Exhibit 99.2

          Anthracite Capital Reports GAAP Earnings of $0.28 Per Share
    and Operating Earnings of $0.27 Per Share for the Third Quarter of 2005

New York - November 3, 2005 - Anthracite Capital, Inc. (NYSE: AHR) (the
"Company" or "Anthracite") today reported diluted net income available to
common stockholders for the third quarter of 2005 of $0.28 per share versus
net income to common stockholders of $0.28 per share for the same three-month
period in 2004. For the nine months ended September 30, 2005 and 2004, diluted
net income available to common stockholders was $0.73 and $0.41 per share,
respectively.

Operating Earnings (defined below) for the third quarters of 2005 and 2004
were $0.27 and $0.28 per share, respectively. Operating Earnings for the nine
months ended September 30, 2005 and 2004 were $0.86 and $0.84 per share,
respectively.

Based on the $0.28 per share dividend declared on September 14, 2005, and the
November 2, 2005 closing price of $10.89, Anthracite's annualized dividend
yield is 10.28%. Table 1, provided below, reconciles Operating Earnings per
share with diluted net income available to common stockholders per share. All
dollar amounts discussed herein are in thousands, except share and per share
amounts.

Chris Milner, Chief Executive Officer of the Company, stated, "While the
investment markets are increasingly competitive, we continue to identify
attractive opportunities to deploy capital both in the US and in Europe. As a
result, the Company achieved solid commercial real estate portfolio growth of
14% on the year despite high prepayment activity. Our debt and equity issuance
during the quarter also allowed the Company to capitalize on the substantial
amounts of liquidity in the market."

Third Quarter Financial Results
Interest income from commercial real estate assets increased $7,403, or 19%
from the quarter ended September 30, 2004. (See Table 2 below for a
reconciliation of total income from commercial real estate assets to income
before interest income and expense related to the effect of the consolidation
of the commercial mortgage loan pools.) The Company's commercial real estate
assets have increased 14% year-to-date with an estimated fair value of
$3,721,156 at September 30, 2005 compared with $3,265,914 at December 31,
2004.

The Company's weighted average cost of funds increased to 5.6% at September
30, 2005 from 5.1% at September 30, 2004. For the quarter ended September 30,
2005, hedging expenses not related to collateralized debt obligations ("CDOs")
were $1,588 ($0.03 per share), a decrease from $3,825 ($0.07 per share) for
the quarter ended September 30, 2004. The $2,237 decrease in hedging expense
from the third quarter of 2004 is primarily attributable to the removal of
interest rate swaps due to the issuance of fixed rate liabilities for the
Company's fourth CDO ("CDO HY1") in the fourth quarter of 2004 and the
Company's fifth CDO ("CDO HY2") in the third quarter of 2005. The Company's
estimated exposure at September 30, 2005 to a 50 basis point move in
short-term interest rates remained at $0.01 per share annually.

The Company's debt to capital ratio remained at 6.2:1 as of September 30, 2005
and December 31, 2004, and the recourse debt to capital ratio increased
slightly to 1.7 from 1.6:1 over the same period.

The Company's Operating Earnings for the third quarter of 2005 represent an
annualized return on the quarter's average common stockholders' equity of
11.5%, as compared to 16.1% for the third quarter of 2004 and 13.0% for the
second quarter of 2005. As proceeds from the Company's recent capital markets
activity become fully deployed (see below), the annualized return on average
common stockholders' equity is expected to increase. The net interest margin
of 2.8% for the third quarter of 2005 decreased from 3.1% for the third
quarter of 2004.

Capital Markets Activity
On July 26, 2005, the Company closed CDO HY2 and issued non-recourse
liabilities with a face amount of $365,010. Senior investment grade notes with
a face amount of $240,134 were issued and sold in a private placement. The
Company retained the floating rate BBB- note, the below investment grade notes
and the preferred shares. The CDO HY2 transaction provides match-funding for a
portfolio of commercial mortgage-backed securities ("CMBS") and unsecured real
estate investment trust ("REIT") debt with a total par of $478,050.

CDO HY2 included a $100,000 ramp facility that was fully funded on October 13,
2005. Since July 26, 2005, the $100,000 ramp facility has been invested at
short-term money market rates. The $100,000 ramp facility and ramp collateral
contributed during the third quarter of 2005 generated interest income of $690
for the third quarter. If the ramp facility had been fully funded with
subordinated CMBS since the beginning of the quarter, interest income from
ramp collateral would have been approximately $1,317 for the third quarter.
The completion of the ramp facility provided the Company with $41,225 of
additional liquidity.

The Company estimates the value of the transaction to be $351,000, consisting
of cash of $244,000 and retained non-investment grade debt and preferred
shares with a fair market value of $107,000 in exchange for a portfolio of
CMBS and REIT debt. The adjusted purchase price of the CMBS and REIT debt is
approximately $326,000. The Company has recorded CDO HY2 as a secured
financing for accounting purposes and consolidated the assets, liabilities,
income and expense of the CDO issuer. In the event of a sale of the floating
rate BBB- note retained by the Company, the transaction will be recorded as a
sale for accounting purposes and the assets, liabilities, income and expense
of CDO HY2 will no longer be consolidated.

On August 18, 2005, the Company completed a secondary stock offering of
1,725,000 shares at a price of $11.59, which included a 15% over-allotment
option exercised by the underwriter. Net proceeds were $19,199.

On September 26, 2005, the Company issued $75,000 of trust preferred
securities through its wholly owned subsidiary, Anthracite Capital Trust I.
The trust preferred securities have a thirty-year term ending October 30, 2035
with interest at a fixed rate of 7.497% for the first ten years and at a
floating rate of three-month LIBOR plus 2.9% thereafter. The trust preferred
securities can be redeemed at par beginning in October 2010.

The additional liquidity generated by the aforementioned three transactions
will be used by the Company to continue to execute its commercial real estate
strategies including, for the first time, investments in commercial real
estate equity.

Richard Shea, President and Chief Operating Officer of the Company, stated,
"During the third quarter we raised over $330,000 of capital in both the debt
and equity markets. With rising short-term rates, we have been issuing
long-dated debt and trust preferred securities to strengthen our balance sheet
and to provide solid long-term earnings potential. A substantial portion of
our portfolio is match-funded, leaving minimal exposure to rising short and
long-term rates. Our disciplined investment process remains a primary
component of the strong reputation we have built for consistent performance.
This reputation continues to create opportunities for the Company to issue
attractively priced capital in financial markets throughout the world."

Commercial Real Estate Credit Risk
The Company's primary focus is to invest in a diversified portfolio of CMBS
and commercial real estate loans. The majority of these investments take the
form of CMBS that are collateralized by pools of underlying mortgage loans.
The underlying loans are secured by first mortgages on office buildings,
retail centers, apartment buildings, hotels and other types of commercial
properties. The cash flows the Company receives from its CMBS portfolio are
dependent upon the credit performance of the underlying mortgage loans. The
Company assumes losses will occur on the underlying mortgage loans and the
interest income the Company records for its CMBS securities reflects these
assumed losses. Loss assumptions are maintained at a level believed by
management to be sufficient to absorb estimated credit losses inherent in the
underlying mortgages.

The Company considers CMBS securities where it maintains the right to control
the foreclosure/workout process on the underlying loans as controlling class
CMBS ("Controlling Class CMBS"). The Company acquired two Controlling Class
CMBS transactions during the third quarter of 2005 and owns 20 Controlling
Class CMBS transactions as of September 30, 2005. However, portions of the
non-rated tranches of 16 of the 20 transactions are included in CDOs which
reduces the Company's exposure to the credit risk in these transactions.

The current principal balance of the loans underlying the Company's 20
Controlling Class CMBS is $25,109,561. Delinquencies of 30 days or more on
these loans as a percent of current loan balances were 0.75% at the end of the
third quarter of 2005, compared with 0.96% at the end of the second quarter of
2005. With the disposition of five loans during the third quarter of 2005, the
weighted average loss severity experienced for the 1998 and 1999 Controlling
Class CMBS decreased from 24.0% at June 30, 2005 to 23.0% at September 30,
2005. As of September 30, 2005, no losses have been realized for those
Controlling Class CMBS with vintages from 2001 through 2005 and the Company
does not own any 2000 vintage Controlling Class CMBS. During the third quarter
of 2005, there was a credit upgrade on one of the Company's Controlling Class
CMBS and no credit downgrades.

Commercial Real Estate Securities
During the third quarter of 2005, the Company purchased $140,329 of commercial
real estate securities, of which $44,559 were multi-family agency securities.
The Company's commercial real estate securities portfolio increased by
approximately 5% to an estimated fair value of $2,070,725 at September 30,
2005, compared with $1,979,779 at June 30, 2005. The average yields on the
Company's commercial real estate securities for the third quarters of 2005 and
2004 were as follows:




                                                                    For the quarter ended
                                                                        September 30,
                                                                     2005          2004
                                                                 ------------- --------------
                                                                            
Investment grade commercial real estate securities                  5.7%          6.4%
Non-investment grade CMBS securities                               10.6%          9.4%
All commercial real estate securities                               8.0%          8.0%


The average cost of financing the commercial real estate securities portfolio
during the third quarter of 2005 was 5.5%, compared to 5.1% for the third
quarter of 2004.

Net interest income and net realized and unrealized gain from the commercial
real estate securities portfolio for the quarters ended September 30, 2005 and
2004 are as follows:




                                                                         For the quarter ended
                                                                             September 30,
                                                                      2005              2004
                                                                 --------------------------------------
                                                                                     
Interest income                                                     $37,009                $32,408
Interest expense*                                                   (24,129)               (18,107)
                                                                 --------------------------------------
Net interest income                                                  12,880                 14,301
                                                                 --------------------------------------
Net realized and unrealized gain                                        251                  1,586
                                                                 --------------------------------------
Net interest income and gain from commercial real estate            $13,131                $15,887
securities
                                                                 ======================================


 *Including hedges in the Company's CDOs.

Commercial Real Estate Loans
During the quarter ended September 30, 2005, the Company experienced
repayments of $12,388 related to its U.S. dollar denominated commercial real
estate loan portfolio.

Additionally, during the quarter ended September 30, 2005, the Company
purchased three U.S. dollar denominated commercial real estate loans with a
total stated face of $86,287. The acquisition of these loans brings total
commercial real estate loans to $353,402 as of September 30, 2005, up from
$282,461 at June 30, 2005. Additionally, during October 2005, the Company
acquired a commercial real estate loan with a cost of (pound)22,374 (or
$39,524). The carrying value and average yields on the Company's commercial
real estate loans, exclusive of the Company's investments in Carbon Capital,
Inc. and Carbon Capital II, Inc. (collectively, the "Carbon Capital Funds"),
as of September 30, 2005 were as follows:




                                                                  Average       Average
                                     Carrying                    Spread to     Spread to     Average       Average
                                       Value                      1-month      3-month       Spread to     Spread to
                       Carrying       (Local        Average         USD          GBP         3-month       10-Year
                         Value       Currency)       Yield         LIBOR        LIBOR        EURIBOR       Treasury
                    -------------- -------------- ------------ ------------- ------------- ------------- ------------
                                                                                       
Fixed Rate             $89,085                       9.71%
Floating Rate          124,098                                     5.29%
Floating Rate           19,600      (pound)11,082                               6.00%
Floating Rate           30,223       (euro)25,041                                             4.00%
Floating Rate           32,957                                                                              4.25%
                    ==============
                      $295,963
                    ==============


For the three months ended September 30, 2005 and 2004, the total cost of
borrowings secured by loan assets was 4.9% and 3.3%, respectively. The Company
has three committed warehouse lines that can be used to finance these
commercial loan assets. The Company's investments in the Carbon Capital Funds
are included in commercial real estate loans. The annualized yield on the
Company's investments in the Carbon Capital Funds was 20.1% for the quarter
ended September 30, 2005. The Company's investments in the Carbon Capital
Funds as of September 30, 2005 were $59,325 as compared to $56,812 as of
December 31, 2004.

Net interest income from the commercial real estate loan portfolio for the
quarters ended September 30, 2005 and 2004 is as follows:




                                                               For the quarter ended
                                                                   September 30,
                                                                2005           2004
                                                          --------------------------------
                                                                        
       Interest income                                        $8,232          $ 5,123
       Interest expense                                      (1,273)            (424)
                                                          --------------------------------
       Net interest income from commercial real estate        $6,959          $ 4,699
       loans
                                                          ================================


Book Value
Net book value per share at the end of the third quarter of 2005 was $9.31.
This is an increase of 1.0% from $9.22 at June 30, 2005 and an increase of
8.3% from $8.60 at December 31, 2004.

Reconciliation of Operating Earnings to Diluted Net Income Available to Common
Stockholders (Table 1)
The Company considers its Operating Earnings to be net interest income after
operating expenses and preferred dividends but before realized and unrealized
gains and losses, hedge ineffectiveness, incentive fees attributable to other
gains, and foreign currency exchange impact. The Company believes Operating
Earnings to be an effective indicator of the Company's profitability and
financial performance over time. Operating Earnings can and will fluctuate
over time based on changes in asset levels, funding rates, available
reinvestment rates, and expected losses on credit sensitive positions. The
table below reconciles Operating Earnings per common share with diluted net
income available to common stockholders per common share:




                                                      Three Months Ended           Nine Months Ended
                                                        September 30,                September 30,
                                                 ----------------------------------------------------------
                                                     2005          2004           2005           2004
                                                 ----------------------------------------------------------
                                                                                     
  Operating earnings per share                      $0.27          $0.28          $0.86          $0.84
  Net realized and unrealized gain (loss)            0.02           0.02          (0.03)         (0.20)
  Net foreign currency gain (loss) and hedge
  ineffectiveness                                   (0.01)         (0.02)         (0.04)         (0.02)
  Cost to retire preferred stock in excess of
  carrying value                                        -              -              -          (0.21)
  Loss on impairment of asset                           -              -          (0.06)             -
                                                 ----------------------------------------------------------
  Diluted net income available to common            $0.28          $0.28          $0.73          $0.41
  stockholders per share
                                                 ==========================================================



Reconciliation of Total Income from Commercial Real Estate Assets to Income
Before Interest Income and Expense Related to the Consolidation of Commercial
Mortgage Loan Pools (Table 2)

The chart below summarizes the Company's interest income from commercial real
estate assets before interest income and expense related to the consolidation
of the commercial mortgage loan pools. The Company believes interest income
before the effect of the consolidation of the commercial mortgage loan pools
better reflects interest earned on the Company's commercial real estate
assets.




                                                            Three Months Ended         Nine Months Ended
                                                               September 30,             September 30,
                                                        ------------------------------------------------------
                                                             2005         2004         2005         2004
                                                        ------------------------------------------------------
Income from:
                                                                                          
   Commercial real estate securities                           $37,009      $32,408     $103,242      $92,072
   Commercial mortgage loan pools                               13,460       13,715       40,617       26,066
   Commercial real estate loans                                  8,232        5,123       24,431       12,337
                                                        ------------------------------------------------------
Total income from commercial real estate assets                 58,701       51,246      168,290      130,475
                                                        ------------------------------------------------------
Interest expense related to the consolidation of               (12,698)     (12,646)     (38,206)     (24,593)
commercial mortgage loan pools
                                                        ------------------------------------------------------
Total adjusted income from commercial real estate              $46,003      $38,600     $130,084     $105,882
assets
                                                        ======================================================


Dividend Reinvestment Plan
The optional cash portion of the Company's Dividend Reinvestment and Stock
Purchase Plan (the "Plan") has been reinstated for all investment dates after
July 26, 2005 with a discount of 2% to the trailing 12-business day average
provided the stock price remains above threshold levels established by the
Company at the time. The dividend reinvestment portion of the Plan remains in
effect with a discount of 2% as well.

To request a prospectus and receive enrollment materials or to ask questions
about the Plan, interested investors and stockholders may contact the
Company's transfer agent, American Stock Transfer & Trust Company, at
1-877-248-6416, or Investor Relations, Anthracite Capital, Inc., at
212-810-3333. The Company's website address is www.anthracitecapital.com.

About Anthracite
Anthracite Capital, Inc. is a specialty finance company focused on investments
in high yield commercial real estate loans and related securities. Anthracite
is externally managed by BlackRock Financial Management, Inc., which is a
subsidiary of BlackRock, Inc. ("BlackRock") (NYSE:BLK), one of the largest
publicly traded investment management firms in the United States with
approximately $428 billion in global assets under management as of September
30, 2005. BlackRock Realty Advisors, Inc., another subsidiary of BlackRock,
provides real estate equity and other real estate-related products and
services in a variety of strategies to meet the needs of institutional
investors. BlackRock is a member of The PNC Financial Services Group, Inc.
("PNC") (NYSE:PNC), a diversified financial services organization. Through its
affiliates, PNC originates commercial, multifamily and residential real estate
loans, and services $127 billion in commercial mortgage loans for third
parties through its Midland Loan Services, Inc. subsidiary as of September 30,
2005.

Forward Looking Statements
This press release may contain forward-looking statements within the meaning
of the Private Securities Litigation Reform Act with respect to future
financial or business performance, strategies or expectations. Forward-looking
statements are typically identified by words or phrases such as "trend,"
"potential," "opportunity," "pipeline," "believe," "comfortable," "expect,"
"anticipate," "current," "intention," "estimate," "position," "assume,"
"outlook," "continue," "remain," "maintain," "sustain," "seek," "achieve," and
similar expressions, or future or conditional verbs such as "will," "would,"
"should," "could," "may" or similar expressions. Anthracite cautions that
forward-looking statements are subject to numerous assumptions, risks and
uncertainties, which change over time. Forward-looking statements speak only
as of the date they are made, and Anthracite assumes no duty to and does not
undertake to update forward-looking statements. Actual results could differ
materially from those anticipated in forward-looking statements and future
results could differ materially from historical performance.

In addition to factors previously disclosed in Anthracite's Securities and
Exchange Commission (the "SEC") reports and those identified elsewhere in this
press release, the following factors, among others, could cause actual results
to differ materially from forward-looking statements or historical
performance: (1) the introduction, withdrawal, success and timing of business
initiatives and strategies; (2) changes in political, economic or industry
conditions, the interest rate environment or financial and capital markets,
which could result in changes in the value of Anthracite's assets; (3) the
relative and absolute investment performance and operations of Anthracite's
manager; (4) the impact of increased competition; (5) the impact of capital
improvement projects; (6) the impact of future acquisitions and divestitures;
(7) the unfavorable resolution of legal proceedings; (8) the extent and timing
of any share repurchases; (9) the impact, extent and timing of technological
changes and the adequacy of intellectual property protection; (10) the impact
of legislative and regulatory actions and reforms and regulatory, supervisory
or enforcement actions of government agencies relating to Anthracite,
BlackRock or PNC; (11) terrorist activities, which may adversely affect the
general economy, real estate, financial and capital markets, specific
industries, and Anthracite and BlackRock; (12) the ability of Anthracite's
manager to attract and retain highly talented professionals; (13) fluctuations
in foreign currency exchange rates; and (14) the impact of changes to tax
legislation and, generally, the tax position of the Company.

Anthracite's Annual Report on Form 10-K for the year ended December 31, 2004
and Anthracite's subsequent reports filed with the SEC, accessible on the
SEC's website at www.sec.gov, identify additional factors that can affect
forward-looking statements.

             To learn more about Anthracite, visit our website at
 www.anthracitecapital.com. The information contained on the Company's website
                     is not a part of this press release.




                   Anthracite Capital, Inc. and Subsidiaries
          Consolidated Statements of Financial Condition (Unaudited)
                     (in thousands, except per share data)
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                             September 30, 2005               December 31, 2004
                                                                        ----------------------------     --------------------------

ASSETS
                                                                                                               
Cash and cash equivalents                                                      $63,030                        $23,755
Restricted cash equivalents                                                     89,038                         19,680
Residential mortgage-backed securities                                         291,454                        372,071
                                                                        ---------------                  -------------
    Cash and RMBS                                                                            443,522                       415,506
Commercial mortgage loan pools                                                             1,297,029                     1,312,045
Commercial real estate securities                                                          2,070,725                     1,628,519
Commercial real estate loans                                                                 353,402                       325,350
                                                                                       --------------                 -------------
    Total commercial real estate                                                           3,721,156                     3,265,914
Other assets                                                                                  74,904                        47,714
                                                                                       --------------                 -------------
     Total Assets                                                                         $4,239,582                    $3,729,134
                                                                                       ==============                 =============

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Short term borrowings:
    Secured by pledge of residential mortgage-backed securities               $278,879                       $356,451
    Secured by pledge of commercial real estate securities                     467,972                        305,526
    Secured by pledge of commercial mortgage loan pools                            773                            773
    Secured by pledge of commercial real estate loans                          126,868                        141,601
                                                                        ---------------                  -------------
    Total short term borrowings                                                              874,492                       804,351
Long term borrowings:
    Collateralized debt obligations                                          1,306,851                      1,067,967
    Secured by pledge of commercial mortgage loan pools                      1,278,192                      1,294,058
    Junior subordinated notes to subsidiary trust issuing
          preferred securities                                                  77,380                              -
                                                                        ---------------                  -------------
    Total long term borrowings                                                             2,662,423                     2,362,025
                                                                                       --------------                 -------------
Total borrowings                                                                           3,536,915                     3,166,376
Payable for investments purchased                                                             87,829                             -
Distributions payable                                                                         16,442                        15,819
Other liabilities                                                                             25,910                        33,201
                                                                                       --------------                 -------------
     Total Liabilities                                                                     3,667,096                     3,215,396
                                                                                       --------------                 -------------

Stockholders' Equity:
Common Stock, par value $0.001 per share; 400,000 shares authorized; 55,511
     shares issued and outstanding in 2005; and
     53,289 shares issued and outstanding in 2004                                                 56                            53
9.375% Series C Preferred Stock, liquidation preference
     $57,500 in 2005 and 2004                                                                 55,435                        55,435
Additional paid-in capital                                                                   603,839                       578,919
Distributions in excess of earnings                                                        (140,331)                     (134,075)
Accumulated other comprehensive income                                                        53,487                        13,406
                                                                                       --------------                 -------------
      Total Stockholders' Equity                                                             572,486                       513,738
                                                                                       --------------                 -------------
      Total Liabilities and Stockholders' Equity                                          $4,239,582                    $3,729,134
                                                                                       ==============                 =============







                   Anthracite Capital, Inc. and Subsidiaries
               Consolidated Statements of Operations (Unaudited)
                     (in thousands, except per share data)
- --------------------------------------------------------------------------------------------------------------------------------
                                                             For the Three Months Ended            For the Nine Months Ended
                                                                   September 30,                         September 30,
                                                         -----------------------------------------------------------------------
                                                              2005              2004                  2005            2004
                                                         -----------------------------------------------------------------------
Operating Portfolio
Income:
                                                                                                        
    Commercial real estate securities                        $37,009            $32,408             $103,242        $92,072
    Commercial mortgage loan pools                            13,460             13,715               40,617         26,066
    Commercial real estate loans                               8,232              5,123               24,431         12,337
    Residential mortgage-backed securities                     2,268              3,941                7,839         15,731

    Cash and cash equivalents                                    969                165                1,471            356

     Other                                                         -                742                    -            742
                                                         -----------------------------------    --------------------------------
        Total Income                                          61,938             56,094              177,600
                                                                                                                    147,304
                                                         -----------------------------------    --------------------------------

Expenses:
    Interest expense:
       Collateralized debt obligations                        18,758             16,162               50,523         43,007
       Commercial real estate securities                       5,371              1,945               11,334          5,086
       Commercial mortgage loan pools                         12,760             12,706               38,285         24,678
       Commercial real estate loans                            1,273                424                3,883            718
       Residential mortgage-backed securities                  2,594              1,673                7,119          5,159
        Junior subordinated notes                                 66                  -                   66              -
    Hedging expense                                            1,588              3,825                5,514         11,604
    General and administrative expense                           933                886                2,691          2,120

    Management fee                                             2,799              2,212                8,039          6,505
                                                         -----------------------------------    --------------------------------
        Total Expenses                                        46,142             39,833              127,454         98,877
                                                         -----------------------------------    --------------------------------
Income from the Operating Portfolio                           15,796             16,261               50,146         48,427
                                                         -----------------------------------    --------------------------------

Other income (loss):
Net realized and unrealized gain (loss)                          928                977               (1,811)       (10,276)
Foreign currency gain (loss)                                      87               (113)                (257)          (126)
Hedge ineffectiveness                                           (394)              (624)              (1,666)        (1,130)

Loss on impairment of assets                                       -                  -              (3,231)              -
                                                         -----------------------------------    --------------------------------
       Total Other Income (Loss)                                 621                240              (6,965)
                                                                                                                   (11,532)
                                                         -----------------------------------    --------------------------------


Net Income                                                    16,417             16,501               43,181         36,895
                                                         -----------------------------------    --------------------------------

Dividends on preferred stock                                   1,348              1,348                4,044          5,568
Cost to retire preferred stock in excess of carrying
value                                                              -                  -                    -         10,508
                                                         -----------------------------------    --------------------------------


Net Income available to Common Stockholders                  $15,069            $15,153              $39,137        $20,819
                                                         ===================================    ================================

Operating Earnings:
    Income from the operating portfolio                      $15,796            $16,261              $50,146        $48,427
    Dividends on preferred stock                              (1,348)            (1,348)              (4,044)        (5,568)
                                                         -----------------------------------    --------------------------------
    Net Operating Earnings                                   $14,448            $14,913              $46,102        $42,859
                                                         ===================================    ================================

Operating Earnings available to Common Stockholders
per share:
      Basic                                                    $0.27              $0.28                $0.86          $0.84
      Diluted                                                  $0.27              $0.28                $0.86          $0.84

Net Income available to Common Stockholders per share,
basic                                                          $0.28              $0.28                $0.73          $0.41

Net Income available to Common Stockholders per share,
diluted                                                        $0.28              $0.28                $0.73          $0.41

Weighted average number of shares outstanding:
    Basic                                                     54,115             53,212               53,573         51,258
    Diluted                                                   54,124             53,221               53,583         51,267