services, Inc.                |  | SWS Financial              
|May Financial Corporation                   |  | May Financial              
|Mydiscountbroker.com, Inc.                  |  | Mydiscountbroker           
|Southwest Clearing Corp.                    |  | Southwest Clearing         
|                                            | 
|Asset Management Group                      |  |                              
|SWS Capital Corporation                     |  | SWS Capital                
|Southwest Investment Advisors, Inc.         |  | Southwest Advisors         
|                                            | 
|Banking Group                               |  |                              
|SWS Banc Holdings, Inc.                     |  | SWS Banc                   
|Southwest Securities Bank                   |  | Bank                       
|FSBF, LLC (75%)                             |  | FSBF                       
|FSB Financial, LTD (73.5%)                  |  | FSB Financial              
|FSB Development, LLC                        |  | FSB Development            
|                                            | 
|Other                                       |  |                              
|SWS Technologies Corporation                |  | SWS Technologies           
|Southwest Financial Insurance Agency, Inc.  |  |                              
|Southwest Insurance Agency, Inc.            |  |                              
|Southwest Insurance Agency of Alabama, Inc. |  | collectively, SWS Insurance



Brokerage Group.Southwest
Securities is a New York Stock Exchange (NYSE) member broker/dealer and SWS Financial is a National Association of Securities Dealers (NASD) member broker/dealer and each is registered under the Securities Exchange Act of
1934 (1934 Act). Southwest Securities and SWS Financial are also registered with the Securities and Exchange Commission as registered investment advisors.



Mydiscountbroker and Southwest Clearing were dissolved in July 2004.



SWS filed a broker/dealer withdrawal with the NASD for May Financial on October 26, 2004. The effective date of the withdrawal was
November 1, 2004. May Financial was dissolved December 31, 2004.



- 4 -



---

##### Table of Contents

Asset Management Group.Asset management services are offered through SWS Capital, which administers the Local
Government Investment Cooperative (LOGIC) fund for cities, counties, schools and other local governments across Texas. LOGIC is an investment program tailored to the investing needs of local governments within the state of Texas.



Southwest Advisors, although dormant, is a registered investment advisor under
the Investment Advisors Act of 1940.



Banking Group.The Bank is a
federally chartered savings association regulated by the Office of Thrift Supervision. SWS Banc was incorporated as a wholly owned subsidiary of SWS Group in the state of Delaware and became the sole shareholder of the Bank in 2004. SWS Banc was
created to facilitate future potential financial transactions. FSBF is a 2% general partner of FSB Financial which purchases non-prime automobile loans. FSB Development develops single-family residential lots.



Other Consolidated Entities.Southwest Financial Insurance Agency, Inc. and Southwest
Insurance Agency, Inc., together with its subsidiary, Southwest Insurance Agency of Alabama, Inc., hold insurance agency licenses in 42 states for the purpose of facilitating the sale of insurance and annuities for customers of Southwest Securities
and its correspondents.



SWS Technologies was dissolved in July 2004.



RESTATEMENT FOR STATEMENT OF FINANCIAL ACCOUNTING STANDARDS
(SFAS) No. 133Accounting for Derivative Instruments and Hedging Activities,as amended



In fiscal 2005, SWS determined that its initial and periodic computation of the fair value of the embedded equity options in the DARTSSMobligation was incorrect. SWS erroneously calculated the value of the purchased put option component in the embedded equity collar as a purchased
call option. The result of this accounting error was an overstatement of the DARTSSMobligation in the balance sheet
and an understatement of income in fiscal 2001 through fiscal 2004. Because the DARTSSMobligation was overstated by
$4.8 million at the beginning of fiscal 2005, SWS recorded $4.8 million in gain on the maturity of the DARTSSMobligation in the first quarter of fiscal 2005 that should have been recorded in previous years. Consequently, SWS restated its results for the first quarter of fiscal 2005 to eliminate the impact of the gain. SWS also restated its prior year
financial statements to reflect the proper valuation of the embedded option. This restatement decreased net income in the first quarter of fiscal 2005 by $3,143,000 and increased net income by $110,000 and $135,000 in the three and six months ended
December 31, 2003.



The effect of the revised presentation of the
Statement of Financial Condition, the Statement of Income and Comprehensive Income and the Statement of Cash Flows are presented below:



|                                           |  |                 |           |                     |   |           |  
|------------------------------------------ |  | --------------- | --------- | ------------------- | - | --------- | -
|                                           |  | June 25, 2004   |          
|(in thousands)                             |  | Restated Amount |           | Previously Reported |  
|Statement of Financial Condition:          |  |                 |           |                     |   |           |  
|Other assets                               |  | $               | 57,844    |                     | $ | 59,536    |  
|Total assets                               |  |                 | 4,740,958 |                     |   | 4,742,650 |  
|Exchangeable subordinated notes            |  |                 | 3,769     |                     |   | 8,604     |  
|Total liabilities                          |  |                 | 4,487,780 |                     |   | 4,492,615 |  
|Retained earnings                          |  |                 | 425       |                     |   | (2,718    | )
|Total stockholders equity                 |  |                 | 250,782   |                     |   | 247,639   |  
|Total liabilities and stockholders equity |  |                 | 4,740,958 |                     |   | 4,742,650 |  



- 5 -



---

##### Table of Contents

|                                                                                    |  |                                            |        |                                          |   |                |                                          |   |                     |   |  |                |         |   |                     |   |         |   |  |   |         |  
|----------------------------------------------------------------------------------- |  | ------------------------------------------ | ------ | ---------------------------------------- | - | -------------- | ---------------------------------------- | - | ------------------- | - |  | -------------- | ------- | - | ------------------- | - | ------- | - |  | - | ------- | -
|                                                                                    |  | For the Three MonthsEndedDecember 31, 2003 |        | For the Six MonthsEndedDecember 31, 2004 |   |                | For the Six MonthsEndedDecember 31, 2003 |  
|(in thousands)                                                                      |  | Restated Amount                            |        | Previously Reported                      |   | RestatedAmount |                                          |   | Previously Reported |   |  | RestatedAmount |         |   | Previously Reported |  
|Statements of Income and Comprehensive Income:                                      |  |                                            |        |                                          |   |                |                                          |   |                     |   |  |                |         |   |                     |   |         |   |  |   |         |  
|Other revenues                                                                      |  | $                                          | 6,892  |                                          | $ | 4,827          |                                          | $ | 10,338              |   |  | $              | 13,555  |   |                     | $ | 12,148  |   |  | $ | 7,562   |  
|Total revenues                                                                      |  |                                            | 74,083 |                                          |   | 72,018         |                                          |   | 165,855             |   |  |                | 169,072 |   |                     |   | 140,374 |   |  |   | 135,788 |  
|Other expenses                                                                      |  |                                            | 9,024  |                                          |   | 7,128          |                                          |   | 13,946              |   |  |                | 12,328  |   |                     |   | 19,146  |   |  |   | 14,767  |  
|Total expenses                                                                      |  |                                            | 67,151 |                                          |   | 65,255         |                                          |   | 133,859             |   |  |                | 132,241 |   |                     |   | 131,294 |   |  |   | 126,915 |  
|Income before income tax expense and minority interest in consolidated subsidiaries |  |                                            | 6,932  |                                          |   | 6,763          |                                          |   | 31,996              |   |  |                | 36,831  |   |                     |   | 9,080   |   |  |   | 8,873   |  
|Income tax expense                                                                  |  |                                            | 2,345  |                                          |   | 2,286          |                                          |   | 11,052              |   |  |                | 12,744  |   |                     |   | 2,885   |   |  |   | 2,813   |  
|Income before minority interest in consolidated subsidiaries                        |  |                                            | 4,587  |                                          |   | 4,477          |                                          |   | 20,944              |   |  |                | 24,087  |   |                     |   | 6,195   |   |  |   | 6,060   |  
|Net income                                                                          |  |                                            | 4,366  |                                          |   | 4,256          |                                          |   | 20,429              |   |  |                | 23,572  |   |                     |   | 5,674   |   |  |   | 5,539   |  
|Comprehensive income                                                                |  |                                            | 4,725  |                                          |   | 4,615          |                                          |   | 8,141               |   |  |                | 11,284  |   |                     |   | 6,926   |   |  |   | 6,791   |  
|Earnings per share-basic                                                            |  |                                            |        |                                          |   |                |                                          |   |                     |   |  |                |         |   |                     |   |         |   |  |   |         |  
|Net income                                                                          |  |                                            | 0.26   |                                          |   | 0.25           |                                          |   | 1.19                |   |  |                | 1.38    |   |                     |   | 0.33    |   |  |   | 0.33    |  
|Earnings per share-diluted                                                          |  |                                            |        |                                          |   |                |                                          |   |                     |   |  |                |         |   |                     |   |         |   |  |   |         |  
|Net income                                                                          |  |                                            | 0.25   |                                          |   | 0.25           |                                          |   | 1.18                |   |  |                | 1.36    |   |                     |   | 0.33    |   |  |   | 0.32    |  
|                                                                                    |  |                                            |        |                                          |   |               
|Statement of Cash Flows:                                                            |  |                                            |        |                                          |   |                |                                          |   |                     |   |  |                |         |   |                     |   |         |   |  |   |         |  
|Net income                                                                          |  |                                            |        |                                          |   |                |                                          |   | 20,429              |   |  |                | 23,572  |   |                     |   | 5,674   |   |  |   | 5,539   |  
|Deferred income tax benefit (expense)                                               |  |                                            |        |                                          |   |                |                                          |   | (2,787              | ) |  |                | (1,095  | ) |                     |   | 679     |   |  |   | 596     |  
|Reclassification from other comprehensive income under SFAS No. 133                 |  |                                            |        |                                          |   |                |                                          |   |                    |   |  |                |        |   |                     |   | (221    | ) |  |   | (14     | )
|Gain on delivery of Knight shares in settlement of DARTSSMobligation                |  |                                            |        |                                          |   |                |                                          |   | (18,732             | ) |  |                | (23,567 | ) |                     |   |        |   |  |   |        |  



RESTATEMENT OF CASH FLOW STATEMENT



SWS has restated its Statement of Cash Flows for the three and six months
ended December 31, 2003 to reflect the gross cash receipts and disbursements for the Banks loans, real estate sales, investments in FHLB stock and notes payable transactions as required by SFAS 95 Statement of Cash
Flows. The changes resulted in decreased cash from operations of $12.5 million. Cash flow provided by investing activities increased $6.6 million. Cash flow from financing activities was increased $5.9 million.



The effect of the revised presentation of cash flows from operating activities, cash flow
from investing activities and cash flow from financing activities are presented below:



|                                    |  |                |         |   |                    |   |         |  
|----------------------------------- |  | -------------- | ------- | - | ------------------ | - | ------- | -
|                                    |  | RestatedAmount |         |   | PreviouslyReported |  
|Cash flow from operating activities |  | $              | 125,687 |   |                    | $ | 138,194 |  
|Cash flow from investing activities |  |                | (17,072 | ) |                    |   | (23,654 | )
|Cash flow from financing activities |  |                | (26,439 | ) |                    |   | (32,364 | )
|                                    |  |                |         |   |                    |   |         |  
|Net changes in cash                 |  | $              | 82,176  |   |                    | $ | 82,176  |  
|                                    |  |                |         |   |                    |   |         |  



- 6 -



---

##### Table of Contents

STOCK OPTION AND RESTRICTED STOCK PLANS



Stock Option Plans. At December 31, 2004, SWS had two stock option plans, the SWS Group, Inc. Stock Option Plan (the 1996
Plan) and the SWS Group, Inc. 1997 Stock Option Plan (the 1997 Plan). The 1996 Plan reserves shares of SWS Groups common stock for issuance to eligible officers, directors and employees of SWS Group or its subsidiaries, as
well as to non-employee members of the Board of Directors. The 1997 Plan reserves shares of SWS Groups common stock for eligible employees or potential employees of SWS Group or its subsidiaries. Officers and directors are not eligible to
receive options under the 1997 Plan. Options granted under the 1996 and 1997 Plans have a maximum ten-year term, and the vesting period is determined on an individual basis by the Compensation Committee of the Board of Directors. However, options
granted to non-employee directors under the 1996 Plan are fully vested six months after grant and have a five-year term.



SWS accounts for the plans under the recognition and measurement principles of Accounting Principles Board (APB) Opinion No. 25, Accounting for
Stock Issued to Employees, and related interpretations. No stock-based employee compensation cost is reflected in net income, as all options granted under the plans had an exercise price equal to the market value of the underlying common
stock on the date of grant.



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



|                                                                                                                                    |  |                                |       |   |                              |   |       |                 |  |   |                 |   |  |   |       |  
|----------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------ | ----- | - | ---------------------------- | - | ----- | --------------- |  | - | --------------- | - |  | - | ----- | -
|                                                                                                                                    |  | Three Months EndedDecember 31, |       |   | Six Months EndedDecember 31, |  
|                                                                                                                                    |  | 2004                           |       |   | 2003 (Restated)              |   |       | 2004 (Restated) |  |   | 2003 (Restated) |  
|Net income (loss):                                                                                                                  |  |                                |       |   |                              |   |       |                 |  |   |                 |   |  |   |       |  
|As reported                                                                                                                         |  | $                              | 4,541 |   |                              | $ | 4,366 |                 |  | $ | 20,429          |   |  | $ | 5,674 |  
|Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax
effects |  |                                | (100  | ) |                              |   | (262  | )               |  |   | (307            | ) |  |   | (708  | )
|                                                                                                                                    |  |                                |       |   |                              |   |       |                 |  |   |                 |   |  |   |       |  
|Pro forma                                                                                                                           |  | $                              | 4,441 |   |                              | $ | 4,104 |                 |  | $ | 20,122          |   |  | $ | 4,966 |  
|                                                                                                                                    |  |                                |       |   |                              |   |       |                 |  |   |                 |   |  |   |       |  
|Earnings per share - basic:                                                                                                         |  |                                |       |   |                              |   |       |                 |  |   |                 |   |  |   |       |  
|As reported                                                                                                                         |  | $                              | 0.27  |   |                              | $ | 0.26  |                 |  | $ | 1.19            |   |  | $ | 0.33  |  
|Pro forma                                                                                                                           |  |                                | 0.26  |   |                              |   | 0.24  |                 |  |   | 1.17            |   |  |   | 0.29  |  
|Earnings per share - diluted:                                                                                                       |  |                                |       |   |                              |   |       |                 |  |   |                 |   |  |   |       |  
|As reported                                                                                                                         |  | $                              | 0.26  |   |                              | $ | 0.25  |                 |  | $ | 1.18            |   |  | $ | 0.33  |  
|Pro forma                                                                                                                           |  |                                | 0.25  |   |                              |   | 0.24  |                 |  |   | 1.16            |   |  |   | 0.29  |  



The fair value of each option was
estimated on the date of grant using the Black-Scholes option-pricing model with the following assumptions for the three and six months ended December 31, 2004 and 2003:



|                        |  |                   |   |  |                   |  
|----------------------- |  | ----------------- | - |  | ----------------- | -
|                        |  | December 31, 2004 |   |  | December 31, 2003 |  
|Expected volatility     |  | 57                | % |  | 52                | %
|Risk-free interest rate |  | 3.94              | % |  | 3.15              | %
|Expected dividend yield |  | 2.66              | % |  | 2.57              | %
|Expected life           |  | 5 years           |   |  | 5 years           |  



- 7 -



---

##### Table of Contents

Restricted Stock Plan. On November 12, 2003, the shareholders of SWS Group approved the adoption of the SWS
Group, Inc. 2003 Restricted Stock Plan (Restricted Stock Plan). The Restricted Stock Plan allows for awards of up to 500,000 shares of SWS common stock to SWS directors, officers and employees. No more than 200,000 of the
authorized shares may be newly issued shares of common stock. The Restricted Stock Plan terminates on August 21, 2013. While the vesting period of each restricted stock award is determined on an individualized basis by the Compensation
Committee of the Board of Directors, in general, restricted stock granted under the Restricted Stock Plan is fully vested after three years. On November 12, 2003, the Board of Directors approved grants under the Restricted Stock Plan to various
officers and employees totaling 44,729 shares with a fair market value of $20.33 per share. On August 18, 2004, a second grant was approved totaling 65,950 shares at a price of $13.85. As a result of these grants, SWS recorded deferred
compensation of approximately $1,823,000 and for the three and six months ended December 31, 2004, SWS has recognized compensation expense of approximately $129,000 and $241,000, respectively.



CASH & CASH EQUIVALENTS



The Company includes cash on hand, cash in banks and highly liquid investments with original
maturities of three months or less as cash and cash equivalents.



INVESTMENTS



In 1993, SWS became a part owner of Comprehensive
Software Systems, Ltd. (CSS), a software development company formed to develop a new brokerage front and back office system. Summarized financial information of CSS is as follows (in thousands):



|                     |  |                    |        |   |                   |   |        |  
|-------------------- |  | ------------------ | ------ | - | ----------------- | - | ------ | -
|                     |  | December 31, 2004  |        |   | June 30, 2004     |  
|Total assets         |  | $                  | 4,391  |   |                   | $ | 7,235  |  
|Total liabilities    |  |                    | 11,851 |   |                   |   | 11,360 |  
|Shareholders equity |  |                    | (7,460 | ) |                   |   | (4,125 | )
|                     | 
|                     |  | Three Months Ended |       
|                     |  | December 31, 2004  |        |   | December 31, 2003 |  
|Total revenues       |  | $                  | 1,263  |   |                   | $ | 1,229  |  
|Net loss             |  |                    | (2,933 | ) |                   |   | (3,173 | )
|                     | 
|                     |  | Six Months Ended   |       
|                     |  | December 31, 2004  |        |   | December 31, 2003 |  
|Total revenues       |  | $                  | 2,607  |   |                   | $ | 2,253  |  
|Net loss             |  |                    | (5,525 | ) |                   |   | (7,190 | )



By fiscal 2002, SWS held a 25.08%
ownership interest in CSS, and implemented the equity method of accounting, prescribed by APB Opinion No. 18, The Equity Method of Accounting for Investments in Common Stock. SWS was the first company, and to date the only
company, to fully implement the CSS system. SWS completed its installation of the system in September 2002. In June 2002, SWS determined that its investment in CSS and its related goodwill were fully impaired based on an analysis of the projected
cash flow from the investment.



To facilitate the continued enhancement of the
CSS system, SWS entered into an agreement in December 2002, amended in June 2003, to loan CSS $3,500,000 under a note bearing interest at 6% per annum. See - Subsequent Events.



- 8 -



---

##### Table of Contents

In December 2003, SWS agreed to an additional equity investment in CSS of $2.9 million, resulting in the purchase of
5.8 million shares of CSS common stock. This purchase was made in four equal quarterly installments totaling $2,885,900 and resulted in increasing SWS position in CSS to 30.22%.



SWS share of the undistributed losses of CSS for the three and six months ended
December 31, 2004 was $886,000 and $1,654,000, respectively. SWS pro-rata share of CSS losses was greater than the $721,000 purchased during the three months ended December 31, 2004 by $165,000. For the six-month period ended
December 31, 2004, SWS pro-rata share of CSS losses was greater than the $1,443,000 purchased by $211,000. From inception of the loan to date, SWS pro-rata percentage of losses of $7,110,000 was greater than the $6,386,000
loaned and invested by $724,000. As a result, there is no recorded equity investment or loan receivable from CSS at December 31, 2004.



SWS has three other investment vehicles accounted for under the equity method. One is a limited partnership venture capital fund to which SWS has committed $5,000,000. As
of December 31, 2004, SWS had contributed $3,500,000 to the fund. During the three and six months ended December 31, 2004, SWS recorded losses of $57,000 and income of $101,000, respectively, related to this investment. In comparison,
during the three and six months ended December 31, 2003, SWS recorded losses of $251,000 and $506,000, respectively.



SWS two remaining equity investments had total losses for the three and six months ended December 31, 2004 of $5,100 and $7,700, respectively. The comparable
periods of fiscal 2004 had total losses of $103,000 and $205,000, respectively.



The Financial Accounting Standards Board (FASB) issued Financial Interpretation (FIN) No. 46 on January 17, 2003 and the revised version, FIN No. 46R, in December 2003. Upon review of its investments,
SWS determined that it has one Variable Interest Entity (VIE), as defined by FIN No. 46R, that should be consolidated. This entity is consolidated at the Bank level through FSB Development. FSB Development has a limited partnership
interest of $1.0 million in a land development limited partnership. The Bank has also loaned this limited partnership $3.0 million with an interest rate of prime plus 1% payable on December 17, 2005 to allow the limited partnership to purchase
the land and finance the second phase of the development. As of December 31, 2004, the Bank consolidated $4.4 million in assets and $42,000 and $77,000 in net losses for the three and six months ended December 31, 2004 for this investment.
FSB Developments interest in the limited partnership is under contract to be sold to a third party in the third quarter of fiscal 2005.



SWS also has an investment in Archipelago Holdings, L.L.C., an electronic stock exchange, (Archipelago), recorded at its cost of zero. During the second
quarter of fiscal 2004, SWS tendered half of its stake in Archipelago, or 303,456 shares of Archipelago common stock, for cash. SWS recognized a gain of $903,000 (after tax gain of $587,000). After the tender, SWS owned 303,456 shares of
Archipelago. In August 2004, Archipelago declared an approximately 1 for 4.5 reverse stock split. After the split, SWS owned 67,435 shares of Archipelago stock. On August 19, 2004, Archipelago completed an initial public offering of its common
stock. SWS sold 23,714 shares at $10.695, yielding a gain of $254,000 in the offering. After giving effect to these transactions, SWS owns 43,721 shares of Archipelago stock. This stock is included in securities owned and marked to market and is
subject to a six-month holding period. The holding period ends February 19, 2005. See -Securities Owned and Securities Sold, Not Yet Purchased.



ASSETS SEGREGATED FOR REGULATORY PURPOSES



At December 31, 2004, SWS had U.S. Treasury securities with a market value of approximately $94,989,000, reverse repurchase agreements of approximately $99,341,000
and related cash and accrued interest of approximately $187,013,000 segregated in special reserve bank accounts for the exclusive benefit of customers under Rule 15c3-3 of the 1934 Act. These reverse repurchase agreements were collateralized by U.S.
Government securities with a market value of approximately



- 9 -



---

##### Table of Contents

$101,562,000. At December 31, 2004, SWS had no position in special reserve bank accounts for the Proprietary Accounts of Introducing Brokers
(PAIB).



At June 25, 2004, SWS had U.S. Treasury securities
with a market value of approximately $95,439,000, reverse repurchase agreements of approximately $99,026,000, and related cash and accrued interest of approximately $172,605,000 segregated in special reserve bank accounts for the exclusive benefit
of customers under Rule 15c3-3 of the 1934 Act. These reverse repurchase agreements were collateralized by U.S. Government securities with a market value of approximately $100,555,000. SWS had no positions in reverse repurchase agreements in special
reserve bank accounts for the PAIB at June 25, 2004.



MARKETABLE EQUITY
SECURITIES



SWS owns shares of common stock that are classified as
marketable equity securities available for sale. Consequently, the unrealized holding gains (losses), net of tax, are recorded as a separate component of stockholders equity on the consolidated statements of financial condition.



At December 31, 2004 and June 25, 2004, SWS held 457,154 shares of U.S. Home
Systems, Inc. (USHS) with a cost basis of $2,018,000. The market value of the USHS shares was $2,812,000 at December 31, 2004 and $3,269,000 at June 25, 2004. There were no sales of USHS stock in the three-month periods ended
December 31, 2004 and 2003.



At June 25, 2004, SWS held 373,550
shares of Knight Trading Group, Inc. (Knight) with a market value of $3,769,000, all of which were hedged by the embedded equity option included in the 5% Exchangeable Subordinated Notes (Notes) issued in the form of
DARTSSM(or Derivative Adjustable Ratio SecuritiesSM) and subject to the provisions of SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, as amended. The
DARTSSMmatured on June 30, 2004. To satisfy the obligation at maturity, SWS delivered its remaining 373,550
shares of Knight stock to the DARTSSMholders. See -Exchangeable Subordinated Notes.



RECEIVABLE FROM AND PAYABLE TO BROKERS, DEALERS AND CLEARING ORGANIZATIONS



At December 31, 2004 and June 25, 2004, SWS had receivable from and payable to
brokers, dealers and clearing organizations related to the following (in thousands):



|                             |  |          |           |      |   |          
|---------------------------- |  | -------- | --------- | ---- | - | ---------
|                             |  | December |           | June
|Receivable                   |  |          |           |      |   |          
|Securities failed to deliver |  | $        | 38,056    |      | $ | 25,214   
|Securities borrowed          |  |          | 2,968,157 |      |   | 3,053,926
|Correspondent broker/dealers |  |          | 31,029    |      |   | 16,397   
|Clearing organizations       |  |          | 6,075     |      |   | 6,085    
|Other                        |  |          | 19,103    |      |   | 5,665    
|                             |  |          |           |      |   |          
|                             |  | $        | 3,062,420 |      | $ | 3,107,287
|                             |  |          |           |      |   |          
|Payable                      |  |          |           |      |   |          
|Securities failed to receive |  | $        | 47,342    |      | $ | 46,788   
|Securities loaned            |  |          | 2,882,016 |      |   | 2,962,133
|Correspondent broker/dealers |  |          | 13,425    |      |   | 18,351   
|Other                        |  |          | 3,244     |      |   | 23,476   
|                             |  |          |           |      |   |          
|                             |  | $        | 2,946,027 |      | $ | 3,050,748
|                             |  |          |           |      |   |          



- 10 -



---

##### Table of Contents

SWS participates in the securities borrowing and lending business by borrowing and lending securities other than those of
its clients. SWS adjusts open positions to market value according to standard industry practices. SWS has received collateral of $2,869,482,000 under securities lending agreements, of which the Company has repledged $2,858,940,000 at
December 31, 2004. At June 25, 2004, SWS had collateral of $3,053,813,000 under securities lending agreements, of which SWS had repledged $2,927,311,000.



LOANS AND ALLOWANCE FOR PROBABLE LOAN LOSSES



Loans receivable, excluding loans held for sale, at December 31, 2004 and June 30, 2004 are summarized as follows (in thousands):



|                                                 |  |          |         |   |      |   |         |  
|------------------------------------------------ |  | -------- | ------- | - | ---- | - | ------- | -
|                                                 |  | December |         |   | June |  
|First mortgage loans (principally conventional): |  |          |         |   |      |   |         |  
|Real estate                                      |  | $        | 270,286 |   |      | $ | 245,292 |  
|Construction                                     |  |          | 113,954 |   |      |   | 112,016 |  
|                                                 |  |          |         |   |      |   |         |  
|                                                 |  |          | 384,240 |   |      |   | 357,308 |  
|                                                 |  |          |         |   |      |   |         |  
|Consumer and other loans:                        |  |          |         |   |      |   |         |  
|Commercial                                       |  |          | 44,092  |   |      |   | 37,427  |  
|Other                                            |  |          | 107,225 |   |      |   | 78,241  |  
|                                                 |  |          |         |   |      |   |         |  
|                                                 |  |          | 151,317 |   |      |   | 115,668 |  
|                                                 |  |          |         |   |      |   |         |  
|Factored receivables                             |  |          | 5,278   |   |      |   | 6,415   |  
|                                                 |  |          |         |   |      |   |         |  
|                                                 |  |          | 540,835 |   |      |   | 479,391 |  
|Unearned income                                  |  |          | (12,379 | ) |      |   | (11,791 | )
|Allowance for probable loan losses               |  |          | (5,392  | ) |      |   | (4,643  | )
|                                                 |  |          |         |   |      |   |         |  
|                                                 |  | $        | 523,064 |   |      | $ | 462,957 |  
|                                                 |  |          |         |   |      |   |         |  



Impairment of loans with a recorded
investment of approximately $7,814,000 and $4,646,000 at December 31, 2004 and June 30, 2004, respectively, has been recognized in conformity with SFAS No. 114, Accounting by Creditors for Impairment of a Loan - an Amendment
of SFAS No. 5 and SFAS No. 15, as amended by SFAS No. 118, Accounting by Creditors for Impairment of a Loan-Income Recognition and Disclosures - an Amendment of FASB Statement No. 114.



An analysis of the allowance for probable loan losses for the three and six-month periods
ended December 31, 2004 and 2003 is as follows (in thousands):



|                                    |  |                                 |       |   |                               |   |       |      |  |   |        |   |  |   |        |  
|----------------------------------- |  | ------------------------------- | ----- | - | ----------------------------- | - | ----- | ---- |  | - | ------ | - |  | - | ------ | -
|                                    |  | Three Months Ended December 31, |       |   | Six Months Ended December 31, |  
|                                    |  | 2004                            |       |   | 2003                          |   |       | 2004 |  |   | 2003   |  
|Balance at beginning of period      |  | $                               | 4,627 |   |                               | $ | 4,721 |      |  | $ | 4,643  |   |  | $ | 4,421  |  
|Provision for loan losses           |  |                                 | 1,473 |   |                               |   | 838   |      |  |   | 2,119  |   |  |   | 1,879  |  
|Loans charged to the allowance, net |  |                                 | (708  | ) |                               |   | (949  | )    |  |   | (1,370 | ) |  |   | (1,690 | )
|                                    |  |                                 |       |   |                               |   |       |      |  |   |        |   |  |   |        |  
|Balance at end of period            |  | $                               | 5,392 |   |                               | $ | 4,610 |      |  | $ | 5,392  |   |  | $ | 4,610  |  
|                                    |  |                                 |       |   |                               |   |       |      |  |   |        |   |  |   |        |  



- 11 -



---

##### Table of Contents

SECURITIES OWNED AND SECURITIES SOLD, NOT YET PURCHASED



At December 31, 2004 and June 25, 2004, SWS held securities owned and securities
sold, not yet purchased as follows (in thousands):



|                                                  |  |          |         |      |   |        
|------------------------------------------------- |  | -------- | ------- | ---- | - | -------
|                                                  |  | December |         | June
|Securities owned                                  |  |          |         |      |   |        
|Corporate equity securities                       |  | $        | 5,303   |      | $ | 12,451 
|Municipal obligations                             |  |          | 24,049  |      |   | 28,904 
|U.S. Government and Government agency obligations |  |          | 41,144  |      |   | 27,330 
|Corporate obligations                             |  |          | 66,896  |      |   | 56,984 
|Other                                             |  |          | 7,834   |      |   | 10,530 
|                                                  |  |          |         |      |   |        
|                                                  |  | $        | 145,226 |      | $ | 136,199
|                                                  |  |          |         |      |   |        
|Securities sold, not yet purchased                |  |          |         |      |   |        
|Corporate equity securities                       |  | $        | 2,254   |      | $ | 2,949  
|Municipal obligations                             |  |          | 31      |      |   | 509    
|U.S. Government and Government agency obligations |  |          | 54,112  |      |   | 16,139 
|Corporate obligations                             |  |          | 70,548  |      |   | 68,894 
|Other                                             |  |          | 349     |      |   | 466    
|                                                  |  |          |         |      |   |        
|                                                  |  | $        | 127,294 |      | $ | 88,957 
|                                                  |  |          |         |      |   |        



Certain of the above securities have
been pledged to secure short-term borrowings and as security deposits at clearing organizations for SWS clearing business. Securities pledged as security deposits at clearing organizations were $4,878,000 and $4,339,000 at December 31,
2004 and June 25, 2004, respectively. Additionally, at December 31, 2004 and June 25, 2004, SWS had pledged firm securities valued at $124,000 and $377,000, respectively, in conjunction with securities lending activities.



SECURITIES PURCHASED UNDER AGREEMENTS TO RESELL



Transactions involving purchases of securities under agreement to resell (reverse
repurchase agreements) are accounted for as collateralized financings except where SWS does not have an agreement to sell the same or substantially the same securities before maturity at a fixed or determinable price. At December 31,
2004, SWS held reverse repurchase agreements totaling $48,433,000, collateralized by U.S. Government and Government agency obligations with a market value of approximately $48,081,000. At June 25, 2004, SWS held reverse repurchase agreements
totaling $4,909,000, collateralized by U.S. Government and Government agency obligations with a market value of approximately $4,886,000.



GOODWILL



SWS accounts for goodwill under the provisions of SFAS No. 142, Goodwill and Other Intangible Assets. SWS performed its annual assessment of the fair value of goodwill during fiscal 2004 as
required by SFAS No. 142, and based on the results of the valuation, SWS goodwill balance was not impaired. SWS will be evaluating impairment of goodwill for fiscal 2005 in June 2005. There have been no events in the last six months that
would trigger an interim assessment of the fair value of goodwill.



- 12 -



---

##### Table of Contents

SWS has two reporting units with goodwill: Southwest Securities in the Brokerage Group segment and the Bank in the
Banking Group segment. Changes in the carrying value of goodwill during the six-month period ended December 31, 2004, by segment and in the aggregate, are summarized in the following table (in thousands):



|                                                                  |  |                |       |              |   |                            |  |   |      
|----------------------------------------------------------------- |  | -------------- | ----- | ------------ | - | -------------------------- |  | - | -----
|                                                                  |  | BrokerageGroup |       | BankingGroup |   | ConsolidatedSWS Group,Inc.
|Balance, June 25, 2004                                            |  | $              | 6,927 |              | $ | 1,256                      |  | $ | 8,183
|Arising from earn-out provision of completed business combination |  |                | 360   |              |   |                           |  |   | 360  
|                                                                  |  |                |       |              |   |                            |  |   |      
|Balance, December 31, 2004                                        |  | $              | 7,287 |              | $ | 1,256                      |  | $ | 8,543
|                                                                  |  |                |       |              |   |                            |  |   |      



SOFTWARE DEVELOPMENT



SWS was part of a development team that worked with CSS to design and
test CSSs new brokerage front and back office system. The implementation was completed in September 2002. In accordance with Statement of Position No. 98-1 Accounting for the Costs of Computer Software Developed or Obtained for
Internal Use, all costs associated with the initial implementation of the system were expensed due to the pilot nature of the product. Because the product has been developed, is operating in a production environment and has proven its
stability, and SWS has chosen to continue to use this product as its main source of brokerage front and back office automation, SWS capitalized approximately $300,000 and $353,000 of software development up-grade costs associated with the CSS
technology platform for the three and six months ended December 31, 2003. These capitalized costs are primarily labor related and are depreciated over a three-year period which began in the fourth quarter of 2003. No amounts were capitalized
for the three and six months ended December 31, 2004.



DISPOSAL
ACTIVITY



In October 2004, SWS closed its May Financial office in
Brighton, Michigan. As a result, SWS recorded approximately $553,000 in disposal costs in accordance with SFAS No. 146 Accounting for Costs Associated with Exit or Disposal Activities. Approximately $213,000 represents
leasehold improvements write-offs, $70,000 represents costs associated with the termination of contracts, $58,000 represents severance and related payroll costs to be paid to the 22 terminated employees, and $212,000 represents lease termination
costs. As of February 2, 2005, this space has been subleased under similar terms as the original lease.



SHORT-TERM BORROWINGS



Southwest
Securities has credit arrangements with commercial banks, which include broker loan lines up to $275,000,000. These lines of credit are used primarily to finance securities owned, securities held for correspondent broker/dealer accounts and
receivables in customers margin accounts. These lines may also be used to release pledged collateral against day loans. These credit arrangements are provided on an as offered basis and are not committed lines of credit. These
arrangements can be terminated at any time by the lender. Any outstanding balance under these credit arrangements is due on demand and bears interest at rates indexed to the federal funds rate. At December 31, 2004, the amount outstanding under
these secured arrangements was $42,525,000, which was collateralized by securities held for firm accounts valued at $97,996,000. There were no borrowings under these arrangements at June 25, 2004.



In addition to the broker loan lines, SWS has a $20,000,000 unsecured line of credit that is
due on demand and bears interest at rates indexed to the federal funds rate. The total amount of borrowings available under this line of credit is reduced by the amount outstanding under the unsecured letters of credit at the time of borrowing. At
December 31, 2004 and June 25, 2004, the total amount



- 13 -



---

##### Table of Contents

available for borrowings was $16,896,000 and $16,750,000, respectively. At December 31, 2004, $16,900,000 was outstanding on this line. No amounts were
outstanding at June 25, 2004.



SWS has an irrevocable letter of credit
agreement aggregating $63,000,000 and $40,000,000 at December 31, 2004 and June 25, 2004, respectively, pledged to support its open options positions with an options clearing organization. This letter of credit bears interest at the
brokers call rate, if drawn, and is renewable semi-annually. This letter of credit is fully collateralized by marketable securities held in client and non-client margin accounts with a value of $80,874,000 and $64,664,000 at December 31,
2004 and June 25, 2004, respectively. SWS also has unsecured letters of credit, aggregating $2,250,000 at both December 31, 2004 and June 25, 2004, pledged to support its open positions with securities clearing organizations. The
unsecured letters of credit bear a 1% commitment fee and are renewable semi-annually. At December 31, 2004 and June 25, 2004, SWS had an additional unsecured letter of credit issued for a sub-lease of space previously occupied by
Mydiscountbroker in the amount of $854,000 and $1,000,000, respectively. This letter of credit bears a 1% commitment fee and is renewable annually.



In addition to using client securities to finance bank loans, SWS also pledges client securities as collateral in conjunction with SWS securities lending
activities. At December 31, 2004, approximately $512,506,000 of client securities under customer margin loans was available to be repledged, of which SWS has pledged $22,747,000 under securities loan agreements. At June 25, 2004,
$541,506,000 of client securities under customer margin loans was available to be pledged, of which SWS has pledged $34,374,000 under securities loan agreements.



At December 31, 2004 and June 25, 2004, SWS had no repurchase agreements outstanding.



DEPOSITS



Deposits at December 31, 2004 and June 30, 2004 are summarized as follows (dollars in thousands):



|                                              |  |          |         |         |       |   |        |   |         |  |       |  
|--------------------------------------------- |  | -------- | ------- | ------- | ----- | - | ------ | - | ------- |  | ----- | -
|                                              |  | December |         |         | June  |  
|                                              |  | Amount   |         | Percent |       |   | Amount |   | Percent | 
|Noninterest bearing demand accounts           |  | $        | 28,614  |         | 5.6   | % |        | $ | 24,972  |  | 5.0   | %
|Interest bearing demand accounts              |  |          | 51,407  |         | 10.1  |   |        |   | 49,783  |  | 9.9   |  
|Savings accounts                              |  |          | 311,800 |         | 61.1  |   |        |   | 295,253 |  | 58.9  |  
|Limited access money market accounts          |  |          | 14,653  |         | 2.9   |   |        |   | 18,620  |  | 3.7   |  
|Certificates of deposit, less than $100,000   |  |          | 74,018  |         | 14.5  |   |        |   | 82,041  |  | 16.4  |  
|Certificates of deposit, $100,000 and Greater |  |          | 29,638  |         | 5.8   |   |        |   | 30,425  |  | 6.1   |  
|                                              |  |          |         |         |       |   |        |   |         |  |       |  
|                                              |  | $        | 510,130 |         | 100.0 | % |        | $ | 501,094 |  | 100.0 | %
|                                              |  |          |         |         |       |   |        |   |         |  |       |  



The weighted average interest rate on
deposits was approximately 2.23% at December 31, 2004 and 1.63% at June 30, 2004.



At December 31, 2004, scheduled maturities of certificates of deposit were as follows (in thousands):



|                                              |  |            |        |            |   |            |  |            |       |       |   |       |  |   |        
|--------------------------------------------- |  | ---------- | ------ | ---------- | - | ---------- |  | ---------- | ----- | ----- | - | ----- |  | - | -------
|                                              |  | Fiscal2005 |        | Fiscal2006 |   | Fiscal2007 |  | Thereafter |       | Total
|Certificates of deposit, less than $100,000   |  | $          | 54,219 |            | $ | 10,162     |  | $          | 3,670 |       | $ | 5,967 |  | $ | 74,018 
|Certificates of deposit, $100,000 and greater |  |            | 22,624 |            |   | 2,660      |  |            | 1,085 |       |   | 3,269 |  |   | 29,638 
|                                              |  |            |        |            |   |            |  |            |       |       |   |       |  |   |        
|                                              |  | $          | 76,843 |            | $ | 12,822     |  | $          | 4,755 |       | $ | 9,236 |  | $ | 103,656
|                                              |  |            |        |            |   |            |  |            |       |       |   |       |  |   |        



- 14 -



---

##### Table of Contents

ADVANCES FROM THE FEDERAL HOME LOAN BANK (FHLB)



At December 31, 2004 and June 30, 2004, advances from the FHLB were due as follows
(in thousands):



|                        |  |          |        |      |   |       
|----------------------- |  | -------- | ------ | ---- | - | ------
|                        |  | December |        | June
|Maturity:               |  |          |        |      |   |       
|Due within one year     |  | $        | 17,398 |      | $ | 1,586 
|Due within two years    |  |          | 6,086  |      |   | 1,239 
|Due within five years   |  |          | 9,450  |      |   | 16,222
|Due within seven years  |  |          | 2,217  |      |   | 908   
|Due within ten years    |  |          | 4,060  |      |   | 6,298 
|Due within twenty years |  |          | 9,698  |      |   | 10,323
|                        |  |          |        |      |   |       
|                        |  | $        | 48,909 |      | $ | 36,576
|                        |  |          |        |      |   |       



Pursuant to collateral agreements, the
advances from the FHLB, with interest rates ranging from 2% to 8%, are collateralized by approximately $152 million of collateral value (as defined by the credit policy of the FHLB) in qualifying loans at December 31, 2004 (calculated at
September 30, 2004). At June 30, 2004 (calculated at March 31, 2004), advances with interest rates from 2% to 8% were collateralized by approximately $84 million of collateral value in qualifying loans.



BANK BORROWINGS



On February 3, 2004, FSB Financial obtained a line of credit from a bank in the amount of $10 million. In December 2004, this line of
credit was increased to $15 million. At December 31, 2004 and June 30, 2004, $15 million and $10 million, respectively, were outstanding on this line of credit. The note related to this line of credit matures on February 1, 2006.
Interest is paid on a monthly basis at a rate of prime plus 0.75%.



FSB
Financial also has a line of credit with the Bank. The total credit line is $70.2 million of which FSB Financial has drawn $56.7 million. $9.4 million is provided by participations from third parties and $13.85 million is provided by participations
from SWS Group, Inc. The loan bears interest at prime plus 1.5% and matures March 22, 2005. SWS Group, Inc. guarantees $10 million of this credit line to the Bank. See -Commitments and Contingencies  Guarantees. The portion of
the credit line from the Bank and SWS Group, Inc. to FSB Financial is eliminated in consolidation.



On November 7, 2003, FSB Financial borrowed $5 million, in the form of an unsecured note, from CN 2003 Partners, a partnership. A member of SWS management has an interest in an entity that is one of the
partners in CN 2003 Partners. The note matures on May 7, 2005. Interest is paid on a monthly basis at a floating rate of prime plus 2%. The applicable annual interest rate will not be more than 18%. The terms of the loan were no more favorable
to the lenders than the terms of similar contemporaneous loans made available by non-affiliated lenders. At December 31, 2004 and June 25, 2004, $5 million was outstanding on this loan.



EXCHANGEABLE SUBORDINATED NOTES



SFAS No. 133 was applicable to the Notes due June 30, 2004. SFAS No. 133
requires fair value recognition of the Notes embedded derivative by adjusting the Notes liability account on the consolidated statements of financial condition.



- 15 -



---

##### Table of Contents

The following table reflects the activity in the Notes liability account for the three and six-month periods ended
December 31, 2004 and 2003 (in thousands):



|                                       |  |                       |        |   |                       |   |      
|-------------------------------------- |  | --------------------- | ------ | - | --------------------- | - | -----
|                                       |  | Fiscal 2005(Restated) |        |   | Fiscal 2004(Restated)
|Balance at beginning of period         |  | $                     | 3,769  |   |                       | $ | 2,656
|Change in value of embedded derivative |  |                       | (26    | ) |                       |   | 1,764
|Maturity of the DARTSSM                |  |                       | (3,743 | ) |                       |   |     
|                                       |  |                       |        |   |                       |   |      
|Balance at end of first quarter        |  | $                     |       |   |                       | $ | 4,420
|Change in value of embedded derivative |  |                       |       |   |                       |   | 1,056
|                                       |  |                       |        |   |                       |   |      
|Balance at end of second quarter       |  | $                     |       |   |                       | $ | 5,476
|                                       |  |                       |        |   |                       |   |      



The 373,550 DARTSSM, with a face value of $21.2 million, outstanding at June 25, 2004 were hedging the 373,550 shares of Knight stock.
Changes in the fair value of the embedded derivative are required to be recognized in earnings, along with the change in fair value of the hedged Knight shares. For each of the three-month periods ended September 24, 2004 and September 26,
2003, the change in the time value of the embedded equity option in the DARTSSMwas immaterial to the consolidated
financial statements.



At maturity, these Notes were exchangeable into shares
of Knight common stock or cash at the discretion of SWS. The number of Knight common stock shares to be delivered at maturity is equal to:



| | 1) | 0.8333 shares of Knight common stock for each DARTSSMif the price of Knight common stock at maturity is greater than or equal to $68.03;
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------



| | 2) | if the maturity price is less than $68.03 but greater than $56.6875, a fractional share of Knight common stock equal to $56.6875 divided by the price at the maturity date; or
| | -- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 3) | one share of Knight common stock if the maturity price is below $56.6875.
| | -- | -------------------------------------------------------------------------



Consequently, since the price of Knight common stock at maturity was less than $56.6875, SWS issued one share of common stock of Knight for each DARTSSMat maturity.



The DARTSSMmatured on June 30, 2004, at which time, SWS delivered 373,550 shares of Knight stock to the DARTSSMholders in satisfaction of SWS obligation, all in accordance with the terms of the governing agreements. Delivery of the Knight
shares upon maturity of this obligation resulted in a gain of $18,732,000, equal to the difference in the fair value of the Knight stock upon acquisition and the fair value of the Knight stock on the issuance date of the DARTSSM(i.e. hedging date).



NET CAPITAL REQUIREMENTS



Brokerage Group. The broker/dealer subsidiaries are subject to the Securities and Exchange Commissions (SEC) Uniform Net Capital Rule (the
Net Capital Rule), which requires the maintenance of minimum net capital. Southwest Securities has elected to use the alternative method, permitted by the Net Capital Rule, which requires that it maintain minimum net capital, as defined
in Rule 15c3-1 under the 1934 Act, equal to the greater of $1,000,000 or 2% of aggregate debit balances, as defined in Rule 15c3-3 under the 1934 Act. At December 31, 2004, Southwest Securities had net capital of $114,728,000, or approximately
22.8% of aggregate debit balances, which was $104,675,000 in excess of its minimum net capital requirement of $10,053,000 at that date. Additionally, the net capital rule of the NYSE provides that equity capital may not be withdrawn and cash
dividends may not be paid if resulting net capital would be less than 5% of aggregate debit items. At December 31, 2004, Southwest Securities had net capital of $89,595,000 in excess of 5% of aggregate debit items.



- 16 -



---

##### Table of Contents

SWS Financial follows the primary (aggregate indebtedness) method under Rule 15c3-1, which requires the maintenance of
minimum net capital of $250,000. At December 31, 2004, the net capital and excess net capital of SWS Financial were $889,000 and $639,000, respectively.



Banking Group. The Bank is subject to various regulatory capital requirements administered by federal agencies. Quantitative measures, established by regulation to
ensure capital adequacy, require maintaining minimum amounts and ratios (set forth in the table below) of total and Tier I capital to risk-weighted assets, and of Tier I capital to adjusted total assets (all as defined in 12 CFR 565 and 12 CFR 567).
Management believes, as of December 31, 2004 and June 30, 2004, that the Bank meets all capital adequacy requirements to which it is subject.



As of December 31, 2004 and June 30, 2004, the Bank is considered well capitalized under the regulatory framework for prompt corrective action. To
be categorized as well capitalized, the Bank must maintain minimum total risk-based, Tier I risk-based and Tier I leverage ratios.



The Banks actual capital amounts and ratios are presented in the following tables (dollars in thousands):



|                                          |  |        |        |       |                             |   |        |                                                              |        |  |     |        |  |       |        |  |      |  
|----------------------------------------- |  | ------ | ------ | ----- | --------------------------- | - | ------ | ------------------------------------------------------------ | ------ |  | --- | ------ |  | ----- | ------ |  | ---- | -
|                                          |  | Actual |        |       | For CapitalAdequacyPurposes |   |        | To Be WellCapitalizedUnder PromptCorrectiveAction Provisions |       
|                                          |  | Amount |        | Ratio |                             |   | Amount |                                                              | Ratio  |  |     | Amount |  | Ratio |       
|December 31, 2004:                        |  |        |        |       |                             |   |        |                                                              |        |  |     |        |  |       |        |  |      |  
|Total capital (to risk weighted assets)   |  | $      | 64,790 |       | 11.1                        | % |        | $                                                            | 46,853 |  | 8.0 | %      |  | $     | 58,566 |  | 10.0 | %
|Tier I capital (to risk weighted assets)  |  |        | 61,625 |       | 10.5                        |   |        |                                                              | 23,427 |  | 4.0 |        |  |       | 35,140 |  | 6.0  |  
|Tier I capital (to adjusted total assets) |  |        | 61,625 |       | 9.2                         |   |        |                                                              | 26,661 |  | 4.0 |        |  |       | 33,326 |  | 5.0  |  
|                                          |  |        |        |       |                             |  
|June 30, 2004:                            |  |        |        |       |                             |   |        |                                                              |        |  |     |        |  |       |        |  |      |  
|Total capital (to risk weighted assets)   |  | $      | 61,416 |       | 12.1                        | % |        | $                                                            | 40,625 |  | 8.0 | %      |  | $     | 50,781 |  | 10.0 | %
|Tier I capital (to risk weighted assets)  |  |        | 58,483 |       | 11.5                        |   |        |                                                              | 20,312 |  | 4.0 |        |  |       | 30,469 |  | 6.0  |  
|Tier I capital (to adjusted total assets) |  |        | 58,483 |       | 9.5                         |   |        |                                                              | 24,657 |  | 4.0 |        |  |       | 30,821 |  | 5.0  |  



EARNINGS PER SHARE



A reconciliation between the weighted average shares outstanding used in the basic and
diluted EPS computations is as follows for the three and six-month periods ended December 31, 2004 and 2003 (in thousands, except share and per share amounts):



|                                              |  |                                |            |                              |   |                 |  |                 |            |  |   |           
|--------------------------------------------- |  | ------------------------------ | ---------- | ---------------------------- | - | --------------- |  | --------------- | ---------- |  | - | ----------
|                                              |  | Three Months EndedDecember 31, |            | Six Months EndedDecember 31,
|                                              |  | 2004                           |            | 2003(Restated)               |   | 2004 (Restated) |  | 2003 (Restated)
|Net income                                    |  | $                              | 4,541      |                              | $ | 4,366           |  | $               | 20,429     |  | $ | 5,674     
|                                              |  |                                |            |                              |   |                 |  |                 |            |  |   |           
|Weighted average shares outstanding  basic   |  |                                | 17,181,347 |                              |   | 17,099,973      |  |                 | 17,158,916 |  |   | 17,080,410
|Effect of dilutive securities:                |  |                                |            |                              |   |                 |  |                 |            |  |   |           
|Assumed exercise of stock options             |  |                                | 155,728    |                              |   | 184,272         |  |                 | 96,138     |  |   | 194,276   
|Restricted stock                              |  |                                | 99,505     |                              |   | 23,296          |  |                 | 85,684     |  |   | 11,960    
|                                              |  |                                |            |                              |   |                 |  |                 |            |  |   |           
|Weighted average shares outstanding  diluted |  |                                | 17,436,580 |                              |   | 17,307,541      |  |                 | 17,340,738 |  |   | 17,286,646
|                                              |  |                                |            |                              |   |                 |  |                 |            |  |   |           
|Earnings per share  basic                    |  | $                              | 0.27       |                              | $ | 0.26            |  | $               | 1.19       |  | $ | 0.33      
|                                              |  |                                |            |                              |   |                 |  |                 |            |  |   |           
|Earnings per share  diluted                  |  | $                              | 0.26       |                              | $ | 0.25            |  | $               | 1.18       |  | $ | 0.33      
|                                              |  |                                |            |                              |   |                 |  |                 |            |  |   |           



- 17 -



---

##### Table of Contents

At December 31, 2004 and 2003, there were approximately 1.5 million and 1.7 million options outstanding
under the two stock option plans, respectively. See -Stock Option and Restricted Stock Plans. As of December 31, 2004 and 2003, approximately 97,789 and 107,868 outstanding options, respectively, were antidilutive and therefore were
not included in the calculation of weighted average shares outstanding-dilutive.



REPURCHASE OF TREASURY STOCK



On May 12, 2004, the Board
of Directors of SWS approved the extension of SWS stock repurchase plan to December 31, 2005. As a result of this action, SWS was authorized to repurchase up to 500,000 shares under the program. No shares have been repurchased by SWS
under this program since February 2003.



Additionally, the trustee under
SWS deferred compensation plan periodically purchases stock in the open market in accordance with the terms of the plan. This stock is classified as treasury stock in the consolidated financial statements, but participates in future dividends
declared by SWS. The plan purchased 2,004 and 10,772 shares during the three and six-month periods ended December 31, 2004 at a cost of $35,600 and $161,000, or $17.74 and $14.91 per share, respectively. During the three and six month periods
ended December 31, 2003, 1,552 and 5,530 shares were purchased at a cost of $31,300 and $113,335, or $20.14 and $20.49 per share, respectively. During the three and six month periods ended December 31, 2004, 8,106 and 10,092 shares were
sold or withdrawn from the plan, respectively. 3,091 and 4,010 shares were withdrawn from the plan during the three and six months ended December 31, 2003, respectively.



On November 12, 2004, one third of the shares previously granted under the restricted stock plan vested. Upon vesting, a portion of the
grantees chose to sell a portion of their vested shares to cover the tax liabilities arising from such vesting. As a result, 2,404 shares were repurchased with a market value of $48,000 or $19.99 per share.



SEGMENT REPORTING



SWS operates three principal segments within the financial services industry: the Brokerage Group, the Asset Management Group, and the
Banking Group. There have been no changes in the basis of segmentation or in the basis of measurement of segment profit or loss since last reported. The Brokerage Group no longer includes the entities of Mydiscountbroker and Southwest Clearing as
these entities were dissolved in July 2004. The balances for these entities are included in the balances presented for the three and six-month periods ended and as of December 31, 2003. As of December 31, 2004, May Financial was
dissolved. As a result, the balances for this entity are included in the balances presented for the three and six months ended and as of December 31, 2004 and 2003, but will not be included in future presentations.



The category other consolidated entities includes SWS Group and SWS Insurance.
The three and six-month periods ended and as of December 31, 2003 include the balances of SWS Technologies. As SWS Technologies was dissolved in July 2004, the December 31, 2004 balances do not include balances from this entity. SWS Group
is a holding company that owns various investments, including the investment in USHS common stock. SWS Group held the investment in Knight stock through June 30, 2004. See -Marketable Equity Securities. SWS Insurance facilitates the
sale of insurance and annuities for customers of Southwest Securities and its correspondents. There are no material reconciling adjustments included in this category.



- 18 -



---

##### Table of Contents

|                                                                                     |  |                 |           |   |                      |   |       |              |  |                           |         |  |                            |        |   |  |   |          
|------------------------------------------------------------------------------------ |  | --------------- | --------- | - | -------------------- | - | ----- | ------------ |  | ------------------------- | ------- |  | -------------------------- | ------ | - |  | - | ---------
|(in thousands)                                                                       |  | Brokerage Group |           |   | AssetManagementGroup |   |       | BankingGroup |  | OtherConsolidatedEntities |         |  | ConsolidatedSWS Group,Inc.
|Three months ended December 31, 2004                                                 |  |                 |           |   |                      |   |       |              |  |                           |         |  |                            |        |   |  |   |          
|Net revenues from external sources                                                   |  | $               | 66,413    |   |                      | $ | 86    |              |  | $                         | 14,763  |  | $                          | (30    | ) |  | $ | 81,232   
|Net intersegment revenue (expense)                                                   |  |                 | (754      | ) |                      |   |      |              |  |                           | 910     |  |                            | (156   | ) |  |   |         
|Net interest revenue (expense)                                                       |  |                 | 9,392     |   |                      |   |      |              |  |                           | 11,336  |  |                            | (3     | ) |  |   | 20,725   
|Depreciation and amortization                                                        |  |                 | 1,309     |   |                      |   | 1     |              |  |                           | 171     |  |                            |       |   |  |   | 1,481    
|Income (loss) before income taxes and minority interest in consolidated subsidiaries |  |                 | 5,102     |   |                      |   | (38   | )            |  |                           | 4,765   |  |                            | (2,489 | ) |  |   | 7,340    
|Net income (loss)                                                                    |  |                 | 2,975     |   |                      |   | (25   | )            |  |                           | 3,276   |  |                            | (1,685 | ) |  |   | 4,541    
|Segment assets                                                                       |  |                 | 4,066,138 |   |                      |   | 572   |              |  |                           | 672,029 |  |                            | 21,869 |   |  |   | 4,760,608
|Expenditures for long-lived assets                                                   |  |                 | 559       |   |                      |   |      |              |  |                           | 566     |  |                            | 1      |   |  |   | 1,126    
|                                                                                     |  |                 |           |   |                     
|Three months ended December 31, 2003 (Restated)                                      |  |                 |           |   |                      |   |       |              |  |                           |         |  |                            |        |   |  |   |          
|Net revenues from external sources                                                   |  | $               | 61,708    |   |                      | $ | 228   |              |  | $                         | 11,784  |  | $                          | 363    |   |  | $ | 74,083   
|Net intersegment revenue (expense)                                                   |  |                 | (774      | ) |                      |   |      |              |  |                           | 802     |  |                            | (28    | ) |  |   |         
|Net interest revenue (expense)                                                       |  |                 | 7,118     |   |                      |   |      |              |  |                           | 8,455   |  |                            | (257   | ) |  |   | 15,316   
|Depreciation and amortization                                                        |  |                 | 1,352     |   |                      |   | 1     |              |  |                           | 159     |  |                            | 39     |   |  |   | 1,551    
|Income (loss) before income taxes and minority interest in consolidated subsidiaries |  |                 | 5,116     |   |                      |   | 27    |              |  |                           | 4,347   |  |                            | (2,558 | ) |  |   | 6,932    
|Net income (loss)                                                                    |  |                 | 3,077     |   |                      |   | 18    |              |  |                           | 2,933   |  |                            | (1,662 | ) |  |   | 4,366    
|Segment assets                                                                       |  |                 | 3,970,760 |   |                      |   | 1,637 |              |  |                           | 620,052 |  |                            | 20,230 |   |  |   | 4,612,679
|Expenditures for long-lived assets                                                   |  |                 | 1,548     |   |                      |   | 1     |              |  |                           | 564     |  |                            |       |   |  |   | 2,113    
|                                                                                     |  |                 |           |   |                     
|Six months ended December 31, 2004 (Restated)                                        |  |                 |           |   |                      |   |       |              |  |                           |         |  |                            |        |   |  |   |          
|Net revenues from external sources                                                   |  | $               | 119,002   |   |                      | $ | 234   |              |  | $                         | 27,476  |  | $                          | 19,143 |   |  | $ | 165,855  
|Net intersegment revenue (expense)                                                   |  |                 | (1,501    | ) |                      |   |      |              |  |                           | 1,670   |  |                            | (169   | ) |  |   |         
|Net interest revenue (expense)                                                       |  |                 | 16,678    |   |                      |   |      |              |  |                           | 21,142  |  |                            | (23    | ) |  |   | 37,797   
|Depreciation and amortization                                                        |  |                 | 2,809     |   |                      |   | 3     |              |  |                           | 337     |  |                            |       |   |  |   | 3,149    
|Income (loss) before income taxes and minority interest in consolidated subsidiaries |  |                 | 7,336     |   |                      |   | (33   | )            |  |                           | 9,462   |  |                            | 15,231 |   |  |   | 31,996   
|Net income (loss)                                                                    |  |                 | 4,226     |   |                      |   | (22   | )            |  |                           | 6,399   |  |                            | 9,826  |   |  |   | 20,429   
|Segment assets                                                                       |  |                 | 4,066,138 |   |                      |   | 572   |              |  |                           | 672,029 |  |                            | 21,869 |   |  |   | 4,760,608
|Expenditures for long-lived assets                                                   |  |                 | 1,213     |   |                      |   |      |              |  |                           | 1,021   |  |                            | 1      |   |  |   | 2,235    
|                                                                                     |  |                 |           |   |                     
|Six months ended December 31, 2003 (Restated)                                        |  |                 |           |   |                      |   |       |              |  |                           |         |  |                            |        |   |  |   |          
|Net revenues from external sources                                                   |  | $               | 115,679   |   |                      | $ | 483   |              |  | $                         | 24,182  |  | $                          | 30     |   |  | $ | 140,374  
|Net intersegment revenue (expense)                                                   |  |                 | (1,534    | ) |                      |   |      |              |  |                           | 1,601   |  |                            | (67    | ) |  |   |         
|Net interest revenue (expense)                                                       |  |                 | 13,859    |   |                      |   |      |              |  |                           | 18,191  |  |                            | (500   | ) |  |   | 31,550   
|Depreciation and amortization                                                        |  |                 | 2,622     |   |                      |   | 3     |              |  |                           | 310     |  |                            | 76     |   |  |   | 3,011    
|Income (loss) before income taxes and minority interest in consolidated subsidiaries |  |                 | 4,461     |   |                      |   | 101   |              |  |                           | 9,079   |  |                            | (4,561 | ) |  |   | 9,080    
|Net income (loss)                                                                    |  |                 | 2,531     |   |                      |   | 66    |              |  |                           | 6,067   |  |                            | (2,990 | ) |  |   | 5,674    
|Segment assets                                                                       |  |                 | 3,970,760 |   |                      |   | 1,637 |              |  |                           | 620,052 |  |                            | 20,230 |   |  |   | 4,612,679
|Expenditures for long-lived assets                                                   |  |                 | 2,970     |   |                      |   | 1     |              |  |                           | 829     |  |                            | (256   | ) |  |   | 3,544    



- 19 -



---

##### Table of Contents

On the consolidated statements of income and comprehensive income, minority interest is solely related to the Banking
Group and other comprehensive income (loss) is solely related to SWS Group, which is included in the Other Consolidated Entities category, above.



COMMITMENTS, CONTINGENCIES and GUARANTEES



Commitments and Contingencies. In the general course of its brokerage business and the business of clearing for other brokerage firms, SWS Group and/or its
subsidiaries have been named as defendants in various lawsuits and arbitration proceedings. These claims allege violation of federal and state securities laws. The Bank is also involved in certain claims and legal actions arising in the ordinary
course of business. Management believes that resolution of these claims, other than as described below, will not result in any material adverse effect on SWS consolidated financial position, results of operations or cash flows.



SEC/NYSE Mutual Fund Inquiry.Southwest Securities was the subject of
investigations of improper mutual fund trading alleged to have occurred from October 2002 through September 2003. The inquiries were conducted by the SEC and the NYSE. See discussion in Subsequent Events.



Fraudulent Mortgages.During the first quarter of fiscal 2003, the Bank
provided $3.4 million ($2.2 million after tax impact on earnings) to establish a reserve for fraudulent mortgages purchased from one New York based mortgage bank. Sixteen loans, aggregating approximately $3.4 million were sold twice by the mortgage
bank and the Bank is not receiving payments on these loans. At this time, the likelihood of recovery cannot be estimated.



Venture Capital Fund. SWS has committed $5 million to invest in a limited partnership venture capital fund. As of December 31, 2004, SWS had
contributed $3.5 million of its commitment. Under the terms of the agreement, no more than 30% of the commitment will be drawn in any 12-month period.



Underwriting. Through its participation in underwriting, both corporate and municipal, SWS could expose itself to material risk since the possibility exists
that securities SWS has committed to purchase cannot be sold at the initial offering price. Federal and state securities laws and regulations also affect the activities of underwriters and impose substantial potential liabilities for violations in
connection with sales of securities by underwriters to the public. Total open underwritings at December 31, 2004 were $181,098,000 for public finance. Open underwritings are generally scheduled to be settled within the next 60 days and are
expected to have no material adverse effect on the consolidated financial statements.



Guarantees.



In March 2002, SWS issued a loan guarantee for
FSB Financial for $10,000,000. The guarantee is based on a loan agreement between FSB Financial and the Bank. SWS has agreed to guarantee funds drawn on the loan in excess of $25,000,000, up to a maximum of $35,000,000. At December 31, 2004,
the Bank had loaned $33,450,000 to FSB Financial. As a result of this loan, if FSB Financial defaults on the loan to the Bank, SWS would be liable for $8,450,000 of the total loan outstanding. SWS has not recorded a liability for the guarantee in
its financial statements, as FIN No. 45 Guarantors Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others, an interpretation of SFAS No. 5-Contingencies, SFAS
No. 57-Related Party, and SFAS No. 107-Disclosure of Fair Value of Financial Instruments and rescission of Financial Accounting Standards Board Interpretation No. 34 (FIN 45) requires disclosure only of
guarantees issued between parents and their subsidiaries. In addition to this guarantee, SWS has agreed to participate in FSB Financials $70.2 million line of credit with the Bank, up to $24.0 million.



In connection with the 2002 spin-off of SWS primary asset management subsidiary, the
Westwood Holdings Group, Inc., SWS agreed to indemnify the Westwood Holdings Group, Inc. from and against any and all past and future liabilities or expenses in excess of $500,000 arising from the Richard A.



- 20 -



---

##### Table of Contents

Boykin Jr. Family Trust (Boykin Trust), for which Westwood Trust currently serves as trustee. The Boykin Trust is currently in bankruptcy. SWS
settled litigation with the beneficiaries of the Boykin Trust in May 2002 for $2 million. SWS management believes that the resolution of the remaining issues associated with the Boykin Trust in bankruptcy will not have a material impact on
SWS consolidated financial statements.



The Bank has stand-by letters of
credit primarily issued for assigned notes and real estate. The maximum potential amount of future payments the Bank could be required to make under the letters of credit is $886,000. The recourse provisions of the letters of credit allow the amount
of the letters of credit to become a part of the fully collateralized loans with total repayment. The collateral on these letters of credit consist of assigned notes, real estate, equipment, accounts receivable or furniture and fixtures.



SWS is a member of numerous exchanges and clearinghouses. Under the membership agreements,
members are generally required to guarantee the performance of other members. Additionally, if a member becomes unable to satisfy its obligations to the clearinghouse, other members would be required to meet shortfalls. To mitigate these performance
risks, the exchanges and clearinghouses often require members to post collateral. SWS maximum potential liability under these arrangements cannot be quantified. However, the potential for SWS to be required to make payments under these
arrangements is unlikely. Accordingly, no contingent liability is recorded in the consolidated financial statements for these arrangements.



ACCOUNTING PRONOUNCEMENTS



Financial Accounting Standard No. 123 (revised 2004), Share-Based Payment.In December 2004, FASB issued a revised standard
regarding share-based payments, SFAS No. 123R. This statement establishes standards for the accounting for transactions in which an entity exchanges its equity instruments for goods and services. It also addresses transactions in which an
entity incurs liabilities in exchange for goods or service that are based on the fair value of the entitys equity instruments or that may be settled by the issuance of those equity instruments. This statement focuses primarily on accounting
for transactions in which an entity obtains employee services in share-based payment transactions. The provisions of this statement are effective as of the beginning of the first interim period that begins after June 15, 2005. The effect of
implementation on SWS financial statements for the three and six months ended December 31, 2004 would result in a decrease in net income of $100,000 and $307,000, respectively and a decrease of $0.01 in diluted earnings per share for the
six months ended December 31, 2004. (see -Stock Option and Restricted Stock Plans for additional discussion)



SUBSEQUENT EVENTS



CSS. In January 2005, SWS forgave the $3.5 million loan made in fiscal 2003, converting it to an equity contribution. These investments were made to insure the continued operation of CSS while development of
needed enhancements to the system were built.



Additionally, in January 2005,
SWS did not participate in CSS equity offering because SWS is no longer dependent on CSS for enhancements to the system. SWS has developed many of the functions needed to run the CSS system in-house. Subsequent to the equity offering, which
closed January 28, 2005, SWS will own 13.7% of CSS.



Deferred
Compensation Plan. On November 10, 2004, the shareholders of SWS Group, Inc. approved the 2005 Deferred Compensation Plan (the 2005 Plan), the effective date of which is January 1, 2005. With the approval of the 2005 Plan,
no future deferrals may be made pursuant to the 1999 Deferred Compensation Plan (the 1999 Plan) after the effective date; however, any amounts previously deferred will be paid in accordance with the terms of the 1999 Plan. The 2005



- 21 -



---

##### Table of Contents

Plan is designed to comply with the American Jobs Creation Act of 2004 passed on October 11, 2004 while continuing to allow eligible officers and
employees to defer a portion of certain compensation.



The assets of the 2005
Plan include investments in SWS Group, Inc., Westwood Holdings Group, Inc. (WHG) and company owned life insurance (COLI). Investments in SWS Group, Inc. stock continue to be carried at cost and are held as treasury stock with
an offsetting deferred compensation liability in the equity section of the consolidated statements of financial condition. Investments in WHG stock continue to be carried at market value and recorded as securities owned. Investments in COLI are
carried at the cash surrender value of the insurance policies and recorded in other assets in the consolidated statements of financial condition. As of December 31, 2004, all investments in the 1999 Plan were dissolved, except for the
investments in SWS Group, Inc. and WHG stock. Proceeds from the liquidation were invested in COLI.



SEC/NYSE Mutual Fund Inquiry. In January 2005, Southwest Securities settled enforcement proceedings brought against it by the SEC and the NYSE alleging improper mutual fund trading and lack of appropriate
record retention. In settlement of the actions, Southwest Securities agreed to pay a total of $10 million ($9.3 million after tax) which was fully reserved in fiscal 2004. Additionally, Southwest Securities agreed to engage an independent
consultant to conduct a review of its supervisory, compliance and other policies and procedures designed to detect and prevent violations of federal securities law related to mutual fund late trading and making, keeping and preserving required books
and records.



FSB Financial. Effective January 7, 2005, the Bank
purchased an additional 15% of FSBF at a cost of $83,000 bringing the percentage of ownership to 90%. Also, the Bank purchased an additional 14.7% of FSB Financial at a cost of $4.3 million bringing the percentage of ownership to 88.2%. This created
$2.9 million of goodwill.



|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------



OVERVIEW



SWS Group, Inc. (we, us, SWS, or the Company) is primarily engaged in full-service securities brokerage primarily through
Southwest Securities, Inc. (Southwest Securities), full-service commercial banking through Southwest Securities Bank (the Bank), and asset management. While brokerage and banking revenues are dependent upon trading volumes
and interest rates, which may fluctuate significantly, a large portion of our expenses remain fixed. Consequently, net operating results can vary significantly from period to period. Our business is subject to substantial governmental regulation and
changes in legal, regulatory, accounting, tax and compliance requirements that may have a substantial impact on our business and results of operations. We also face substantial competition in each of our lines of business. See -Forward-Looking
Statements.



We are currently focused on three aspects of our overall
business: growing our clearing business, taking advantage of our prominence in the Southwest to become a nationally recognized full-service regional brokerage firm and growing the Bank.



Brokerage Group



Growth in the U.S. equities market slightly increased in the second quarter of fiscal 2005 due to an increase in investor confidence with the finalization of the
Presidential Election. However, the market did not increase significantly. The Dow Jones Industrial Average increased from 10,453.92 at December 31, 2003 to 10,783.01 at December 31, 2004. Trading volumes overall remained light with
average daily volume on the New York Stock Exchange (NYSE) of 1.41 billion shares for the first half of fiscal 2005 compared to 1.35 billion in the same period last year. Continued improvement in the equity markets is critical to growth
in our clearing and brokerage businesses.



- 22 -



---

##### Table of Contents

The revenues generated by our clearing business are dependent on active markets. The volume of trades we processed in the
first six months of fiscal 2005 was down substantially compared to the same period in the prior year, reflecting significantly lower volumes in the active trading segment of our customer base as one of our high volume trading customers began to
clear its transactions through an affiliate of its parent in the second quarter of fiscal 2005. We expect a stabilization of the number of trades processed for the remainder of 2005 absent any significant changes in market volumes or direction.



Month end margin balances reported by NYSE member firms averaged $191 billion
in the second quarter of fiscal 2005 versus $169 billion in the same period of fiscal 2004. We rely on margin lending to our customers to generate revenue. Sustained improvement in stock prices are necessary to promote growth in margin balances and
to facilitate earnings growth from margin lending to our customers. Our second quarter margin balances averaged $358 million, up 8.5% over the comparable period last year but down 2% from the three-month period ended September 24, 2004.



Stock loan balances are also influenced by the volumes in the market as well
as interest rates. Stock lending balances for the second quarter were up more than 20% over the comparable period last year and were up approximately 21% from September 2004 levels. As markets improve, these balances generally increase subject to
credit limits imposed by our counter-parties and us. We earn an interest spread in this business that is impacted by the overall interest rate environment. As rates rise, we may have an opportunity to widen the interest spread we earn.



The interest rate environment also impacts our fixed income business. In the first six
months of fiscal 2005, the Federal Reserve Board continued to increase the discount rate with the rate rising 125 basis points in the first half of fiscal 2005, which negatively impacted revenues in our fixed income business. The volume of our fixed
income business is driven by spreads to published rates, the direction of rates and economic expectations. Management constantly monitors our exposure to interest rate fluctuations to mitigate risk of loss in volatile interest rate environments.



In evaluating the clearing business, management is focused on growth in
clearing fees as well as increased margin balances and tickets processed. While growth in the number of correspondents is important, margin balances and tickets processed are the key variables used to determine growth in this business.



To realize our goal of becoming a nationally recognized full-service regional brokerage
firm, it is essential to grow the retail brokerage distribution network. This will be accomplished through the hiring of additional registered representatives and the opening of new branch office locations in the Southwest. Opening new branch
offices requires an outlay of capital that may not be immediately offset by revenues, which will negatively impact results of operations until new locations become positive contributors. We are currently focused on filling our existing offices with
producing registered representatives and have no plans to open new branches in the foreseeable future.



Equity capital markets is an integral part of a full-service regional firm. Revenue from this area is cyclical and varies significantly with the vitality of the equity markets. Consequently, investment in personnel
could negatively impact earnings in periods of limited equity capital markets activity.



As our full-service brokerage segment grows, management will be reviewing profitability as well as productivity by registered representatives, transactions processed and deals completed, to measure success in this area.



Our emphasis on the full-service brokerage aspect of our business is expected to diversify
our revenue stream and to enhance areas of our business that have relatively higher margins than our traditional clearing business. In the full-service brokerage section of our business, we retain more of each dollar of commission than in a
traditional clearing arrangement. As the full-service business grows, we expect to be able to take advantage of increased margins.



- 23 -



---

##### Table of Contents

In pursuit of these goals, we closed our May Financial Corporation (May Financial) office in Brighton,
Michigan in October 2004. As a result, we recognized approximately $553,000 in disposal costs in the second quarter of fiscal 2005. May Financials revenues represent 1% of our total consolidated revenues for the six months ended
December 31, 2004. May Financials net loss for the six months ended December 31, 2004 was $591,000.



We completed our conversion to a new electronic brokerage operating system in August of 2002, but continue to upgrade and enhance the core system with investments in
technology. Management continually reviews equipment and communications in an effort to offset some of the costs of software enhancement. Our system was developed by Comprehensive Software Systems, Ltd. (CSS), an entity that is backed by
a consortium of brokerage firms, including Southwest Securities. The development of the system required more time and capital from these brokerage firms than was originally anticipated. While the system is fully functional at SWS, other consortium
members have yet to completely install the system. Decisions by these other firms will impact CSS ability to continue to deliver new modules and enhancements and could impact the cost of technology to us.



Banking Group



A substantial portion of the Banks revenue is generated from the single-family construction loan and single-family mortgage loan
markets. While the Banks purchased mortgage loan program is nationwide, the majority of the Banks other lending is concentrated in the North Texas geographic region. A strong housing market in North Texas is important to growing the
Banks loan portfolio.



Mortgage interest rates remained stable and are
still relatively attractive in the second quarter of fiscal 2005 as compared to the second quarter of fiscal 2004. Because of this attractive interest rate environment, the Bank has concentrated on loan warehousing and additional business from
existing customers. The average balances in the Banks purchased mortgage loan program for the second quarter of 2005, consequently were up 18% and 40% over the average balances in the first quarter of fiscal 2005 and second quarter of fiscal
2004, respectively. In the event mortgage interest rates increase, the Bank could experience lower revenues from these operations. The Bank was able to invest funds in loans in the first six months of fiscal 2005 utilizing approximately $47 million
in excess liquidity resulting in increased interest revenue.



The Bank
continued to diversify its lending base through increased commercial lending, which increased 10% from the comparable quarter last year. Consumer loans were up more than 100% over the comparable quarter last year. In the first quarter of fiscal
2005, the Bank entered the single-family mortgage banking business in the Dallas-Fort Worth and South Texas markets.



SEC/NYSE Mutual Fund Inquiry



In January 2005, Southwest Securities settled enforcement proceedings brought against it by the SEC and the NYSE alleging improper mutual fund trading and lack of
appropriate record retention. In settlement of the actions, Southwest Securities agreed to pay a total of $10 million ($9.3 million after tax) which was fully reserved in fiscal 2004. Additionally, Southwest Securities agreed to engage an
independent consultant to conduct a review of its supervisory, compliance and other policies and procedures designed to detect and prevent violations of federal securities law related to mutual fund late trading and making, keeping and preserving
required books and records.



Regulation



On October 11, 2004, Congress passed the American Jobs Creation Act of 2004 (the
Job Act), which includes numerous provisions that may affect business practices and accounting for income taxes. Management anticipates that there will be no material effect from the Job Act.



- 24 -



---

##### Table of Contents

Events and Transactions



Several material events and transactions impacted the results of operations in the periods presented. A description of the facts and circumstances surrounding these
transactions and the impact on our results are discussed below.



Restatement.In June 1999, we issued 5% Exchangeable Subordinated Notes (Notes), in the form of DARTSSM(or, Derivative Adjustable Ratio SecuritiesSM). The DARTSSMcontained an equity-based derivative designed to hedge changes in the fair value of our investment in Knight Trading Group,
Inc. (Knight) common stock. The embedded derivative was designated as a fair value hedge of our investment in Knight shares, upon adoption of SFAS No. 133.



In fiscal 2005, we determined that our initial and periodic computation of the fair value of the embedded equity option in the
DARTSSMobligation was incorrect. We erroneously calculated the value of the purchased put option component in the
embedded equity collar as a purchased call option. The result of this accounting error was an overstatement of the DARTSSMobligation in the balance sheet and an understatement of income in fiscal 2001 through fiscal 2004. Because the DARTSSMobligation was overstated by $4.8 million at the beginning of fiscal 2005, we recorded $4.8 million in gain on the maturity of the DARTSSMobligation in the first quarter of fiscal 2005 that should have been recorded in previous years. Consequently, we restated our results for the first quarter of fiscal 2005 to eliminate the impact of
the gain. We also restated our prior year financial statements to reflect the proper valuation of the embedded option. This restatement decreased net income in the first quarter of fiscal 2005 by $3,143,000 and increased net income by $110,000 and
$135,000 in the three and six months ended December 31, 2004.



Archipelago. During the second quarter of fiscal 2004, we tendered half of our stake in Archipelago Holding, L.L.C. (Archipelago), an electronic stock exchange, or 303,456 shares of Archipelago common stock. We
recognized a gain of $903,000 (after-tax gain of $587,000). After the tender, we owned 303,456 shares of Archipelago at a cost of zero.



In August 2004, Archipelago declared an approximately 1 for 4.5 reverse stock split. After the split, SWS owned 67,435 shares of Archipelago stock. On August 19,
2004, Archipelago completed an initial public offering of its common stock in which SWS sold 23,714 shares at $10.695 per share, yielding a gain of $254,000 (an after-tax gain of $165,100). After giving effect to the sale, SWS owns 43,721 shares of
Archipelago stock. SWS recorded a gain of $900,000 in the first half of fiscal 2005 from the market appreciation of the remaining Archipelago shares.



Maturity of DARTSSM.The DARTSSMmatured
June 30, 2004, at which time we delivered 373,550 shares of Knight stock to the DARTSSMholders in satisfaction
of our obligation in accordance with the terms of the governing agreements. Delivery of the Knight shares upon maturity of this obligation resulted in a gain of $18,732,000, equal to the difference in the fair value of the Knight stock upon
acquisition and the fair value of the Knight stock on the issuance date of the DARTSSM(i.e. the hedging date). See
-Exchangeable Subordinated Notes in the Notes to the Consolidated Financial Statements.



Investment in Comprehensive Software Systems, Ltd.In 1993, SWS became a part owner of CSS, a software development company formed to develop a new brokerage front and back office system. We initially
acquired a 7.96% interest in CSS and accounted for the investment on the cost basis. Through subsequent investments, our ownership in CSS increased to 25.08% in fiscal 2002. Consequently, we implemented the equity method of accounting prescribed by
APB Opinion No. 18, The Equity Method of Accounting for Investments in Common Stock. We were the first company, and to date the only company, to fully implement the CSS system. We completed our installation of the system in
September 2002. At June 28, 2002, we determined that the investment in CSS and its related goodwill were fully impaired based on an analysis of the projected cash flow from the investment.



- 25 -



---

##### Table of Contents

To facilitate the continued enhancement of the CSS system, we entered into an agreement in December 2002, amended in June
2003, to loan CSS $3,500,000. In December 2003, we agreed to an additional equity investment of $2.9 million, resulting in the purchase of 5.8 million shares of CSS common stock. The purchases were made in equal quarterly installments (two
purchases totaling approximately $1,443,000 were made in fiscals 2004 and 2005) and ultimately resulted in increasing our position in CSS to 30.22%. In January 2005, we forgave the $3.5 million loan made in fiscal 2003, converting it to an equity
contribution. These investments were made to insure the continued operation of CSS while development of needed enhancements to the system were built.



In January 2005, we did not participate in CSS equity offering because we are no longer dependent on CSS for enhancements to the system. We have developed many of
the functions needed to run the CSS system in-house. Subsequent to the equity offering, we will own 13.7% of CSS.



For the three and six-month periods ended December 31, 2004, based on our percentage of ownership, our pro-rata share of CSS losses was $886,000 and
$1,654,000, respectively, which was greater than the $721,000 and $1,443,000, respectively, invested during the three and six months ended December 31, 2004 by $165,000 and $211,000, respectively. From inception of the loan to date, our
pro-rata share of losses of $7,110,000 was greater than the $6,386,000 loaned and invested by $724,000. As a result, there is no recorded equity investment or loan receivable from CSS at December 31, 2004.



USHS.During the December 2003 quarter, we received an additional 91,431 shares
of the common stock of USHS that had been held in escrow under the terms of a sales agreement. The additional shares were issued after no material contingencies were found related to the operations of First Consumer Credit, LLC, a business that the
Bank sold in October 2001. Prior to this transaction, we owned 365,723 of USHS stock. The Bank paid the shares to SWS Group, Inc. in the form of a dividend. The shares were recorded at fair market value resulting in a gain of $1,082,000 (after-tax
gain of $703,000).



RESULTS OF OPERATIONS



Net income for the three and six-month period ended December 31, 2004 was $4,541,000
and $20,429,000, representing an increase in income over the comparable three and six-month periods ended December 31, 2003 of $175,000 and $14,755,000, respectively. The three and six-month periods ended December 31, 2004 contained 63 and
131 trading days, respectively. The comparable periods of fiscal 2004 contained 67 and 130 days, respectively.



Our pretax income was $7,340,000 and $31,996,000 for the three and six months ended December 31, 2004 as compared to $6,932,000 and $9,080,000 for the comparable periods of fiscal 2004.



The following is a summary of increases (decreases) in categories of net revenues and
operating expenses for the three and six-month period ended December 31, 2004 compared to the three and six-month period ended December 31, 2003 (dollars in thousands):



|                                                     |  |                    |        |   |                  |     |    |        |   |        |   |  |     |   
|---------------------------------------------------- |  | ------------------ | ------ | - | ---------------- | --- | -- | ------ | - | ------ | - |  | --- | --
|                                                     |  | Three Months Ended |        |   | Six Months Ended |    
|                                                     |  | Amount             |        |   | %                |     |    | Amount |   |        | % | 
|Net revenues:                                        |  |                    |        |   |                  |     |    |        |   |        |   |  |     |   
|Net revenues from clearing operations                |  | $                  | (1,285 | ) |                  | (26 | )% |        | $ | (2,894 | ) |  | (28 | )%
|Commissions                                          |  |                    | (2,165 | ) |                  | (8  | )  |        |   | (4,798 | ) |  | (10 | ) 
|Net interest                                         |  |                    | 5,409  |   |                  | 35  |    |        |   | 6,247  |   |  | 20  |   
|Investment banking, advisory and administrative fees |  |                    | 557    |   |                  | 9   |    |        |   | 1,359  |   |  | 11  |   
|Net gains on principal transactions                  |  |                    | (2,616 | ) |                  | (43 | )  |        |   | 16,247 |   |  | 171 |   
|Other                                                |  |                    | (1,770 | ) |                  | (26 | )  |        |   | (1,810 | ) |  | (15 | ) 
|                                                     |  |                    |        |   |                  |     |    |        |   |        |   |  |     |   
|                                                     |  |                    | (1,870 | ) |                  | (3  | )  |        |   | 14,351 |   |  | 12  |   
|                                                     |  |                    |        |   |                  |     |    |        |   |        |   |  |     |   



- 26 -



---

##### Table of Contents

|                                                  |  |                    |        |   |                  |     |   |        |   |        |   |  |     |  
|------------------------------------------------- |  | ------------------ | ------ | - | ---------------- | --- | - | ------ | - | ------ | - |  | --- | -
|                                                  |  | Three Months Ended |        |   | Six Months Ended |    
|                                                  |  | Amount             |        |   | %                |     |   | Amount |   |        | % | 
|Operating expenses:                               |  |                    |        |   |                  |     |   |        |   |        |   |  |     |  
|Commissions and other employee compensation       |  |                    | (697   | ) |                  | (2  | ) |        |   | (1,955 | ) |  | (3  | )
|Occupancy, equipment and computer service costs   |  |                    | (465   | ) |                  | (6  | ) |        |   | (985   | ) |  | (7  | )
|Communications                                    |  |                    | (247   | ) |                  | (7  | ) |        |   | (312   | ) |  | (5  | )
|Floor brokerage and clearing organization charges |  |                    | (94    | ) |                  | (6  | ) |        |   | (280   | ) |  | (8  | )
|Advertising and promotional                       |  |                    | 129    |   |                  | 13  |   |        |   | 167    |   |  | 9   |  
|Other                                             |  |                    | (904   | ) |                  | (10 | ) |        |   | (5,200 | ) |  | (27 | )
|                                                  |  |                    |        |   |                  |     |   |        |   |        |   |  |     |  
|                                                  |  |                    | (2,278 | ) |                  | (4  | ) |        |   | (8,565 | ) |  | (7  | )
|                                                  |  |                    |        |   |                  |     |   |        |   |        |   |  |     |  
|Pretax income                                     |  | $                  | 408    |   |                  | 6   | % |        | $ | 22,916 |   |  | 252 | %
|                                                  |  |                    |        |   |                  |     |   |        |   |        |   |  |     |  



Net revenues decreased in the three
months ended December 31, 2004 when compared to the prior year period by 1,870,000. This is primarily a result of decrease in clearing, commissions and trading revenues offset by an increase in net interest revenue. The decrease in clearing
revenue is due to the departure of a significant clearing client at the beginning of the quarter. This customer produced revenue of $996,000 in the December quarter of last year versus $118,000 in the current year quarter. The departure of certain
brokers in the Private Client Group and reduced commissions in the fixed income area were the primary drivers of the decrease in commissions revenue. Trading revenue decreased due to the closing of the Brighton, Michigan office which accounted for
approximately half of the total decrease in trading revenue. Net interest revenue increased due to increases in the margin and stock lending balances as well as an increase in the Banks average loans outstanding.



Net revenues increased for the first half of fiscal 2005 by $14.4 million. The largest
components of the increase were in net interest revenue and net gains on principal transactions, which were up $6.2 million and $16.2 million, respectively. Net interest revenue increased due to increases in margin and stock lending balances as well
as an increase in the Banks average loans outstanding and a decrease in average interest bearing liabilities. The increase in net gains on principal transactions is due primarily to the $18.7 million gain attributable to the DARTSSMmaturity.



Operating expenses decreased $2.3 million and $8.6 million for the three and six months ended December 31, 2004, respectively. The largest decreases were in
commissions and other employee compensation, occupancy and equipment and other expenses for the three and six month periods. The decrease in commissions and other employee compensation is due primarily to decreases in commissions and incentive
compensation resulting from reduced business line profitability. The decrease in occupancy and equipment is due to the maturity of our capital lease obligations and the expiration of several operating leases for which we either purchased or returned
the equipment. The decrease in other expenses for the six month period was due primarily to a decrease in legal expenses from the resolution of cases open at the end of the same period last year, a decrease in other tax expenses, a decrease in fees
paid to regulators and the release of reserves related to Southwest Clearing Corporation (Southwest Clearing), which was dissolved in July 2004. The decrease in other expenses for the three month period was due primarily to a decrease in
fees paid to regulators.



Net Revenues from Clearing
Operations.Net revenues from clearing decreased $1.3 million and $2.9 million, respectively, when compared to the three and six months ended December 31, 2003. Net clearing revenues decreased due to the departure of a
significant clearing client, which led to a reduction in the tickets processed in the December 2004 quarter. We processed 2,421,960 and 7,292,442 in the three and six month periods ended December 31, 2004 compared to the 7,147,107 and
16,203,080 in the same periods last year. Revenue per ticket, however, increased 119% and 60% for the three and six-month periods in fiscal 2005 compared to the same period last year due to



- 27 -



---

##### Table of Contents

changes in the mix of clearing transactions. Revenue per transaction was $1.54 and $1.01 for the three and six month periods of fiscal 2005 versus $0.70 and
$0.63 for the comparable periods of fiscal 2004. Correspondent count at December 31, 2004 was 221 verses 232 at December 31, 2003.



Commissions.Commission revenue decreased 8% and 10%, respectively, for the three and six-month periods ended December 31, 2004 compared to the
three and six-month periods ended December 31, 2003. The largest decreases were recorded in the Private Client Group and Fixed Income Sales & Trading. The decreases were offset by increases in commission revenue from SWS Financial and
Portfolio Trading. Continued economic uncertainty and the departure of certain brokers led to the decrease in Private Client Group revenues and rising interest rates contributed to the reduction in fixed income commissions. The increase in Portfolio
Trading for the three and six months ended December 31, 2004 when compared to the three and six months ended December 31, 2003 was due to a large portfolio rebalancing from one customer in October 2004. Additionally, Portfolio Trading
increased its customer base and signed a new customer as a result of cross-selling with Institutional Equity Sales. Commission revenue by type of representative is as follows (dollars in thousands):



|                              |  |                  |        |                    |   |                  |  |                  |        |            |   |            |  |     |  |    
|----------------------------- |  | ---------------- | ------ | ------------------ | - | ---------------- |  | ---------------- | ------ | ---------- | - | ---------- |  | --- |  | ---
|                              |  | ThreeMonthsEnded |        | Three Months Ended |   | Six Months Ended |  | Six Months Ended |        | No. ofReps |   | No. ofReps
|                              |  | December 31,     |        | December 31,       |   | December 31,    
|                              |  | 2004             |        | 2003               |   | 2004             |  | 2003             |        | 2004       |   | 2003      
|Southwest Securities brokers: |  |                  |        |                    |   |                  |  |                  |        |            |   |            |  |     |  |    
|Private Client Group          |  | $                | 5,986  |                    | $ | 7,986            |  | $                | 10,639 |            | $ | 14,544     |  | 91  |  | 93 
|Fixed Income Sales & Trading  |  |                  | 6,855  |                    |   | 9,058            |  |                  | 12,716 |            |   | 15,984     |  | 39  |  | 34 
|Institutional Equity Sales    |  |                  | 2,329  |                    |   | 2,910            |  |                  | 4,192  |            |   | 5,044      |  | 10  |  | 11 
|SWS Financial                 |  |                  |        |                    |   |                  |  |                  |        |            |   |            |  |     |  |    
|Representatives               |  |                  | 5,761  |                    |   | 5,028            |  |                  | 10,514 |            |   | 9,682      |  | 381 |  | 400
|Portfolio Trading             |  |                  | 3,199  |                    |   | 1,355            |  |                  | 5,054  |            |   | 2,831      |  |     |  |    
|Other                         |  |                  | 174    |                    |   | 132              |  |                  | 414    |            |   | 242        |  |     |  |    
|                              |  |                  |        |                    |   |                  |  |                  |        |            |   |            |  |     |  |    
|                              |  | $                | 24,304 |                    | $ | 26,469           |  | $                | 43,529 |            | $ | 48,327     |  |     |  |    
|                              |  |                  |        |                    |   |                  |  |                  |        |            |   |            |  |     |  |    



Net Interest Income.Net
interest income from the Brokerage Group is dependent upon the level of customer and stock loan balances as well as the spread between the rates we earn on those assets compared with the cost of funds. Net interest is the primary source of income
for the Bank and represents the amount by which interest and fees generated by earning assets exceed the cost of funds, primarily interest paid to the Banks depositors on interest-bearing accounts.



- 28 -



---

##### Table of Contents

The components of interest earnings are as follows for the three and six-month periods ended December 31, 2004 and
2003 (in thousands):



|                                          |  |                                |        |                              |   |        |  |      |        |  |   |       
|----------------------------------------- |  | ------------------------------ | ------ | ---------------------------- | - | ------ |  | ---- | ------ |  | - | ------
|                                          |  | Three Months EndedDecember 31, |        | Six Months EndedDecember 31,
|                                          |  | 2004                           |        | 2003                         |   | 2004   |  | 2003
|Interest revenue:                         |  |                                |        |                              |   |        |  |      |        |  |   |       
|Customer margin accounts                  |  | $                              | 5,511  |                              | $ | 4,411  |  | $    | 10,093 |  | $ | 7,975 
|Assets segregated for regulatory purposes |  |                                | 1,793  |                              |   | 1,161  |  |      | 3,076  |  |   | 2,359 
|Stock borrowed                            |  |                                | 15,659 |                              |   | 6,914  |  |      | 24,681 |  |   | 13,603
|Bank loans                                |  |                                | 13,949 |                              |   | 10,103 |  |      | 25,816 |  |   | 21,877
|Other                                     |  |                                | 1,255  |                              |   | 1,150  |  |      | 1,853  |  |   | 2,328 
|                                          |  |                                |        |                              |   |        |  |      |        |  |   |       
|                                          |  | $                              | 38,167 |                              | $ | 23,739 |  | $    | 65,519 |  | $ | 48,142
|                                          |  |                                |        |                              |   |        |  |      |        |  |   |       
|Interest expense:                         |  |                                |        |                              |   |        |  |      |        |  |   |       
|Customer funds on deposit                 |  | $                              | 1,757  |                              | $ | 767    |  | $    | 2,823  |  | $ | 1,584 
|Stock loaned                              |  |                                | 12,440 |                              |   | 5,092  |  |      | 19,099 |  |   | 9,483 
|Bank deposits                             |  |                                | 1,837  |                              |   | 1,606  |  |      | 3,335  |  |   | 3,528 
|Federal Home Loan Bank advances           |  |                                | 374    |                              |   | 258    |  |      | 759    |  |   | 509   
|Notes Payable                             |  |                                | 619    |                              |   | 141    |  |      | 952    |  |   | 225   
|Other                                     |  |                                | 415    |                              |   | 559    |  |      | 754    |  |   | 1,263 
|                                          |  |                                |        |                              |   |        |  |      |        |  |   |       
|                                          |  |                                | 17,442 |                              |   | 8,423  |  |      | 27,722 |  |   | 16,592
|                                          |  |                                |        |                              |   |        |  |      |        |  |   |       
|Net interest                              |  | $                              | 20,725 |                              | $ | 15,316 |  | $    | 37,797 |  | $ | 31,550
|                                          |  |                                |        |                              |   |        |  |      |        |  |   |       



Brokerage
Group:For the three and six months ended December 31, 2004, net interest income from the Brokerage Group accounted for approximately 15% and 12%, respectively, of our net revenue. Average balances of interest-earning assets
and interest-bearing liabilities are as follows (in thousands):



|                                          |  |                                 |           |                               |   |           |  |      |           |  |   |          
|----------------------------------------- |  | ------------------------------- | --------- | ----------------------------- | - | --------- |  | ---- | --------- |  | - | ---------
|                                          |  | Three Months Ended December 31, |           | Six Months Ended December 31,
|                                          |  | 2004                            |           | 2003                          |   | 2004      |  | 2003
|Average interest-earning assets:          |  |                                 |           |                               |   |           |  |      |           |  |   |          
|Customer margin balances                  |  | $                               | 358,000   |                               | $ | 330,000   |  | $    | 362,000   |  | $ | 305,000  
|Assets segregated for regulatory purposes |  |                                 | 369,000   |                               |   | 440,000   |  |      | 374,000   |  |   | 463,000  
|Stock borrowed                            |  |                                 | 3,412,000 |                               |   | 2,799,000 |  |      | 3,129,000 |  |   | 2,785,000
|                                          |  |                                 |           |                              
|Average interest-bearing liabilities:     |  |                                 |           |                               |   |           |  |      |           |  |   |          
|Customer funds on deposit                 |  |                                 | 595,000   |                               |   | 577,000   |  |      | 601,000   |  |   | 597,000  
|Stock loaned                              |  |                                 | 3,315,000 |                               |   | 2,765,000 |  |      | 3,030,000 |  |   | 2,727,000



Net interest revenue from customer
balances increased 11% for the three months ended December 31, 2004 over the second quarter of fiscal 2004 due primarily to the increase in average margin balances of $28 million. The increase in net interest revenue generated from securities
lending activities for the quarter of 77% is due to increases in the average balances of $613 million for stock borrowed, as well as an increase in the net interest spread of 7 basis points. The type of securities borrowed or loaned and the interest
rate environment influence the spread earned in this business.



Interest
revenue from assets segregated for regulatory purposes increased even though average balances decreased as the average interest rate earned on these investment for the second quarter of



- 29 -



---

##### Table of Contents

fiscal 2004 was 0.97% while the average interest rate earned on these investment for the second quarter of fiscal 2005 was 1.81%.



For the six-month period, there was an increase of 24% in net interest revenue from customer
balances, due to an increase in average margin balances of $57 million. Net interest revenue generated from securities lending activities increased 35% for the six months of fiscal 2005 versus fiscal 2004 due to increased balances and change in the
spread.



Banking Group:Net interest
revenue generated by the Bank accounted for approximately 18% and 15% of net revenue in the three and six-month periods ended December 31, 2004. At the Bank, changes in net interest revenue are generally attributable to the timing of loan
payoffs and volume. Changes in net interest revenue are also a result of average balance changes and changes in the overall interest rate environment.



The following table sets forth an analysis of the Banks net interest income by each major category of interest-earning assets and interest-bearing liabilities for
the three and six-month periods ended December 31, 2004 and 2003 (dollars in thousands):



|                                      |  |                    |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|------------------------------------- |  | ------------------ | ------- | ---------------------- | ----------------- | ---------- |  | ---- | -------------- |  | ---------------------- | ------- | ---------- | - | ------ |  | ---- | -
|                                      |  | Three Months Ended |        
|                                      |  | December 31, 2004  |         |                        | December 31, 2003 |           
|                                      |  | AverageBalance     |         | InterestIncome/Expense |                   | Yield/Rate |  |      | AverageBalance |  | InterestIncome/Expense |         | Yield/Rate |  
|Assets:                               |  |                    |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|Interest-earning assets:              |  |                    |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|Real estate  mortgage                |  | $                  | 153,637 |                        | $                 | 2,425      |  | 6.3  | %              |  | $                      | 110,126 |            | $ | 1,695  |  | 6.1  | %
|Real estate  construction            |  |                    | 115,053 |                        |                   | 2,053      |  | 7.1  |                |  |                        | 92,676  |            |   | 1,344  |  | 5.8  |  
|Commercial                            |  |                    | 192,095 |                        |                   | 3,574      |  | 7.4  |                |  |                        | 174,248 |            |   | 2,937  |  | 6.7  |  
|Individual                            |  |                    | 90,819  |                        |                   | 4,867      |  | 21.3 |                |  |                        | 49,083  |            |   | 3,569  |  | 28.9 |  
|Land                                  |  |                    | 54,732  |                        |                   | 1,030      |  | 7.5  |                |  |                        | 38,832  |            |   | 558    |  | 5.7  |  
|Investments                           |  |                    | 14,920  |                        |                   | 61         |  | 1.6  |                |  |                        | 141,794 |            |   | 337    |  | 1.0  |  
|                                      |  |                    |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|                                      |  |                    | 621,256 |                        | $                 | 14,010     |  | 9.0  | %              |  |                        | 606,759 |            | $ | 10,440 |  | 6.8  | %
|Noninterest-earning assets:           |  |                    |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|Cash and due from banks               |  |                    | 8,280   |                        |                   |            |  |      |                |  |                        | 40,981  |            |   |        |  |      |  
|Other assets                          |  |                    | 12,849  |                        |                   |            |  |      |                |  |                        | 9,980   |            |   |        |  |      |  
|                                      |  |                    |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|                                      |  | $                  | 642,385 |                        |                   |            |  |      |                |  | $                      | 657,720 |            |   |        |  |      |  
|                                      |  |                    |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|Liabilities and Stockholders Equity: |  |                    |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|Interest-bearing liabilities:         |  |                    |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|Certificates of deposit               |  | $                  | 105,889 |                        | $                 | 862        |  | 3.2  | %              |  | $                      | 158,259 |            | $ | 1,155  |  | 2.9  | %
|Money market accounts                 |  |                    | 15,361  |                        |                   | 38         |  | 1.0  |                |  |                        | 17,085  |            |   | 33     |  | 0.8  |  
|Interest-bearing demand accounts      |  |                    | 54,691  |                        |                   | 120        |  | 0.9  |                |  |                        | 361,435 |            |   | 416    |  | 0.5  |  
|Savings accounts                      |  |                    | 297,208 |                        |                   | 817        |  | 1.1  |                |  |                        | 5,035   |            |   | 2      |  | 0.1  |  
|Federal Home Loan Bank advances       |  |                    | 36,278  |                        |                   | 374        |  | 4.1  |                |  |                        | 18,427  |            |   | 258    |  | 5.6  |  
|Notes payable                         |  |                    | 36,637  |                        |                   | 619        |  | 6.7  |                |  |                        | 9,100   |            |   | 141    |  | 6.2  |  
|                                      |  |                    |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|                                      |  |                    | 546,064 |                        |                   | 2,830      |  | 2.1  | %              |  |                        | 569,341 |            |   | 2,005  |  | 1.4  | %
|Noninterest-bearing liabilities:      |  |                    |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|Non interest-bearing demand accounts  |  |                    | 28,015  |                        |                   |            |  |      |                |  |                        | 24,725  |            |   |        |  |      |  
|Other liabilities                     |  |                    | 6,364   |                        |                   |            |  |      |                |  |                        | 7,377   |            |   |        |  |      |  
|                                      |  |                    |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|                                      |  |                    | 580,443 |                        |                   |            |  |      |                |  |                        | 601,443 |            |   |        |  |      |  
|Stockholders equity                  |  |                    | 61,942  |                        |                   |            |  |      |                |  |                        | 56,277  |            |   |        |  |      |  
|                                      |  |                    |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|                                      |  | $                  | 642,385 |                        |                   |            |  |      |                |  | $                      | 657,720 |            |   |        |  |      |  
|                                      |  |                    |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|                                      |  |                    |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|Net interest income                   |  |                    |         |                        | $                 | 11,180     |  |      |                |  |                        |         |            | $ | 8,435  |  |      |  
|                                      |  |                    |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|Net yield on interest-earning assets  |  |                    |         |                        |                   |            |  | 7.1  | %              |  |                        |         |            |   |        |  | 5.5  | %
|                                      |  |                    |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  



- 30 -



---

##### Table of Contents

|                                      |  |                   |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|------------------------------------- |  | ----------------- | ------- | ---------------------- | ----------------- | ---------- |  | ---- | -------------- |  | ---------------------- | ------- | ---------- | - | ------ |  | ---- | -
|                                      |  | Six Months Ended  |        
|                                      |  | December 31, 2004 |         |                        | December 31, 2003 |           
|                                      |  | AverageBalance    |         | InterestIncome/Expense |                   | Yield/Rate |  |      | AverageBalance |  | InterestIncome/Expense |         | Yield/Rate |  
|Assets:                               |  |                   |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|Interest-earning assets:              |  |                   |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|Real estate  mortgage                |  | $                 | 148,923 |                        | $                 | 4,580      |  | 6.1  | %              |  | $                      | 164,121 |            | $ | 5,036  |  | 6.1  | %
|Real estate  construction            |  |                   | 113,450 |                        |                   | 3,909      |  | 6.8  |                |  |                        | 93,329  |            |   | 2,874  |  | 6.2  |  
|Commercial                            |  |                   | 189,297 |                        |                   | 6,991      |  | 7.3  |                |  |                        | 168,132 |            |   | 5,819  |  | 6.9  |  
|Individual                            |  |                   | 80,989  |                        |                   | 8,438      |  | 20.7 |                |  |                        | 47,303  |            |   | 7,008  |  | 29.6 |  
|Land                                  |  |                   | 51,860  |                        |                   | 1,898      |  | 7.3  |                |  |                        | 39,450  |            |   | 1,140  |  | 5.8  |  
|Investments                           |  |                   | 29,777  |                        |                   | 204        |  | 1.4  |                |  |                        | 117,040 |            |   | 576    |  | 1.0  |  
|                                      |  |                   |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|                                      |  |                   | 614,296 |                        | $                 | 26,020     |  | 8.4  | %              |  |                        | 629,375 |            | $ | 22,453 |  | 7.1  | %
|Noninterest-earning assets:           |  |                   |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|Cash and due from banks               |  |                   | 8,102   |                        |                   |            |  |      |                |  |                        | 43,578  |            |   |        |  |      |  
|Other assets                          |  |                   | 12,481  |                        |                   |            |  |      |                |  |                        | 10,961  |            |   |        |  |      |  
|                                      |  |                   |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|                                      |  | $                 | 634,879 |                        |                   |            |  |      |                |  | $                      | 683,914 |            |   |        |  |      |  
|                                      |  |                   |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|Liabilities and Stockholders Equity: |  |                   |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|Interest-bearing liabilities:         |  |                   |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|Certificates of deposit               |  | $                 | 108,204 |                        | $                 | 1,732      |  | 3.2  | %              |  | $                      | 181,909 |            | $ | 2,624  |  | 2.9  | %
|Money market accounts                 |  |                   | 16,150  |                        |                   | 71         |  | 0.9  |                |  |                        | 17,386  |            |   | 69     |  | 0.8  |  
|Interest-bearing demand accounts      |  |                   | 54,410  |                        |                   | 197        |  | 0.7  |                |  |                        | 361,491 |            |   | 831    |  | 0.5  |  
|Savings accounts                      |  |                   | 296,119 |                        |                   | 1,335      |  | 0.9  |                |  |                        | 3,163   |            |   | 4      |  | 0.2  |  
|Federal Home Loan Bank advances       |  |                   | 36,060  |                        |                   | 759        |  | 4.2  |                |  |                        | 23,310  |            |   | 509    |  | 4.4  |  
|Notes payable                         |  |                   | 29,443  |                        |                   | 952        |  | 6.4  |                |  |                        | 6,942   |            |   | 225    |  | 6.5  |  
|                                      |  |                   |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|                                      |  |                   | 540,386 |                        |                   | 5,046      |  | 1.9  | %              |  |                        | 594,201 |            |   | 4,262  |  | 1.4  | %
|Noninterest-bearing liabilities:      |  |                   |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|Non interest-bearing demand accounts  |  |                   | 27,220  |                        |                   |            |  |      |                |  |                        | 25,246  |            |   |        |  |      |  
|Other liabilities                     |  |                   | 6,090   |                        |                   |            |  |      |                |  |                        | 9,198   |            |   |        |  |      |  
|                                      |  |                   |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|                                      |  |                   | 573,696 |                        |                   |            |  |      |                |  |                        | 628,645 |            |   |        |  |      |  
|Stockholders equity                  |  |                   | 61,183  |                        |                   |            |  |      |                |  |                        | 55,269  |            |   |        |  |      |  
|                                      |  |                   |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|                                      |  | $                 | 634,879 |                        |                   |            |  |      |                |  | $                      | 683,914 |            |   |        |  |      |  
|                                      |  |                   |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|                                      |  |                   |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|Net interest income                   |  |                   |         |                        | $                 | 20,974     |  |      |                |  |                        |         |            | $ | 18,191 |  |      |  
|                                      |  |                   |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  
|Net yield on interest-earning assets  |  |                   |         |                        |                   |            |  | 6.8  | %              |  |                        |         |            |   |        |  | 5.7  | %
|                                      |  |                   |         |                        |                   |            |  |      |                |  |                        |         |            |   |        |  |      |  



Interest rate trends, changes in the
economy and the scheduled maturities and interest rate sensitivity of the loan portfolios and deposits affect the spreads earned by the Bank.



- 31 -



---

##### Table of Contents

The following table sets forth a summary of the changes in the Banks interest earned and interest paid resulting
from changes in volume and rate (in thousands):



|                                 |  |                                                        |        |   |               |      |        |   |     |   |        |   |  |   |        |  
|-------------------------------- |  | ------------------------------------------------------ | ------ | - | ------------- | ---- | ------ | - | --- | - | ------ | - |  | - | ------ | -
|                                 |  | Three months ended Fiscal 2005 compared to Fiscal 2004 |       
|                                 |  | Total Change                                           |        |   | Attributed to |     
|                                 |  |                                                        | Volume |   |               | Rate |        |   | Mix |  
|Interest income:                 |  |                                                        |        |   |               |      |        |   |     |   |        |   |  |   |        |  
|Real estate - mortgage           |  | $                                                      | 730    |   |               | $    | 669    |   |     | $ | 44     |   |  | $ | 17     |  
|Real estate - construction       |  |                                                        | 709    |   |               |      | 325    |   |     |   | 309    |   |  |   | 75     |  
|Commercial                       |  |                                                        | 637    |   |               |      | 301    |   |     |   | 305    |   |  |   | 31     |  
|Individual                       |  |                                                        | 1,298  |   |               |      | 3,035  |   |     |   | (939   | ) |  |   | (798   | )
|Land                             |  |                                                        | 472    |   |               |      | 228    |   |     |   | 173    |   |  |   | 71     |  
|Investments                      |  |                                                        | (276   | ) |               |      | (293   | ) |     |   | 164    |   |  |   | (147   | )
|                                 |  |                                                        |        |   |               |      |        |   |     |   |        |   |  |   |        |  
|                                 |  | $                                                      | 3,570  |   |               | $    | 4,265  |   |     | $ | 56     |   |  | $ | (751   | )
|                                 |  |                                                        |        |   |               |      |        |   |     |   |        |   |  |   |        |  
|Interest expense:                |  |                                                        |        |   |               |      |        |   |     |   |        |   |  |   |        |  
|Certificates of deposit          |  | $                                                      | (293   | ) |               | $    | (383   | ) |     | $ | 134    |   |  | $ | (44    | )
|Money market accounts            |  |                                                        | 5      |   |               |      | (3     | ) |     |   | 9      |   |  |   | (1     | )
|Interest-bearing demand accounts |  |                                                        | (296   | ) |               |      | (353   | ) |     |   | 378    |   |  |   | (321   | )
|Savings accounts                 |  |                                                        | 815    |   |               |      | 94     |   |     |   | 12     |   |  |   | 709    |  
|Federal Home Loan Bank advances  |  |                                                        | 116    |   |               |      | 215    |   |     |   | (61    | ) |  |   | (38    | )
|Notes payable                    |  |                                                        | 478    |   |               |      | 429    |   |     |   | 12     |   |  |   | 37     |  
|                                 |  |                                                        |        |   |               |      |        |   |     |   |        |   |  |   |        |  
|                                 |  |                                                        | 825    |   |               |      | (1     | ) |     |   | 484    |   |  |   | 342    |  
|                                 |  |                                                        |        |   |               |      |        |   |     |   |        |   |  |   |        |  
|Net interest income              |  | $                                                      | 2,745  |   |               | $    | 4,266  |   |     | $ | (428   | ) |  | $ | (1,093 | )
|                                 |  |                                                        |        |   |               |      |        |   |     |   |        |   |  |   |        |  
|                                 | 
|                                 |  | Six months ended Fiscal 2005 compared to Fiscal 2004   |       
|                                 |  | Total Change                                           |        |   | Attributed to |     
|                                 |  |                                                        | Volume |   |               | Rate |        |   | Mix |  
|Interest income:                 |  |                                                        |        |   |               |      |        |   |     |   |        |   |  |   |        |  
|Real estate - mortgage           |  | $                                                      | (456   | ) |               | $    | (466   | ) |     | $ | 11     |   |  | $ | (1     | )
|Real estate - construction       |  |                                                        | 1,035  |   |               |      | 619    |   |     |   | 342    |   |  |   | 74     |  
|Commercial                       |  |                                                        | 1,172  |   |               |      | 733    |   |     |   | 390    |   |  |   | 49     |  
|Individual                       |  |                                                        | 1,430  |   |               |      | 4,991  |   |     |   | (2,080 | ) |  |   | (1,481 | )
|Land                             |  |                                                        | 758    |   |               |      | 360    |   |     |   | 303    |   |  |   | 95     |  
|Investments                      |  |                                                        | (372   | ) |               |      | (421   | ) |     |   | 196    |   |  |   | (147   | )
|                                 |  |                                                        |        |   |               |      |        |   |     |   |        |   |  |   |        |  
|                                 |  | $                                                      | 3,567  |   |               | $    | 5,816  |   |     | $ | (838   | ) |  | $ | (1,411 | )
|                                 |  |                                                        |        |   |               |      |        |   |     |   |        |   |  |   |        |  
|Interest expense:                |  |                                                        |        |   |               |      |        |   |     |   |        |   |  |   |        |  
|Certificates of deposit          |  | $                                                      | (892   | ) |               | $    | (1,063 | ) |     | $ | 288    |   |  | $ | (117   | )
|Money market accounts            |  |                                                        | 2      |   |               |      | (5     | ) |     |   | 7      |   |  |   | __     |  
|Interest-bearing demand accounts |  |                                                        | (634   | ) |               |      | (706   | ) |     |   | 480    |   |  |   | (408   | )
|Savings accounts                 |  |                                                        | 1,331  |   |               |      | 322    |   |     |   | 11     |   |  |   | 998    |  
|Federal Home Loan Bank advances  |  |                                                        | 250    |   |               |      | 413    |   |     |   | (65    | ) |  |   | (98    | )
|Notes payable                    |  |                                                        | 727    |   |               |      | 730    |   |     |   | (1     | ) |  |   | (2     | )
|                                 |  |                                                        |        |   |               |      |        |   |     |   |        |   |  |   |        |  
|                                 |  |                                                        | 784    |   |               |      | (309   | ) |     |   | 720    |   |  |   | 373    |  
|                                 |  |                                                        |        |   |               |      |        |   |     |   |        |   |  |   |        |  
|Net interest income              |  | $                                                      | 2,783  |   |               | $    | 6,125  |   |     | $ | (1,558 | ) |  | $ | (1,784 | )
|                                 |  |                                                        |        |   |               |      |        |   |     |   |        |   |  |   |        |  



Investment Banking, Advisory and
Administrative Fees.Investment banking, advisory and administrative fees include revenue generated by the Asset Management Group, as well as revenue derived from underwriting or distribution of corporate and municipal securities,
unit trusts and money market and other mutual funds. The primary reasons for the increase of $557,000 for the second quarter of fiscal 2005 over the second quarter of fiscal 2004 were increases in managed accounts and advisory fees, public finance
fees (due to an increase in the number of transactions), money market fees and other investment banking, advisory and administrative fees. The increase in



- 32 -



---

##### Table of Contents

other fees is due to the collection of IRA fees in calendar 2004. These fees were not collected in calendar 2003. These increases were offset by decreases in
corporate finance and fixed income fees.



The primary reasons for the increase
of $1,359,000 for the six-month period of fiscal 2005 over the comparable period in the prior year are an increase in managed accounts and advisory fees of $621,000, fixed income related fees of $391,000 and other investment banking, advisory and
administrative fees of $373,000.



Average assets under management by the Asset
Management Group were $713,000,000 and $927,000,000 at December 31, 2004 and 2003, respectively.



Net Gains on Principal Transactions.The decrease in net gains on principal transactions of $2.6 million for the three-months ended December 31, 2004 versus December 31, 2003 was due primarily
to decreases in fixed income and equity trading gains. The decrease in equity trading was primarily from the closing of the May Financial office in Brighton, Michigan resulting in a $1.4 million reduction in revenues. The fixed income trading
decline was due to the rising interest rate environment.



The increase in net
gains on principal transactions of $16.2 million for the six months ended December 31, 2004 is primarily due to the $18.7 million recognized upon the maturity of the DARTSSM, which represents the difference between the fair value of the Knight stock upon acquisition and the Knight stock on the hedging date. The gain on the
DARTSSMtransaction was offset by the closure of May Financial, which resulted in a $2.3 million reduction in
trading revenues.



Other Revenue. Other revenue decreased
approximately $1.8 million for both the three and six-month periods ended December 31, 2004 compared to the three and six-month periods ended December 31, 2003. The decrease for the three-month period is primarily due to the receipt of
USHS stock in October of 2003 that resulted in a gain of $1.1 million and the tender of half our stake in Archipelago that resulted in a gain of $903,000. These did not occur in 2004. The decrease was also due to the $1.3 million decrease from fees
collected from customers for regulatory fee reimbursement. The decrease was offset by increased revenues from insurance products and other operating revenues of $630,000. The remainder of the offset was due to gains on the fluctuation in market
value of assets held in SWS deferred compensation plan, reduced repurchase losses at the Bank and miscellaneous bank fees.



The decrease for the six-month period is due primarily to the decrease from fees collected from customers for regulatory fee reimbursement of $3.0 million, offset by
increased fees received from insurance products and miscellaneous bank fees.



Commissions and Other Employee Compensation.Commissions and other employee compensation is generally the most significant expense on our Consolidated Statements of Income and Comprehensive Income. The commission portion is
variable in nature based on the level of operating revenues, earnings and the number of registered representatives employed. Overall, commissions and other employee compensation decreased $0.7 million and $2.0 million for the quarter and
year-to-date over the comparable period in fiscal 2004. Both decreases were due to the variable component of compensation as revenue-producing employees generated lower levels of commission revenue. Commission expense was down $1.0 million for the
three-month period and $1.7 million for the six-month period. We also experienced a decrease of $0.3 million for the three-month period and $1.2 million in the six-month period in incentive compensation due to reduced business line profitability.
These decreases were offset by a $0.6 million increase for the three-month period and $1.0 million increase in the six-month period in salaries.



Occupancy, Equipment and Computer Services.The decrease in the three and six-month periods ended December 31, 2004 from the comparable period in the
prior year period is primarily due to a decrease in equipment rental costs. After the completion of the conversion of our brokerage operating system, we had reduced need for technology equipment. Additionally, as existing



- 33 -



---

##### Table of Contents

technology leases expired, we began purchasing equipment rather than leasing, which reduced the overall cost of ownership to us. This decrease was offset by
an increase in depreciation expense for the equipment purchased. Also contributing to the decrease was the completion of our capital lease obligations in the prior quarter, reducing depreciation expense.



Communications.The decreases in communication expense for the three and
six-month periods of fiscal 2005 were $200,000 and $300,000, respectively, compared to the same periods of last fiscal year. These decreases are due substantially to the closing of the May Financial office in Brighton, Michigan.



Advertising and promotional.The increase in advertising and promotional
expense for the three and six-month periods of fiscal 2005 was $130,000 and $170,000, respectively, compared to the same periods of last fiscal year. The increases reflect the additional cost of recruiting, primarily for the Private Client Group.



Other Expense.The decrease in other expenses of $904,000
for the second quarter of fiscal 2005 when compared to the same period in fiscal 2004 was due to a reduction in our NASD trade activity fee and legal fees of $1 million, a decrease of $1.3 million for fees paid to regulators offset by increased loan
loss provisions at FSB Financial of $800,000 and $400,000 of consulting fees primarily for Sarbanes-Oxley Section 404 compliance. Contributing to the offset is the $169,000 reclassified in fiscal 2004 from other comprehensive income under SFAS
No. 133. With the maturity of the DARTSSM, no amounts were reclassified in fiscal 2005.



The decrease in other expense for the six months period ended December 31, 2004 was $5.2
million compared to the same period of last fiscal year. The decrease was due to a reduction in our NASD trade activity fee and legal fees of $1.6 million, as well as a $3.0 decrease for fees paid to regulators offset by increased loan loss
provisions primarily at FSB Financial of $200,000 and $400,000 of consulting fees primarily for Sarbanes-Oxley Section 404 compliance. Contributing to the offset is the $207,000 reclassified in fiscal 2004 from other comprehensive income under
SFAS No. 133. With the maturity of the DARTSSM, no amounts were reclassified in fiscal 2005. Additionally, there was
a decrease in other taxes of $0.8 million. We finalized a state gross receipts tax refund claim of approximately $200,000 and released related accruals. Finally, we had a decrease of $0.6 million in other expenses related to the release of reserves
and professional services no longer needed for Southwest Clearing, which was dissolved in July 2004.



FINANCIAL CONDITION



Loans and
Allowance for Probable Loan Losses. The Bank grants loans to customers primarily within the Dallas-Fort Worth, Texas metropolitan area. The Bank also purchases loans, in the ordinary course of business, which have been originated in various
other areas of the United States. Although the Bank has a diversified loan portfolio, a substantial portion of its debtors ability to honor their contracts is dependent upon the general economic conditions of the Dallas-Fort Worth area.
Substantially all of the Banks loans are collateralized with real estate.



The allowance for probable loan losses is increased by charges to income and decreased by charge-offs (net of recoveries). Managements periodic evaluation of the adequacy of the allowance is based on the Banks past loan loss
experience, known and inherent risks in the portfolio, adverse situations that may affect the borrowers ability to repay, the estimated value of any underlying collateral, and current economic conditions.



- 34 -



---

##### Table of Contents

Loans receivable at December 31, 2004 and June 30, 2004 are summarized as follows (in thousands):



|                           |  |                   |         |               |   |        
|-------------------------- |  | ----------------- | ------- | ------------- | - | -------
|                           |  | December 31, 2004 |         | June 30, 2004
|Real estate  mortgage     |  | $                 | 167,213 |               | $ | 135,307
|Real estate  construction |  |                   | 138,160 |               |   | 140,330
|Commercial                 |  |                   | 176,131 |               |   | 155,290
|Individuals                |  |                   | 96,726  |               |   | 69,133 
|Land                       |  |                   | 59,144  |               |   | 41,980 
|                           |  |                   |         |               |   |        
|                           |  | $                 | 637,374 |               | $ | 542,040
|                           |  |                   |         |               |   |        



The following table shows the expected
life of certain loans at December 31, 2004, and segregates those loans with fixed interest rates from those with floating or adjustable rates (in thousands):



|                                      |  |                |         |           |   |             |  |       |        |  |   |        
|------------------------------------- |  | -------------- | ------- | --------- | - | ----------- |  | ----- | ------ |  | - | -------
|                                      |  | 1 year or less |         | 1-5 years |   | Over 5years |  | Total
|Real estate  construction            |  | $              | 115,519 |           | $ | 14,270      |  | $     | 8,371  |  | $ | 138,160
|Commercial                            |  |                | 32,440  |           |   | 62,583      |  |       | 81,108 |  |   | 176,131
|                                      |  |                |         |           |   |             |  |       |        |  |   |        
|Total                                 |  | $              | 147,959 |           | $ | 76,853      |  | $     | 89,479 |  | $ | 314,291
|                                      |  |                |         |           |   |             |  |       |        |  |   |        
|Amount of loans based upon:           |  |                |         |           |   |             |  |       |        |  |   |        
|Floating or adjustable interest rates |  | $              | 144,360 |           | $ | 58,236      |  | $     | 69,293 |  | $ | 271,889
|Fixed interest rates                  |  |                | 3,599   |           |   | 18,617      |  |       | 20,186 |  |   | 42,402 
|                                      |  |                |         |           |   |             |  |       |        |  |   |        
|Total                                 |  | $              | 147,959 |           | $ | 76,853      |  | $     | 89,479 |  | $ | 314,291
|                                      |  |                |         |           |   |             |  |       |        |  |   |        



Loans may be classified as
non-performing when they are 90 days or more past due as to principal or interest or when reasonable doubt exists as to timely collectibility. A standardized review process exists to determine which loans should be placed on non-accrual status. At
the time a loan is placed on non-accrual status, previously accrued and uncollected interest is reversed against interest income. Interest income on non-accrual loans is credited to income on a cash basis. Non-performing assets as of
December 31, 2004 and June 30, 2004 are as follows (dollars in thousands):



|                                                          |  |                  |       |   |               |   |       |  
|--------------------------------------------------------- |  | ---------------- | ----- | - | ------------- | - | ----- | -
|                                                          |  | December 31,2004 |       |   | June 30, 2004 |  
|Loans accounted for on a non-accrual basis                |  | $                | 7,814 |   |               | $ | 4,646 |  
|                                                          |  |                  |       |   |               |   |       |  
|Non-performing loans as a percentage of total gross loans |  |                  | 1.32  | % |               |   | 0.96  | %
|                                                          |  |                  |       |   |               |   |       |  
|Loans past due 90 days or more, not included above        |  | $                | 699   |   |               | $ | 599   |  
|                                                          |  |                  |       |   |               |   |       |  
|Troubled debt restructurings                              |  | $                | 1,858 |   |               | $ | 2,280 |  
|                                                          |  |                  |       |   |               |   |       |  



- 35 -



---

##### Table of Contents

An analysis of the allowance for probable loan losses for the three-month and six-month periods ended December 31,
2004 and 2003 is as follows (dollars in thousands):



|                                                                                          |  |                                |       |   |                              |   |       |      |  |   |        |   |  |   |        |  
|----------------------------------------------------------------------------------------- |  | ------------------------------ | ----- | - | ---------------------------- | - | ----- | ---- |  | - | ------ | - |  | - | ------ | -
|                                                                                          |  | Three Months EndedDecember 31, |       |   | Six Months EndedDecember 31, |  
|                                                                                          |  | 2004                           |       |   | 2003                         |   |       | 2004 |  |   | 2003   |  
|Balance at beginning of period                                                            |  | $                              | 4,627 |   |                              | $ | 4,721 |      |  | $ | 4,643  |   |  | $ | 4,421  |  
|Charge-offs  individual                                                                  |  |                                | (753  | ) |                              |   | (859  | )    |  |   | (1,441 | ) |  |   | (1,622 | )
|Charge-offs  real-estate - construction                                                  |  |                                |      |   |                              |   | (45   | )    |  |   |       |   |  |   | (45    | )
|Charge-offs  real-estate  mortgage                                                      |  |                                |      |   |                              |   | (26   | )    |  |   |       |   |  |   | (26    | )
|Charge-offs  commercial, financial and agricultural                                      |  |                                |      |   |                              |   | (47   | )    |  |   |       |   |  |   | (56    | )
|Recoveries  individual                                                                   |  |                                | 45    |   |                              |   | 28    |      |  |   | 71     |   |  |   | 59     |  
|                                                                                          |  |                                |       |   |                              |   |       |      |  |   |        |   |  |   |        |  
|Net charge-offs                                                                           |  |                                | (708  | ) |                              |   | (949  | )    |  |   | (1,370 | ) |  |   | (1,690 | )
|Additions charged to operations                                                           |  |                                | 1,473 |   |                              |   | 838   |      |  |   | 2,119  |   |  |   | 1,879  |  
|                                                                                          |  |                                |       |   |                              |   |       |      |  |   |        |   |  |   |        |  
|Balance at end of period                                                                  |  | $                              | 5,392 |   |                              | $ | 4,610 |      |  | $ | 5,392  |   |  | $ | 4,610  |  
|                                                                                          |  |                                |       |   |                              |   |       |      |  |   |        |   |  |   |        |  
|Ratio of net charge-offs during the period to average loans outstanding during the period |  |                                | 0.12  | % |                              |   | 0.21  | %    |  |   | 0.23   | % |  |   | 0.34   | %
|                                                                                          |  |                                |       |   |                              |   |       |      |  |   |        |   |  |   |        |  



The allowance for probable loan losses
is applicable to the following types of loans as of December 31, 2004 and June 30, 2004 (dollars in thousands):



|                              |  |                   |       |                              |               |   |        |   |                              |  |       |  
|----------------------------- |  | ----------------- | ----- | ---------------------------- | ------------- | - | ------ | - | ---------------------------- |  | ----- | -
|                              |  | December 31, 2004 |       |                              | June 30, 2004 |  
|                              |  | Amount            |       | Percentof loansto totalloans |               |   | Amount |   | Percentof loansto totalloans | 
|Commercial                    |  | $                 | 1,432 |                              | 27.6          | % |        | $ | 1,473                        |  | 28.7  | %
|Real estate - construction    |  |                   | 879   |                              | 21.6          |   |        |   | 799                          |  | 25.8  |  
|Real estate  mortgage & land |  |                   | 1,310 |                              | 35.5          |   |        |   | 1,347                        |  | 32.7  |  
|Individuals                   |  |                   | 1,771 |                              | 15.3          |   |        |   | 1,024                        |  | 12.8  |  
|                              |  |                   |       |                              |               |   |        |   |                              |  |       |  
|                              |  | $                 | 5,392 |                              | 100.0         | % |        | $ | 4,643                        |  | 100.0 | %
|                              |  |                   |       |                              |               |   |        |   |                              |  |       |  



Deposits.Average
deposits and the average interest rate paid on the deposits for the three and six-month periods ended December 31, 2004 and 2003 can be found in this Report under the caption -Results of Operations-Net Interest Income-Banking Group.



Certificates of deposit of $100,000 or greater were $29,638,000 and
$30,425,000 at December 31, 2004 and June 30, 2004, respectively. The Bank funds its loans through short-term borrowings at the Federal Home Loan Bank (FHLB), internally generated deposits, brokered certificates of deposit and
funds on deposit in an FDIC insured interest bearing checking account from Southwest Securities brokerage customers.



- 36 -



---

##### Table of Contents

Advances from Federal Home Loan Bank.The Bank finances some of its short-term borrowing needs through
advances from the FHLB. The following table represents advances from the FHLB which were due within one year, generally 2-7 days, during the three and six-month periods ended December 31, 2004 and 2003 (dollars in thousands):



|                                        |  |                                 |        |              |                               |   |        |      |              |  |      |        |  |              |        |  |        |   |              |   |       |  |     |  
|--------------------------------------- |  | ------------------------------- | ------ | ------------ | ----------------------------- | - | ------ | ---- | ------------ |  | ---- | ------ |  | ------------ | ------ |  | ------ | - | ------------ | - | ----- |  | --- | -
|                                        |  | Three Months Ended December 31, |        |              | Six Months Ended December 31, |  
|                                        |  | 2004                            |        |              | 2003                          |   |        | 2004 |              |  | 2003 |       
|                                        |  | Amount                          |        | InterestRate |                               |   | Amount |      | InterestRate |  |      | Amount |  | InterestRate |        |  | Amount |   | InterestRate |  
|At end of period                        |  | $                               | 17,398 |              | 2.5                           | % |        | $    |             |  |     | %      |  | $            | 17,398 |  | 2.5    | % |              | $ |      |  |    | %
|Average during period                   |  |                                 | 3,400  |              | 3.5                           | % |        |      |             |  |     | %      |  |              | 2,180  |  | 4.2    | % |              |   | 5,275 |  | 1.3 | %
|Maximum month-end balance during period |  |                                 | 18,900 |              |                              |   |        |      |             |  |     |        |  |              | 18,900 |  |       |   |              |   |      |  |    |  



LIQUIDITY AND CAPITAL RESOURCES



Brokerage Group



Our assets are highly liquid in nature and consist mainly of cash or assets readily
convertible into cash. Our equity capital, short-term bank borrowings, interest bearing and non-interest bearing client credit balances, correspondent deposits and other payables finance these assets. We maintain an allowance for doubtful accounts
which represents amounts, in the judgment of management, that are necessary to adequately absorb losses from known and inherent risks in receivables from clients, clients of correspondents and correspondents. The highly liquid nature of our assets
provides us with flexibility in financing and managing our anticipated operating needs.



Short-Term Borrowings.We have credit arrangements with commercial banks, which include broker loan lines up to $275,000,000. These lines of credit are used primarily to finance securities owned, securities held
for correspondent broker/dealer accounts and receivables in customers margin accounts. These credit arrangements are provided on an as offered basis and are not committed lines of credit. Outstanding balances under these credit
arrangements are due on demand, bear interest at rates indexed to the federal funds rate and are collateralized by securities of Southwest Securities and its clients. At December 31, 2004, the amount outstanding under these secured arrangements
was $42,525,000, which was collateralized by securities held for firm accounts valued at $97,996,000.



We also have an irrevocable letter of credit agreement (aggregating $63,000,000 at December 31, 2004) pledged to support our open options positions with an options clearing organization. The letter of credit
bears interest at the brokers call rate, if drawn, and is renewable semi-annually. This letter of credit is fully collateralized by marketable securities held in client and non-client margin accounts with a value of $80,874,000 at
December 31, 2004. We also have unsecured letters of credit, aggregating $2,250,000 at December 31, 2004, pledged to support our open positions with securities clearing organizations. The unsecured letters of credit bear a 1% commitment
fee and are renewable semi-annually. At December 31, 2004, we had an additional unsecured letter of credit issued for a sub-lease to the sub-lessee of space previously occupied by Mydiscountbroker.com, Inc. in the amount of $854,000. This
letter of credit bears a 1% commitment fee and is renewable annually.



In
addition to the broker loan lines, we also have a $20,000,000 unsecured line of credit that is due on demand and bears interest at rates indexed to the federal funds rate. The total amount of borrowings available under this line of credit is reduced
by the amount outstanding under the unsecured letters of credit at the time of borrowing. At December 31, 2004, the total amount available for borrowings was $16,896,000. There was $16,900,000 outstanding at December 31, 2004.



- 37 -



---

##### Table of Contents

In the opinion of management, these credit arrangements are adequate to meet the operating capital needs of the Brokerage
Group for the foreseeable future.



Off-Balance Sheet Arrangements.Off-balance sheet arrangements, as defined by the SEC, include certain transactions, agreements or other contractual arrangements pursuant to which a company has any obligation under certain guarantee contracts, certain retained or contingent
interests in assets transferred to an unconsolidated entity, any obligation under certain derivative investments, or any obligation under a material variable interest in an unconsolidated entity that provides financing, liquidity, market risk or
credit risk support or engages in leasing, hedging or research and development services with us. We generally do not enter into off-balance sheet arrangements, other than those described in the Contractual Obligations and Contingent Payments section
of our annual report on Form 10-K for the fiscal year ended June 25, 2004. In addition, our broker/dealer subsidiaries and the Bank enter into transactions in the normal course of business that expose us to off-balance sheet risk. See Note 23
of the Notes to Consolidated Financial Statements contained in our annual report on Form 10-K for the fiscal year ended June 25, 2004.



Net Capital Requirements.Our broker/dealer subsidiaries are subject to the requirements of the SEC relating to liquidity, capital standards and the use of client
funds and securities. The amount of broker/dealer subsidiaries net assets that may be distributed is subject to restrictions under applicable net capital rules. Historically, we have operated in excess of the minimum net capital requirements.
See -Net Capital Requirements in the Notes to the Consolidated Financial Statements contained in this Report.



Banking Group



The Banks asset and liability management policy is intended to manage interest rate risk. The Bank accomplishes this through management of the repricing of its interest-earning assets and its interest-bearing
liabilities. Overall interest rate risk is monitored through reports showing both sensitivity ratios, a simulation model and existing gap data.



Liquidity is monitored daily to ensure the Banks ability to support asset growth, meet deposit withdrawals, maintain reserve requirements and otherwise sustain
operations. The Banks liquidity is maintained in the form of readily marketable loans, balances with the FHLB and vault cash. In addition, the Bank has borrowing capacity with the FHLB for the purpose of borrowing the short-term funds should
additional liquidity be needed. Current net available borrowing capacity at FHLB is $110.3 million. Management believes that the Banks present position is adequate to meet its current and future liquidity needs.



The Bank is subject to capital standards imposed by regulatory bodies, including the Office
of Thrift Supervision and the Federal Deposit Insurance Corporation. The Bank has historically met all the capital adequacy requirements to which it is subject.



We created a new bank holding company in October 2003, SWS Banc Holdings, Inc, that could be used to issue trust-preferred securities to facilitate additional capital
at the Bank. There is no current plan for the Bank to issue securities.



Bank Borrowings.On February 3, 2004, FSB Financial, LTD (FSB Financial) obtained a line of credit in the amount of $10.0 million. In December 2004, this line of credit was increased to $15.0 million.
FSB Financial has borrowed $15.0 million on this line as of December 31, 2004. The note related to this line of credit matures on February 1, 2006. Interest is paid on a monthly basis at a rate of prime plus 0.75%.



FSB Financial also has a line of credit with the Bank. The total credit line is $70.2 million
of which FSB Financial has drawn $56.7 million. $9.4 million is provided by participations from third parties and $13.85 million is provided by participations from SWS Group, Inc. The loan bears interest at prime plus 1.5% and matures March 22,
2005. SWS Group, Inc. guarantees $10 million of this credit line to the Bank. See -Commitments and Contingencies  Guarantees in the Notes to the



- 38 -



---

##### Table of Contents

Consolidated Financial Statements contained in this Report. The portion of the credit line from the Bank and SWS Group to FSB Financial is eliminated in
consolidation.



On November 7, 2003, FSB Financial borrowed $5.0 million,
in the form of an unsecured note, from CN 2003 Partners, a partnership. $5.0 million is outstanding at December 31, 2004. A member of our management has an interest in an entity that is one of the partners in CN 2003 Partners. The note matures
on May 7, 2005. Interest is paid on a monthly basis at a floating rate of prime plus 2%. The applicable annual interest rate will not be more than 18%.



Cash Flow



Net cash used in operating activities was $93,862,000 for the six months ended December 31, 2004 compared to net cash provided by operating activities of $125,687,000 for the six months ended December 31,
2003. The two primary reasons for the use of cash was increased broker, dealer and clearing organization accounts of $59,854,000 and increased investment in securities owned of $52,071,000.



Net cash used in investing activities for the six-month period ended December 31, 2004
was $65,909,000 compared to cash used in investing activities of $17,072,000 for the six-month period ended December 31, 2003. The change from the prior comparable period was due primarily to increased mortgage funding.



Net cash flows provided by financing activities totaled $88,583,000 for the six-month period
ended December 31, 2004 compared to cash used in financing activities of $26,439,000 for the six-month period ended December 31, 2003. The primary difference was the increase in the amount of short-term borrowings needed in fiscal 2005
compared to fiscal 2004.



We expect that cash flows provided by operating
activities as well as short-term borrowings will be the primary source of working capital for fiscal 2005.



We restated our cash flow presentation for the six months ended December 31, 2003. See -Restatement of Cash Flow Statement in the Notes to our Consolidated Financial Statements contained in this
Report.



Treasury Stock



Periodically, we repurchase our common stock under a plan approved by our Board of
Directors. Currently, we have authorization, which will expire in December 31, 2005, to repurchase 500,000 shares. No shares have been repurchased since February 2003.



Additionally, the trustee under our deferred compensation plan periodically purchases stock in the open market in accordance with the terms
of the plan. This stock is classified as treasury stock in our consolidated financial statements, but participates in future dividends declared by us. The plan purchased 10,772 shares in the six-month period ended December 31, 2004 at an
average cost of $14.91 per share. 10,092 shares were sold or withdrawn from the plan in the six-month period ended December 31, 2004. See Part II. Other Information-Item 2. Unregistered Sales of Equity Securities and Use of
Proceeds.



On November 12, 2004, one third of the shares granted in
November 2003 under the restricted stock plan vested. Upon vesting a portion of the grantees chose to sell a portion of their vested shares to cover the tax liabilities arising from such vesting. As a result, 2,404 shares were repurchased with a
market value of $48,000 or $19.99 per share.



RISK MANAGEMENT



We manage risk exposure through the involvement of various levels of
management. Position limits in trading and inventory accounts are well established and monitored on an ongoing basis. Current



- 39 -



---

##### Table of Contents

and proposed underwriting, banking and other commitments are subject to due diligence reviews by senior management, as well as professionals in the
appropriate business and support units involved. The Bank seeks to reduce the risk of significant adverse effects of market rate fluctuations by minimizing the difference between rate-sensitive assets and liabilities, referred to as gap,
by maintaining an interest rate sensitivity position within a particular timeframe. Credit risk related to various financing activities is reduced by the industry practice of obtaining and maintaining collateral. We monitor our exposure to
counter-party risk through the use of credit exposure information, the monitoring of collateral values and the establishment of credit limits. We have established various risk management committees that are responsible for reviewing and managing
risk related to interest rates, trading positions, margin and other credit risk and risks from capital market transactions.



Credit Risk.



Brokerage Group. Credit risk arises from the potential nonperformance by counter parties, customers or debt security issuers. We are exposed to credit risk as a trading counter party and as a stock loan
counter party to dealers and customers, as a holder of securities and as a member of exchanges and clearing organizations. Credit exposure is also associated with customer margin accounts, which are monitored daily. We monitor exposure to individual
securities and perform sensitivity analysis on a regular basis in connection with our margin lending activities. We adjust our margin requirements if we believe our risk exposure is not appropriate based on market conditions.



Banking Group. Credit risk is the possibility that a borrower or counter party
will fail to meet its obligations in accordance with agreed terms. Therefore credit risk is inherent in all types of lending provided by the Bank. The Bank has developed and implemented extensive policies and procedures to provide a robust process
for proactively managing credit risk. These policies and procedures include underwriting guidelines, credit and collateral tracking and detailed loan approval procedures which include officer and director loan committees. The Bank also maintains a
detailed loan review process to monitor the quality of the loan portfolio. The Bank grants loans to customers primarily within the Dallas / Fort Worth metropolitan area. Also, the Bank purchases loans, which have been originated in other areas of
the United States. Although the Bank has a diversified loan portfolio a substantial portion of its debtors ability to honor their contracts is dependent upon the general economic conditions of the area. Policies and procedures, which are in
place to manage credit risk, are designed to be responsive to changes in these economic conditions.



At FSB Financial, the valuation of residual non-prime auto loans involves both credit risk and collateral value risk. Non-prime loans involve higher loss risk due to the lower credit quality of the borrower. Creditors
mitigate this risk in pricing the loan at origination; generally, the interest rate is higher to compensate for the higher credit risk. FSB Financial further mitigates credit risk by purchasing bulk loans at a discount to increase the overall yield
which compensates for inherent losses in the purchased portfolios. We also purchase seasoned loans, which reduce credit losses due to early defaults, or seek indemnifications from the seller for early defaults. Collateral value risk is addressed by
adhering to established criteria regarding vehicle age, loan-to-value ratio and vehicle mileage limitations. In addition, we will not purchase a loan if the borrower has not provided proof of insurance on the collateral vehicle.



Operational Risk.



Operational risk refers generally to risk of loss resulting from our operations, including but not limited to, improper or unauthorized
execution and processing of transactions, deficiencies in our operating systems, and inadequacies or breaches in our control processes. We operate in diverse markets and are reliant on the ability of our employees and systems to process large
numbers of transactions. In order to mitigate and control operational risk, we have developed and continue to enhance specific policies and procedures that are designed to identify and manage operational risk at



- 40 -



---

##### Table of Contents

appropriate levels. We also use periodic self-assessments and internal audit examinations as further reviews of the effectiveness of our controls and
procedures in mitigating our operational risk.



Legal Risk.



Legal risk includes the risk of non-compliance with applicable legal and regulatory
requirements. We are subject to extensive regulation in the different jurisdictions in which we conduct business. We have established procedures based on legal and regulatory requirements that are designed to ensure compliance with all applicable
statutory and regulatory requirements. We also have established procedures that are designed to ensure that executive managements policies relating to conduct, ethics and business practices are followed. In connection with our business, we
have various procedures addressing significant issues such as regulatory capital requirements, sales and trading practices, new products, use and safekeeping of customer funds and securities, granting credit, collection activities, money laundering,
privacy and record keeping.



Market Risk.



Market risk generally represents the risk of loss that may result from the potential change
in value of a financial instrument as a result of fluctuations in interest rates, equity prices, and changes in credit ratings of the issuer. Our exposure to market risk is directly related to our role as a financial intermediary in customer-related
transactions and to our proprietary trading activities.



Interest Rate
Risk/ Brokerage Group. Interest rate risk is a consequence of maintaining inventory positions and trading in interest-rate-sensitive financial instruments. Our fixed income activities also expose us to the risk of loss related to
changes in credit spreads. Credit spread risk arises from the potential that changes in an issuers credit rating or credit perception could affect the value of financial instruments.



Banking Group. Our primary emphasis in interest rate risk management for the Bank is
the matching of assets and liabilities of similar cash flow and re-pricing time frames. This matching of assets and liabilities reduces exposure to rate movements and aids in stabilizing positive interest spreads. We strive to structure our balance
sheet as a natural hedge by matching floating rate assets with variable short term funding and by matching fixed rate liabilities with similar longer term fixed rate assets. The Bank has established percentage change limits in both interest margin
and net portfolio value. To verify that the Bank is within the limits established for interest margin, the Bank prepares an analysis of net interest margin based on various shifts in interest rates. To verify that the Bank is within the
limits established for net portfolio value, the Bank analyzes data prepared by the Office of Thrift and Supervision (OTS) for interest rate sensitivity of the Banks net portfolio. These analyses are conducted on a monthly
basis for the Banks Board of Directors.



The following table illustrates
the estimated change in net interest margin based on shifts in interest rates of positive 300 basis points and negative 100 basis points:



|                                      |  |                                        
|------------------------------------- |  | ---------------------------------------
|Hypothetical Change in Interest Rates |  | Projected Change in Net Interest Margin
|+300                                  |  | 4.44%                                  
|+200                                  |  | 2.96%                                  
|+100                                  |  | 1.49%                                  
|0                                     |  | 0%                                     
|-100                                  |  | -1.73%                                 



- 41 -



---

##### Table of Contents

The following GAP Analysis table indicates the Banks interest rate sensitivity position at December 31, 2004:



|                                   |  |                         |         |             |   |        |           |  |          |        |  |   |        |  
|---------------------------------- |  | ----------------------- | ------- | ----------- | - | ------ | --------- |  | -------- | ------ |  | - | ------ | -
|                                   |  | Repricing Opportunities |        
|(in thousands)                     |  | 0-6 months              |         | 7-12 months |   |        | 1-3 years |  | 3+ years |       
|Earning Assets:                    |  |                         |         |             |   |        |           |  |          |        |  |   |        |  
|Loans                              |  | $                       | 503,303 |             | $ | 42,164 |           |  | $        | 66,944 |  | $ | 30,355 |  
|Securities and FHLB Stock          |  |                         | 3,120   |             |   |       |           |  |          |       |  |   | 269    |  
|Interest Bearing Deposits          |  |                         | 1,892   |             |   |       |           |  |          |       |  |   |       |  
|                                   |  |                         |         |             |   |        |           |  |          |        |  |   |        |  
|Total Earning Assets               |  |                         | 508,315 |             |   | 42,164 |           |  |          | 66,944 |  |   | 30,624 |  
|                                   |  |                         |         |             |   |        |           |  |          |        |  |   |        |  
|Interest Bearing Liabilities:      |  |                         |         |             |   |        |           |  |          |        |  |   |        |  
|Transaction Accounts and Savings   |  |                         | 377,860 |             |   |       |           |  |          |       |  |   |       |  
|Certificates of Deposit            |  |                         | 32,275  |             |   | 44,569 |           |  |          | 17,576 |  |   | 9,236  |  
|Borrowings                         |  |                         | 61,048  |             |   |       |           |  |          | 6,086  |  |   | 25,425 |  
|                                   |  |                         |         |             |   |        |           |  |          |        |  |   |        |  
|Total Interest Bearing Liabilities |  |                         | 471,183 |             |   | 44,569 |           |  |          | 23,662 |  |   | 34,661 |  
|                                   |  |                         |         |             |   |        |           |  |          |        |  |   |        |  
|GAP                                |  |                         | 37,132  |             |   | (2,405 | )         |  |          | 43,282 |  |   | (4,037 | )
|Cumulative GAP                     |  |                         | 37,132  |             |   | 34,727 |           |  |          | 78,009 |  |   | 73,972 |  



Equity Price Risk. We
are exposed to equity price risk as a result of making markets and taking proprietary positions in equity securities. Equity price risk results from changes in the level or volatility of equity prices, which affect the value of equity securities or
instruments that derive their value from a particular stock, a basket of stocks or a stock index.



The following table categorizes securities owned, net of securities sold, not yet purchased, which are in our trading portfolio, as well as marketable equity securities in our available-for-sale portfolio, which are
subject to interest rate and equity price risk (dollars in thousands):



|                                                  |  |                   |        |   |        |   |         |         |  |   |         |   |  |       |        |   |  |   |         |  
|------------------------------------------------- |  | ----------------- | ------ | - | ------ | - | ------- | ------- |  | - | ------- | - |  | ----- | ------ | - |  | - | ------- | -
|                                                  |  | Years to Maturity |       
|                                                  |  | 1 or less         |        |   | 1 to 5 |   |         | 5 to 10 |  |   | Over 10 |   |  | Total |       
|Trading securities, at fair value                 |  |                   |        |   |        |   |         |         |  |   |         |   |  |       |        |   |  |   |         |  
|Municipal obligations                             |  | $                 | 929    |   |        | $ | 2,392   |         |  | $ | 3,288   |   |  | $     | 17,409 |   |  | $ | 24,018  |  
|U.S. Government and Government agency obligations |  |                   | 5,294  |   |        |   | (12,225 | )       |  |   | (7,503  | ) |  |       | 1,466  |   |  |   | (12,968 | )
|Corporate obligations                             |  |                   | (9,002 | ) |        |   | (10,340 | )       |  |   | 6,482   |   |  |       | 9,208  |   |  |   | (3,652  | )
|                                                  |  |                   |        |   |        |   |         |         |  |   |         |   |  |       |        |   |  |   |         |  
|Total debt securities                             |  |                   | (2,779 | ) |        |   | (20,173 | )       |  |   | 2,267   |   |  |       | 28,083 |   |  |   | 7,398   |  
|Corporate equity                                  |  |                   |       |   |        |   |        |         |  |   |        |   |  |       | 3,049  |   |  |   | 3,049   |  
|Other                                             |  |                   | 7,485  |   |        |   |        |         |  |   |        |   |  |       |       |   |  |   | 7,485   |  
|                                                  |  |                   |        |   |        |   |         |         |  |   |         |   |  |       |        |   |  |   |         |  
|                                                  |  | $                 | 4,706  |   |        | $ | (20,173 | )       |  | $ | 2,267   |   |  | $     | 31,132 |   |  | $ | 17,932  |  
|                                                  |  |                   |        |   |        |   |         |         |  |   |         |   |  |       |        |   |  |   |         |  
|Weighted average yield                            |  |                   |        |   |        |   |         |         |  |   |         |   |  |       |        |   |  |   |         |  
|Municipal obligations                             |  |                   |       | % |        |   | 2.6     | %       |  |   | 3.5     | % |  |       | 3.8    | % |  |   | 3.3     | %
|U.S. Government and Government agency obligations |  |                   | 2.2    | % |        |   | 2.2     | %       |  |   | 3.5     | % |  |       | 5.0    | % |  |   | 2.6     | %
|Corporate obligations                             |  |                   | 3.3    | % |        |   | 3.1     | %       |  |   | 4.2     | % |  |       | 5.4    | % |  |   | 3.9     | %
|Available-for-sale securities, at fair Value      |  |                   |        |   |        |   |         |         |  |   |         |   |  |       |        |   |  |   |         |  
|Marketable equity securities                      |  | $                 |       |   |        | $ |        |         |  | $ |        |   |  | $     | 2,812  |   |  | $ | 2,812   |  
|                                                  |  |                   |        |   |        |   |         |         |  |   |         |   |  |       |        |   |  |   |         |  



CRITICAL ACCOUNTING POLICIES AND
ESTIMATES



The preparation of financial statements in accordance with
accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect reported



- 42 -



---

##### Table of Contents

amounts and disclosures. Actual results may differ from these estimates under different assumptions or conditions. Our accounting policies and methodology
used in establishing estimates (primarily related to loan loss reserves and other contingency estimates) have not changed materially from those policies presented in our June 24, 2005 Form 10-K.



FORWARD-LOOKING STATEMENTS



From time to time, we make statements (including some contained in this Report) that predict
or forecast future events, depend on future events for their accuracy, or otherwise contain forward-looking information.



These statements may relate to anticipated changes in revenues or earnings per share, anticipated changes in our businesses or in anticipated expense levels, or in
expectations regarding financial market conditions.



We caution readers that
any forward-looking information we provide is not a guarantee of future performance. Actual results may differ materially as a result of various factors, some of which are outside of our control.



Our business and future prospects may fluctuate due to numerous factors, such as:



| |  |  | the interest rate environment;
| | - |  | ------------------------------



| |  |  | the volume of trading in securities;
| | - |  | ------------------------------------



| |  |  | the volatility and general level of securities prices and interest rates;
| | - |  | -------------------------------------------------------------------------



| |  |  | the level of customer margin loan activity and the size of customer account balances;
| | - |  | -------------------------------------------------------------------------------------



| |  |  | the demand for housing in the North Texas area and the national market;
| | - |  | -----------------------------------------------------------------------



| |  |  | the credit-worthiness of our correspondents, counter parties in securities lending transactions and of our banking and margin customers;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the demand for investment banking services;
| | - |  | -------------------------------------------



| |  |  | general economic conditions and investor sentiment and confidence;
| | - |  | ------------------------------------------------------------------



| |  |  | competitive conditions in each of our business segments;
| | - |  | --------------------------------------------------------



| |  |  | changes in accounting, tax and regulatory compliance requirements; and
| | - |  | ----------------------------------------------------------------------



| |  |  | the ability to attract and retain key personnel.
| | - |  | ------------------------------------------------



Our future operating results also depend on our operating expenses, which are subject to fluctuation due to:



| |  |  | variations in the level of compensation expense incurred as a result of changes in the number of total employees, competitive factors, or other market variables;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | variations in expenses and capital costs, including depreciation, amortization and other non-cash charges incurred to maintain our infrastructure; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | unanticipated costs which may be incurred from time to time in connection with litigation or other contingencies.
| | - |  | -----------------------------------------------------------------------------------------------------------------



Additionally, factors which may cause actual results to differ materially from our
forward-looking statements include those factors discussed in this Report in Managements Discussion and Analysis of Financial Condition and Results of Operations Overview, -Risk Management and -Critical
Accounting Policies and Estimates and those discussed in our other reports filed with and available from the SEC. All forward-looking statements we make



- 43 -



---

##### Table of Contents

speak only as of the date on which they are made, and we undertake no obligation to update them to reflect events or circumstances occurring after the date
on which they were made or to reflect the occurrence of unanticipated events.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------



The information required by this item is incorporated in Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations under the
caption -Risk Management.



|Item 4. | Controls and Procedures
|------- | -----------------------



The management of SWS, including the principal executive officer and principal financial officer, has evaluated the effectiveness of our disclosure controls and
procedures (as defined in Rule 13a-15(e) of the Securities Exchange Act of 1934) as of December 31, 2004. Based on such evaluation, the principal executive officer and principal financial officer have concluded that, as of December 31,
2004, such disclosure controls and procedures were effective for the purpose of ensuring that material information required to be in the reports SWS submits, files, furnishes or otherwise provides to the SEC is made known to them by others on a
timely basis and is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms. There have not been any changes in our internal control over financial reporting (as defined in Exchange Act Rule
13a-15(f) of the Securities Exchange Act of 1934) during the three and six-month periods ended December 31, 2004 that have materially affected or are reasonably likely to materially affect our internal control over financial reporting.



In the course of filing our fiscal 2005 Form 10-K, management determined that
an accounting error existed in the application of SFAS 133 to our DARTSSMsecurities. This error resulted in the
restatement of our 2001, 2002, 2003 and 2004 annual consolidated financial statements and December 31, 2004 interim consolidated financial statements. The DARTSSMwere our only financial instrument subject to the provisions of SFAS 133, they matured on the fourth day of our 2005 fiscal year and no other transaction
arose during the year or existed at the assessment date related to the provisions of SFAS 133. Additionally, we have no expectation of entering into derivative transactions in the future. Consequently, management assessed the impact of this error on
internal control over financial reporting and determined that no material weakness in internal control over financial reporting existed at December 31, 2004.



PART II. OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------



In the general course of our brokerage business and the business of clearing for other brokerage firms, SWS Group and/or our subsidiaries have been named as defendants in
various pending lawsuits and arbitration proceedings. These claims allege violation of federal and state securities laws. The Bank is also involved in certain claims and legal actions arising in the ordinary course of business. We believe that
resolution of these claims, other than as described below, will not result in any material adverse effect on our business, consolidated financial condition, results of operations or cash flows.



SEC/NYSE Mutual Fund Inquiry:



In January 2005, the SEC and the NYSE instituted and settled enforcement proceedings against
Southwest Securities and three of its managers. According to the SEC and NYSE, Southwest Securities and the managers failed reasonably to supervise brokers in Southwest Securities downtown Dallas branch office who engaged in fraudulent mutual
fund market timing schemes, late trading of mutual fund shares, or both.



- 44 -



---

##### Table of Contents

In settlement of the SEC and NYSE actions, Southwest Securities agreed to pay a total of $10 million ($9.3 million after
tax), consisting of $2 million in disgorgement and an $8 million civil money penalty, and to undertake a number of measures to prevent future misconduct. The managers have agreed to settlements that included payments of disgorgement and civil money
penalties totaling $275,000, as well as 12-month suspensions from association with a broker-dealer or investment adviser in any supervisory capacity. As part of the settlement, the firm and the managers neither admitted nor denied the SEC and NYSE
findings.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------



The following table provides information about purchases by SWS during the quarter ended December 31, 2004 of equity securities that are registered by SWS pursuant
to Section 12 of the Exchange Act:



|                     |  |                                       |  |                            |       |                                                                  |   |                                                                 |        
|-------------------- |  | ------------------------------------- |  | -------------------------- | ----- | ---------------------------------------------------------------- | - | --------------------------------------------------------------- | -------
|                     |  | ISSUER PURCHASES OF EQUITY SECURITIES
|                     |  | TotalNumber ofSharesPurchased(1)      |  | Average PricePaid perShare |       | TotalNumber ofSharesPurchasedas Part ofPubliclyAnnouncedPlans(1) |   | MaximumNumber ofSharesthat MayYet bePurchasedUnder thePlans (2)
|9/25/04 to 10/29/04  |  | 1,300                                 |  | $                          | 16.67 |                                                                  |  |                                                                 | 500,000
|10/30/04 to 11/27/04 |  | 575                                   |  |                            | 19.83 |                                                                  |  |                                                                 | 500,000
|11/28/04 to 12/31/04 |  | 129                                   |  |                            | 22.11 |                                                                  |  |                                                                 | 500,000
|                     |  |                                       |  |                            |       |                                                                  |   |                                                                 |        
|                     |  | 2,004                                 |  | $                          | 19.99 |                                                                  |  |                                                                 |        
|                     |  |                                       |  |                            |       |                                                                  |   |                                                                 |        



|(1) | Amounts represent shares purchased under our Amended and Restated Deferred Compensation Plan (the Deferred Compensation Plan), established by SWS in July
1999. The Deferred Compensation Plan was established for eligible officers and employees to defer a portion of their bonus compensation and commissions. Contributions to the Deferred Compensation Plan consist of employee pre-tax contributions and
matching contributions by SWS up to a specified limit. Participants can invest in SWS common stock or a variety of mutual funds. If SWS common stock is elected, the Deferred Compensation Plan trustee purchases the necessary shares in the
open market. The SWS stock purchased is carried at cost and is held as treasury stock, with an offsetting deferred compensation liability in the equity section of our consolidated statements of financial condition. No more than 200,000 shares of
stock may be issued pursuant to the Deferred Compensation Plan and the Deferred Compensation Plan will terminate on June 30, 2009. See the -Subsequent Events footnote in the Notes to the Consolidated Financial Statements contained
in this report for discussion regarding the 2005 Deferred Compensation Plan approved by the shareholders on November 10, 2004. The 2005 Deferred Compensation Plan was effective as of January 1, 2005.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(2) | Represents 500,000 shares available for purchase under a stock repurchase program approved by our Board of Directors pursuant to which SWS has authorization, which
will expire on December 31, 2005, to repurchase 500,000 shares. No shares were repurchased under the Stock Repurchase Program in the quarter ended December 31, 2004.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|Item 3. | Defaults upon Senior Securities
|------- | -------------------------------



None Reportable.



- 45 -



---

##### Table of Contents

|Item 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------



The annual meeting of shareholders was held on November 10, 2004. The following directors were elected at the meeting:



|                   |  |            |  |           |  |        
|------------------ |  | ---------- |  | --------- |  | -------
|Nominees           |  | For        |  | Withheld  |  | Abstain
|Don A. Buchholz    |  | 13,449,448 |  | 900,168   |  |       
|Donald W. Hultgren |  | 13,460,157 |  | 889,459   |  |       
|Brodie L. Cobb     |  | 13,236,331 |  | 1,113,285 |  |       
|J. Jan Collmer*    |  | 13,455,940 |  | 893,676   |  |       
|Ronald W. Haddock  |  | 13,447,047 |  | 902,569   |  |       
|R. Jan LeCroy      |  | 13,237,527 |  | 1,112,089 |  |       
|Frederick R. Meyer |  | 13,390,715 |  | 958,901   |  |       
|Jon L. Mosle, Jr.  |  | 13,298,612 |  | 1,051,004 |  |       



|* | Effective November 11, 2004, J. Jan Collmer resigned as a member of SWS Board of Directors.
|- | --------------------------------------------------------------------------------------------



There was one other matter on which the shareholders voted. The results were as follows:



|                                                |  |            |  |           |  |         |  |          
|----------------------------------------------- |  | ---------- |  | --------- |  | ------- |  | ---------
|                                                |  | For        |  | Against   |  | Abstain |  | Not Voted
|Approval of the 2005 Deferred Compensation Plan |  | 10,280,689 |  | 1,237,005 |  | 13,316  |  | 2,818,606



|Item 5. | Other Information
|------- | -----------------



None reportable.



|Item 6. | Exhibits
|------- | --------



The exhibits required to be furnished pursuant to Item 6 are listed in the Exhibit Index filed herewith, which Exhibit Index is incorporated herein by reference.



- 46 -



---

##### 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.



|                 |  |  |  |                                                    
|---------------- |  |  |  | ---------------------------------------------------
|                 |  |  |  | SWS Group, Inc. (Registrant)                       
|                 |  | 
|November 1, 2005 |  |  |  | /S/    DONALD W.
HULTGREN                          
|Date             |  |  |  | (Signature)                                        
|                 |  |  |  | Donald W. Hultgren                                 
|                 |  |  |  | Chief Executive Officer and Duly Authorized Officer
|                 |  |  |  | (Principal Executive Officer)                      
|                 |  | 
|November 1, 2005 |  |  |  | /S/    KENNETH R. HANKS                            
|Date             |  |  |  | (Signature)                                        
|                 |  |  |  | Kenneth R. Hanks                                   
|                 |  |  |  | Treasurer and Chief Financial Officer              
|                 |  |  |  | (Principal Financial Officer)                      
|                 |  | 
|November 1, 2005 |  |  |  | /S/    STACY HODGES                                
|Date             |  |  |  | (Signature)                                        
|                 |  |  |  | Stacy Hodges                                       
|                 |  |  |  | Executive Vice President                           
|                 |  |  |  | (Principal Accounting Officer)                     



- 47 -



---

##### Table of Contents

SWS GROUP, INC. AND SUBSIDIARIES

INDEX TO EXHIBITS



|              |  |                                                                                                                                                                                                                                                 
|------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                                                     
|3.1           |  | Restated Certificate of Incorporation of the Registrant incorporated by reference to Exhibit 3.1 to the Registrants Annual Report on Form 10-K filed September 8, 2004                                                                         
|              | 
|3.2           |  | Restated By-laws of the Registrant incorporated by reference to Exhibit 3.2 to the Registrants Current Report on Form 8-K filed November 12, 2004                                                                                              
|              | 
|10.1+         |  | Stock Option Plan incorporated by reference to Exhibit A to the Registrants Proxy Statement filed September 24, 1996                                                                                                                           
|              | 
|10.2+         |  | Form of Southwest Securities Group, Inc. Non-Qualified Option Agreement for Non-Employee Directors for the 1996 Stock Option Plan incorporated by reference to Exhibit 10.10 to the
Registrants Quarterly Report on Form 10-Q filed May 6, 2004
|              | 
|10.3+         |  | Form of Southwest Securities Group, Inc. Non-Qualified Option Agreement for Key Employees for the 1996 Stock Option Plan incorporated by reference to Exhibit 10.11 to the Registrants
Quarterly Report on Form 10-Q filed May 6, 2004         
|              | 
|10.4+         |  | 1997 Stock Option Plan incorporated by reference to Exhibit 10.5 to the Registrants Annual Report on Form 10-K filed September 24, 1998                                                                                                        
|              | 
|10.5+         |  | Form of SWS Group, Inc. Non-Qualified Option Agreement for the 1997 Stock Option Plan incorporated by reference to Exhibit 10.12 to the Registrants Quarterly Report on Form 10-Q filed
May 6, 2004                                            
|              | 
|10.6+         |  | Phantom Stock Plan incorporated by reference to Exhibit B to the Registrants Proxy Statement filed September 24, 1996                                                                                                                          
|              | 
|10.7+         |  | SWS Group, Inc. 2003 Restricted Stock Plan incorporated by reference to Appendix B to the Registrants Proxy Statement filed October 9, 2003                                                                                                    
|              | 
|10.8+         |  | Form of SWS Group, Inc. Restricted Stock Plan Agreement for Non-Employee Directors for the 2003 Restricted Stock Plan incorporated by reference to Exhibit 10.13 to the Registrants
Quarterly Report on Form 10-Q filed May 6, 2004            
|              | 
|10.9+         |  | Form of SWS Group, Inc. Restricted Stock Plan Agreement for Employees for the 2003 Restricted Stock Plan incorporated by reference to Exhibit 10.14 to the Registrants Quarterly Report
on Form 10-Q filed May 6, 2004                         
|              | 
|10.10+        |  | SWS Group, Inc. Amended and Restated Deferred Compensation Plan--Effective July 1, 1999 incorporated by reference to Exhibit C to the Registrants Proxy Statement filed October 9,
2003                                                        
|              | 
|10.11+        |  | SWS Group, Inc. 2005 Deferred Compensation Plan incorporated by reference to Appendix A to the Registrants Proxy Statement filed October 6, 2004                                                                                               
|              | 
|10.12+        |  | Form of Plan Agreement for the SWS Group, Inc. 2005 Deferred Compensation Plan incorporated by reference to Exhibit 10.16 to the Registrants Current Report on Form 8-K filed November
12, 2004                                                
|              | 
|10.13+        |  | Form of Election Form for the SWS Group, Inc. 2005 Deferred Compensation Plan incorporated by reference to Exhibit 10.17 to the Registrants Current Report on Form 8-K filed November 12,
2004                                                 
|              | 
|10.14+        |  | Description of Registrants cash bonus plan incorporated by reference to Exhibit 10.14 to the Registrants Quarterly Report on Form 10-Q filed November 2, 2004                                                                                 
|              | 
|10.15+        |  | Description of Registrants director compensation arrangement incorporated by reference to Exhibit 10.15 to the Registrants Quarterly Report on Form 10-Q filed February 9,
2005                                                               
|              | 
|31.1*         |  | Chief Executive Officer Certification filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                                                                                                           
|              | 
|31.2*         |  | Chief Financial Officer Certification filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                                                                                                           
|              | 
|32.1*         |  | Chief Executive Officer Certification furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                                       
|              | 
|32.2*         |  | Chief Financial Officer Certification furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                                       



|* | Filed herewith
|- | --------------



|+ | Management contract or compensatory plan or arrangement
|- | -------------------------------------------------------



- 48 -