Countrywide Financial (CFC) 8-K Results of Operations and Financial Condition

Exhibit 99.2

COUNTRYWIDE FINANCIAL CORPORATION AND SUBSIDIARIES

ROLLING THIRTEEN MONTH STATISTICAL DATA

(Dollars in millions)

	Feb-05			Mar-05			Apr-05			May-05			Jun-05			Jul-05			Aug-05
LOAN PRODUCTION
Number of Working Days in the Period	19			23			21			21			22			20			23
Average Daily Mortgage Loan Applications	$	2,329		$	2,362		$	2,565		$	2,773		$	3,029		$	2,973		$	3,168
Mortgage Loan Pipeline (loans-in-process)	$	54,774		$	58,803		$	65,791		$	70,491		$	77,009		$	77,007		$	78,062
Commercial Real Estate Loan Pipeline (loans-in-process)	$	308		$	393		$	361		$	275		$	502		$	521		$	458
Loan Fundings:
Consumer Markets Division	$	8,520		$	11,418		$	10,944		$	11,895		$	13,583		$	12,644		$	14,488
Wholesale Lending Division	5,378			6,802			5,738			6,383			7,492			7,058			8,254
Correspondent Lending Division	9,648			13,405			12,275			14,448			18,396			18,209			22,681
Capital Markets	1,050			950			629			713			1,784			659			2,335
Countrywide Bank (1)	2,310			3,734			4,819			5,237			6,011			5,539			5,309
Total Mortgage Loan Fundings	26,906			36,309			34,405			38,676			47,266			44,109			53,067
Commercial Real Estate Fundings	226			91			112			335			285			293			397
Total Loan Fundings	$	27,132		$	36,400		$	34,517		$	39,011		$	47,551		$	44,402		$	53,464
Loan Fundings in Units:
Consumer Markets Division	56,651			69,690			66,748			68,642			75,774			69,975			81,911
Wholesale Lending Division	27,846			35,407			29,500			31,153			34,497			32,941			38,251
Correspondent Lending Division	51,625			68,324			62,239			72,656			89,416			87,669			107,029
Capital Markets	3,582			3,774			2,665			2,430			7,183			2,446			8,148
Countrywide Bank (1)	19,969			33,006			38,171			41,036			45,933			43,732			44,162
Total Mortgage Loan Fundings in Units	159,673			210,201			199,323			215,917			252,803			236,763			279,501
Commercial Real Estate	11			9			9			23			31			22			30
Total Loan Fundings in Units	159,684			210,210			199,332			215,940			252,834			236,785			279,531
Mortgage Loan Fundings: (2)
Purchase	$	12,052		$	16,502		$	16,913		$	19,759		$	24,023		$	20,982		$	25,079
Non-purchase	14,854			19,807			17,492			18,917			23,243			23,127			27,988
Total Mortgage Loan Fundings	$	26,906		$	36,309		$	34,405		$	38,676		$	47,266		$	44,109		$	53,067
Mortgage Loan Fundings by Product:
Government Fundings	$	695		$	796		$	792		$	852		$	1,056		$	995		$	1,114
ARM Fundings	$	14,081		$	19,484		$	19,583		$	21,684		$	25,952		$	23,275		$	27,267
Home Equity Fundings	$	2,618		$	3,413		$	3,519		$	3,661		$	3,879		$	3,641		$	4,122
Nonprime Fundings	$	2,605		$	3,364		$	2,922		$	3,312		$	4,202		$	3,661		$	4,504
MORTGAGE LOAN SERVICING (3)
Volume	$	878,270		$	893,405		$	914,465		$	937,275		$	964,444		$	990,624		$	1,020,416
Units	6,450,135			6,517,536			6,622,839			6,727,201			6,843,218			6,957,389			7,089,887
Subservicing Volume (4)	$	21,389		$	21,178		$	25,737		$	27,526		$	27,706		$	28,783		$	28,868
Subservicing Units	212,654			207,380			232,972			262,361			258,716			261,325			259,688
Prepayments in Full	$	11,790		$	20,809		$	16,608		$	17,990		$	22,192		$	21,860		$	25,111
Bulk Servicing Acquisitions	$	4,136		$	5,320		$	4,665		$	1,433		$	9,472		$	6,279		$	3,393
Portfolio Delinquency - CHL (5)	3.74		%	3.31		%	3.31		%	3.44		%	3.51		%	3.86		%	3.68		%
Foreclosures Pending - CHL (5)	0.45		%	0.43		%	0.39		%	0.39		%	0.39		%	0.40		%	0.42		%

	Sep-05			Oct-05			Nov-05			Dec-05			Jan-06			Feb-06			YTD
LOAN PRODUCTION
Number of Working Days in the Period	21			21			21			21			20			19			39
Average Daily Mortgage Loan Applications	$	3,043		$	2,806		$	2,667		$	2,467		$	2,408		$	2,505		$	2,455
Mortgage Loan Pipeline (loans-in-process)	$	76,821		$	70,644		$	68,773		$	59,651		$	57,351		$	59,336
Commercial Real Estate Loan Pipeline (loans-in-process)	$	558		$	339		$	441		$	297		$	308		$	258
Loan Fundings:
Consumer Markets Division	$	13,257		$	13,356		$	12,483		$	11,334		$	9,125		$	9,492		$	18,617
Wholesale Lending Division	7,748			6,917			6,830			6,883			5,613			5,713			11,326
Correspondent Lending Division	21,841			20,630			18,406			16,911			12,757			10,161			22,918
Capital Markets	2,089			2,933			1,190			4,506			955			1,746			2,701
Countrywide Bank (1)	3,899			2,936			3,335			4,480			4,183			3,825			8,008
Total Mortgage Loan Fundings	48,834			46,772			42,244			44,114			32,633			30,937			63,570
Commercial Real Estate Fundings	423			507			647			362			235			268			503
Total Loan Fundings	$	49,257		$	47,279		$	42,891		$	44,476		$	32,868		$	31,205		$	64,073
Loan Fundings in Units:
Consumer Markets Division	74,631			75,734			72,224			65,613			55,105			57,601			112,706
Wholesale Lending Division	35,621			32,720			31,647			32,234			26,929			27,154			54,083
Correspondent Lending Division	101,139			94,390			85,926			81,504			61,201			48,267			109,468
Capital Markets	8,157			10,932			4,588			17,250			3,777			6,737			10,514
Countrywide Bank (1)	36,225			30,026			30,038			35,116			31,622			30,707			62,329
Total Mortgage Loan Fundings in Units	255,773			243,802			224,423			231,717			178,634			170,466			349,100
Commercial Real Estate	25			29			35			28			26			24			50
Total Loan Fundings in Units	255,798			243,831			224,458			231,745			178,660			170,490			349,150
Mortgage Loan Fundings: (2)
Purchase	$	22,971		$	20,693		$	19,409		$	21,086		$	14,410		$	13,527		$	27,937
Non-purchase	25,863			26,079			22,835			23,028			18,223			17,410			35,633
Total Mortgage Loan Fundings	$	48,834		$	46,772		$	42,244		$	44,114		$	32,633		$	30,937		$	63,570
Mortgage Loan Fundings by Product:
Government Fundings	$	1,032		$	958		$	886		$	890		$	856		$	816		$	1,672
ARM Fundings	$	24,011		$	23,146		$	21,052		$	22,356		$	16,835		$	15,682		$	32,517
Home Equity Fundings	$	3,818		$	3,569		$	3,714		$	4,020		$	3,476		$	3,411		$	6,887
Nonprime Fundings	$	4,036		$	3,876		$	3,899		$	4,405		$	3,042		$	2,845		$	5,887
MORTGAGE LOAN SERVICING (3)
Volume	$	1,047,623		$	1,070,077		$	1,092,104		$	1,111,090		$	1,126,610		$	1,137,344
Units	7,203,562			7,294,228			7,379,806			7,431,949			7,500,434			7,542,493
Subservicing Volume (4)	$	27,556		$	30,641		$	32,265		$	29,901		$	29,141		$	28,776
Subservicing Units	256,935			267,847			268,954			261,078			247,185			250,832
Prepayments in Full	$	21,443		$	20,625		$	19,125		$	17,810		$	13,548		$	14,463		$	28,011
Bulk Servicing Acquisitions	$	59		$	5,462		$	997		$	1,686		$	40		$	37		$	77
Portfolio Delinquency - CHL (5)	4.03		%	4.32		%	4.58		%	4.61		%	4.42		%	4.29		%
Foreclosures Pending - CHL (5)	0.42		%	0.41		%	0.43		%	0.44		%	0.46		%	0.47		%

	Feb-05			Mar-05			Apr-05			May-05			Jun-05			Jul-05			Aug-05
LOAN CLOSING SERVICES (units)
Credit Reports	696,309			872,342			807,247			830,477			886,555			856,161			914,659
Flood Determinations	260,748			296,382			287,393			306,636			350,861			290,446			318,626
Appraisals	76,441			97,743			91,952			102,056			113,910			106,283			123,082
Automated Property Valuation Services	508,279			655,246			574,803			591,654			615,269			726,083			750,312
Other	15,337			18,862			13,938			13,107			15,109			13,311			16,786
Total Units	1,557,114			1,940,575			1,775,333			1,843,930			1,981,704			1,992,284			2,123,465
CAPITAL MARKETS
Securities Trading Volume (6)	$	256,305		$	324,100		$	254,172		$	296,724		$	336,598		$	295,824		$	345,998
BANKING
Assets Held by Countrywide Bank (in billions)	$	45.9		$	51.1		$	56.0		$	61.5		$	65.5		$	69.6		$	72.5
INSURANCE
Net Premiums Earned:
Carrier	$	49.3		$	52.0		$	53.6		$	56.6		$	62.2		$	67.1		$	53.7
Reinsurance	14.8			14.4			14.4			14.2			14.5			14.4			14.8
Total Net Premiums Earned	$	64.1		$	66.4		$	68.0		$	70.8		$	76.7		$	81.5		$	68.5
GLOBAL OPERATIONS
Global Home Loans Subservicing Volume (in billions)	$	118		$	115		$	116		$	111		$	109		$	106		$	109
Workforce Head Count: (7)
Loan Originations	25,183			25,470			26,024			27,076			28,482			29,393			30,853
Loan Servicing	6,259			6,367			6,559			6,783			6,992			7,131			7,415
Loan Closing Services	1,221			1,290			1,293			1,343			1,421			1,464			1,528
Banking	1,562			1,585			1,621			1,653			1,714			1,798			1,896
Capital Markets	579			588			592			597			620			638			640
Insurance	1,913			1,925			1,982			2,003			2,039			2,068			2,074
Global Operations	2,345			2,362			2,373			2,484			2,575			2,557			2,703
Corporate Overhead & Other	4,059			4,070			4,106			4,232			4,337			4,375			4,492
Total Workforce Head Count	43,121			43,657			44,550			46,171			48,180			49,424			51,601
Period-end Rates
10-Year U.S. Treasury Yield	4.36		%	4.50		%	4.21		%	4.00		%	3.94		%	4.28		%	4.02		%
FNMA 30-Year Fixed Rate MBS Coupon	5.34		%	5.48		%	5.28		%	5.02		%	5.00		%	5.36		%	5.15		%

	Sep-05			Oct-05			Nov-05			Dec-05			Jan-06			Feb-06			YTD
LOAN CLOSING SERVICES (units)
Credit Reports	822,119			800,675			764,650			657,448			821,967			788,038			1,610,005
Flood Determinations	320,502			314,302			301,893			294,120			275,546			253,647			529,193
Appraisals	110,006			111,172			105,296			96,598			86,503			80,234			166,737
Automated Property Valuation Services	710,337			706,351			618,304			457,504			967,896			497,300			1,465,196
Other	15,249			14,424			15,626			15,261			15,866			15,718			31,584
Total Units	1,978,213			1,946,924			1,805,769			1,520,931			2,167,778			1,634,937			3,802,715
CAPITAL MARKETS
Securities Trading Volume (6)	$	329,551		$	270,724		$	307,234		$	286,037		$	314,858		$	292,307		$	607,165
BANKING
Assets Held by Countrywide Bank (in billions)	$	71.0		$	71.7		$	72.3		$	73.1		$	76.1		$	78.7
INSURANCE
Net Premiums Earned:
Carrier	$	74.6		$	70.8		$	72.9		$	105.6		$	79.4		$	73.2		$	152.6
Reinsurance	15.5			15.7			17.0			16.5			17.0			17.4			34.4
Total Net Premiums Earned	$	90.1		$	86.5		$	89.9		$	122.1		$	96.4		$	90.6		$	187.0
GLOBAL OPERATIONS
Global Home Loans Subservicing Volume (in billions)	$	106		$	106		$	103		$	102		$	105		$	—
Workforce Head Count: (7)
Loan Originations	31,318			31,800			31,943			31,832			32,003			32,127
Loan Servicing	7,552			7,683			7,830			7,923			8,041			8,158
Loan Closing Services	1,571			1,619			1,648			1,648			1,615			1,585
Banking	2,039			2,092			2,101			2,078			2,156			2,230
Capital Markets	653			661			673			683			699			712
Insurance	2,053			2,043			2,096			2,100			2,139			2,147
Global Operations	2,865			2,902			3,050			3,251			3,369			1,875
Corporate Overhead & Other	4,632			4,767			4,881			4,941			5,046			5,125
Total Workforce Head Count	52,683			53,567			54,222			54,456			55,068			53,959
Period-end Rates
10-Year U.S. Treasury Yield	4.34		%	4.57		%	4.49		%	4.39		%	4.53		%	4.55		%
FNMA 30-Year Fixed Rate MBS Coupon	5.51		%	5.80		%	5.85		%	5.75		%	5.76		%	5.73		%

(1)	These loans are processed for Countrywide Bank by the Company’s Mortgage Banking production divisions. The amounts include loans funded for both investment purposes and for sale. The Company will report the amount of such loans subsequently sold on a quarterly basis.
(2)	Purchase fundings include first trust deed and home equity loans used as purchase money debt in the acquisition of a home. Non-purchase fundings include first trust deed refinance loans, home equity refinance loans, and stand-alone home equity loans.
(3)	Includes loans held for sale, loans held for investment, and loans serviced for others, including those under subservicing agreements.
(4)	Subservicing volume for non-Countrywide entities.
(5)	Expressed as a percentage of the total number of loans serviced, excluding subserviced loans and portfolios purchased at a discount due to their non-performing status.
(6)	Includes trades with Mortgage Banking Segment.
(7)	Workforce Head Count includes full-time employees, contract, and temporary help.

###