IMPAC MORTGAGE HOLDINGS INC
10-Q, 1998-08-14
REAL ESTATE INVESTMENT TRUSTS
Previous: COLMENA CORP, 10QSB, 1998-08-14
Next: FIRSTPLUS FINANCIAL GROUP INC, 10-Q, 1998-08-14



<PAGE>

                                             Securities and Exchange Commission
                                                  Washington, D.C. 20549

                                                        Form 10-Q


[X]  Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934.

     For the quarterly period ended June 30, 1998

                                                            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: 0-19861

                         Impac Mortgage Holdings, Inc.
            (Exact name of registrant as specified in its charter)

            Maryland                                    33-0675505
  (State or other jurisdiction of                   (I.R.S. Employer
    incorporation or organization)                  Identification No.)

        20371 Irvine Avenue
  Santa Ana Heights, California                            92707
(Address of Principal Executive Offices)                 (Zip Code)

 Registrant's telephone number, including area code: (714) 556-0122

       Securities  registered  pursuant to Section 12(b) of the Act:

                                               Name of each exchange on
        Title of each class                         which registered
- ---------------------------------------    -----------------------------------
    Common Stock $0.01 par value               American Stock Exchange


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

      On August 11, 1998, the aggregate market value of the voting stock held by
non-affiliates of the registrant was approximately $373.8 million,  based on the
closing  sales price of the Common Stock on the  American  Stock  Exchange.  For
purposes of the  calculation  only,  in addition to  affiliated  companies,  all
directors and executive  officers of the registrant have been deemed affiliates.
The  number of shares of Common  Stock  outstanding  as of August  11,  1998 was
24,328,706.


                  Documents incorporated by reference: None


<PAGE>




<TABLE>
<CAPTION>


                                              IMPAC MORTGAGE HOLDINGS, INC.

                                             1998 FORM 10-Q QUARTERLY REPORT

                                                    TABLE OF CONTENTS



                                                PART I. FINANCIAL INFORMATION
  <S>                                                                                                              <C>

  Item 1.  CONSOLIDATED FINANCIAL STATEMENTS - IMPAC MORTGAGE HOLDINGS, INC.                                        Page #

           Consolidated Balance Sheets, June 30, 1998 and December 31, 1997                                              3

           Consolidated Statements of Operations, Three and Six Months Ended June 30, 1998 and 1997                      4

           Consolidated Statements of Cash Flows, Six Months Ended June 30, 1998 and 1997                                5

           Notes to Consolidated Financial Statements                                                                    6

  Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND                                              14
           RESULTS OF OPERATIONS

  Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                                                   24

                                                  PART II. OTHER INFORMATION

  Item 1.  LEGAL PROCEEDINGS                                                                                            25

  Item 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS                                                                    25

  Item 3.  DEFAULTS UPON SENIOR SECURITIES                                                                              25

  Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                                                          25

  Item 5.  OTHER INFORMATION                                                                                            25

  Item 6.  EXHIBITS AND REPORTS ON FORM 8-K                                                                             25

           SIGNATURES                                                                                                   26



</TABLE>

<PAGE>



                                              PART I. FINANCIAL INFORMATION
<TABLE>
<CAPTION>

ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS

                                    IMPAC MORTGAGE HOLDINGS, INC. AND SUBSIDIARIES
                                             CONSOLIDATED BALANCE SHEETS
                                     (dollars in thousands, except per share data)

 
                                                                              June 30, 1998          December 31, 1997
                                                                         ----------------------  ----------------------
<S>                                                                     <C>                     <C>
                                 ASSETS
Cash and cash equivalents                                                $               7,378   $              16,214
Investment securities available-for-sale                                               101,462                  67,011
Loan Receivables:
   CMO collateral                                                                    1,422,920                 794,893
   Finance receivables                                                                 448,422                 533,101
   Mortgage loans held-for-investment                                                   49,347                 257,717
   Allowance for loan losses                                                            (5,958)                 (5,129)
                                                                         ----------------------  ----------------------
        Net loan receivables                                                         1,914,731               1,580,582

Investment in Impac Funding Corporation                                                 31,071                  27,122
Investment in Impac Commercial Holdings, Inc.                                           18,269                  17,985
Accrued interest receivable                                                             12,076                  15,012
Other real estate owned                                                                  8,035                   5,662
Premises and equipment, net                                                              8,051                   3,866
Due from affiliates                                                                        901                  16,679
Other assets                                                                             2,767                   2,679
                                                                         ----------------------  ----------------------
                                                                         $           2,104,741   $           1,752,812
                                                                         ======================  ======================

                  LIABILITIES AND STOCKHOLDERS' EQUITY
CMO borrowings                                                           $           1,327,699   $             741,907
Reverse repurchase agreements                                                          501,062                 755,559
Accrued dividends payable                                                               11,789                  10,371
Due to affiliates                                                                        7,421                  12,421
Other liabilities                                                                        5,871                   3,524
                                                                         ----------------------  ----------------------
     Total liabilities                                                               1,853,842               1,523,782
                                                                         ----------------------  ----------------------

Stockholders' Equity:
Preferred Stock;  $.01 par value; 10 million shares  authorized; 
   none issued or outstanding at June 30, 1998 and at
   December 31, 1997                                                                         -                       -
Common Stock; $.01 par value; 50 million shares authorized;
   24,059,151 and 22,545,664 shares issued and outstanding at
   June 30, 1998 and at December 31, 1997                                                  241                     225
Additional paid-in capital                                                             306,717                 283,012
Accumulated other comprehensive loss                                                    (6,987)                 (5,116)
Cumulative dividends declared                                                          (67,047)                (43,927)
Notes receivable from common stock sales                                                  (973)                 (1,330)
Retained earnings                                                                       18,948                  (3,834)
                                                                         ----------------------  ----------------------
     Total stockholders' equity                                                        250,899                 229,030
                                                                         ----------------------  ----------------------
                                                                         $           2,104,741   $           1,752,812
                                                                         ======================  ======================




                   See accompanying notes to consolidated financial statements.

</TABLE>

<PAGE>

<TABLE>
<CAPTION>


                                      IMPAC MORTGAGE HOLDINGS, INC. AND SUBSIDIARIES
                                          CONSOLIDATED STATEMENTS OF OPERATIONS
                                      (in thousands, except earnings per share data)


                                                                 For the Three Months         For the Six Months
                                                                    Ended June 30,              Ended June 30,
                                                             ---------------------------------------------------------
                                                                    1998         1997           1998           1997
                                                             ---------------------------  -----------------------------
<S>                                                         <C>           <C>            <C>           <C> 

Revenues:
   Interest income                                           $     43,106  $     24,071   $     81,675  $       47,151
   Equity in net earnings of Impac Funding Corporation              1,793         2,151          3,949           3,703
   Equity in net earnings (loss) of Impac Commercial
     Holdings, Inc.                                                   463          (710)           841          (1,181)
   Fee and other income                                             1,031           292          1,859             411
   Gain on sale of securities                                           -             -              -             648
                                                             ------------- -------------  ------------- ---------------
                                                                   46,393        25,804         88,324          50,732
                                                             ------------- -------------  ------------- ---------------
Expenses:
   Interest on CMO borrowings and reverse
     repurchase agreements                                         31,589        17,703         60,392          33,025
   Write-down of mortgage securities                                1,241             -          1,241               -
   Provision for loan losses                                          487           911          2,391           2,375
   General and administrative expense                                 559           142            919             304
   Professional services                                              513            52            856             547
   (Gain) loss on sale of other real estate owned                     201           (17)          (491)             23
   Personnel expense                                                  125            24            234              91
   Advisory fees                                                        -         1,364              -           2,828
                                                             ------------- -------------  ------------- ---------------
                                                                   34,715        20,179         65,542          39,193
                                                             ------------- -------------  ------------- ---------------
Net earnings                                                 $     11,678  $      5,625   $     22,782  $       11,539
                                                             ============= =============  ============= ===============
Weighted average shares outstanding - basic                        23,784        14,431         23,372          14,271
                                                             ============= =============  ============= ===============
Weighted average shares outstanding - diluted                      23,962        14,655         23,559          14,514
                                                             ============= =============  ============= ===============
Net earnings per share - basic                               $       0.49  $       0.39   $       0.97  $         0.81
                                                             ============= =============  ============= ===============
Net earnings per share - diluted                             $       0.49  $       0.38   $       0.97  $         0.80
                                                             ============= =============  ============= ===============
Dividends declared per common share                          $       0.49  $       0.40   $       0.97  $         0.79
                                                             ============= =============  ============= ===============


                 See accompanying notes to consolidated  financial statements.
</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                      IMPAC MORTGAGE HOLDINGS, INC. AND SUBSIDIARIES
                                          CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                      (in thousands)

                                                                                    For the Six Months      Ended June 30,
                                                                                          1998                   1997
                                                                                    ------------------   ------------------
<S>                                                                                <C>                  <C>
Cash flows from operating activities:
 Net earnings                                                                       $          22,782    $          11,539
 Adjustments to reconcile net earnings to net cash provided by
   operating activities:
     Equity in net earnings of Impac Funding Corporation                                       (3,949)              (3,703)
     Equity in net earnings (loss) of Impac Commercial Holdings, Inc.                            (841)               1,181
     Equity in net loss of Impac Commercial Capital Corporation                                     -                  257
     Provision for loan losses                                                                  2,391                2,375
     Depreciation and amortization                                                                212                   13
     Net change in accrued interest receivable                                                  2,936               (1,910)
     Net change in other assets and liabilities                                                 8,857               (4,050)
                                                                                    ------------------   ------------------
       Net cash provided by operating activities                                               32,388                5,702
                                                                                    ------------------   ------------------
Cash flows from investing activities:
 Net change in CMO collateral                                                                (632,505)            (272,042)
 Net change in finance receivables                                                             84,606              154,757
 Net change in mortgage loans held-for-investment                                             204,017              (40,982)
 Proceeds from sale of other real estate owned, net                                             4,969               (5,173)
 Purchase of investment securities available-for-sale                                         (47,661)              (7,165)
 Sale of investment securities available-for-sale                                               5,303                9,637
 Net principal reductions on investment securities available-for-sale                           6,036                1,930
 Purchase of premises and equipment                                                              (217)                 (39)
 Contributions to Impac Funding Corporation                                                         -               (8,910)
 Contributions to Impac Commercial Holdings, Inc.                                                   -              (15,003)
 Dividends from Impac Commercial Holdings, Inc.                                                   557                    -
 Contributions to Impac Commercial Capital Corporation                                              -                 (500)
                                                                                    ------------------   ------------------
    Net cash used in investing activities                                                    (374,895)            (183,490)
                                                                                    ------------------   ------------------
Cash flows from financing activities:
 Net change in reverse repurchase agreements                                                 (254,497)             (81,789)
 Net change in CMO borrowings                                                                 585,792              247,967
 Dividends paid                                                                               (21,702)             (10,647)
 Proceeds from exercise of stock options                                                          109                  619
 Net proceeds from stock issued through structured equity shelf                                   106                    -
 Proceeds from dividend reinvestment  and stock purchase plan                                  23,506               10,798
 Advances to purchase common stock, net of principal reductions                                   357                 (795)
                                                                                    ------------------   ------------------
     Net cash provided by financing activities                                                333,671              166,153
                                                                                    ------------------   ------------------
Net change in cash and cash equivalents                                                        (8,836)             (11,635)
Cash and cash equivalents at beginning of period                                               16,214               22,610
                                                                                    ==================   ==================
Cash and cash equivalents at end of period                                          $           7,378    $          10,975
                                                                                    ==================   ==================
Supplementary information:
    Interest paid                                                                   $          60,231    $          32,871

Non-cash transactions:
   Increase in accumulated other comprehensive loss                                 $           1,871    $             962
   Dividends declared and unpaid                                                    $          11,789    $           5,940

                   See accompanying notes to consolidated  financial statements.

</TABLE>
<PAGE>


                      IMPAC MORTGAGE HOLDINGS, INC. and SUBSIDIARIES
                       Notes to Consolidated Financial Statements
                                   (unaudited)


      Unless the context otherwise requires, references herein to the "Company"'
      refer to Impac Mortgage  Holdings,  Inc. (IMH),  and its  subsidiaries IMH
      Assets  Corporation  (IMH Assets),  Impac  Warehouse  Lending Group,  Inc.
      (IWLG),  IMH/ICH  Dove St.,  LLC  (Dove),  and Impac  Funding  Corporation
      (together with its  wholly-owned  subsidiary,  Impac Secured Assets Corp.,
      IFC),  collectively.  References to IMH refer to Impac Mortgage  Holdings,
      Inc. as a separate entity from IMH Assets, IWLG, Dove and IFC.

      1. Basis of Financial Statement Presentation

      The accompanying  consolidated  financial statements have been prepared in
      accordance  with  generally  accepted  accounting  principles  (GAAP)  for
      interim  financial  information and with the instructions to Form 10-Q and
      Rule 10-01 of Regulation S-X. Accordingly,  they do not include all of the
      information  and  footnotes   required  by  GAAP  for  complete  financial
      statements.  In the opinion of management,  all adjustments (consisting of
      normal recurring adjustments) considered necessary for a fair presentation
      have been included.  Operating results for the six month period ended June
      30,  1998  are not  necessarily  indicative  of the  results  that  may be
      expected  for  the  year  ending  December  31,  1998.  The   accompanying
      consolidated  financial  statements should be read in conjunction with the
      consolidated  financial  statements  and  related  notes  included  in the
      Company's Annual Report on Form 10-K for the year ended December 31, 1997.

      The  operations of IMH have been presented in the  consolidated  financial
      statements  for the three and six months  ended June 30, 1998 and 1997 and
      include the financial  results of IMH's equity interest in net earnings of
      IFC,  IMH's  equity  interest in net earnings  (loss) of Impac  Commercial
      Holdings,  Inc.  (ICH),  IMH's  equity  interest  in  net  loss  of  Impac
      Commercial  Capital  Corporation  (ICCC),  prior to ICH's  initial  public
      offering  (ICH IPO) on August 8, 1997,  and results of  operations of IMH,
      IMH  Assets,  IWLG and Dove as  stand-alone  entities,  subsequent  to the
      Company's initial public offering (IPO) on November 20, 1995.

      The results of operations of IFC, of which 99% of the economic interest is
      owned by IMH, are included in the results of  operations of the Company as
      "Equity in net  earnings  of Impac  Funding  Corporation."  The results of
      operations  of ICH, of which 9.8% of ICH's  Common  Stock is owned by IMH,
      are  included  in the  results  of  operations  of IMH as  "Equity  in net
      earnings (loss) of Impac Commercial Holdings" The results of operations of
      ICCC prior to the ICH IPO, of which 95% of the economic interest was owned
      by IMH, are included in the results of operations of IMH as a component of
      "Fee and other income."

      2. Organization

      The  Company is a  specialty  finance  company  which,  together  with its
      subsidiaries and related  companies,  primarily operates three businesses:
      (1) the Long-Term Investment Operations,  (2) the Conduit Operations,  and
      (3) the Warehouse Lending Operations.  The Long-Term Investment Operations
      invests  primarily  in  non-conforming   residential  mortgage  loans  and
      securities  backed by such loans.  The Conduit  Operations  purchases  and
      sells  or  securitizes  primarily   non-conforming   mortgage  loans.  The
      Warehouse Lending Operations  provides warehouse and repurchase  financing
      to originators  of mortgage  loans.  These latter two  businesses  include
      certain ongoing operations  contributed (the Contribution  Transaction) to
      the Company in 1995 by Imperial Credit Industries, Inc. (NASDAQ - ICII), a
      leading  specialty  finance  company.  IMH is  organized  as a real estate
      investment  trust (REIT) for federal income tax purposes,  which generally
      allows it to pass through qualified income to stockholders without federal
      income tax at the corporate level,  provided that the Company  distributes
      95% of its taxable income to stockholders.

      Long-Term  Investment  Operations.  The Long-Term  Investment  Operations,
      conducted  by IMH and IMH  Assets,  invests  primarily  in  non-conforming
      residential  mortgage loans and  mortgage-backed  securities secured by or
      representing  interests in such loans and, to a lesser  extent,  in second
      mortgage loans.  Non-conforming residential mortgage loans are residential
      mortgages  that  do  not  qualify  for  purchase  by  government-sponsored
      agencies such as the Federal National Mortgage  Association (FNMA) and the
      Federal  Home Loan  Mortgage  Corporation  (FHLMC).  Such loans  generally
      provide higher yields than  conforming  loans. 

<PAGE>

     The principal differences between conforming loans and non-conforming loans
     include applicable loan-to-value ratios, credit and income histories of the
     mortgagors,  documentation required for approval of the mortgagors, type of
     properties  securing the mortgage  loans,  loan sizes,  and the mortgagors'
     occupancy status with respect to the mortgaged properties.  Second mortgage
     loans are generally higher yielding mortgage loans secured by a second lien
     on the property and made to borrowers  owning  single-family  homes for the
     purpose of debt consolidation,  home improvements,  education and a variety
     of other purposes.

      Conduit Operations.  The Conduit  Operations,  conducted by IFC, purchases
      primarily  non-conforming  mortgage loans and, to a lesser extent,  second
      mortgage  loans from its network of third party  correspondents  and other
      sellers,  and  subsequently  securitizes  or sells such loans to permanent
      investors,  including the Long-Term  Investment  Operations.  Prior to the
      Contribution  Transaction,  IFC was a division or subsidiary of ICII.  IMH
      owns 99% of the economic interest in IFC, while Joseph R. Tomkinson, Chief
      Executive Officer of IMH and IFC, William S. Ashmore, President of IMH and
      IFC, and Richard J. Johnson,  Executive Vice President and Chief Financial
      Officer  of IMH and IFC,  are the  holders of all the  outstanding  voting
      stock of, and 1% of the economic interest in, IFC.

      Warehouse Lending Operations. The Warehouse Lending Operations,  conducted
      by  IWLG,  provides  warehouse  and  repurchase  financing  to  affiliated
      companies and to approved mortgage banks, most of which are correspondents
      of IFC, to finance  mortgage loans during the time from the closing of the
      loans to their sale or other settlement with pre-approved investors.

      3. Summary of Significant Accounting Policies

      Method of Accounting

      The consolidated financial statements are prepared on the accrual basis of
      accounting  in  accordance   with  GAAP.  The   preparation  of  financial
      statements in conformity with GAAP requires management to make significant
      estimates and assumptions  that affect the reported  amounts of assets and
      liabilities  at the  date of the  financial  statements  and the  reported
      amounts of revenues  and  expenses  during the  reporting  period.  Actual
      results could differ from those estimates.

      Reclassifications

      Certain amounts in the consolidated financial statements as of and for the
      three and six months ended June 30, 1997 have been reclassified to conform
      to the 1998 presentation.

      New Accounting Statements

      In June 1997,  the  Financial  Accounting  Standards  Board (FASB)  issued
      Statement of Financial  Accounting  Standards  (SFAS) No. 130,  "Reporting
      Comprehensive Income", which is effective for fiscal years beginning after
      December 15, 1997 and requires restatement of earlier financial statements
      for comparative purposes. SFAS No. 130 establishes standards for reporting
      and  the  display  of  comprehensive  income  and  its  components  in the
      financial  statements.  SFAS No.  130  requires  that  items  meeting  the
      criteria of a component of  comprehensive  income (such as gains or losses
      on  certain  investments  in debt  and  equity  securities  classified  as
      available-for-sale),  be shown in the financial  statements as adjustments
      to  reported  net  earnings  to arrive at a  disclosure  of  comprehensive
      income. SFAS No. 130 provides informative disclosure but does not and will
      not impact  previously  reported or future net  earnings  and earnings per
      share. The following table represents comprehensive income (in thousands):
<TABLE>
<CAPTION>

                                                       For the Three Months              For the Six Months
                                                           Ended June 30,                   Ended June 30,
                                                    ---------------------------    ----------------------------
                                                          1998          1997             1998           1997
                                                    -------------- ------------   --------------- -------------
<S>                                                <C>             <C>            <C>             <C>

Net earnings                                        $       11,678  $     5,625    $      22,782   $    11,539
Unrealized losses arising during period                     (1,856)      (1,147)          (1,871)       (1,610)
Realized gains included in income                                -            -                -           648
                                                    =============== ============   ==============  ============
     Comprehensive income                           $        9,822  $     4,478    $      20,911   $    10,577
                                                    =============== ============   ==============  ============
</TABLE>
<PAGE>

     In June 1997, the FASB issued SFAS No. 131,  "Disclosures about Segments of
     an Enterprise and Related  Information." SFAS No. 131 establishes standards
     for the way that public  enterprises  report  information  about  operating
     segments  in  annual  financial   statements  and  requires  that  selected
     information about those operating segments be reported in interim financial
     statements.  This statement supersedes SFAS No. 14 "Financial Reporting for
     Segments of a Business  Enterprise."  SFAS No. 131 requires that all public
     enterprises   report  financial  and  descriptive   information  about  its
     reportable operating segments. Operating segments are defined as components
     evaluated  regularly by the chief operating  decision maker in deciding how
     to allocate  resources  and in  assessing  performance.  This  statement is
     effective  for fiscal years  beginning  after  December  15,  1997.  In the
     initial year of  application,  comparative  information  for earlier  years
     should be restated.  SFAS No. 131 need not be applied to interim  financial
     statements  in  the  initial  year  of  its  application,  but  comparative
     information for interim periods in the initial year of application is to be
     reported in financial  statements for interim periods in the second year of
     application. To date, the Company is still examining the impact of SFAS No.
     131 and has not determined what operating segments will be reported.

     In June 1998,  the FASB  issued SFAS No. 133,  "Accounting  for  Derivative
     Instruments and Hedging  Activities."  SFAS No. 133 establishes  accounting
     and  reporting  standards for  derivative  instruments,  including  certain
     derivative instruments embedded in other contracts,  (collectively referred
     to as derivatives) and for hedging  activities.  It requires that an entity
     recognize all  derivatives as either assets or liabilities in the statement
     of  financial  position and measure  those  instruments  at fair value.  If
     certain conditions are met, a derivative may be specifically  designated as
     (a) a hedge of the  exposure  to changes in the fair value of a  recognized
     asset or liability or an unrecognized  firm commitment,  (b) a hedge of the
     exposure to variable cash flows of a forecasted transaction, or (c) a hedge
     of  the  foreign  currency  exposure  of a  net  investment  in  a  foreign
     operation, an unrecognized firm commitment, an available-for-sale security,
     or a foreign-currency-denominated forecasted transaction. This statement is
     effective for all fiscal  quarters of fiscal years beginning after June 15,
     1999.To date, the Company is still examining the impact of SFAS No.  133
     and has not determined its effect on financial position and results of 
     operation.

      4. Net Earnings per Share

      Effective  December 31, 1997, the Company adopted SFAS No. 128,  "Earnings
      per Share".  SFAS No. 128 replaced  the  previously  reported  primary and
      fully  diluted  earnings  per share with basic and  diluted  earnings  per
      share.  Unlike  primary  earnings  per  share,  basic  earnings  per share
      excludes any dilutive effects of stock options. Diluted earnings per share
      is very similar to the  previously  reported  fully  diluted  earnings per
      share.  Basic  earnings per share is computed on the basis of the weighted
      average number of shares outstanding for the period.  Diluted earnings per
      share is computed on the basis of the  weighted  average  number of shares
      and common equivalent shares outstanding for the period.

      The  following  tables  represent  the  computation  of basic and  diluted
      earnings  per share for the three and six months  ended June 30,  1998 and
      1997 (in thousands, except per share data):

<TABLE>
<CAPTION>

                                                                              For the Three         For the Three
                                                                               Months Ended          Months Ended
                                                                              June 30, 1998         June 30, 1997
                                                                         ---------------------- ---------------------
            <S>                                                         <C>                    <C>   

             Numerator:
                  Numerator for basic earnings per share--
                       Net earnings                                      $              11,678  $              5,625
                                                                         ---------------------- ---------------------
             Denominator:
                  Denominator for basic earnings per share--
                       Weighted average number of common shares
                          outstanding during the period                                 23,784                14,431
                       Net effect of dilutive stock options                                178                   224
                                                                         ---------------------- ---------------------
                  Denominator for diluted earnings per share                            23,962                14,655
                                                                         ====================== =====================
                  Net earnings  per share--basic                         $                0.49  $               0.39
                                                                         ====================== =====================
                  Net earnings per share--diluted                        $                0.49  $               0.38
                                                                         ====================== =====================

</TABLE>
<PAGE>
<TABLE>
<CAPTION>



                                                                               For the Six           For the Six
                                                                               Months Ended          Months Ended
                                                                              June 30, 1998         June 30, 1997
                                                                         ---------------------- ---------------------
<S>                                                                     <C>                    <C>

             Numerator:
                  Numerator for basic earnings per share--
                       Net earnings                                      $               22,782 $              11,539
                                                                         ---------------------- ---------------------

             Denominator:
                  Denominator for basic earnings per share--
                       Weighted average number of common shares
                          outstanding during the period                                  23,372                14,271
                       Net effect of dilutive stock options                                 187                   243
                                                                         ---------------------- ---------------------

                  Denominator for diluted earnings per share                             23,559                14,514
                                                                         ====================== =====================

                  Net earnings  per share--basic                         $                 0.97 $                0.81
                                                                         ====================== =====================

                  Net earnings per share--diluted                        $                 0.97 $                0.80
                                                                         ====================== =====================
</TABLE>


      5. Mortgage Assets

      Mortgage  Assets  consist  of  investment  securities  available-for-sale,
      mortgage   loans   held-for-investment,   CMO   collateral   and   finance
      receivables.  At June 30, 1998 and  December  31,  1997,  Mortgage  Assets
      consisted of the following (in thousands):
<TABLE>
<CAPTION>

                                                                              June 30, 1998          December 31, 1997
                                                                         ----------------------  ---------------------
   <S>                                                                  <C>                     <C>

    Investment securities available-for-sale:
             Subordinated securities collateralized by mortgages         $             103,073   $             66,811
             Subordinated securities collateralized by other loans                       5,376                  5,316
             Net unrealized  losses                                                     (6,987)                (5,116)
                                                                         ----------------------  ---------------------
                  Carrying value                                                       101,462                 67,011
                                                                         ----------------------  ---------------------
    Loan Receivables:
    CMO collateral--
             CMO collateral, unpaid principal balance                                1,363,077                762,939
             Unamortized net premiums on loans                                          45,843                 28,617
             Securitization expenses                                                    14,000                  3,337
                                                                         ----------------------  ---------------------
                  Carrying value                                                     1,422,920                794,893
    Finance receivables--
             Due from affiliates                                                       356,579                474,317
             Due from other mortgage banking companies                                  91,843                 58,784
                                                                         ----------------------  ---------------------
                  Carrying value                                                       448,422                533,101
    Mortgage loans held-for-investment--
             Mortgage loans held-for-investment, unpaid principal balance               46,968                247,026
                 Unamortized net premiums on loans                                       2,379                 10,691
                                                                         ----------------------  ---------------------
                  Carrying value                                                        49,347                257,717
                         
                         Carrying value of Gross Loan Receivables                    1,920,689              1,585,711
    
    Allowance for loan losses                                                           (5,958)                (5,129)
                                                                         ----------------------  ---------------------
                         Carrying value of Net Loan Receivables                      1,914,731              1,580,582
                                                                         ----------------------  ---------------------
                         Total carrying value of Mortgage Assets         $           2,016,193   $          1,647,593
                                                                         ======================  =====================

</TABLE>
<PAGE>
      6. Investment in Impac Funding Corporation

      The Company is  entitled  to 99% of the  earnings or losses of IFC through
      its ownership of all of the  non-voting  preferred  stock of IFC. As such,
      the Company  records its investment in IFC using the equity method.  Under
      this method, original investments are recorded at cost and adjusted by the
      Company's  share of earnings or losses.  Gain or loss on the sale of loans
      or  securities  by IFC to IMH are deferred and  amortized or accreted over
      the estimated life of the loans or securities using the interest method.

      The following is financial  information for IFC for the periods  presented
       (in thousands):
<TABLE>
<CAPTION>

                                                      BALANCE SHEETS

                                                                      June 30, 1998              December 31, 1997
                                                               ------------------------      -----------------------
      <S>                                                    <C>                            <C>

                               ASSETS
       Cash                                                   $                   1,176      $                   359
       Securities available-for-sale                                              6,905                        6,083
       Securities available-for-trading                                           5,297                            -
       Mortgage loans held-for-sale                                             407,103                      620,549
       Due from affiliates                                                       22,034                          969
       Mortgage servicing rights                                                 21,219                       15,568
       Accrued interest receivable                                                2,834                        4,755
       Premises and equipment, net                                                1,892                        1,788
       Other assets                                                               8,403                        6,873
                                                              --------------------------     ========================
                                                              $                 476,863      $               656,944
                                                              =========================      ========================
                LIABILITIES AND SHAREHOLDERS' EQUITY
       Borrowings from IWLG                                   $                 338,594      $               458,066
       Other borrowings                                                          59,877                      149,144
       Due to affiliates                                                         20,672                        6,198
       Deferred revenue                                                          15,562                        7,048
       Other liabilities                                                         10,770                        9,092
                                                              --------------------------     ------------------------
               Total liabilities                                                445,475                      629,548
                                                              --------------------------     ------------------------

       Shareholders' Equity:
       Preferred stock                                                           18,053                       18,053
       Common stock                                                                 182                          182
       Retained earnings                                                         13,153                        9,161
                                                              --------------------------     ------------------------
              Total shareholders' equity                                         31,388                       27,396
                                                              ==========================     ========================
                                                              $                 476,863      $               656,944
                                                              ==========================     ========================

</TABLE>
<PAGE>


<TABLE>
<CAPTION>


                                                 STATEMENTS OF OPERATIONS

                                                     For the Three Months              For the Six Months
                                                         Ended June 30,                   Ended June 30,
                                                      1998            1997             1998            1997
                                              --------------- ----------------  -------------- ---------------
<S>                                           <C>            <C>               <C>             <C>

Revenues:
   Interest income                            $         9,857 $          7,380  $       24,656  $       17,164
   Gain on sale of loans                                5,153            5,175           8,872           9,097
   Loan servicing income                                1,705            1,299           2,706           1,937
   Other income                                           115              294             311             294
                                              --------------- ----------------  --------------  --------------
                                                       16,830           14,148          36,545          28,492
                                              --------------- ----------------  --------------  --------------
Expenses:
   Interest on borrowings from IWLG                     6,804            6,705          14,570          13,849
   Other interest expense                               1,309                -           4,180               -
   Interest on borrowings from affiliates                 411              745             557           2,185
   Personnel expense                                    2,221            1,911           4,781           3,781
   Amortization of mortgage servicing rights            1,533              542           2,925             949
   General and administrative expense                   1,242              357           2,285             839
   Provision for repurchases                              170              129             340             417
                                              --------------- ----------------  --------------  --------------
                                                       13,690           10,389          29,638          22,020
                                              --------------- ----------------  --------------  --------------
Earnings before income taxes                            3,140            3,759           6,907           6,472

Income taxes                                            1,325            1,586           2,915           2,732
                                              --------------- ----------------  --------------  --------------
   Net earnings                               $         1,815 $          2,173  $        3,992  $        3,740
                                              =============== ================  ==============  ==============

</TABLE>


      7.  Investment in Impac Commercial Holdings, Inc.

      Subsequent  to the ICH  IPO,  the  Company  was  entitled  to 17.4% of the
      earnings losses of ICH through its ownership of 1,394,000 shares, or 9.8%,
      of the combined ICH voting Common Stock and ICH non-voting  Class A Common
      Stock. To maintain its REIT status,  the Company cannot own more than 9.8%
      of  securities  in any  company at any time.  When ICH  issues  additional
      shares of voting Common Stock,  the  Company's  non-voting  Class A Common
      Stock can be  converted  into ICH  voting  Common  Stock on a  one-for-one
      basis.  Therefore,  when ICH issued 2,000,000  additional shares of Common
      Stock  through a  secondary  stock  offering  in June  1998,  the  Company
      converted its shares of ICH non-voting Class A Common Stock for ICH voting
      Common  Stock  not to  exceed  the  9.8%  limit.  As of the  date of ICH's
      secondary stock offering, the Company is entitled to 13.9% of the earnings
      or losses of ICH through  its  ownership  of 937,084  shares of ICH voting
      Common Stock and 456,916 shares of ICH non-voting Class A Common Stock. As
      such,  the Company  records its investment in ICH using the equity method.
      Under this method,  original investments are recorded at cost and adjusted
      by the Company's share of earnings or losses.

      The following is financial  information for ICH for the periods  presented
      (in thousands):
<PAGE>
<TABLE>
<CAPTION>

                                                      BALANCE SHEETS

                                                                              June 30, 1998          December 31, 1997
                                                                         ----------------------  ----------------------
<S>                                                                     <C>                     <C>

                                    ASSETS
       Cash and cash equivalents                                         $              12,957   $              15,908
       Investment securities available-for-sale                                         17,895                  19,353
       Residual interest in securitization, held-for-trading                            10,322                   9,936
       Loan receivables:
            Commercial Mortgages held-for-investment                                   367,341                  62,790
            Finance receivables                                                         71,669                  95,711
            CMO collateral                                                              11,019                   4,255
            Allowance for loan losses                                                     (682)                   (564)
                                                                         ----------------------  ----------------------
               Net loan receivables                                                    449,347                 162,192

       Due from affiliates                                                              13,186                   1,592
       Premises and equipment, net                                                       8,051                   3,857
       Investment in Impac Commercial Capital Corporation                                3,306                   4,182
       Accrued interest receivable                                                         770                   1,361
       Other assets                                                                      6,247                     458
                                                                         ----------------------  ----------------------
                                                                         $             522,081   $             218,839
                                                                         ======================  ======================

                     LIABILITIES AND STOCKHOLDERS' EQUITY
       Warehouse line agreements                                         $             361,434   $              90,374
       CMO borrowings                                                                   10,726                   4,176
       Reverse repurchase agreements                                                     6,929                   9,841
       Due to affiliates                                                                 5,231                   8,067
       Other liabilities                                                                 8,332                   3,139
                                                                         ----------------------  ----------------------
            Total liabilities                                                          392,652                 115,597
                                                                         ----------------------  ----------------------
       Stockholders' Equity:
       Common stock                                                                         96                      73
       Class A common stock                                                                  5                       7
       Additional paid-in capital                                                      133,128                 104,761
       Accumulated other comprehensive loss                                               (394)                   (160)
       Cumulative dividends declared                                                   (11,066)                 (4,250)
       Retained earnings                                                                 7,660                   2,811
                                                                         ----------------------  ----------------------
            Total stockholders' equity                                                 129,429                 103,242
                                                                         ----------------------  ----------------------
                                                                         $             522,081   $             218,839
                                                                         ======================  ======================
</TABLE>

<PAGE>
<TABLE>
<CAPTION>


                                                 STATEMENTS OF OPERATIONS

                                                                                             For the period from
                                                 For the         For the          For the      January 15, 1997
                                              Three Months     Three Months      Six Months     (commencement
                                                 Ended           Ended            Ended        of operations)
                                                June 30,         June 30,         June 30,     through June 30,
                                            --------------------------------  ----------------------------------
                                                  1998             1997             1998             1997
                                            ---------------- ---------------  --------------- ------------------
<S>                                        <C>              <C>              <C>            <C>

Revenues:
   Interest income                          $         8,704  $          986   $       14,478 $            1,353
   Equity in net loss of Impac
      Commercial Capital Corporation                   (423)              -             (876)                 -
   Rental and other income                              318               -              426                  -
                                            --------------- ---------------   -------------- ------------------
                                                      8,599             986           14,028              1,353
                                            --------------- ---------------   -------------- ------------------
Expenses:
   Interest expense on warehouse line and
     reverse repurchase agreements                    4,716               6            7,035                371
   Interest expense on other borrowings                 349             297              746                 91
   Interest expense on borrowings from Impac   
      Warehouse Lending Group                             -             220                -                340
   General, administrative and other expense            575             124              901                188
   Management advisory fees                             217               -              379                  -
   Provision for loan losses                             69              20              118                 33
   Stock compensation expense                             -               -                -              2,697
                                            --------------- ---------------   -------------- ------------------
                                                      5,926             667            9,179              3,720
                                            --------------- ---------------   -------------- ------------------
 Net earnings (loss)                        $         2,673 $           319   $        4,849 $           (2,367)
                                            =============== ===============   ============== ==================

</TABLE>

      8. Stockholders' Equity

      During the six months ended June 30, 1998,  the Company  raised capital of
      $23.5  million  from the sale of  1,473,277  shares of Common Stock issued
      through  its  Dividend  Reinvestment  and Stock  Purchase  Plan (DRIP) and
      $511,000 from the sale of 32,400 shares of Common Stock issued through its
      Structured Equity Shelf program (SES).

      On June 23, 1998, the Company  declared a second quarter dividend of $11.8
      million,  or $0.49 per share.  This  dividend was paid on July 15, 1998 to
      stockholders  of record on July 1, 1998.  On March 30,  1998,  the Company
      declared a first quarter  dividend of $11.3  million,  or $0.48 per share.
      This  dividend  was paid on April 24,  1998 to  stockholders  of record on
      April 9, 1998.



<PAGE>


      ITEM 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                      RESULTS OF OPERATIONS

      Certain information contained in the following Management's Discussion and
      Analysis  of  Financial  Condition  and Results of  Operations  constitute
      forward-looking  statements  within  the  meaning  of  Section  27A of the
      Securities Act of 1933, as amended, and Section 21E of the Exchange Act of
      1934, as amended,  which can be  identified by the use of  forward-looking
      terminology such as "may," "will," "expect,"  "anticipate,"  "estimate" or
      "continue"  or the  negatives  thereof  or  other  variations  thereon  or
      comparable terminology.

      BUSINESS OPERATIONS

      Long-Term  Investment  Operations:  During the six  months  ended June 30,
      1998,  the  Long-Term  Investment  Operations,  conducted  by IMH  and IMH
      Assets,  acquired  $794.0  million of  mortgages  from IFC as  compared to
      $439.4  million  acquired  during  the  same  period  in  1997.  Mortgages
      purchased  by the  Long-Term  Investment  Operations  during the first six
      months  of 1998  consisted  of  $616.5  million  of  fixed-rate  mortgages
      ("FRMs") and $171.3 million of adjustable-rate  mortgages ("ARMs") secured
      by first liens on  residential  property  and $6.2  million of  fixed-rate
      second trust deeds  secured by  residential  property.  In June 1998,  IMH
      Assets issued a CMO for $192.1 million that was  collateralized  by $189.3
      million of primarily  ARMs from the Long-Term  Investment  Operations  and
      $7.2 million of  condominium  mortgages from ICH. For the six months ended
      June 30, 1998, IMH Assets issued CMOs totaling  $775.1 million as compared
      to CMOs totaling $348.0 million during the same period in 1997. As of June
      30, 1998, the Long-Term Investment  Operations portfolio of mortgage loans
      consisted  of $1.4 billion of mortgage  loans held in trust as  collateral
      for CMOs and $49.3 million of mortgage loans  held-for-investment of which
      approximately 45% were FRMs and 55% were ARMs. The weighted average coupon
      of the Long-Term  Investment  Operations  portfolio of mortgage  loans was
      9.38% at June 30,  1998 with a  weighted  average  margin  of  2.63%.  The
      portfolio  of  mortgage   loans   included  84%  of  "A"  credit   quality
      non-conforming  mortgage  loans  and  16% of "B" and  "C"  credit  quality
      non-conforming  mortgage loans,  as defined by the Company.  The Long-Term
      Investment  Operations  also sold $151.3  million of mortgage loans to IFC
      and $4.5 million of mortgage  loans to third parties  during the first six
      months of 1998 as  compared  to zero  during the same  period in 1997.  In
      addition,  the Long-Term  Investment  Operations acquired $47.7 million of
      securities  created by IFC  through the  issuance of real estate  mortgage
      investment  conduits  ("REMICs") as compared to $7.2  million  during the
      same  period  in  1997.  As of June 30,  1998,  the  Long-Term  Investment
      Operations had $101.5 million of investment securities available-for-sale.

      Conduit Operations: The Conduit Operations, conducted by IFC, continues to
      support the  Long-Term  Investment  Operations of the Company by supplying
      IMH  and  IMH  Assets  with  mortgages  for  IMH's  long-term   investment
      portfolio.  In acting  as the  mortgage  conduit  for the  Company,  IFC's
      mortgage acquisitions  increased 40% to $1.3 billion during the six months
      ended June 30, 1998 as compared to $931.6  million of  mortgages  acquired
      during  the same  period in 1997.  In  addition,  IFC  securitized  $630.3
      million  of  mortgages  and sold  whole  loans to  third  party  investors
      totaling  $154.0  million,  resulting  in gain on  sale of  loans  of $8.9
      million,  during the six months  ended June 30,  1998.  This  compares  to
      securitizations of $560.4 million and whole loan sales to third parties of
      $67.8 million,  resulting in gain on sale of loans of $9.1 million, during
      the same period in 1997. IFC had deferred  income of $15.6 million at June
      30, 1998 as compared to $7.0 million at December 31, 1997. The increase in
      deferred income relates to the sale of $771.2 million in principal balance
      of mortgages to IMH which are deferred and  amortized or accreted over the
      estimated life of the loans.  IFC's servicing  portfolio  increased 56% to
      $3.4  billion at June 30,  1998 as  compared  to $2.2  billion at June 30,
      1997. The loan delinquency rate of mortgages in IFC's servicing  portfolio
      which  were 60 or more  days  past  due,  inclusive  of  foreclosures  and
      delinquent bankruptcies,  was 4.29% at June 30, 1998 as compared to 3.20%,
      3.05%, 4.03% and 3.74% for the last four quarter-end  periods.  During the
      second  quarter  of 1998,  283  loans  were  removed  from 90 days or more
      delinquent status of which 118 loans, or 42%, were reinstated, repurchased
      or paid-in-full ("cure rate").

      Warehouse  Lending  Operations:  At June 30, 1998,  the Warehouse  Lending
      Operations,  conducted by IWLG, had $771.0  million of warehouse  lines of
      credit available to 31 borrowers,  of which $525.5 million was outstanding
      thereunder,  including  $338.6  million  outstanding to IFC, $83.5 million
      outstanding  to the  Long-Term  Investment  Operations,  and $11.6 million
      outstanding to Walsh Securities, Inc. ("WSI"). James Walsh, Executive Vice
      President of WSI, is also a Director of IMH and ICH.
<PAGE>

      RESULTS OF OPERATIONS; IMPAC MORTGAGE HOLDINGS, INC.
      THREE MONTHS ENDED JUNE 30, 1998 AS COMPARED TO THREE MONTHS ENDED 
      JUNE 30, 1997

      Net Earnings

      Net earnings for the three  months ended June 30, 1998  increased  109% to
      $11.7 million, or $0.49 per diluted share, on revenues of $46.4 million as
      compared to $5.6 million, or $0.38 per diluted share, on revenues of $25.8
      million for the three  months  ended June 30,  1997.  The  increase in net
      earnings was primarily the result of higher net interest  income earned on
      Mortgage  Assets  and  increased  earnings  from  IFC and ICH as well as a
      reduction in advisory fees.

      Net Interest Income

      Net  interest  income  increased  80% to $11.5  million  during the second
      quarter of 1998 as compared to $6.4 million  during the second  quarter of
      1997.  The increase in net  interest  income was  primarily  the result of
      higher average Mortgage Assets, which increased 67% to $2.0 billion during
      the second  quarter of 1998 as  compared to $1.2  billion  during the same
      period of 1997.  In  addition,  net  interest  spread on  Mortgage  Assets
      increased to 1.65% during the second  quarter of 1998 as compared to 1.51%
      during the second quarter of 1997.  This increase was primarily the result
      of an  increase  in the  net  interest  spread  on CMO  collateral,  which
      represents the largest  portion of Mortgage  Assets on a  weighted-average
      basis.  The net  interest  spread on CMO  collateral  was 1.28% during the
      second  quarter of 1998 as compared to 1.05% during the second  quarter of
      1997. This increase was the result of lower rates of amortization  expense
      on CMO collateral  during the second quarter of 1998. The following  table
      summarizes  average  balance,   interest  and  weighted-average  yield  on
      Mortgage  Assets and  borrowings  for the three months ended June 30, 1998
      and 1997 (dollars in thousands):

<TABLE>
<CAPTION>

                                                                   For the Three Months                  For the Three Months
                                                                   Ended June 30, 1998                    Ended June 30, 1997
                                                            ----------------------------------- ------------------------------------

                                                                Average                 Weighted       Average              Weighted
                                                                Balance      Interest   Avg Yield      Balance   Interest  Avg Yield
                                                           --------------------------------------  ---------------------------------
<S>                                                       <C>             <C>           <C>     <C>          <C>          <C>

                 MORTGAGE ASSETS
 Investment securities available-for-sale:
   Subordinated securities collateralized by mortgages     $      91,269   $     2,938   12.88%  $    56,821  $    1,766   12.43%
   Subordinated securities collateralized by other loans           5,369           149   11.10         5,275         222   16.83
                                                           -------------   ------------          -----------  ----------
     Total investment securities available-for-sale               96,638         3,087   12.78        62,096       1,988   12.81
                                                           -------------   ------------          -----------  ----------
 Loan receivables:
   CMO collateral                                              1,309,736        26,441    8.08       571,551      10,613    7.43
   Mortgage loans held-for-investment                            178,036         3,265    7.34       233,893       4,022    6.88
   Finance receivables:
     Affiliated                                                  343,860         7,328    8.52       313,992       6,613    8.42
     Non-affiliated                                               91,927         2,257    9.82        22,558         536    9.50
                                                           -------------   ------------          -----------  ----------
                                                                               
       Total finance receivables                                 435,787         9,585    8.80       336,550       7,149    8.50
                                                           -------------   ------------          -----------  ----------
         Total Loan Receivables                                1,923,559        39,291    8.17     1,141,994      21,784    7.63
                                                           -------------   ------------          -----------  ----------           
       TOTAL MORTGAGE ASSETS                               $   2,020,197   $    42,378    8.39%  $ 1,204,090  $   23,772    7.90%
                                                           =============   ============          ===========  ==========           
                      BORROWINGS
 CMO borrowings                                            $   1,214,975   $    20,658    6.80%  $   538,180  $    8,589    6.38%
   Reverse repurchase agreements - mortgages                     571,416         9,449    6.61       541,275       8,649    6.39
   Reverse repurchase agreements - securities                     23,551           377    6.40        28,797         466    6.47
                                                           --------------  ------------          -----------  ----------
            TOTAL BORROWINGS ON
               MORTGAGE ASSETS                             $   1,809,942   $    30,484    6.74%  $ 1,108,252  $   17,704    6.39%
                                                           ==============  ============          ===========  ==========      

               NET INTEREST SPREAD                                                        1.65%                             1.51%

               NET INTEREST MARGIN                                                        2.36%                             2.02%

</TABLE>


<PAGE>



      Interest  income on Mortgage  Assets:  Interest  income on CMO  collateral
      increased  149% to $26.4  million  during  the  second  quarter of 1998 as
      compared to $10.6 million during the second quarter of 1997 as average CMO
      collateral  increased 127% to $1.3 billion as compared to $571.6  million,
      respectively. Average CMO collateral increased as the Long-Term Investment
      Operations  issued CMOs totaling $952.9 million which were  collateralized
      by $965.4 million of mortgages held by the Long-Term Investment Operations
      since the end of the second quarter of 1997.  Over 80%, or $775.1 million,
      of CMOs issued by the Long-Term Investment Operations since the end of the
      second  quarter of 1997 were  issued  during the first six months of 1998.
      The weighted-average yield on CMO collateral increased to 8.08% during the
      second  quarter of 1998 as compared to 7.43% during the second  quarter of
      1997 due to lower rates of amortization expense.

      Interest  income on mortgage  loans  held-for-investment  decreased 18% to
      $3.3 million during the second quarter of 1998 as compared to $4.0 million
      during  the   second   quarter   of  1997  as   average   mortgage   loans
      held-for-investment  decreased 24% to $178.0 million as compared to $233.9
      million,   respectively.   The   decrease   in  average   mortgage   loans
      held-for-investment  was the result of the Long-Term Investment Operations
      issuing  CMOs,  whereby  mortgage  loans  held-for-investment  become  CMO
      collateral,  at a quicker  pace  during  the  first six  months of 1998 as
      compared to the same period in 1997. Therefore,  even though the Long-Term
      Investment Operations acquired $116.2 million of mortgages from IFC during
      the second  quarter of 1998 as compared to $87.1 million during the second
      quarter of 1997, mortgage loans  held-for-investment were more efficiently
      and more  rapidly  securitized  and  reflected  as CMO  collateral  on the
      Company's  books  during the second  quarter  of 1998 as  compared  to the
      second  quarter of 1997.  The  weighted-average  yield on  mortgage  loans
      held-for-investment  increased to 7.34% during the second  quarter of 1998
      as compared to 6.88%  during the same period of 1997 as due to lower rates
      of amortization expense.

      Interest  income on  finance  receivables  increased  35% to $9.6  million
      during the second  quarter of 1998 as compared to $7.1 million  during the
      second  quarter of 1997 as average  finance  receivables  increased 29% to
      $435.8 million as compared to $336.6 million, respectively.  This increase
      was primarily the result of an increase in average finance  receivables to
      non-affiliated  mortgage  banking  companies to $91.9  million  during the
      second  quarter of 1998 as  compared  to $22.6  million  during the second
      quarter of 1997.  Average  finance  receivables  outstanding to affiliates
      increased 10% to $343.9  during the second  quarter of 1998 as compared to
      $314.0  during  the  second  quarter  of 1997  primarily  as a  result  of
      increased loan acquisitions by IFC. IFC's loan acquisitions  increased 62%
      to $665.5  million during the second quarter of 1998 as compared to $409.6
      million during the second  quarter of 1997.  The overall  weighted-average
      yield on finance receivables  increased to 8.80% during the second quarter
      of 1998 as  compared  to 8.50%  during  the second  quarter of 1997.  This
      increase is primarily  due to increased  average  finance  receivables  to
      non-affiliated  mortgage  banking  companies  which have higher  borrowing
      costs due to the greater lending risk associated with these companies.

      Interest income on investment securities  available-for-sale increased 55%
      to $3.1  million  during the second  quarter of 1998 as  compared  to $2.0
      million during the second quarter of 1997 as average investment securities
      available-for-sale,  net of securities valuation allowance,  increased 56%
      to $96.6 million as compared to $62.1 million,  respectively. The increase
      in average securities available-for-sale during the second quarter of 1998
      was the  result of the  Long-Term  Investment  Operations  purchasing  and
      retaining mortgage-backed  securities of $23.6 million that were issued by
      IFC  as  REMICs.  The  weighted-average  yield  on  investment  securities
      available-for-sale  decreased slightly to 12.78% during the second quarter
      of 1998 as compared to 12.81% during the second quarter of 1997.

      Interest  expense  on  borrowings:  Interest  expense  on  CMO  borrowings
      increased  141% to $20.7  million  during  the  second  quarter of 1998 as
      compared  to $8.6  million  during the  second  quarter of 1997 as average
      borrowings on CMO collateral increased 123% to $1.2 billion as compared to
      $538.2 million,  respectively.  As stated earlier,  average CMO borrowings
      increased as the  Long-Term  Investment  Operations  issued CMOs  totaling
      $952.9  million  since  the  end  of  the  second  quarter  of  1997.  The
      weighted-average  yield of CMO  borrowings  increased  to 6.80% during the
      second  quarter of 1998 as compared to 6.38% during the second  quarter of
      1997. This increase was the result of the Company issuing  fixed-rate CMOs
      totaling  $583.0  million  during  the first six  months of 1998 at higher
      interest rates than the initial interest rates on  variable-rate  CMOs the
      Company has issued in the past. Although borrowing rates on the fixed-rate
      CMOs are generally higher than the initial interest rates on variable-rate
      CMOs, the Company receives a comparable interest rate spread on fixed-rate
      CMOs as it does on its variable-rate CMOs.
<PAGE>
      Interest  expense  on  reverse  repurchase  borrowings  used to  fund  the
      acquisition of mortgage loans and finance receivables increased 9% to $9.4
      million  during the second  quarter of 1998 as  compared  to $8.6  million
      during the second  quarter of 1997.  The average  balance of these reverse
      repurchase  agreements  increased  6% to $571.4  million  during the first
      quarter of 1998 as compared to $541.3 million during the second quarter of
      1997.  This  increase  was  primarily  related to an  increase  in finance
      receivables  made  to  non-affiliated  mortgage  banking  companies.   The
      weighted-average yield of these reverse repurchase agreements increased to
      6.61%  during the  second  quarter of 1998 as  compared  6.39%  during the
      second quarter of 1997.

      The Company also uses  mortgage-backed  securities as collateral to borrow
      under   reverse   repurchase   agreements   to  fund   the   purchase   of
      mortgage-backed securities and to act as an additional source of liquidity
      for the Company's operations. Interest expense on these reverse repurchase
      agreements  decreased 19% to $377,000 during the second quarter of 1998 as
      compared  to  $466,000  during the second  quarter  of 1997.  The  average
      balance on these  reverse  repurchase  agreements  decreased  18% to $23.6
      million  during the second  quarter of 1998 as compared  to $28.8  million
      during the second quarter of 1997.  This decrease was primarily the result
      of increased  liquidity  from other  sources  that  reduced the  Company's
      reliance on these  borrowings as a funding  source.  The  weighted-average
      yield of these reverse repurchase agreements decreased to 6.40% during the
      second  quarter of 1998 as  compared  6.47%  during the second  quarter of
      1997.

      Earnings from IFC

      Equity in net earnings of IFC  decreased  18% to $1.8  million  during the
      second  quarter  of 1998 as  compared  to $2.2  million  during the second
      quarter of 1997. IFC's earnings were negatively affected during the second
      quarter of 1998  primarily as a result of increases in personnel  expense,
      amortization  of  mortgage  servicing  rights  ("MSRs"),  and  general and
      administrative expense. These increases were partially offset by increases
      in net  interest  income  and loan  servicing  income.  Personnel  expense
      increased  16% to  $2.2  million  during  the  second  quarter  of 1998 as
      compared to $1.9 million  during the second  quarter of 1997. The increase
      in personnel  expense is  primarily  due to an increase of 26% in staff to
      161 at June 30, 1998 as compared to 128 at June 30, 1997.  Amortization of
      MSRs  increased  to $1.5  million  during  the  second  quarter of 1998 as
      compared to $542,000  during the second  quarter of 1997 as IFC  generally
      retains servicing rights on all mortgage loan acquisitions. Since June 30,
      1997,  the Company has  securitized  $1.6 billion in principal  balance of
      mortgage loans and,  accordingly,  has  capitalized  MSRs related to those
      securitizations  that are amortized  over the estimated life of the loans.
      General and  administrative  expense increased 236% to $1.2 million during
      the  second  quarter of 1998 as  compared  to  $357,000  during the second
      quarter of 1997 as loan production and staffing  increased.  Earnings were
      positively affected by increases in net interest income and loan servicing
      income to $1.3 million and $1.7 million,  respectively,  during the second
      quarter of 1998 as compared to $(70,000) and $1.3  million,  respectively,
      during the second quarter of 1997. Loan servicing  income increased as IFC
      retained  servicing rights on mortgages  acquired resulting in an increase
      of 6% in IFC's  servicing  portfolio  to $3.4  billion at June 30, 1998 as
      compared to $3.2 billion at March 31, 1998.

      Earnings from ICH

      Equity in net  earnings  (loss) of ICH  increased  to $463,000  during the
      second  quarter of 1998 as compared  to a net loss of $710,000  during the
      second quarter of 1997.  Earnings  increased  during the second quarter of
      1998  due  to  strong  asset  growth  from  ICH's   Long-Term   Investment
      Operations. Average Mortgage Assets during the second quarter of 1998 were
      $347.4  million  earning a weighted  average yield of 8.99% as compared to
      $36.3 million earning a weighted average yield of 10.87% during the second
      quarter of 1997. As a result of the increase in Mortgage Assets during the
      second quarter of 1998, net interest income on Mortgage  Assets  increased
      to $3.0 million on an interest spread of 1.98% as compared to net interest
      income of  $421,000  on an  interest  spread of 2.41%  during  the  second
      quarter of 1997.  Mortgage  Assets have continued to grow since the second
      quarter of 1997 as ICH's Conduit Operations,  ICCC,  originated a total of
      $534.4 million in commercial mortgages through the second quarter of 1998.
      Mortgage Assets are comprised of commercial mortgages  held-for-investment
      ("Commercial   Mortgages"),   CMO  collateral,   finance  receivables  and
      commercial   mortgage-backed   securities  ("CMBSs").  ICCC  supports  the
      Long-Term  Investment  Operations of ICH by supplying ICH with  Commercial
      Mortgages to be held in its long-term investment  portfolio.  As such, ICH
      acquired  $384.1  million  of  Commercial  Mortgages  from ICCC  since the
      inception of both  companies in 1997.  Consistent  with the ICH's business
      strategy of realizing earnings from its Long-Term  Investment  Operations,
      the Company anticipates securitizing Commercial Mortgages as part of ICH's
      first CMO debt structure in August 1998.

<PAGE>
      Advisory Fees

      Earnings  were  positively  affected  by  a  reduction  in  advisory  fees
      resulting  from the  Company's  buyout of its  management  agreement  with
      Imperial Credit Advisors,  Inc. ("ICAI"). As a result of the buyout, there
      were no  advisory  fees paid by IMH during  the second  quarter of 1998 as
      compared to $1.4  million in  advisory  fees paid by IMH during the second
      quarter of 1997.  Under the previous  management  agreement with ICAI, the
      Company would have paid advisory fees of approximately $2.1 million during
      the second quarter of 1998 resulting in basic earnings per common share of
      $0.45 as  compared to actual  basic  earnings  per common  share of $0.49.
      Therefore, the termination of the management agreement was 9% accretive to
      the Company's stockholders in the second quarter of 1998.

      Credit Exposures

      The Company  recorded loan loss  provisions of $487,000  during the second
      quarter of 1998 as compared to $911,000 during the second quarter of 1997.
      The loan loss provision decreased during the second quarter of 1998 due to
      a reversal of  write-downs  previously  taken on other real  estate  owned
      ("OREO").  The Company's  total  allowance for loan losses  expressed as a
      percentage  of Gross  Loan  Receivables,  which  includes  mortgage  loans
      held-for-investment,  CMO collateral and finance receivables, was 0.31% at
      June 30,  1998 as  compared to 0.32% at  December  31,  1997.  The Company
      recorded  losses on the  disposition of OREO of $201,000 during the second
      quarter of 1998 as  compared  to gains on  disposition  of OREO of $17,000
      during the second quarter of 1997.

      RESULTS OF OPERATIONS; IMPAC MORTGAGE HOLDINGS, INC.
      SIX MONTHS ENDED JUNE 30, 1998 AS COMPARED TO SIX MONTHS ENDED
      JUNE 30, 1997

      Net Earnings

      Net  earnings  for the first six  months  of 1998  increased  98% to $22.8
      million,  or $0.97 per diluted  share,  on  revenues  of $88.3  million as
      compared  to $11.5  million,  or $0.80 per diluted  share,  on revenues of
      $50.7  million for the first six months of 1997.  The increase in earnings
      was primarily the result of higher net interest  income earned on Mortgage
      Assets and  increased  earnings from IFC and ICH as well as a reduction in
      advisory fees.

      Net Interest Income

      Net interest  income  increased 51% to $21.3 million  during the first six
      months of 1998 as  compared  to $14.1  million  during the same  period in
      1997.  The increase in net  interest  income was  primarily  the result of
      higher average Mortgage Assets, which increased 67% to $2.0 billion during
      the first six months of 1998 as compared to $1.2  billion  during the same
      period in 1997. The net interest  spread on Mortgage  Assets  decreased to
      1.54%  during the first six months of 1998 as compared to 1.80% during the
      same period in 1997.  This decrease was primarily the result of a decrease
      in the net interest spread on CMO collateral, which represents the largest
      portion of Mortgage Assets on a  weighted-average  basis. The net interest
      spread on CMO  collateral was 0.79% during the first six months of 1998 as
      compared to 1.42%  during the same period in 1997.  This  decrease was the
      result of higher rates of  amortization  expense on CMO collateral  during
      the first six months of 1998.

      The   following   table   summarizes   average   balance,   interest   and
      weighted-average  yield on  Mortgage  Assets  and  borrowings  for the six
      months ended June 30, 1998 and 1997 (dollars in thousands):
<PAGE>
<TABLE>
<CAPTION>


                                                              For the Six Months                For the Six Months
                                                              Ended June 30, 1998               Ended June 30, 1997
                                                        --------------------------------- ---------------------------------
                                                            Average              Weighted     Average               Weighted
                                                            Balance   Interest  Avg Yield     Balance   Interest   Avg Yield
                                                        ---------------------------------   ---------------------------------
<S>                                                      <C>        <C>           <C>     <C>         <C>            <C>
 

                           MORTGAGE ASSETS
Investment securities available-for-sale:
  Subordinated securities collateralized by mortgages    $   78,955  $   4,752     12.04%  $    56,180  $   3,542      12.61%
  Subordinated securities collateralized by other loans       5,344        380     14.22         6,606        564      17.08
                                                         ----------  ----------            -----------  ---------
   Total investment securities available-for-sale            84,299      5,132     12.18        62,786      4,106      13.08
                                                         ----------  ----------            -----------  ---------
Loan receivables:
CMO collateral                                            1,180,143     44,190      7.49       527,831     20,228       7.66
Mortgage loans held-for-investment                          252,762     11,717      9.27       208,982      7,417       7.10
Finance receivables:
  Affiliated                                                361,701     15,480      8.56       334,761     13,770       8.23
  Non-affiliated                                             77,905      3,719      9.55        20,271      1,060      10.46
                                                        ----------- -----------            -----------  ---------
    Total finance receivables                               439,606     19,199      8.73       355,032     14,830       8.35
                                                        ----------- -----------            -----------  ---------
      Total Loan Receivables                              1,872,511     75,106      8.02     1,091,845     42,475       7.78
                                                        ----------- -----------            -----------  ---------
        TOTAL MORTGAGE ASSETS                           $ 1,956,810 $   80,238      8.20%  $ 1,154,631  $  46,581       8.07%
                                                        =========== ===========            ===========  =========

                        BORROWINGS
CMO borrowings                                          $ 1,095,206 $   36,688      6.70%  $   498,014  $  15,528       6.24%
Reverse repurchase agreements - mortgages                   643,757     21,260      6.61       531,421     16,772       6.31
Reverse repurchase agreements - securities                   19,352        610      6.30        23,272        725       6.23
                                                        ----------- -----------            ------------ ----------
                 TOTAL BORROWINGS ON
                 MORTGAGE ASSETS                        $ 1,758,315 $   58,558      6.66%  $ 1,052,707  $  33,025       6.27%
                                                        =========== ===========            ============ ==========

                          NET INTEREST SPREAD                                       1.54%                               1.80%

                          NET INTEREST MARGIN                                       2.22%                               2.35%

</TABLE>

      Interest  income on Mortgage  Assets:  Interest  income on CMO  collateral
      increased  119% to $44.2  million  during  the first six months of 1998 as
      compared  to $20.2  million  during the same period in 1997 as average CMO
      collateral  increased 127% to $1.2 billion as compared to $527.8  million,
      respectively. Average CMO collateral increased as the Long-Term Investment
      Operations  issued CMOs totaling $952.9 million which were  collateralized
      by $965.4 million of mortgages held by the Long-Term Investment Operations
      since the end of the second quarter of 1997.  Over 80%, or $775.1 million,
      of CMOs issued by the Long-Term  Investment Operations  since June 30,1997
      were  issued  during  the first six months of 1998.  The  weighted-average
      yield on CMO collateral  decreased to 7.49% during the first six months of
      1998 as compared to 7.66% during the same period in 1997.

     Interest  income on mortgage  loans  held-for-investment  increased  58% to
     $11.7  million  during  the first six  months of 1998 as  compared  to $7.4
     million  during  the  same  period  in  1997  as  average   mortgage  loans
     held-for-investment  increased 21% to $252.8  million as compared to $209.0
     million,   respectively.   The   increase   in   average   mortgage   loans
     held-for-investment  was the result of the Long-Term Investment  Operations
     acquiring  $794.0 million of mortgages from IFC during the first six months
     of 1998 as compared to $439.4  million during the first six months of 1997.
     Interest income on mortgage loans held-for-investment also increased as the
     average balance of 125% loan-to-value  second trust deeds ("125 Loans") was
     $109.1  million  during  the first six months of 1998 as  compared  to zero
     during the same period in 1997.  In March 1998,  the  majority of 125 Loans
     owned by IMH were sold to IFC and were securitized by IFC as a REMIC. As of
     June 30, 1998,  the  Long-Term  Investment  Operations  had an  outstanding
     balance  of $27.4  million  of 125  Loans.  The  weighted-average  yield on
     mortgage loans held-for-investment  increased to 9.27% during the first six
     months  of 1998 as  compared  to  7.10%  during  the  same  period  in 1997
     primarily due to the higher yields earned on 125 Loans during the first six
     months of 1998.
<PAGE>
      Interest  income on finance  receivables  increased  30% to $19.2  million
      during the first six months of 1998 as  compared to $14.8  million  during
      the same period in 1997 as average  finance  receivables  increased 24% to
      $439.6 million as compared to $355.0 million,  respectively.  The increase
      was primarily the result of an increase in average finance  receivables to
      non-affiliated  mortgage  banking  companies of $77.9  million  during the
      first six  months of 1998 as  compared  to $20.3  million  during the same
      period in 1997.  Average  finance  receivables  outstanding  to affiliates
      increased 8% to $361.7  during the first six months of 1998 as compared to
      $334.8  during the same period in 1997  primarily as a result of increased
      loan  acquisitions  by IFC. IFC's mortgage  acquisitions  increased 40% to
      $1.3  billion  during the first six months of 1998 as  compared  to $931.6
      million during the same period in 1997. The overall weighted-average yield
      on finance  receivables  increased to 8.73% during the first six months of
      1998 as compared to 8.35% during the same period in 1997. This increase is
      primarily due to increased  average finance  receivables to non-affiliated
      mortgage  banking  companies which have higher  borrowing costs due to the
      greater lending risk associated with these companies.

      Interest income on investment securities  available-for-sale increased 24%
      to $5.1  million  during the first six months of 1998 as  compared to $4.1
      million  during the same period in 1997 as average  investment  securities
      available-for-sale,  net of securities valuation allowance,  increased 34%
      to $84.3 million as compared to $62.8 million,  respectively. The increase
      in average  securities  available-for-sale  during the first six months of
      1998 was the result of the Long-Term Investment  Operations purchasing and
      retaining mortgage-backed  securities of $47.7 million that were issued by
      IFC  as  REMICs.  The  weighted-average  yield  on  investment  securities
      available-for-sale decreased to 12.18% during the first six months of 1998
      as compared to 13.08% during the first six months of 1997.

      Interest  expense  on  borrowings:  Interest  expense  on  CMO  borrowings
      increased  137% to $36.7  million  during  the first six months of 1998 as
      compared  to $15.5  million  during  the same  period  in 1997 as  average
      borrowings on CMO collateral increased 121% to $1.1 billion as compared to
      $498.0 million,  respectively.  As stated earlier,  average CMO borrowings
      increased as the  Long-Term  Investment  Operations  issued CMOs  totaling
      $952.9  million  since  the  end  of  the  second  quarter  in  1997.  The
      weighted-average  yield of CMO  borrowings  increased  to 6.70% during the
      first six months of 1998 as compared 6.24% during the same period of 1997.
      This  increase  is the  result  of the  Company  issuing  fixed-rate  CMOs
      totaling  $583.0  million  during  the first six  months of 1998 at higher
      interest rates than the initial interest rates on  variable-rate  CMOs the
      Company has issued in the past. Although borrowing rates on the fixed-rate
      CMOs are generally higher than the initial interest rates on variable-rate
      CMOs, the Company receives a comparable interest rate spread on fixed-rate
      CMOs as it does on its variable-rate CMOs.

      Interest  expense  on  reverse  repurchase  borrowings  used to  fund  the
      acquisition  of mortgage  loans and finance  receivables  increased 27% to
      $21.3  million  during the first six months of 1998 as  compared  to $16.8
      million  during  the same  period in 1997.  The  average  balance of these
      reverse repurchase  agreements  increased 21% to $643.8 million during the
      first six months of 1998 as  compared  to $531.4  million  during the same
      period in 1997.  This  increase  was  primarily  related to an increase in
      finance receivables made to non-affiliated mortgage banking companies. The
      weighted-average yield of these reverse repurchase agreements increased to
      6.61%  during the first six months of 1998 as  compared  6.31%  during the
      same period in 1997.

      The Company also uses  mortgage-backed  securities as collateral to borrow
      under   reverse   repurchase   agreements   to  fund   the   purchase   of
      mortgage-backed securities and to act as an additional source of liquidity
      for the Company's operations. Interest expense on these reverse repurchase
      agreements  decreased 16% to $610,000  during the first six months of 1998
      as  compared  to  $725,000  during the same  period in 1997.  The  average
      balance on these  reverse  repurchase  agreements  decreased  17% to $19.4
      million  during the first six months of 1998 as compared to $23.3  million
      during the same period in 1997.  This decrease was primarily the result of
      increased liquidity from other sources that reduced the Company's reliance
      on these  borrowings as a funding source.  The  weighted-average  yield of
      these reverse  repurchase  agreements  increased to 6.30% during the first
      six months of 1998 as compared 6.23% during the same period in 1997.
<PAGE>

      Earnings from IFC

      Equity in net earnings of IFC  increased to $4.0 million  during the first
      six months of 1998 as compared to $3.7  million  during the same period in
      1997. IFC's earnings increased  primarily due to increases in net interest
      income and loan servicing income. Net interest income increased  primarily
      due to higher net interest  margins  earned on 125 Loans  acquired in bulk
      during the third and fourth  quarters  of 1997.  The  average  outstanding
      balance of 125 Loans was $88.9 million during the first six months of 1998
      as compared to none during the same period in 1997. IFC retained servicing
      rights on  mortgages  acquired  resulting  in an  increase of 13% in IFC's
      servicing  portfolio  to $3.4 billion at June 30, 1998 as compared to $3.0
      billion  at  December  31,  1997.  As such,  IFC's loan  servicing  income
      increased  42% to $2.7  million  during  the first  six  months of 1998 as
      compared to $1.9 million during the same period in 1997.

      Earnings from ICH

      Equity in net  earnings  (loss) of ICH  increased  to $841,000  during the
      first six months of 1998 as compared to a net loss of $1.2 million  during
      the period from January 15, 1997 (commencement of operations) through June
      30, 1997.

      Advisory Fees

      Earnings  were  positively  affected  by  a  reduction  in  advisory  fees
      resulting from the Company's buyout of its management agreement with ICAI.
      As a result of the buyout,  there were no advisory fees paid by IMH during
      the first six months of 1998 as compared to $2.8 million in advisory  fees
      paid by IMH during the same period of 1997. Under the previous  management
      agreement  with  ICAI,  the  Company  would  have  paid  advisory  fees of
      approximately  $4.0 million  during the first six months of 1998 resulting
      in basic  earnings  per common  share of $0.89 as compared to actual basic
      earnings  per common share of $0.97.  Therefore,  the  termination  of the
      management  agreement was 9% accretive to the Company's  stockholders  for
      the first six months of 1998.

      Credit Exposures

      Provision  for loan losses  remained  constant at $2.4 million  during the
      first six months of 1998 and 1997. The Company's  total allowance for loan
      losses  expressed as a percentage of Gross Loan  Receivables  was 0.31% at
      June 30, 1998 as compared to 0.32% at December 31,  1997.  The decrease in
      allowance  for loan losses as a percentage of Gross Loan  Receivables  was
      partially  offset by  accelerated  loan  charge-offs  through  the sale of
      delinquent  loans,  resulting  in losses of $937,000  during the first six
      months of 1998,  which was charged  against the allowance for loan losses.
      The Company sold delinquent loans in order to reduce the Company's overall
      exposure to future losses. Excluding the loss on sale of delinquent loans,
      the allowance  for loan losses as a percentage  of Gross Loan  Receivables
      would have been 0.36% at June 30,1998.  Gain on sale of OREO  increased to
      $491,000  during  the first six  months of 1998 as  compared  to a loss of
      $23,000 during the first six months of 1997.

      LIQUIDITY AND CAPITAL RESOURCES

      The  Company's  business  operations  are  primarily  funded from  monthly
      interest and  principal  payments  from its mortgage  loan and  investment
      securities  portfolios,  reverse repurchase agreements secured by mortgage
      loans and  mortgage-backed  securities,  adjustable-  and  fixed-rate  CMO
      financing,  proceeds  from the sale of mortgage  loans and the issuance of
      REMICs,  short-term unsecured borrowings and proceeds from the issuance of
      Common  Stock  through  secondary  stock  offerings,  DRIP,  and SES.  The
      acquisition  of  mortgage  loans  and  mortgage-backed  securities  by the
      Long-Term   Investment   Operations  are  primarily  funded  from  monthly
      principal  and  interest  payments,  reverse  repurchase  agreements,  CMO
      financing,  short-term  unsecured borrowings and proceeds from the sale of
      Common Stock. The acquisition of mortgage loans by the Conduit  Operations
      are funded from reverse repurchase agreements,  the sale of mortgage loans
      and  mortgage-backed  securities,  and the issuance of REMICs.  Short-term
      financing  (finance   receivables)   provided  by  the  Warehouse  Lending
      Operations are funded from reverse repurchase agreements and proceeds from
      the sale of the Common Stock.  The Company believes these sources of funds
      are sufficient  for growth of its mortgage loan and investment  securities
      portfolios,  lending activities,  repayment of short-term  obligations and
      payment of cash dividends.
<PAGE>
      The Company's  ability to meet its  long-term  liquidity  requirements  is
      subject to the  renewal of its credit  and  repurchase  facilities  and/or
      obtaining other sources of financing,  including additional debt or equity
      from time to time. Any decision by the Company's  lenders and/or investors
      to make  additional  funds  available  to the  Company in the future  will
      depend upon a number of factors, such as the Company's compliance with the
      terms  of  its  existing  credit  arrangements,  the  Company's  financial
      performance,   industry  and  market  trends  in  the  Company's   various
      businesses,  the general availability of and rates applicable to financing
      and  investments,  such  lenders'  and/or  investors'  own  resources  and
      policies concerning loans and investments, and the relative attractiveness
      of alternative investment or lending opportunities.

      Long-Term Investment Operations:  The Long-Term Investment Operations uses
      CMO borrowings to finance substantially all of its mortgage loan portfolio
      as a means of eliminating certain risks associated with reverse repurchase
      agreements  (such  as  the  potential  need  for  deposits  of  additional
      collateral)  that are not present  with CMO  borrowings.  Terms of the CMO
      borrowings  require that an  independent  third party  custodian  hold the
      mortgages.  The maturity of each class is directly affected by the rate of
      principal  prepayments  on the related  collateral.  Equity in the CMOs is
      established  at the time  the CMOs are  issued  at  levels  sufficient  to
      achieve desired credit ratings on the securities from rating agencies. The
      amount of equity invested in CMOs by the Long-Term  Investment  Operations
      is also  determined  by the Company based upon the  anticipated  return on
      equity  as  compared  to  the  estimated  proceeds  from  additional  debt
      issuance.  Total credit loss exposure is limited to the equity invested in
      the CMOs at any point in time. At June 30, 1998, the Long-Term  Investment
      Operations had $1.3 billion of CMO borrowings used to finance $1.4 billion
      of CMO collateral.

      In August 1997, ICH entered into a revolving  credit  arrangement with IMH
      whereby  ICH  agreed  to  advance  to IMH up to  maximum  amount  of $15.0
      million.  The  agreement  expired  on August 8, 1998.  Advances  under the
      revolving  credit  arrangement  are  at  an  interest  rate  and  maturity
      determined at the time of each advance with  interest and  principal  paid
      monthly.  As of June 30, 1998 and December 31, 1997, there were no amounts
      outstanding under the credit arrangement. Interest expense recorded by IMH
      for the six months  ended June 30, 1998 and June 30, 1997  related to such
      advances to ICH was approximately $203,000 and none respectively.

      In August 1997, ICH entered into a revolving  credit  arrangement with IMH
      whereby  IMH  agreed  to  advance  to ICH up to  maximum  amount  of $15.0
      million.  The  agreement  expired  on August 8, 1998.  Advances  under the
      revolving  credit  arrangement  are  at  an  interest  rate  and  maturity
      determined at the time of each advance with  interest and  principal  paid
      monthly.  As of June 30, 1998 and  December 31,  1997,  ICH's  outstanding
      borrowings  under  the  credit  arrangement  were  none and $9.1  million,
      respectively.  Interest  income recorded by IMH related to such borrowings
      from  ICH for the six  months  ended  June 30,  1998 and the  Commencement
      Period was approximately $43,000 and none respectively.

      ICCC has entered into an uncommitted  warehouse line agreement with IMH to
      provide  financing as needed.  The margins on the warehouse line agreement
      are at 8% of the fair market value of the  collateral.  The interest rates
      on the  borrowings  are indexed to the prime rate. As of June 30, 1998 and
      December 31,1997,  outstanding amounts on the warehouse line agreement was
      $6.4 million and $8.5 million, respectively

      IMH has entered into an unsecured  revolving bank line of credit to borrow
      up to $10.0  million for  general  working  capital  purposes at an annual
      interest rate indexed to Bank of America's  prime  lending rate  ("Prime")
      plus 0.25%. The line of credit contains certain  financial  covenants that
      the  Company  must meet.  As of June 30,  1998  there  were no  borrowings
      outstanding on the revolving line of credit.

      The Long-Term Investment Operations may pledge mortgage-backed  securities
      as  collateral to borrow funds under reverse  repurchase  agreements.  The
      terms under these reverse repurchase  agreements are generally for 30 days
      with interest rates ranging from the one-month  London  Interbank  Offered
      Rate  ("LIBOR")  plus 0.45% to 2.00%  depending on the type of  collateral
      provided.  As of June 30, 1998,  the Long-Term  Investment  Operations had
      $36.0 million outstanding under these reverse repurchase  agreements which
      were  secured by $52.3  million in fair  market  value of  mortgage-backed
      securities.

      During the six months ended June 30, 1998,  the Company  raised capital of
      $23.5  million  from the sale  1,473,277  shares  of Common  Stock  issued
      through  its DRIP and  $511,000  from the sale of 32,400  shares of Common
      Stock issued through its SES program.
<PAGE>
      Conduit Operations: The Conduit Operations has entered into warehouse line
      agreements  to obtain  financing of up to $1.1 billion from the  Warehouse
      Lending  Operations  to provide IFC  mortgage  loan  financing  during the
      period that IFC  accumulates  mortgage  loans and until the mortgage loans
      are securitized and sold. The margins on the reverse repurchase agreements
      are based on the type of collateral  provided and generally range from 95%
      to 100% of the fair market value of the collateral.  The interest rates on
      the borrowings are indexed to Prime, which was 8.50% at June 30, 1998.

      As of June 30, 1998, the Conduit Operations had $47.4 million  outstanding
      under a warehouse  line facility from a major  investment  bank to finance
      the  acquisition  of 125 Loans.  As of June 30, 1998,  the warehouse  line
      facility expired.  The Conduit  Operations  anticipates that the remaining
      125 Loans on the warehouse line facility will be securitized as a REMIC in
      September 1998, whereby, the proceeds from the securitization will be used
      to reduce borrowings on the warehouse line facility. The interest rates on
      the  borrowings  are  indexed to LIBOR  plus 75 basis  points to 175 basis
      points depending on the type of collateral provided.

      As of June 30, 1998, the Conduit Operations had $12.5 million  outstanding
      under an uncommitted  warehouse line facility from a major investment bank
      to  finance  the  acquisition  of  125  Loans.   The  Conduit   Operations
      anticipates  that the remaining  125 Loans on the warehouse  line facility
      will be securitized as a REMIC in September 1998 whereby the proceeds from
      the securitization will be used to reduce borrowings on the warehouse line
      facility. The interest rates on the borrowings are indexed to LIBOR plus a
      spread of 75 basis points.

      During  the six  months  ended  June  30,  1998,  the  Conduit  Operations
      securitized  $630.3  million of  mortgage  loans as REMICs and sold $154.0
      million in principal  balance of mortgage loans to third-party  investors.
      In  addition,  IFC sold $771.2  million in  principal  balance of mortgage
      loans to the Long-Term  Investment  Operations during the six months ended
      June 30,  1998.  By  securitizing  and  selling  loans on a  periodic  and
      consistent  basis the warehouse  financing  facilities  were sufficient to
      handle IFC's liquidity needs during the six months ended June 30,1998.

      Warehouse Lending  Operations:  The Warehouse Lending Operations  finances
      the acquisition of mortgage loans by the Long-Term  Investment  Operations
      and Conduit Operations  primarily through borrowings on reverse repurchase
      agreements  with  third  party  lenders.   IWLG  has  obtained  repurchase
      facilities  from major  investment  banks to provide  financing as needed.
      Terms of the reverse  repurchase  agreements require that the mortgages be
      held by an independent  third party custodian giving the Warehouse Lending
      Operations the ability to borrow against the collateral as a percentage of
      the outstanding  principal balance. The borrowing rates vary from 55 basis
      points to 95 basis points over one-month  LIBOR,  depending on the type of
      collateral provided.  The margins on the reverse repurchase agreements are
      based on the type of mortgage collateral used and generally range from 75%
      to 101% of the fair market value of the collateral.

      The following  table  presents  information  on available  warehouse  line
      agreements as of June 30, 1998 (dollars in thousands):
<TABLE>
<CAPTION>


                      Borrowing                     Amount
 Lender                 Limit                    Outstanding          Interest rate
- -----------------------------------------------------------------------------------------
<S>                 <C>                       <C>                   <C>    

Lender A (1)       $    303,834            $    303,834            Libor + 0.75%
Lender B (2)            400,000                 161,249         Libor + 0.45%-0.95%
                   ===============         ================   
Total              $    703,834            $    465,083
                   ===============         ================
</TABLE>


      (1)  Uncommitted warehouse line facility.
      (2)  The warehouse  line  facility is committed for up to $200.0  million.
           The warehouse line agreement expires on October 22, 1998.
           
      Cash Flows

      Operating  Activities - During the six months ended June 30, 1998 net cash
      provided by  operating  activities  was $32.4  million.  Cash  provided by
      operating  activities  was primarily due to an increase in net earnings of
      $22.8 million.
<PAGE>
      Investing  Activities - During the six months ended June 30, 1998 net cash
      used in investing  activities was $374.9  million.  Cash used in investing
      activities  was primarily  due to an increase in CMO  collateral of $632.5
      million from the acquisition of mortgage loans which was partially  offset
      by decreases in finance receivables and mortgage loans held-for-investment
      of $84.6 million and $204.0 million, respectively.

      Financing  Activities - During the six months ended June 30, 1998 net cash
      provided by financing  activities  was $333.7  million.  Cash  provided by
      financing activities was primarily due to an increase of $585.8 million in
      CMO  borrowings  used to fund the  acquisition of mortgage loans which was
      partially offset by a decrease in reverse repurchase  agreements of $254.5
      million.

      Inflation

      The  Financial  Statements  and Notes thereto  presented  herein have been
      prepared  in  accordance  with GAAP,  which  require  the  measurement  of
      financial  position and operating  results in terms of historical  dollars
      without  considering the changes in the relative purchasing power of money
      over time due to  inflation.  The impact of  inflation is reflected in the
      increased costs of the Company's operations.  Unlike industrial companies,
      nearly all of the assets and  liabilities of the Company's  operations are
      monetary in nature.  As a result,  interest rates have a greater impact on
      the  Company's  operations'  performance  than do the  effects  of general
      levels of inflation.  Inflation affects the Company's operations primarily
      through  its effect on  interest  rates,  since  interest  rates  normally
      increase  during periods of high inflation and decrease  during periods of
      low inflation.  During periods of increasing  interest  rates,  demand for
      mortgage loans and a borrower's  ability to qualify for mortgage financing
      in a purchase  transaction  may be adversely  affected.  During periods of
      decreasing  interest rates,  borrowers may prepay their mortgages which in
      turn may adversely affect the Company's yield on its portfolio of Mortgage
      Assets.

      Year 2000 Compliance

      The Company is  currently  in the process of  evaluating  its  information
      technology  infrastructure  for the Year 2000  ("Y2000")  compliance.  The
      Company has  identified  both  Information  Technology  ("IT") systems and
      non-IT systems and contacted  vendors in regards to this issue. In regards
      to IT systems,  the Company plans to upgrade software  applications  where
      possible  or  replace  existing  systems  if  required.  Regarding  non-IT
      systems,  workstations  and  fileservers  are  currently  being tested and
      software that is non-compliant with Y2000 is being replaced.  Acquisitions
      of workstations  and fileservers are compliant with Y2000.  Management has
      approved  a proposal  to bring its  telecommunications  system  into Y2000
      compliance  during 1998. The Company  expects to be Y2000 compliant by the
      end of the first  quarter of 1999.  The Company  does not believe that the
      cost to modify its information technology infrastructure to be material to
      its  financial  condition or results of  operations,  nor does the Company
      anticipate  any material  disruption of its  operations as a result of any
      failure by the Company to be compliant. However, there can be no assurance
      that there will not be a delay in, or increased costs associated with, the
      need to address the Year 2000 issue. The Company also relies, directly and
      indirectly,  on other  businesses  such as third party service  providers,
      creditors and financial  organizations and governmental entities.  Even if
      the Company's  computer systems are not materially  adversely  affected by
      the Year 2000  issue,  the  Company's  business  and  operations  could be
      materially  adversely  affected by  disruptions  in the  operations of the
      enterprises with which the Company interacts.

      Transactions with Related Parties

      RAI Advisors,  LLC ("RAI"),  an affiliated  company,  has contracted  with
      Stephan  Peers, a Director of IMH and ICH, to provide  certain  consulting
      services.  To the extent  these  services are provided on behalf of IMH or
      ICH, all costs  associated with the consulting  arrangement with Mr. Peers
      will be  proportionately  charged to the  appropriate  Impac Company based
      upon time spent.

      ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

      Not applicable.


<PAGE>



                             PART II. OTHER INFORMATION

      ITEM 1: LEGAL PROCEEDINGS

     Fortune  Mortgage,  etc.,  et. al v. Imperial  Credit  Industries,  Inc. v.
     Imperial Credit Industries,  Inc., Imperial Credit Mortgage Holdings, Inc.,
     ICI Funding Corp., Imperial Warehouse Lending Group, Inc., William Ashmore,
     Edward Pollard, Wayne Snavely, and Joseph Tomkinson, Orange County Superior
     Court Case No. 776153.

      Reference  is  make  to  the  discussion  of  the  above-referenced  legal
      proceeding  contained  in the  Company's  Form  10-K  for the  year  ended
      December 31, 1997 under Part I, Item 3, "Legal  Proceedings."  The lawsuit
      was resolved in June 1998. The terms of the  resolution are  confidential;
      however,  such resolution did not have a material impact on the Company's
      financial position or results of operations.

      ITEM 2: CHANGES IN SECURITIES AND USE OF PROCEEDS

      Not applicable.

      ITEM 3: DEFAULTS UPON SENIOR SECURITIES

      Not applicable.

      ITEM 4: SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

      Not applicable.

      ITEM 5: OTHER INFORMATION

      As of April 8, 1998, H. Wayne Snavely resigned as Chairman of the Board of
      IMH and  currently  serves as a Director of IMH.  Joseph R.  Tomkinson was
      appointed  Chairman of the Board.  In May 1998, Mary  Glass-Schnnault  was
      promoted from Vice President to Senior Vice President of IMH.

      Stockholder Proposals

     Stockholders  are  hereby  notified  that if  they  wish a  proposal  to be
     included in the Company's Proxy Statement and Form of Proxy relating to the
     1999 annual  meeting of  stockholders,  they must deliver a written copy of
     their proposal no later than February 15, 1999.  Proposals must comply with
     the proxy rules relating to stockholder proposals, in particular Rule 14a-8
     under the Securities Exchange Act of 1934 (the "Exchange Act"), in order to
     be included in the  Company's  proxy  materials.  Stockholders  who wish to
     submit a proposal for consideration at the Company's 1999 annual meeting of
     stockholders,  but who do not wish to submit the proposal for  inclusion in
     the  Company's  proxy  statement  pursuant to Rule 14a-8 under the Exchange
     Act, must, in accordance with the Company's bylaws, deliver a copy of their
     proposal  no later than May 24, 1999 nor earlier  than April 24,  1999.  In
     either case,  proposals  should be delivered to 20371 Irvine Avenue,  Santa
     Ana Heights,  California 92707, Attention:  Secretary. To avoid controversy
     and  establish  timely  receipt  by  the  Company,  it  is  suggested  that
     stockholders   send  their  proposals  by  certified  mail  return  receipt
     requested.

      ITEM 6: EXHIBITS AND REPORTS ON FORM 8-K

      (a)  Exhibits:

              27  Financial Data Schedule

      (b) Reports on Form 8-K:

<PAGE>
          Current  Report on Form 8-K,  dated May 12, 1998 (filed June 4,  1998)
          reporting  items  5 and 7,  regarding  Structured Equity Shelf.

          Current  Report on Form 8-K,  dated May 28,  1998 (filed June 3, 1998)
          reporting  items 5 and 7, regarding the Amendment No. 1 to Amended and
          Restated Employment Agreements.



<PAGE>



                                     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.

      IMPAC MORTGAGE HOLDINGS, INC.



     
      By:  /s/ Richard J. Johnson
      Richard J. Johnson
      Executive Vice President
      and Chief Financial Officer

      Date:  August 14, 1998


<PAGE>

<TABLE> <S> <C>

<ARTICLE>                    5
<MULTIPLIER> 1,000
       
<S>                                                                              <C>                              <C>          
<PERIOD-TYPE>                                                                           6-MOS                            6-MOS
<FISCAL-YEAR-END>                                                                 DEC-31-1997                      DEC-31-1996
<PERIOD-START>                                                                    JAN-01-1998                      JAN-01-1997
<PERIOD-END>                                                                      JUN-30-1998                      JUN-30-1997
<CASH>                                                                                  7,378                           10,975
<SECURITIES>                                                                          101,462                           58,142
<RECEIVABLES>                                                                       1,920,689                        1,023,237
<ALLOWANCES>                                                                           (5,958)                          (5,269)
<INVENTORY>                                                                                 0                                0
<CURRENT-ASSETS>                                                                      506,048                          269,237
<PP&E>                                                                                  8,051                               25
<DEPRECIATION>                                                                              0                                0
<TOTAL-ASSETS>                                                                      2,104,741                        1,146,712
<CURRENT-LIABILITIES>                                                                 520,272                          281,895
<BONDS>                                                                                     0                                0
                                                                       0                                0
                                                                                 0                                0
<COMMON>                                                                                  241                               99
<OTHER-SE>                                                                            250,658                          138,875
<TOTAL-LIABILITY-AND-EQUITY>                                                        2,104,741                        1,146,712
<SALES>                                                                                88,324                           50,732
<TOTAL-REVENUES>                                                                       88,324                           50,732
<CGS>                                                                                       0                                0
<TOTAL-COSTS>                                                                               0                                0
<OTHER-EXPENSES>                                                                        2,759                            3,793
<LOSS-PROVISION>                                                                        2,391                            2,375
<INTEREST-EXPENSE>                                                                     60,392                           33,025
<INCOME-PRETAX>                                                                        22,782                           11,539
<INCOME-TAX>                                                                                0                                0
<INCOME-CONTINUING>                                                                    22,782                           11,539
<DISCONTINUED>                                                                              0                                0
<EXTRAORDINARY>                                                                             0                                0
<CHANGES>                                                                                   0                                0
<NET-INCOME>                                                                           22,782                           11,539
<EPS-PRIMARY>                                                                            0.97                             0.81
<EPS-DILUTED>                                                                            0.97                             0.80
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission